STRUCTURED ASSET MORTGAGE INVESTMENTS INC
8-K, 1998-12-15
ASSET-BACKED SECURITIES
Previous: MUNIYIELD NEW YORK INSURED FUND INC, N-30D, 1998-12-15
Next: PILGRIM AMERICA CAPITAL CORP, 8-A12B, 1998-12-15



- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


Date of Report (Date of earliest event reported) November 30, 1998


                   STRUCTURED ASSET MORTGAGE INVESTMENTS INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         Delaware                    333-51279                  13-3633241
         --------                    ---------                  ----------
(State or Other Jurisdiction        (Commission              (I.R.S. Employer
of Incorporation)                   File Number)             Identification No.)


245 Park Avenue
New York, New York                                               10167
- ------------------                                               -----
(Address of Principal                                          (Zip Code)
Executive Offices)


Registrant's telephone number, including area code, is (212) 272-2000



<PAGE>


                                       -2-


Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.
         ------------------------------------------------------------------

         (a)      Not applicable

         (b)      Not applicable

         (c)      Exhibits:

                  1. Pooling and Servicing Agreement, dated as of November 1,
1998 among Structured Asset Mortgage Investments Inc., as depositor, Norwest
Bank Minnesota, N.A., as master servicer, Provident Funding Associates, L.P., as
servicer and The First National Bank of Chicago, as trustee.



<PAGE>


                                      -3-

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on behalf of the
Registrant by the undersigned thereunto duly
authorized.


                                         STRUCTURED ASSET MORTGAGE
                                         INVESTMENTS INC.

                                         By: /s/ Mary Haggerty
                                             ---------------------------

                                         Name:  Mary Haggerty
                                         Title: Managing Director




Dated: December 15, 1998


<PAGE>



                                  EXHIBIT INDEX


            Item 601 (a) of          Sequentially
Exhibit     Regulation S-K           Numbered
Number      Exhibit No.              Description                        Page
- ------      -----------              -----------                        ----

1              4                     Pooling and Servicing                5
                                     Agreement


<PAGE>


                                     EXHIBIT






================================================================================




                   STRUCTURED ASSET MORTGAGE INVESTMENTS INC.,
                                   Depositor,


                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                                 Master Servicer

                       PROVIDENT FUNDING ASSOCIATES, L.P.,
                                    Servicer

                                       and


                       THE FIRST NATIONAL BANK OF CHICAGO,
                                     Trustee




                        ---------------------------------


                         POOLING AND SERVICING AGREEMENT

                          Dated as of November 1, 1998

                        ---------------------------------


                       Mortgage Pass-Through Certificates

                                 Series 1998-11


================================================================================







<PAGE>



                                TABLE OF CONTENTS
                                -----------------
                                                                            Page
                                                                            ----

                                    ARTICLE I

                                   DEFINITIONS

         1.01.  Defined Terms..................................................2
         Accrued Certificate Interest..........................................2
         Advance  .............................................................3
         Agreement.............................................................3
         Anniversary...........................................................3
         Assignment............................................................3
         Available Distribution Amount.........................................3
         Bankruptcy Amount.....................................................4
         Bankruptcy Code.......................................................4
         Bankruptcy Loss.......................................................4
         Book-Entry Certificate................................................4
         Business Day..........................................................4
         Cash Liquidation......................................................5
         Certificate...........................................................5
         Certificate Account...................................................5
         Certificate Account Deposit Date......................................5
         Certificateholder or Holder...........................................5
         Certificate Owner.....................................................5
         Certificate Principal Balance.........................................6
         Certificate Register..................................................6
         Class    .............................................................6
         Class A Certificate...................................................6
         Class B Certificate...................................................6
         Class B Percentage....................................................6
         Class B-1 Certificate.................................................6
         Class B-1 Percentage..................................................7
         Class B-2 Certificate.................................................7
         Class B-2 Percentage..................................................7
         Class B-2 Prepayment Distribution Trigger.............................7
         Class B-3 Certificate.................................................7
         Class B-3 Percentage..................................................7
         Class B-3 Prepayment Distribution Trigger.............................8
         Class B-4 Certificate.................................................8
         Class B-4 Percentage..................................................8
         Class B-4 Prepayment Distribution Trigger.............................8
         Class B-5 Certificate.................................................8
         Class B-5 Percentage..................................................9
         Class B-5 Prepayment Distribution Trigger.............................9


                                        i

<PAGE>

                                                                            Page
                                                                            ----


         Class B-6 Certificate.................................................9
         Class B-6 Percentage..................................................9
         Class B-6 Prepayment Distribution Trigger.............................9
         Class PO Certificate..................................................9
         Class PO Collection Shortfalls.......................................10
         Class    ............................................................10
         Class R Certificate..................................................10
         Class X Certificate..................................................10
         Closing Date.........................................................10
         Code     ............................................................10
         Collateral Value.....................................................10
         Commission...........................................................10
         Compensating Interest................................................10
         Corporate Trust Office...............................................10
         Credit Support Depletion Date........................................10
         Curtailment..........................................................11
         Custodial Account....................................................11
         Custodial Agreement..................................................11
         Custodian............................................................11
         Cut-off Date.........................................................11
         Debt Service Reduction...............................................11
         Deceased Owner.......................................................11
         Defaulted Mortgage Loan..............................................11
         Deficient Valuation..................................................11
         Definitive Certificate...............................................11
         Deleted Mortgage Loan................................................11
         Depositor............................................................12
         Depository...........................................................12
         Depository Participant...............................................12
         Determination Date...................................................12
         Discount Fraction....................................................12
         Discount Mortgage Loan...............................................12
         Disqualified Organization............................................12
         Distribution Date....................................................13
         Due Date ............................................................13
         Due Period...........................................................13
         Eligible Account.....................................................13
         Eligible Funds.......................................................13
         Event of Default.....................................................14
         Excess Bankruptcy Loss...............................................14
         Excess Fraud Loss....................................................14
         Excess Special Hazard Loss...........................................14
         Extraordinary Events.................................................14
         Extraordinary Losses.................................................15


                                       ii

<PAGE>

                                                                            Page
                                                                            ----

         FDIC     ............................................................15
         Final Disposition....................................................15
         Fitch    ............................................................15
         Freddie Mac..........................................................15
         Fannie Mae...........................................................15
         Fraud Loss Amount....................................................15
         Fraud Losses.........................................................16
         Funding Date.........................................................16
         Individual Retail Lottery Certificate................................16
         Initial Certificate Principal Balance................................16
         Initial Notional Amount..............................................16
         Insurance Policy.....................................................16
         Insurance Proceeds...................................................16
         Late Collections.....................................................16
         Liquidation Proceeds.................................................16
         Living Owner.........................................................16
         Loan-to-Value Ratio..................................................17
         Lockout Distribution Percentage......................................17
         Lost Note Affidavit..................................................17
         Master Servicer......................................................17
         Master Servicing Fee Rate............................................17
         Master Servicing Fee.................................................17
         Maturity Date........................................................17
         Monthly Payment......................................................17
         Mortgage ............................................................18
         Mortgage File........................................................18
         Mortgage Loan........................................................18
         Mortgage Loan Accrued Interest.......................................18
         Mortgage Loan Purchase Agreement.....................................18
         Mortgage Loan Schedule...............................................18
         Mortgage Note........................................................19
         Mortgage Rate........................................................19
         Mortgaged Property...................................................19
         Mortgagor............................................................19
         Net Mortgage Rate....................................................20
         Non-Discount Mortgage Loans..........................................20
         Nonrecoverable Advance...............................................20
         Non-United States Person.............................................20
         Notional Amount......................................................20
         Officer's Certificate................................................20
         Opinion of Counsel...................................................20
         Original Senior Percentage...........................................20
         OTS      ............................................................21
         Outstanding Mortgage Loan............................................21


                                       iii

<PAGE>


                                                                            Page
                                                                            ----

         Ownership Interest...................................................21
         Pass-Through Rate....................................................21
         Percentage Interest..................................................21
         Permitted Investment.................................................21
         Permitted Transferee.................................................23
         Person   ............................................................23
         Pool Strip Rate......................................................23
         Premium Mortgage Loan................................................23
         Prepayment Assumption................................................23
         Prepayment Distribution Percentage...................................23
         Prepayment Distribution Trigger......................................24
         Prepayment Interest Shortfall........................................24
         Prepayment Period....................................................25
         Primary Hazard Insurance Policy......................................25
         Primary Insurance Policy.............................................25
         Principal Only Certificates..........................................25
         Principal Prepayment.................................................25
         Principal Prepayment in Full.........................................25
         Protected Account....................................................25
         Purchase Price.......................................................25
         Qualified Insurer....................................................25
         Qualified Substitute Mortgage Loan...................................26
         Random Lot...........................................................26
         Rating Agency........................................................26
         Realized Loss........................................................27
         Record Date..........................................................27
         Regular Certificate..................................................27
         Relief Act...........................................................27
         Remainder Retail Certificates........................................27
         REMIC    ............................................................27
         REMIC Provisions.....................................................27
         Remittance Report....................................................28
         REO Acquisition......................................................28
         REO Disposition......................................................28
         REO Imputed Interest.................................................28
         REO Proceeds.........................................................28
         REO Property.........................................................28
         Request for Release..................................................28
         Residual Certificate.................................................28
         Responsible Officer..................................................28
         Retail Lottery Certificates..........................................28
         Rounding Account.....................................................29
         Rounding Amount......................................................29
         Seller   ............................................................29


                                       iv

<PAGE>


                                                                            Page
                                                                            ----

         Senior Accelerated Distribution Percentage...........................29
         Senior Certificate...................................................30
         Senior Interest Distribution Amount..................................30
         Senior Percentage....................................................30
         Senior Principal Distribution Amount.................................30
         Servicer ............................................................30
         Servicer Remittance Date.............................................30
         Servicing Account....................................................31
         Servicing Advances...................................................31
         Servicing Fee........................................................31
         Servicing Fee Rate...................................................31
         Servicing Officer....................................................31
         Single Certificate...................................................31
         Special Hazard Amount................................................31
         Special Hazard Loss..................................................32
         Special Hazard Percentage............................................32
         Standard & Poor's....................................................32
         Startup Day..........................................................32
         Stated Principal Balance.............................................33
         Subordinate Certificate..............................................33
         Subordinate Percentage...............................................33
         Subordinate Principal Distribution Amount............................33
         Tax Returns..........................................................33
         Transfer ............................................................34
         Transferor...........................................................34
         Trustee  ............................................................34
         Trust Fund...........................................................34
         Uninsured Cause......................................................34
         United States Person.................................................34
         Variable Strip Certificates..........................................35
         Voting Rights........................................................35

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES
     2.01. Conveyance of Mortgage Loans.......................................36
     2.02. Acceptance of the Trust Fund by the Trustee........................39
     2.03. Representations, Warranties and Covenants of the Master Servicer...40
     2.04. Representations and Warranties of the Seller.......................42
     2.05. Issuance of Certificates Evidencing Interests in the Trust Fund....44
     2.06  Representations, Warranties and Covenants of the Servicer..........44



                                        v

<PAGE>

<TABLE>
<CAPTION>

                                                                                                               Page
                                                                                                               ----
                                                     
                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND
<S>      <C>      <C>                                                                                           <C>
         3.01     Duties of the Master Servicer..................................................................47
         3.02     Monitoring of the Servicer's Performance.......................................................47
         3.03.    Master Servicer Fidelity Bond and Master Servicer Errors and Omissions
                  Insurance Policy...............................................................................48
         3.04     Master Servicer's Financial Statements and Related Information.................................48
         3.05.    Servicer to Act as Servicer....................................................................48
         3.06.    Collection of Certain Mortgage Loan Payments...................................................49
         3.07.    Protected Accounts.............................................................................51
         3.08.    Collection of Taxes, Assessments and Similar Items; Servicing Accounts.........................51
         3.09.    Deposits in the Protected Account..............................................................51
         3.10.    Permitted Withdrawals From the Protected Account...............................................52
         3.11.    Custodial Account..............................................................................54
         3.12.    Maintenance of Primary Hazard Insurance. ......................................................54
         3.13.    Enforcement of Due-on-Sale Clauses; Assumption Agreements......................................56
         3.14.    Realization Upon Defaulted Mortgage Loans......................................................58
         3.15.    Trustee to Cooperate; Release of Mortgage Files................................................59
         3.16.    Master Servicing and Servicing Compensation....................................................60
         3.17.    Maintenance of Certain Servicing Policies......................................................60
         3.18.    Annual Statement as to Compliance..............................................................61
         3.19.    Annual Independent Public Accountants' Servicing Statement.....................................61
         3.20.    Access to Certain Documentation................................................................62
         3.21.    Title, Conservation and Disposition of REO Property............................................62
         3.22.    Additional Obligations of the Master Servicer..................................................65
         3.23.    Additional Obligations of the Depositor........................................................65
         3.24.    Periodic Filings with the Securities and Exchange Commission; Additional
                  Information....................................................................................65
         3.25     Removal of Servicer; Resignation of Servicer...................................................66

                                                    ARTICLE IV

                                          PAYMENTS TO CERTIFICATEHOLDERS
         4.01.    Certificate Account; Distributions.............................................................68
         4.02.    Statements to Certificateholders...............................................................78
         4.03.    Remittance Reports; Advances by the Servicer...................................................80
         4.04.    Allocation of Realized Losses..................................................................81
         4.05.    Information Reports to Be Filed by the Servicer................................................82
         4.06.    Compliance with Withholding Requirements.......................................................82
         4.07.    Rounding Account...............................................................................83
         4.08.    Principal Distributions on the Retail Lottery Certificates.....................................83
</TABLE>



                                       vi

<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
                                                     ARTICLE V

                                                 THE CERTIFICATES
<S>      <C>      <C>                                                                                           <C>
         5.01.    The Certificates...............................................................................89
         5.02.    Registration of Transfer and Exchange of Certificates..........................................91
         5.03.    Mutilated, Destroyed, Lost or Stolen Certificates..............................................96
         5.04.    Persons Deemed Owners..........................................................................96

                                                    ARTICLE VI

                                       THE MASTER SERVICER AND THE SERVICER
         6.01.    Liability of the Master Servicer and the Servicer..............................................97
         6.02.    Merger, Consolidation or Conversion of the Master Servicer or the Servicer
                   ..............................................................................................97
         6.03.    Limitation on Liability the Master Servicer, the Servicer and Others...........................97
         6.04.    Limitation on Resignation of the Master Servicer...............................................98
         6.05.    Sale and Assignment of Master Servicing........................................................98

                                                    ARTICLE VII

                                                      DEFAULT
         7.01.    Events of Default.............................................................................100
         7.02.    Trustee to Act; Appointment of Successor......................................................102
         7.03.    Notification to Certificateholders............................................................103
         7.04.    Waiver of Events of Default...................................................................103
         7.05.    List of Certificateholders....................................................................103

                                                   ARTICLE VIII

                                              CONCERNING THE TRUSTEE
         8.01.    Duties of Trustee.............................................................................104
         8.02.    Certain Matters Affecting the Trustee.........................................................105
         8.03.    Trustee Not Liable for Certificates or Mortgage Loans.........................................107
         8.04.    Trustee May Own Certificates..................................................................107
         8.05.    Trustee's Fees; Indemnification of Trustee....................................................107
         8.06.    Eligibility Requirements for Trustee..........................................................108
         8.07.    Resignation and Removal of the Trustee........................................................108
         8.08.    Successor Trustee.............................................................................109
         8.09.    Merger or Consolidation of Trustee............................................................110
         8.10.    Appointment of Co-Trustee or Separate Trustee.................................................110
         8.11.    Appointment of Custodians.....................................................................111
</TABLE>



                                       vii

<PAGE>



<TABLE>
<CAPTION>
                                                    ARTICLE IX

                                                    TERMINATION
<S>      <C>      <C>                                                                                          <C> 
         9.01.    Termination Upon Repurchase or Liquidation of All Mortgage Loans or upon
                  Purchase of Certificates......................................................................112
         9.02.    Additional Termination Requirements...........................................................114

                                                     ARTICLE X

                                                 REMIC PROVISIONS
         10.01.   REMIC Administration..........................................................................116
         10.02.   Prohibited Transactions and Activities........................................................118
         10.03.   Master Servicer, Servicer and Trustee Indemnification.........................................119

                                                    ARTICLE XI

                                             MISCELLANEOUS PROVISIONS
         11.01.   Amendment.....................................................................................120
         11.02.   Recordation of Agreement; Counterparts........................................................121
         11.03.   Limitation on Rights of Certificateholders....................................................122
         11.04.   Governing Law.................................................................................123
         11.05.   Notices.......................................................................................123
         11.06.   Severability of Provisions....................................................................123
         11.07.   Successors and Assigns; Third Party Beneficiary...............................................123
         11.08.   Article and Section Headings..................................................................124
         11.09.   Notice to Rating Agencies.....................................................................124
</TABLE>

<TABLE>
<CAPTION>

         Signatures
         Acknowledgments

<S>                        <C>
         Exhibit A-1       Form of Class A Certificate
         Exhibit A-2       Form of Class X Certificate and Class PO Certificate
         Exhibit A-3       Form of Class R Certificate
         Exhibit B         Form of Class B Certificate
         Exhibit C         Form of Custodial Agreement
         Exhibit D         Form of Remittance Report
         Exhibit E         Request for Release
         Exhibit F-1       Form of Investor Representation Letter
         Exhibit F-2       Form of Transferor Representation Letter
         Exhibit F-3       Form of Rule 144A Investment Representation
         Exhibit F-4       Transferor Certificate for Transfers of Residual Certificates
         Exhibit F-5       Transfer Affidavit and Agreement for Transfers of Residual Certificates
         Exhibit F-6       Form of ERISA Representation Letter
         Exhibit G         Mortgage Loan Schedule
</TABLE>


                                      viii

<PAGE>



         Exhibit H         Pricing and Prepayment Certificate
         Exhibit I         Schedule of Discount Fractions


                                       ix

<PAGE>


                                       -1-


                  This Pooling and Servicing Agreement (the "Agreement"), dated
and effective as of November 1, 1998, among Structured Asset Mortgage
Investments Inc., as depositor (the "Depositor"), Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer"), Provident
Funding Associates, L.P., as servicer (the "Servicer") and The First National
Bank of Chicago, as trustee (the "Trustee").

                             PRELIMINARY STATEMENT:

                  The Depositor intends to sell mortgage pass-through
certificates (collectively, the "Certificates"), to be issued hereunder in
multiple classes, which in the aggregate will evidence the entire beneficial
ownership interest in the Mortgage Loans (as defined herein). As provided
herein, the Trustee will make an election to treat the entire segregated pool of
assets described in the definition of Trust Fund (as defined herein), and
subject to this Agreement (including the Mortgage Loans), as a real estate
mortgage investment conduit (a "REMIC") for federal income tax purposes. The
Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7,
Class A-8, Class A-9, Class A-10, Class A-11, Class A-12, Class A-13, Class
A-14, Class A-15, Class A-16, Class A-17, Class A-18, Class X, Class PO, Class
B-1, Class B-2, Class B-3, Class B-4, Class B-5 and Class B-6 Certificates will
be "regular interests" in the REMIC, and the Class R Certificates will be the
sole class of "residual interests" therein for purposes of the REMIC Provisions
(as defined herein) under federal income tax law.

                  The following table sets forth the designation, initial
Pass-Through Rate, aggregate initial Certificate Principal Balance and certain
features for each Class of Certificates comprising the certificated interests in
the Trust Fund created hereunder.

<TABLE>
<CAPTION>
                                           AGGREGATE INITIAL
                                              CERTIFICATE
                                                PRINCIPAL                                                           INITIAL
                           PASS-THROUGH     BALANCE/NOTIONAL                                      MATURITY          RATINGS
  DESIGNATION    TYPE          RATE              AMOUNT                   FEATURES                  DATE              S&P      FITCH
  -----------    ----         ------             ------                   --------                 ------            -----     -----
<S>             <C>           <C>         <C>                              <C>                <C>                     <C>       <C>
Class A-1       Senior        6.75%       $     152,789,379.00             Senior             January 25, 2029        AAA       AAA
Class A-2       Senior        6.75%       $       8,996,934.00             Senior             January 25, 2029        AAA       AAA
Class A-3       Senior        6.75%       $       3,142,585.00             Senior             January 25, 2029        AAA       AAA
Class A-4       Senior        6.50%       $       1,000,000.00             Senior             January 25, 2029        AAA       AAA
Class A-5       Senior        7.00%       $       1,000,000.00             Senior             January 25, 2029        AAA       AAA
Class A-6       Senior        6.75%       $       3,014,797.00             Senior             January 25, 2029        AAA       AAA
Class A-7       Senior        6.75%       $         197,146.00             Senior             January 25, 2029        AAA       AAA
Class A-8       Senior        7.00%       $       8,951,364.00             Senior             January 25, 2029        AAA       AAA
Class A-9       Senior        7.00%       $       5,116,537.00      Senior/Retail Lottery     January 25, 2029        AAA       AAA
Class A-10      Senior        7.00%       $       2,999,527.00      Senior/Retail Lottery     January 25, 2029        AAA       AAA
Class A-11      Senior        7.00%       $       1,271,407.00             Senior             January 25, 2029        AAA       AAA
Class A-12      Senior         (1)        $         679,216.00      Senior/Principal Only     January 25, 2029       AAAr       AAA
Class A-13      Senior        6.75%       $      20,000,000.00             Senior             January 25, 2029        AAA       AAA
Class A-14      Senior        6.50%       $         546,386.00      Senior/Retail Lottery     January 25, 2029        AAA       AAA
Class A-15      Senior        6.50%       $         540,367.00      Senior/Retail Lottery     January 25, 2029        AAA       AAA





<PAGE>


                                                      -2-



Class A-16      Senior        7.00%       $         540,366.00      Senior/Retail Lottery     January 25, 2029        AAA       AAA
Class A-17      Senior        7.00%       $         546,386.00          Senior/Retail         January 25, 2029        AAA       AAA
Class A-18      Senior        6.75%       $      24,757,903.00         Senior/Lockout         January 25, 2029        AAA       AAA
Class X         Senior    Variable Rate   $                (2)      Senior/Interest Only      January 25, 2029       AAAr       AAA
Class PO        Senior         (1)        $         347,489.44      Senior/Principal Only     January 25, 2029       AAAr       AAA
Class R         Senior        6.75%       $             100.00         Senior/Residual        January 25, 2029        AAA       AAA
Class B-1    Subordinate      6.75%       $       4,704,000.00           Subordinate          January 25, 2029        N/A        AA
Class B-2    Subordinate      6.75%       $       2,599,600.00           Subordinate          January 25, 2029        N/A        A
Class B-3    Subordinate      6.75%       $       1,485,500.00           Subordinate          January 25, 2029        N/A       BBB
Class B-4    Subordinate      6.75%       $         866,500.00           Subordinate          January 25, 2029        N/A        BB
Class B-5    Subordinate      6.75%       $         619,000.00           Subordinate          January 25, 2029        N/A        B
Class B-6    Subordinate      6.75%       $         866,541.06           Subordinate          January 25, 2029        N/A       N/A
</TABLE>



- -----------------------------

(1)      This Class pays only principal.
(2)      Based on the Notional Amount.

         Solely for purposes of Section 1.860G-1(a)(4)(iii) of the Treasury
regulations, the Distribution Date immediately following the maturity date for
the Mortgage Loan with the latest maturity date in the Mortgage Pool has been
designated as the "latest possible maturity date" for
the Certificates.

         As of the Cut-off Date, the Mortgage Loans have an aggregate Stated
Principal Balance equal to $247,579,030.50.

         In consideration of the mutual agreements herein contained, the
Depositor, the Master Servicer, Servicer and the Trustee agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

                  SECTION 1.01.  Defined Terms.

                  Whenever used in this Agreement, the following words and
phrases, unless the context otherwise requires, shall have the meanings
specified in this Article.

                  "Accrued Certificate Interest": With respect to each
Distribution Date, (a) as to any Certificate other than the Variable Strip
Certificates and the Principal Only Certificates, one month's interest accrued
at the related Pass-Through Rate on the Certificate Principal Balance



<PAGE>


                                       -3-


thereof immediately prior to such Distribution Date; and (b) as to any Variable
Strip Certificate, one month's interest accrued at the then applicable
Pass-Through Rate on the related Notional Amount thereof immediately prior to
such Distribution Date. Accrued Certificate Interest will be calculated on the
basis of a 360-day year consisting of twelve 30-day months. In each case Accrued
Certificate Interest on any Class of Certificates will be reduced by the amount
of (i) Prepayment Interest Shortfalls, if any, which are not covered by the
Servicer or the Master Servicer with a payment of Compensating Interest pursuant
to Section 3.22 with respect to such Distribution Date, (ii) the interest
portion (adjusted to the related Net Mortgage Rate) of Realized Losses
(including Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy
Losses and Extraordinary Losses) not allocated solely to one or more Classes of
Certificates pursuant to Section 4.04 and (iii) any other interest shortfalls
not covered by the subordination provided by the Class B Certificates, including
interest that is not collectible from the Mortgagor pursuant to the Relief Act
or similar legislation or regulations as in effect from time to time with all
such reductions allocated among all of the Certificates in proportion to their
respective amounts of Accrued Certificate Interest payable on such Distribution
Date which would have resulted absent such reductions. In addition to that
portion of the reductions described in the preceding sentence that are allocated
to any Class of Class B Certificates, Accrued Certificate Interest on any Class
of the Class B Certificates, as applicable, will be reduced by the interest
portion (adjusted to the related Net Mortgage Rate) of the portion of Realized
Losses that are allocated solely to the Class B Certificates, as applicable,
pursuant to Section 4.04. The Principal Only Certificates do not have a
Pass-Through Rate and are not entitled to Accrued Certificate Interest.

                  "Advance": As to any Mortgage Loan, any advance made by the
Servicer or the Master Servicer on any Distribution Date pursuant to Section
4.03.

                  "Agreement": This Pooling and Servicing Agreement and all
amendments hereof.

                  "Anniversary": Each anniversary of November 1, 1998.

                  "Assignment": An assignment of Mortgage, notice of transfer or
equivalent instrument, in recordable form, which is sufficient under the laws of
the jurisdiction wherein the related Mortgaged Property is located to reflect of
record the sale of the Mortgage.

                  "Available Distribution Amount": With respect to any
Distribution Date, an amount equal to (a) the sum of (i) the balance on deposit
in the Protected Account as of the close of business on the related
Determination Date and (ii) the aggregate amount of any Advances made and all
amounts required to be paid by the Master Servicer or the Servicer pursuant to
Sections 3.12, 3.22 and 4.03 by deposits into the Custodial Account, reduced by
(b) the sum, as of the close of business on the related Determination Date, of
(i) Monthly Payments collected but due during a Due Period subsequent to the Due
Period ending on the first day of the month of the related Distribution Date,
(ii) all interest or other income earned on deposits in the Custodial



<PAGE>


                                       -4-


Account, the Certificate Account or the Protected Account, (iii) any other
amounts reimbursable or payable to the Master Servicer or the Servicer pursuant
to Section 3.10, (iv) the Master Servicing Fee and Servicing Fee payable on such
Distribution Date and (v) Insurance Proceeds, Liquidation Proceeds, Principal
Prepayments, REO Proceeds and the proceeds of Mortgage Loan purchases made
pursuant to Section 2.02, 2.04, 3.13 or 3.21, in each case received or made in
the month of such Distribution Date.

                  "Bankruptcy Amount": As of any date of determination prior to
the first Anniversary, an amount equal to the excess, if any, of (A) $100,000
over (B) the aggregate amount of Bankruptcy Losses allocated solely to one or
more specific Classes of Certificates in accordance with Section 4.04. As of any
date of determination on or after the first Anniversary, an amount equal to the
excess, if any, of the lesser of (a) the Bankruptcy Amount calculated as of the
close of business on the Business Day immediately preceding the most recent
Anniversary coinciding with or preceding such date of determination (or, if such
date of determination is an Anniversary, the Business Day immediately preceding
such date of determination) (for purposes of this definition, the "Relevant
Anniversary") and (b) the greater of (i) $100,000 and (ii) 0.0006 times the
aggregate principal balance of all the Mortgage Loans in the Mortgage Pool as of
the Relevant Anniversary having a Loan-to-Value Ratio at origination which
exceeds 75%.

                  The Bankruptcy Amount may be further reduced by the Servicer
(including accelerating the manner in which such coverage is reduced) provided
that prior to any such reduction, the Servicer shall (i) obtain written
confirmation from each Rating Agency that such reduction shall not reduce the
rating assigned to any Class of Certificates by such Rating Agency below the
lower of the then-current rating or the rating assigned to such Certificates as
of the Closing Date by such Rating Agency and (ii) provide a copy of such
written confirmation to the Trustee.

                  "Bankruptcy Code":  The Bankruptcy Code of 1978, as amended.

                  "Bankruptcy Loss": With respect to any Mortgage Loan, a
Deficient Valuation or Debt Service Reduction as reported by the Servicer to the
Master Servicer or by any other party hereto.

                  "Book-Entry Certificate": Any Certificate registered in the
name of the Depository or its nominee.

                  "Business Day": Any day other than a Saturday, a Sunday or a
day on which banking institutions in Maryland, Minnesota, Illinois, California
or New York (and such other state or states in which the Custodial Account or
the Certificate Account are at the time located) or in the city in which the
Corporate Trust Office of the Trustee is located are authorized or obligated by
law or executive order to close.



<PAGE>


                                       -5-


                  "Cash Liquidation": As to any Defaulted Mortgage Loan other
than a Mortgage Loan as to which an REO Acquisition occurred, a determination by
the Servicer that it has received all Insurance Proceeds, Liquidation Proceeds
and other payments or cash recoveries which the Servicer reasonably and in good
faith expects to be finally recoverable with respect to such Mortgage Loan.

                  "Certificate": Any Class A-1, Class A-2, Class A-3, Class A-4,
Class A-5, Class A-6, Class A-7, Class A-8, Class A-9, Class A-10, Class A-ll,
Class A-12, Class A-13, Class A- 14, Class A-15, Class A-16, Class A-17, Class
A-18, Class X, Class PO, Class B-1, Class B-2, Class B-3, Class B-4, Class B-5,
Class B-6 or Class R Certificate.

                  "Certificate Account": The trust account or accounts created
and maintained pursuant to Section 4.01, which shall be entitled "The First
National Bank of Chicago, in trust for registered holders of Structured Asset
Mortgage Investments Inc., Mortgage Pass-Through Certificates, Series 1998-11",
and which account or accounts must each be an Eligible Account.

                  "Certificate Account Deposit Date": With respect to any
Distribution Date, the Business Day immediately preceding such Distribution
Date.

                  "Certificateholder" or "Holder": The Person in whose name a
Certificate is registered in the Certificate Register, except that, only a
Permitted Transferee shall be a holder of a Residual Certificate for any
purposes hereof and, solely for the purposes of giving any consent pursuant to
this Agreement, any Certificate registered in the name of the Depositor, the
Master Servicer or the Servicer or any affiliate thereof shall be deemed not to
be outstanding and the Voting Rights to which such Certificate is entitled shall
not be taken into account in determining whether the requisite percentage of
Voting Rights necessary to effect any such consent has been obtained, except as
otherwise provided in Section 11.01. The Trustee shall be entitled to rely upon
a certification of the Depositor, the Master Servicer or the Servicer in
determining if any Certificates are registered in the name of the respective
affiliate. All references herein to "Holders" or "Certificateholders" shall
reflect the rights of Certificate Owners as they may indirectly exercise such
rights through the Depository and participating members thereof, except as
otherwise specified herein; provided, however, that the Trustee shall be
required to recognize as a "Holder" or "Certificateholder" only the Person in
whose name a Certificate is registered in the Certificate Register.

                  "Certificate Owner": With respect to a Book-Entry Certificate,
the Person who is the beneficial owner of such Certificate, as reflected on the
books of an indirect participating brokerage firm for which a Depository
Participant acts as agent, if any, and otherwise on the books of a Depository
Participant, if any, and otherwise on the books of the Depository.




<PAGE>


                                       -6-


                  "Certificate Principal Balance": With respect to any
Certificate other than a Variable Strip Certificate, on any date of
determination, an amount equal to (i) the Initial Certificate Principal Balance
of such Certificate as specified on the face thereof, minus (ii) the sum of (a)
the aggregate of all amounts previously distributed with respect to such
Certificates (or any predecessor Certificate) and applied to reduce the
Certificate Principal Balance thereof pursuant to Section 4.01, and (b) the
aggregate of all reductions in Certificate Principal Balance deemed to have
occurred in connection with Realized Losses which were previously allocated to
such Certificate (or any predecessor Certificate) pursuant to Section 4.04. With
respect to each Class B Certificate, on any date of determination, an amount
equal to (i) the Initial Certificate Principal Balance of such Class B
Certificate as specified on the face thereof, minus (ii) the sum of (x) the
aggregate of all amounts previously distributed with respect to such Certificate
(or any predecessor Certificate) and applied to reduce the Certificate Principal
Balance thereof pursuant to Section 4.01 and (y) the aggregate of all reductions
in Certificate Principal Balance deemed to have occurred in connection with
Realized Losses which were previously allocated to such Certificate (or any
predecessor Certificate) pursuant to Section 4.04; provided, that the
Certificate Principal Balance of each Class B Certificate of those Class B
Certificates outstanding with the highest numerical designation at any given
time shall be calculated to equal the Percentage Interest evidenced by such
Certificate times the excess, if any, of (A) the then aggregate Stated Principal
Balance of the Mortgage Loans over (B) the then aggregate Certificate Principal
Balance of all other Classes of Certificates then outstanding. The Variable
Strip Certificates have no Certificate Principal Balance.

                  "Certificate Register": The register maintained pursuant to
Section 5.02.

                  "Class": Collectively, all of the Certificates bearing the
same designation.

                  "Class A Certificate": Any one of the Class A-1, Class A-2,
Class A-3, Class A-4, Class A-5, Class A-6, Class A-7, Class A-8, Class A-9,
Class A-10, Class A-11, Class A-12, Class A-13, Class A-14, Class A-15, Class
A-16, Class A-17 or Class A-18 Certificates, each executed, authenticated and
delivered by the Trustee substantially in the form annexed hereto as Exhibit A-1
and each evidencing an interest designated as a "regular interest" in the REMIC
for purposes of the REMIC Provisions.

                  "Class B Certificate": Any of the Class B-1 Certificates,
Class B-2 Certificates, Class B-3 Certificates, Class B-4 Certificates, Class
B-5 Certificates or Class B-6 Certificates.

                  "Class B Percentage": The Class B-1 Percentage, Class B-2
Percentage, Class B-3 Percentage, Class B-4 Percentage, Class B-5 Percentage and
Class B-6 Percentage.

                  "Class B-1 Certificate": Any one of the Class B-1 Certificates
executed, authenticated and delivered by the Trustee substantially in the form
annexed hereto as Exhibit B,



<PAGE>


                                       -7-


subordinate to the Senior Certificates with respect to distributions and the
allocation of Realized Losses as set forth in Section 4.04 and evidencing an
interest designated as a "regular interest" in
the REMIC for purposes of the REMIC Provisions.

                  "Class B-1 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction, expressed as a percentage, the numerator of
which is the aggregate Certificate Principal Balance of the Class B-1
Certificates immediately prior to such Distribution Date and the denominator of
which is the aggregate Stated Principal Balance of all of the Mortgage Loans (or
related REO Properties) (other than the related Discount Fraction of each
Discount Mortgage Loan) immediately prior to such Distribution Date).

                  "Class B-2 Certificate": Any one of the Class B-2 Certificates
executed, authenticated and delivered by the Trustee substantially in the form
annexed hereto as Exhibit B, subordinate to the Senior Certificates and Class
B-1 Certificates with respect to distributions and the allocation of Realized
Losses as set forth in Section 4.04 and evidencing an interest designated as a
"regular interest" in the REMIC for purposes of the REMIC Provisions.

                  "Class B-2 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction, expressed as a percentage, the numerator of
which is the aggregate Certificate Principal Balance of the Class B-2
Certificates immediately prior to such Distribution Date and the denominator of
which is the aggregate Stated Principal Balance of all of the Mortgage Loans
(and related REO Properties) (other than the related Discount Fraction of each
Discount Mortgage Loan) immediately prior to such Distribution Date.

                  "Class B-2 Prepayment Distribution Trigger": With respect to
any Distribution Date, a test that shall be satisfied if the fraction (expressed
as a percentage) equal to the sum of the Certificate Principal Balances of the
Class B-2 Certificates, Class B-3 Certificates, Class B-4 Certificates, Class
B-5 Certificates and Class B-6 Certificates immediately prior to such
Distribution Date divided by the aggregate Stated Principal Balance of all of
the Mortgage Loans (and related REO Properties) immediately prior to such
Distribution Date is greater than or equal to 2.60%.

                  "Class B-3 Certificate": Any one of the Class B-3 Certificates
executed, authenticated and delivered by the Trustee substantially in the form
annexed hereto as Exhibit B, subordinate to the Senior Certificates, Class B-1
Certificates and Class B-2 Certificates with respect to distributions and the
allocation of Realized Losses as set forth in Section 4.04 and evidencing an
interest designated as a "regular interest" in the REMIC for purposes of the
REMIC Provisions.

                  "Class B-3 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction, expressed as a percentage, the numerator of
which is the aggregate Certificate



<PAGE>


                                       -8-


Principal Balance of the Class B-3 Certificates immediately prior to such
Distribution Date and the denominator of which is the aggregate Stated Principal
Balance of all of the Mortgage Loans (and related REO Properties) (other than
the related Discount Fraction of each Discount Mortgage
Loan) immediately prior to such Distribution Date.

                  "Class B-3 Prepayment Distribution Trigger": With respect to
any Distribution Date, a test that shall be satisfied if the fraction (expressed
as a percentage) equal to the aggregate Certificate Principal Balance of the
Class B-3 Certificates, Class B-4 Certificates, Class B-5 Certificates and Class
B-6 Certificates immediately prior to such Distribution Date divided by the
aggregate Stated Principal Balance of all of the Mortgage Loans (or related REO
Properties) immediately prior to such Distribution Date is greater than or equal
to 1.55%.

                  "Class B-4 Certificate": Any one of the Class B-4 Certificates
executed, authenticated and delivered by the Trustee substantially in the form
annexed hereto as Exhibit B, subordinate to the Senior Certificates, Class B-1
Certificates, Class B-2 Certificates and Class B-3 Certificates with respect to
distributions and allocation of Realized Losses as set forth in Section 4.04 and
evidencing an interest designated as a "regular interest" in the REMIC for
purposes of the REMIC Provisions.

                  "Class B-4 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction, expressed as a percentage, the numerator of
which is the aggregate Certificate Principal Balance of the Class B-4
Certificates immediately prior to such date and the denominator of which is the
aggregate Stated Principal Balance of all of the Mortgage Loans (or related REO
Properties) (other than the related Discount Fraction of each Discount Mortgage
Loan) immediately prior to such Distribution Date.

                  "Class B-4 Prepayment Distribution Trigger": With respect to
any Distribution Date, a test that shall be satisfied if the fraction (expressed
as a percentage) equal to the sum of the Certificate Principal Balances of the
Class B-4 Certificates, Class B-5 Certificates and Class B-6 Certificates
immediately prior to such Distribution Date divided by the aggregate Stated
Principal Balance of all of the Mortgage Loans (or related REO Properties)
immediately prior to such Distribution Date is greater than or equal to 0.95%.

                  "Class B-5 Certificate": Any one of the Class B-5 Certificates
executed, authenticated and delivered by the Trustee substantially in the form
annexed hereto as Exhibit B, subordinate to the Senior Certificates, Class B-1
Certificates, Class B-2 Certificates, Class B-3 Certificates and Class B-4
Certificates with respect to distributions and the allocation of Realized Losses
as set forth in Section 4.04 and evidencing an interest designated as a "regular
interest" in the REMIC for purposes of the REMIC Provisions.




<PAGE>


                                       -9-


                  "Class B-5 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction, expressed as a percentage, the numerator of
which is the aggregate Certificate Principal Balance of the Class B-5
Certificates immediately prior to such date and the denominator of which is the
aggregate Stated Principal Balance of all of the Mortgage Loans (or related REO
Properties) (other than the related Discount Fraction of each Discount Mortgage
Loan) immediately prior to such Distribution Date.

                  "Class B-5 Prepayment Distribution Trigger": With respect to
any Distribution Date, a test that shall be satisfied if the fraction (expressed
as a percentage) equal to the sum of the Certificate Principal Balances of the
Class B-5 Certificates and Class B-6 Certificates immediately prior to such
Distribution Date divided by the aggregate Stated Principal Balance of all of
the Mortgage Loans (and related REO Properties) immediately prior to such
Distribution Date is greater than or equal to 0.60%.

                  "Class B-6 Certificate": Any one of the Class B-6 Certificates
executed, authenticated and delivered by the Trustee substantially in the form
annexed hereto as Exhibit B, subordinate to the Senior Certificates, Class B-1
Certificates Class B-2 Certificates, Class B-3 Certificates, Class B-4
Certificates and Class B-5 Certificates with respect to distributions and the
allocation of Realized Losses as set forth in Section 4.04 and evidencing an
interest designated as a "regular interest" in the REMIC for purposes of the
REMIC Provisions.

                  "Class B-6 Percentage": With respect to any Distribution Date,
the lesser of 100% and a fraction, expressed as a percentage, the numerator of
which is the aggregate Certificate Principal Balance of the Class B-6
Certificates immediately prior to such date and the denominator of which is the
aggregate Stated Principal Balance of all of the Mortgage Loans (or related REO
Properties) (other than the related Discount Fraction of each Discount Mortgage
Loan) immediately prior to such Distribution Date.

                  "Class B-6 Prepayment Distribution Trigger": With respect to
any Distribution Date, a test that shall be satisfied if the fraction (expressed
as a percentage) equal to the sum of the Certificate Principal Balances of the
Class B-6 Certificates immediately prior to such Distribution Date divided by
the aggregate Stated Principal Balance of all of the Mortgage Loans (and related
REO Properties) immediately prior to such Distribution Date is greater than or
equal to 0.35%.

                  "Class PO Certificate": Any one of the Class PO Certificates
executed by the Trustee and authenticated by the Certificate Registrar
substantially in the form annexed hereto as Exhibit A-2 and evidencing an
interest designated as a "regular interest" in the REMIC for
purposes of the REMIC Provisions.




<PAGE>


                                      -10-


                  "Class PO Collection Shortfalls": With respect to the Cash
Liquidation or REO Disposition of a Discount Mortgage Loan and any Distribution
Date, the excess of the amount described in Section 4.01(c)(i)(C)(1) over the
amount described in Section 4.01(c)(i)(C)(2).

                  "Class PO Principal Distribution Amount": As defined in
Section 4.01(c)(i).

                  "Class R Certificate": Any one of the Class R Certificates
executed by the Trustee and authenticated by the Certificate Registrar
substantially in the form annexed hereto as Exhibit A-3 and evidencing an
interest designated as a "residual interest" in the REMIC for purposes of the
REMIC Provisions.

                  "Class X Certificate": Any one of the Class X Certificates
executed by the Trustee and authenticated by the Certificate Registrar
substantially in the form annexed hereto as Exhibit A-2 and evidencing an
interest designated as a "regular interest" in the REMIC for purposes of the
REMIC Provisions.

                  "Closing Date":  November 30, 1998.

                  "Code":  The Internal Revenue Code of 1986, as amended.

                  "Collateral Value": The appraised value of a Mortgaged
Property based upon the lesser of (i) the appraisal (as reviewed and approved by
the Seller) made at the time of the origination of the related Mortgage Loan, or
(ii) the sales price of such Mortgaged Property at such time of origination.
With respect to a Mortgage Loan the proceeds of which were used to refinance an
existing mortgage loan, the appraised value of the Mortgaged Property based upon
the appraisal (as reviewed and approved by the Seller) obtained at the time of
refinancing.

                  "Commission":  The Securities and Exchange Commission.

                  "Compensating Interest": With respect to any Distribution
Date, an amount equal to Prepayment Interest Shortfalls resulting from Principal
Prepayments during the related Prepayment Period.

                  "Corporate Trust Office": The principal corporate trust office
of the Trustee at which at any particular time its corporate trust business
related to this Agreement shall be administered, which office at the date of the
execution of this Agreement is located at One First National Plaza, Suite 0126,
Chicago, Illinois 60670-0126, Attention: Corporate Trust Services Division, ref:
SAMI 1998-11.

                  "Credit Support Depletion Date": The first Distribution Date
on which the Senior Percentage equals 100%.



<PAGE>


                                      -11-


                  "Curtailment": Any Principal Prepayment made by a Mortgagor
which is not a Principal Prepayment in Full.

                  "Custodial Account": The account or accounts created and
maintained pursuant to Section 3.11 in the name of a depository institution, as
custodian for the holders of the Certificates, into which the amounts set forth
in Section 3.11 shall be deposited directly. Any such account or accounts shall
be an Eligible Account.

                  "Custodial Agreement": An agreement that may be entered into
among the Depositor, the Master Servicer, the Trustee and a Custodian in
substantially the form of Exhibit C hereto.

                  "Custodian": A Custodian appointed pursuant to a Custodial
Agreement.

                  "Cut-off Date":  November 1, 1998.

                  "Debt Service Reduction": With respect to any Mortgage Loan, a
reduction in the scheduled Monthly Payment for such Mortgage Loan by a court of
competent jurisdiction in a proceeding under the Bankruptcy Code, except such a
reduction constituting a Deficient Valuation or any reduction that results in a
permanent forgiveness of principal.

                  "Deceased Owner": A Certificate Owner of a Retail Lottery
Certificate who was living at the time such interest was acquired and whose
authorized personal representative, surviving tenant by the entirety, surviving
joint tenant or surviving tenant in common or other person empowered to act on
behalf of a deceased Certificate Owner causes to be furnished to the Depository
evidence of death satisfactory to the Depository Participant and any tax waivers
requested by the Depository Participant.

                  "Defaulted Mortgage Loan" means any Mortgage Loan as to which
the Mortgagor has failed to make unexcused three or more consecutive scheduled
Monthly Payments.

                  "Deficient Valuation": With respect to any Mortgage Loan, a
valuation by a court of competent jurisdiction of the Mortgaged Property in an
amount less than the then outstanding indebtedness under the Mortgage Loan, or
any reduction in the amount of principal to be paid in connection with any
scheduled Monthly Payment that constitutes a permanent forgiveness of principal,
which valuation or reduction results from a proceeding under the Bankruptcy
Code.

                  "Definitive Certificate": Any definitive, fully registered
Certificate.

                  "Deleted Mortgage Loan": A Mortgage Loan replaced or to be
replaced with a Qualified Substitute Mortgage Loan.



<PAGE>


                                      -12-


                  "Depositor": Structured Asset Mortgage Investments Inc., or
its successor in interest.

                  "Depository" The Depository Trust Company, or any successor
Depository hereafter named. The nominee of the initial Depository for purposes
of registering those Certificates that are to be Book-Entry Certificates is Cede
& Co. The Depository shall at all times be a "clearing corporation" as defined
in Section 8-102(5) of the Uniform Commercial Code of the State of New York and
a "clearing agency" registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended.

                  "Depository Participant": A broker, dealer, bank or other
financial institutions or other Person for whom from time to time a Depository
effects book-entry transfers and pledges of securities deposited with the
Depository.

                  "Determination Date": The 15th day (or if such 15th day is not
a Business Day, the Business Day immediately preceding such 15th day) of the
month of the related Distribution Date.

                  "Discount Fraction": With respect to each Discount Mortgage
Loan, the fraction expressed as a percentage, the numerator of which is 6.75%
minus the Net Mortgage Rate (or the initial Net Mortgage Rate with respect to
any Discount Mortgage Loans as to which the Mortgage Rate is modified pursuant
to Section 3.06(a)) for such Mortgage Loan and the denominator of which is
6.75%. The Discount Fraction with respect to each Discount Mortgage Loan is set
forth on Exhibit I attached hereto.

                  "Discount Mortgage Loan": Any Mortgage Loan having a Net
Mortgage Rate (or initial Net Mortgage Rate) of less than 6.75% per annum and
any Mortgage Loan deemed to be a Discount Mortgage Loan pursuant to the
definition of Qualified Substitute Mortgage Loan.

                  "Disqualified Organization": Any organization defined as a
"disqualified organization" under Section 860E(e)(5) of the Code, which includes
any of the following: (i) the United States, any State or political subdivision
thereof, any possession of the United States, or any agency or instrumentality
of any of the foregoing (other than an instrumentality which is a corporation if
all of its activities are subject to tax and, except for the Freddie Mac, a
majority of its board of directors is not selected by such governmental unit),
(ii) a foreign government, any international organization, or any agency or
instrumentality of any of the foregoing, (iii) any organization (other than
certain farmers' cooperatives described in Section 521 of the Code) which is
exempt from the tax imposed by Chapter 1 of the Code (including the tax imposed
by Section 511 of the Code on unrelated business taxable income), (iv) rural
electric and telephone cooperatives described in Section 1381(a)(2)(C) of the
Code and (v) any other Person so designated by the Trustee based upon an Opinion
of Counsel that the holding of an Ownership Interest in a Class R Certificate by
such Person may cause either the REMIC or any Person having



<PAGE>


                                      -13-


an Ownership Interest in any Class of Certificates (other than such Person) to
incur a liability for any federal tax imposed under the Code that would not
otherwise be imposed but for the Transfer of an Ownership Interest in a Class R
Certificate to such Person. The terms "United States", "State" and
"international organization" shall have the meanings set forth in Section 7701
of the Code or successor provisions.

                  "Distribution Date": The 25th day of any month, or if such
25th day is not a Business Day, the Business Day immediately following such 25th
day, commencing in December 1998.

                  "Due Date": The first day of the month of the related
Distribution Date.

                  "Due Period": With respect to any Distribution Date, the
period commencing on the second day of the month preceding the month of such
Distribution Date (or, with respect to the first Due Period, the day following
the Cut-off Date) and ending on the related Due Date.

                  "Eligible Account": An account maintained with a federal or
state chartered depository institution (i) the short-term obligations of which
are rated A-1 or better by Standard & Poors and F-1 or better by Fitch at the
time of any deposit therein, or (ii) insured by the FDIC (to the limits
established by the FDIC), the uninsured deposits in which account are otherwise
secured such that, as evidenced by an Opinion of Counsel (obtained by the Person
requesting that the account be held pursuant to this clause (ii)) delivered to
the Trustee prior to the establishment of such account, the Certificateholders
will have a claim with respect to the funds in such account and a perfected
first priority security interest against any collateral (which shall be limited
to Permitted Investments, each of which shall be redeemable on demand or mature
not later than the Business Day immediately preceding the Distribution Date next
following the date of investment in such collateral or the Distribution Date if
such Permitted Investment is an obligation of the institution that maintains the
Certificate Account, Custodial Account or Protected Account) securing such funds
that is superior to claims of any other depositors or general creditors of the
depository institution with which such account is maintained or (iii) a trust
account or accounts maintained with a federal or state chartered depository
institution or trust company with trust powers acting in its fiduciary capacity
or (iv) an account or accounts of a depository institution acceptable to the
Rating Agencies (as evidenced in writing by the Rating Agencies that use of any
such account as the Custodial Account, the Certificate Account or Protected
Account will not have an adverse effect on the then-current ratings assigned to
the Classes of the Certificates then rated by the Rating Agencies). Eligible
Accounts may bear interest.

                  "Eligible Funds": On any Distribution Date, the portion, if
any, of the Available Distribution Amount remaining after reduction by the sum
of (i) the aggregate amount of Accrued Certificate Interest on the Senior
Certificates, (ii) the Senior Principal Distribution Amount, (iii) the Class PO
Principal Distribution Amount (determined without regard to Section
4.02(c)(i)(E)



<PAGE>


                                      -14-


hereof) and (iv) the aggregate amount of Accrued Certificate Interest on the
Subordinate Certificates.

                  "Event of Default": One or more of the events described in
Section 7.01.

                  "Excess Bankruptcy Loss": Any Bankruptcy Loss, or portion
thereof, which exceeds the then applicable Bankruptcy Amount.

                  "Excess Fraud Loss": Any Fraud Loss, or portion thereof, which
exceeds the then applicable Fraud Loss Amount.

                  "Excess Special Hazard Loss": Any Special Hazard Loss, or
portion thereof, that exceeds the then applicable Special Hazard Amount.

                  "Extraordinary Events": Any of the following conditions with
respect to a Mortgaged Property or Mortgage Loan causing or resulting in a loss
which causes the liquidation of such Mortgage Loan:

                  (a) losses which are otherwise covered by the fidelity bond
         and the errors and omissions insurance policy maintained pursuant to
         Section 3.17, but are in excess of the coverage maintained thereunder;

                  (b) nuclear reaction or nuclear radiation or radioactive
         contamination, all whether controlled or uncontrolled, or remote or be
         in whole or in part caused by, contributed to or aggravated by a peril
         covered by the definition of the term "Special Hazard Loss";

                  (c) hostile or warlike action in time of peace or war,
         including action in hindering, combating or defending against an
         actual, impending or expected attack;

                           1. by any government or sovereign power, de jure or
                  de facto, or by any authority maintaining or using military,
                  naval or air forces; or

                           2.   by military, naval or air forces; or

                           3. by an agent of any such government, power,
                  authority or forces;

                  (d) any weapon of war employing atomic fission or radioactive
         force whether in time of peace or war; or




<PAGE>


                                      -15-


                  (e) insurrection, rebellion, revolution, civil war, usurped
         power or action taken by governmental authority in hindering, combating
         or defending against such an occurrence, seizure or destruction under
         quarantine or customs regulations, confiscation by order of any
         government or public authority; or risks of contraband or illegal
         transportation or trade.

                  "Extraordinary Losses": Any loss incurred on a Mortgage Loan
caused by or resulting from an Extraordinary Event.

                  "FDIC": Federal Deposit Insurance Corporation or any
successor.

                  "Final Disposition": With respect to a Defaulted Mortgage Loan
is deemed to have occurred upon a determination by the Servicer that it has
received all Insurance Proceeds, Liquidation Proceeds and other payments or cash
recoveries which the Servicer reasonably and in good faith expects to be finally
recoverable with respect to such Mortgage Loan.

                  "Fitch": Fitch IBCA, Inc.

                  "Freddie Mac": Federal Home Loan Mortgage Corporation or any
successor.

                  "Fannie Mae": Federal National Mortgage Association or any
successor.

                  "Fraud Loss Amount": As of any date of determination after the
Cut-off Date, an amount equal to: (Y) prior to the third Anniversary, an amount
equal to 1.00% of the aggregate outstanding principal balance of all of the
Mortgage Loans as of the Cut-off Date minus the aggregate amount of Fraud Losses
allocated solely to one or more specific Classes of Certificates in accordance
with Section 4.04 since the Cut-off Date up to such date of determination and
(Z) from the third to the fifth Anniversary, an amount equal to (1) the lesser
of (a) the Fraud Loss Amount as of the most recent anniversary of the Cut-off
Date and (b) 0.50% of the aggregate outstanding principal balance of all of the
Mortgage Loans as of the most recent Anniversary minus (2) the Fraud Losses
allocated solely to one or more specific Classes of Certificates in accordance
with Section 4.04 since the most recent Anniversary up to such date of
determination. On and after the fifth Anniversary, the Fraud Loss Amount shall
be zero.

                  The Fraud Loss Amount may be further reduced by the Servicer
(including accelerating the manner in which such coverage is reduced) provided
that prior to any such reduction, the Servicer shall (i) obtain written
confirmation from each Rating Agency that such reduction shall not reduce the
rating assigned to any Class of Certificates by such Rating Agency below the
lower of the then-current rating or the rating assigned to such Certificates as
of the Closing Date by such Rating Agency and (ii) provide a copy of such
written confirmation to the Trustee.



<PAGE>


                                      -16-


                  "Fraud Losses": Losses on Mortgage Loans as to which there was
fraud in the origination of such Mortgage Loan as reported by the Servicer to
the Master Servicer or by any other party hereto.

                  "Funding Date": With respect to each Mortgage Loan, the date
on which funds were advanced by or on behalf of the Seller and interest began to
accrue thereunder.

                  "Individual Retail Lottery Certificate": A Retail Lottery
Certificate that evidences $1,000 initial Certificate Principal Balance.

                  "Initial Certificate Principal Balance": With respect to each
Class of Regular Certificates, the Certificate Principal Balance of such Class
of Certificates as of the Cut-off Date as set forth in the Preliminary Statement
hereto.

                  "Initial Notional Amount": With respect to the Variable Strip
Certificates, the aggregate Stated Principal Balance of the Premium Mortgage
Loans as of the Cut-off Date.

                  "Insurance Policy": With respect to any Mortgage Loan, any
insurance policy which is required to be maintained from time to time under this
Agreement in respect of such Mortgage Loan.

                  "Insurance Proceeds": Proceeds paid in respect of the Mortgage
Loans pursuant to any Primary Hazard Insurance Policy, any title insurance
policy or any other insurance policy covering a Mortgage Loan, to the extent
such proceeds are not applied to the restoration of the related Mortgaged
Property or released to the Mortgagor in accordance with the procedures that the
Servicer would follow in servicing mortgage loans held for its own account.

                  "Late Collections": With respect to any Mortgage Loan, all
amounts received during any Due Period, whether as late payments of Monthly
Payments or as Insurance Proceeds, Liquidation Proceeds or otherwise, which
represent late payments or collections of Monthly Payments due but delinquent
for a previous Due Period and not previously recovered.

                  "Liquidation Proceeds": Amounts (other than Insurance
Proceeds) received by the Servicer in connection with the taking of an entire
Mortgaged Property by exercise of the power of eminent domain or condemnation or
in connection with the liquidation of a Defaulted Mortgage Loan through
trustee's sale, foreclosure sale or otherwise, other than amounts received in
respect of any REO Property.

                  "Living Owner": A Certificate Owner of a Retail Lottery
Certificate other than a Deceased Owner.




<PAGE>


                                      -17-


                  "Loan-to-Value Ratio": As of any date, the fraction, expressed
as a percentage, the numerator of which is the current principal balance of the
related Mortgage Loan at the date of determination and the denominator of which
is the Collateral Value of the related Mortgaged Property.

                  "Lockout Distribution Percentage": For any Distribution Date
occurring prior to the Distribution Date in December 2003, 0%. For any
Distribution Date occurring after the first five years following the Closing
Date: for any Distribution Date during the sixth year after the Closing Date,
30%; for any Distribution Date during the seventh year after the Closing Date,
40%; for any Distribution Date during the eighth year after the Closing Date,
60%; for any Distribution Date during the ninth year after the Closing Date,
80%, and for any Distribution Date thereafter, 100%.

                  "Lost Note Affidavit": With respect to any Mortgage Note, an
original lost note affidavit from the Seller stating that the original Mortgage
Note was lost, misplaced or destroyed, together with a copy of the related
Mortgage Note.

                  "Master Servicer": Norwest Bank Minnesota, National
Association, or any successor master servicer appointed as herein provided.

                  "Master Servicing Fee Rate": A per annum rate equal to
0.0125%.

                  "Master Servicing Fee": As to each Mortgage Loan, an amount,
payable out of any payment of interest on the Mortgage Loan, equal to the
product of (a) the Master Servicing Fee Rate and (b) the Stated Principal
Balance of such Mortgage Loan for the calendar month preceding the month in
which the payment is due.

                  "Maturity Date": The latest possible maturity date, solely for
purposes of Section 1.860G-1(a)(4)(iii) of the Treasury regulations, by which
(i) the Certificate Principal Balance of each Class of Certificates (other than
the Variable Strip Certificates) or (ii) the Notional Amount of the Variable
Strip Certificate would be reduced to zero, which is January 25, 2029, the
Distribution Date immediately following the latest scheduled maturity date of
any Mortgage Loan.

                  "Monthly Payment": With respect to any Mortgage Loan, the
scheduled monthly payment of principal and interest on such Mortgage Loan which
is payable by a Mortgagor from time to time under the related Mortgage Note as
originally executed (after adjustment, if any, for Principal Prepayments and for
Deficient Valuations occurring prior to such Due Date, and after any adjustment
by reason of any bankruptcy or similar proceeding or any moratorium or similar
waiver or grace period).




<PAGE>


                                      -18-


                  "Mortgage": The mortgage, deed of trust or any other
instrument securing the Mortgage Loan.

                  "Mortgage File": The mortgage documents listed in Section 2.01
pertaining to a particular Mortgage Loan and any additional documents required
to be added to the Mortgage File pursuant to this Agreement; provided, that
whenever the term "Mortgage File" is used to refer to documents actually
received by the Trustee, such term shall not be deemed to include such
additional documents required to be added unless they are actually so added.

                  "Mortgage Loan": Each of the mortgage loans, transferred and
assigned to the Trustee pursuant to Section 2.01 or Section 2.04 and from time
to time held in the Trust Fund (including any Qualified Substitute Mortgage
Loans), the Mortgage Loans so transferred, assigned and held being identified in
the Mortgage Loan Schedule. As used herein, the term "Mortgage Loan" includes
the related Mortgage Note and Mortgage.

                  "Mortgage Loan Accrued Interest": With respect to each
Mortgage Loan and each Due Date, the aggregate amount of interest accrued at the
Mortgage Rate in respect of such Mortgage Loan since the preceding Due Date (or
in the case of the initial Due Date, since the Cutoff Date) to but not including
such Due Date with respect to which the Mortgage Loan Accrued Interest is being
calculated in accordance with the terms of such Mortgage Loan, after giving
effect to any previous Principal Prepayments, Deficient Valuation or Debt
Service Reduction in respect of such Mortgage Loan.

                  "Mortgage Loan Purchase Agreement": The Mortgage Loan Purchase
Agreement dated as of November 1, 1998, between Provident Funding Associates,
L.P., as seller, and the Depositor as purchaser, and all amendments thereof and
supplements thereto.

                  "Mortgage Loan Schedule": As of any date of determination, the
schedule of Mortgage Loans included in the Trust Fund. The initial schedule of
Mortgage Loans with accompanying information transferred on the Closing Date to
the Trustee as part of the Trust Fund for the Certificates, attached hereto as
Exhibit G (as amended from time to time to reflect the addition of Qualified
Substitute Mortgage Loans) (and, for purposes of the Trustee pursuant to Section
2.02, in computer-readable form as delivered to the Trustee), which list shall
set forth the following information with respect to each Mortgage Loan:

                (i)        the loan number and name of the Mortgagor;

               (ii)        the street address, city, state and zip code of the
                           Mortgaged Property;

              (iii)        the original term to maturity;




<PAGE>


                                      -19-


               (iv)        the original principal balance and the original
                           Mortgage Rate;

                (v)        the first payment date;

               (vi)        the type of Mortgaged Property;

              (vii)        the Monthly Payment in effect as of the Cut-off Date;

             (viii)        the principal balance as of the Cut-off Date;

               (ix)        the Mortgage Rate as of the Cut-off Date and the Pool
                           Strip Rate;

                (x)        the occupancy status;

               (xi)        the purpose of the Mortgage Loan;

              (xii)        the Collateral Value of the Mortgaged Property;

             (xiii)        the original term to maturity;

              (xiv)        the paid-through date of the Mortgage Loan;

               (xv)        the Servicing Fee Rate;

              (xvi)        the Net Mortgage Rate for such Mortgage Loan;

             (xvii)        the documentation type.

                  The Mortgage Loan Schedule may be in the form of more than one
schedule, collectively setting forth all of the information required.

                  "Mortgage Note": The note or other evidence of the
indebtedness of a Mortgagor under a Mortgage Loan.

                  "Mortgage Rate": With respect to any Mortgage Loan, the annual
rate at which interest accrues on such Mortgage Loan.

                  "Mortgaged Property": The underlying property securing a
Mortgage Loan.

                  "Mortgagor":  The obligor or obligors on a Mortgage Note.




<PAGE>


                                      -20-


                  "Net Mortgage Rate": With respect to each Mortgage Loan Due
Date, a per annum rate of interest equal to the Mortgage Rate on such Mortgage
Loan less the sum of the Servicing Fee Rate and the Master Servicing Fee Rate.

                  "Non-Discount Mortgage Loans": The Mortgage Loans other than
the Discount Mortgage Loans.

                  "Nonrecoverable Advance": Any Advance or Servicing Advance
previously made or proposed to be made in respect of a Mortgage Loan which, in
the good faith judgment of the Servicer or, if required to be made by the Master
Servicer, the Master Servicer, will not or, in the case of a proposed Advance or
Servicing Advance, would not be ultimately recoverable from related Late
Collections, Insurance Proceeds, Liquidation Proceeds or REO Proceeds. The
determination by the Servicer or Master Servicer that it has made a
Nonrecoverable Advance or that any proposed Advance or Servicing Advance would
constitute a Nonrecoverable Advance, shall be evidenced by a certificate of a
Servicing Officer delivered to the Depositor and the Trustee.

                  "Non-United States Person": Any Person other than a United
States Person.

                  "Notional Amount": With respect to the Variable Strip
Certificates as of any Distribution Date, an amount equal to the aggregate
Stated Principal Balance of the Premium Mortgage Loans immediately prior to such
date.

                  "Officer's Certificate": A certificate signed by the Chairman
of the Board, the Vice Chairman of the Board, the President or a vice president
or assistant vice president or other authorized officer of the Seller, the
Servicer or Master Servicer and delivered to the Depositor and
Trustee.

                  "Opinion of Counsel": A written opinion of counsel, who may be
counsel for the Depositor, the Master Servicer or the Servicer, reasonably
acceptable to the Trustee; except that any opinion of counsel relating to (a)
the qualification of any account required to be maintained pursuant to this
Agreement as an Eligible Account, (b) the qualification of the Trust Fund as a
REMIC, (c) compliance with the REMIC Provisions or (d) resignation of the Master
Servicer or the Servicer pursuant to Sections 3.25 or 6.04 must be an opinion of
counsel who (i) is in fact independent of the Depositor, Master Servicer and the
Servicer, (ii) does not have any direct financial interest or any material
indirect financial interest in the Depositor, the Master Servicer or the
Servicer or in an affiliate of either and (iii) is not connected with the
Depositor, the Master Servicer or the Servicer as an officer, employee, director
or person performing similar functions.

                  "Original Senior Percentage": The fraction, expressed as a
percentage, the numerator of which is the aggregate Initial Certificate
Principal Balance of the Senior Certificates



<PAGE>


                                      -21-


(other than the Class PO Certificates) and the denominator of which is the
aggregate Stated Principal Balance of the Mortgage Loans (other than the
Discount Fraction of the Discount Mortgage Loans), which is approximately 95.49%
as of the Closing Date.

                  "OTS":  Office of Thrift Supervision or any successor.

                  "Outstanding Mortgage Loan": As to any Due Date, a Mortgage
Loan (including an REO Property) which was not the subject of a Principal
Prepayment in Full, Cash Liquidation or REO Disposition and which was not
purchased prior to such Due Date pursuant to Sections
2.02, 2.04 or 3.13.

                  "Ownership Interest": As to any Certificate, any ownership or
security interest in such Certificate, including any interest in such
Certificate as the Holder thereof and any other interest therein, whether direct
or indirect, legal or beneficial, as owner or as pledgee.

                  "Pass-Through Rate": A rate equal to, (i) with respect to all
Certificates other than the Variable Strip Certificates and the Principal Only
Certificates, a fixed rate set forth in the Preliminary Statement hereto and
(ii) with respect to the Variable Strip Certificates, the weighted average,
expressed as a percentage, of the Pool Strip Rates as of the Due Date in the
month immediately preceding the month in which such Distribution Date occurs,
weighted on the basis of the Stated Principal Balances of the respective Premium
Mortgage Loans, which Stated Principal Balances shall be the Stated Principal
Balances of the Premium Mortgage Loans at the close of business on the
immediately preceding Distribution Date after giving effect to distributions
thereon allocable to principal (or, in the case of the Pass-Through Rate for the
initial Distribution Date, at the close of business on the Cut-off Date). The
Principal Only Certificates do not have a Pass-Through Rate.

                  "Percentage Interest": With respect to any Certificate (other
than a Class R Certificate), the undivided percentage ownership interest in the
related Class evidenced by such Certificate, which percentage ownership interest
shall be equal to the Initial Certificate Principal Balance thereof or Initial
Notional Amount (in the case of the Variable Strip Certificates) divided by the
aggregate Initial Certificate Principal Balance or initial Notional Amount, as
applicable, of all of the Certificates of the same Class. With respect to a
Class R Certificate, the interest in distributions to be made with respect to
such Class evidenced thereby, expressed as a percentage, as stated on the face
of each such Certificate.

                  "Permitted Investment": One or more of the following:

                  (i) obligations of or guaranteed as to principal and interest
         by the United States or any agency or instrumentality thereof when such
         obligations are backed by the full faith and credit of the United
         States;



<PAGE>


                                      -22-


                  (ii) repurchase agreements on obligations specified in clause
         (i) maturing not more than one month from the date of acquisition
         thereof, provided that the unsecured obligations of the party agreeing
         to repurchase such obligations are at the time rated by each Rating
         Agency in one of the two highest short-term ratings available;

                  (iii) federal funds, certificates of deposit, demand deposits,
         time deposits and bankers' acceptances (which shall each have an
         original maturity of not more than 90 days and, in the case of bankers'
         acceptances, shall in no event have an original maturity of more than
         365 days or a remaining maturity of more than 30 days) denominated in
         United States dollars of any U.S. depository institution or trust
         company incorporated under the laws of the United States or any state
         thereof or of any domestic branch of a foreign depository institution
         or trust company; provided that the debt obligations of such depository
         institution or trust company (or, if the only Rating Agency is Standard
         & Poor's, in the case of the principal depository institution in a
         depository institution holding company, debt obligations of the
         depository institution holding company) at the date of acquisition
         thereof have been rated by each Rating Agency in one of the two highest
         short-term ratings available; and provided further that, if the only
         Rating Agency is Standard & Poor's and if the depository or trust
         company is a principal subsidiary of a bank holding company and the
         debt obligations of such subsidiary are not separately rated, the
         applicable rating shall be that of the bank holding company; and,
         provided further that, if the original maturity of such short-term
         obligations of a domestic branch of a foreign depository institution or
         trust company shall exceed 30 days, the short-term rating of such
         institution shall be A-1+ in the case of Standard & Poor's if Standard
         & Poor's is the only Rating Agency;

                  (iv) commercial paper (having original maturities of not more
         than 365 days) of any corporation incorporated under the laws of the
         United States or any state thereof which on the date of acquisition has
         been rated by Fitch in its highest short-term rating available and by
         Standard & Poor's at least A-1; provided that such commercial paper
         shall have a remaining maturity of not more than 30 days;

                  (v) a money market fund or a qualified investment fund rated
         by each Rating Agency in one of the two highest long-term ratings
         available, including any such fund for which the Master Servicer or the
         Trustee or any affiliate of the Master Servicer or the
         Trustee acts as a manager or an advisor; and

                  (vi) other obligations or securities that are acceptable to
         each Rating Agency as a Permitted Investment hereunder and will not
         reduce the rating assigned to any Class of Certificates by such Rating
         Agency below the lower of the then-current rating or the rating
         assigned to such Certificates as of the Closing Date by such Rating
         Agency, as evidenced in writing;



<PAGE>


                                      -23-


PROVIDED, HOWEVER, that no instrument shall be a Permitted Investment if it
represents, either (1) the right to receive only interest payments with respect
to the underlying debt instrument or (2) the right to receive both principal and
interest payments derived from obligations underlying such instrument and the
principal and interest payments with respect to such instrument provide a yield
to maturity greater than 120% of the yield to maturity at par of such underlying
obligations.

                  "Permitted Transferee": Any transferee of a Residual
Certificate other than a Disqualified Organization, a Non-United States Person
or an "electing large partnership" (as defined in Section 775 of the Code).

                  "Person": Any individual, corporation, partnership, joint
venture, association, limited liability company, joint-stock company, trust,
unincorporated organization or government or any agency or political subdivision
thereof.

                  "Pool Strip Rate": With respect to any Distribution Date and
any Premium Mortgage Loan, the Net Mortgage Rate thereon minus 6.75%, but not
less than 0.00%.

                  "Premium Mortgage Loan": Any Mortgage Loan having a Net
Mortgage Rate greater than 6.75% per annum.

                  "Prepayment Assumption": represents an assumed rate of
prepayment each month relative to the then outstanding principal balance of a
pool of new mortgage loans. A 100% Prepayment Assumption assumes a constant
prepayment rate of 0.2% per annum of the then outstanding principal balance of
such mortgage loans in the first month of the life of the mortgage and an
additional 0.2% per annum in each month thereafter (for example, 0.4% per annum
in the second month) until the thirtieth month. Beginning in the thirtieth month
and in each month thereafter during the life of the mortgage loans, a 100%
Prepayment Assumption assumes a constant prepayment rate of 6% per annum.

                  "Prepayment Distribution Percentage": With respect to any
Distribution Date and each Class of Class B Certificates, under the applicable
circumstances set forth below, the respective percentages set forth below:

       (i)        For any Distribution Date on which any Class B Certificates
                  are outstanding:

                           (a) in the case of the Class of Class B Certificates
                  then outstanding with the lowest numerical designation and
                  each other Class of Class B Certificates for which the related
                  Prepayment Distribution Trigger has been satisfied, a
                  fraction, expressed as a percentage, the numerator of which is
                  the Certificate Principal Balance of such Class immediately
                  prior to such date and the denominator of which is the sum of
                  the Certificate Principal Balances immediately prior to such
                  date of



<PAGE>


                                      -24-


                  (1) the Class of Class B Certificates then outstanding with
                  the lowest numerical designation and (2) all other Classes of
                  Class B Certificates for which the respective Prepayment
                  Distribution Triggers have been satisfied; and

                           (b) in the case of each other Class of Class B
                  Certificates for which the Prepayment Distribution Triggers
                  have not been satisfied, 0%; and

                  (ii) Notwithstanding the foregoing, if the application of the
         foregoing percentages on any Distribution Date as provided in Section
         4.01 (determined without regard to the proviso to the definition of
         "Subordinate Principal Distribution Amount") would result in a
         distribution in respect of principal of any Class or Classes of Class B
         Certificates in an amount greater than the remaining Certificate
         Principal Balance thereof (any such class, a "Maturing Class"), then:
         (a) the Prepayment Distribution Percentage of each Maturing Class shall
         be reduced to a level that, when applied as described above, would
         exactly reduce the Certificate Principal Balance of such Class to zero;
         (b) the Prepayment Distribution Percentage of each other Class of Class
         B Certificates (any such Class, a "Non-Maturing Class") shall be
         recalculated in accordance with the provisions in paragraph (i) above,
         as if the Certificate Principal Balance of each Maturing Class had been
         reduced to zero (such percentage as recalculated, the "Recalculated
         Percentage"); (c) the total amount of the reductions in the Prepayment
         Distribution Percentages of the Maturing Class or Classes pursuant to
         clause (a) of this sentence, expressed as an aggregate percentage,
         shall be allocated among the Non-Maturing Classes in proportion to
         their respective Recalculated Percentages (the portion of such
         aggregate reduction so allocated to any Non-Maturing Class, the
         "Adjustment Percentage"); and (d) for purposes of such Distribution
         Date, the Prepayment Distribution Percentage of each Non-Maturing Class
         shall be equal to the sum of (1) the Prepayment Distribution Percentage
         thereof, calculated in accordance with the provisions in paragraph (i)
         above as if the Certificate Principal Balance of each Maturing Class
         had not been reduced to zero, plus (2) the related Adjustment
         Percentage.

                  "Prepayment Distribution Trigger": The Class B-2 Prepayment
Distribution Trigger, Class B-3 Prepayment Distribution Trigger, Class B-4
Prepayment Distribution Trigger, Class B-5 Prepayment Distribution Trigger or
Class B-6 Prepayment Distribution Trigger.

                  "Prepayment Interest Shortfall": As to any Distribution Date
and any Mortgage Loan (other than a Mortgage Loan relating to an REO Property)
that was the subject of (a) a Principal Prepayment in Full during the related
Prepayment Period, an amount equal to the excess of one month's interest at the
Net Mortgage Rate on the Stated Principal Balance of such Mortgage Loan over the
amount of interest (adjusted to the Net Mortgage Rate) paid by the Mortgagor for
such Prepayment Period to the date of such Principal Prepayment in Full or (b) a
Curtailment



<PAGE>


                                      -25-


during the prior calendar month, an amount equal to one month's interest at the
Net Mortgage Rate on the amount of such Curtailment.

                  "Prepayment Period": As to any Distribution Date, the calendar
month preceding the month in which such Distribution Date occurs.

                  "Primary Hazard Insurance Policy": Each primary hazard
insurance policy required to be maintained pursuant to Section 3.12.

                  "Primary Insurance Policy": Any primary policy of mortgage
guaranty insurance, or any replacement policy therefor providing coverage for
certain Mortgage Loans included in the Trust Fund with Loan-to-Value Ratios in
excess of 80.00%.

                  "Principal Only Certificates": Any one of the Class A-12
Certificates or Class PO Certificates.

                  "Principal Prepayment": Any payment of principal made by the
Mortgagor on a Mortgage Loan which is received in advance of its scheduled Due
Date and which is not accompanied by an amount of interest representing
scheduled interest due on any date or dates in
any month or months subsequent to the month of prepayment.

                  "Principal Prepayment in Full": Any Principal Prepayment made
by a Mortgagor of the entire principal balance of the Mortgage Loan.

                  "Protected Account": An account established by the Servicer
which meets the requirements set forth in Section 3.07 and is otherwise
acceptable to the Master Servicer.

                  "Purchase Price": With respect to any Mortgage Loan (or REO
Property) required to be purchased pursuant to Section 2.02, 2.04 or 3.13, an
amount equal to the sum of (i) 100% of the Stated Principal Balance thereof,
(ii) unpaid accrued interest (or REO Imputed Interest) at the applicable Net
Mortgage Rate on the Stated Principal Balance thereof outstanding during each
Due Period that such interest was not paid or advanced, from the date through
which interest was last paid by the Mortgagor or advanced and distributed to
Certificateholders together with unpaid Master Servicing Fee and Servicing Fee,
in each case to the first day of the month in which such Purchase Price is to be
distributed, plus (iii) the aggregate of all Advances made in respect thereof
that were not previously reimbursed (including Servicing Advances, if any).

                  "Qualified Insurer": Any insurance company duly qualified as
such under the laws of the state or states in which the related Mortgaged
Property or Mortgaged Properties is or are located, duly authorized and licensed
in such state or states to transact the type of insurance business in which it
is engaged and approved as an insurer by the Servicer, so long as the claims



<PAGE>


                                      -26-


paying ability of which is acceptable to the Rating Agencies for pass-through
certificates having the same rating as the Certificates rated by the Rating
Agencies as of the Closing Date.

                  "Qualified Substitute Mortgage Loan": A Mortgage Loan
substituted by the Depositor for a Deleted Mortgage Loan which must, on the date
of such substitution, as confirmed in an Officer's Certificate delivered to the
Trustee, (i) have an outstanding principal balance, after deduction of the
principal portion of the monthly payment due in the month of substitution (or in
the case of a substitution of more than one Mortgage Loan for a Deleted Mortgage
Loan, an aggregate outstanding principal balance, after such deduction), not in
excess of the Stated Principal Balance of the Deleted Mortgage Loan (the amount
of any shortfall to be paid to the Master Servicer for deposit in the Custodial
Account in the month of substitution); (ii) have a Mortgage Rate and a Net
Mortgage Rate no lower than and not more than 1% per annum higher than the
Mortgage Rate and Net Mortgage Rate, respectively, of the Deleted Mortgage Loan
as of the date of substitution; (iii) have a Loan-to-Value Ratio at the time of
substitution no higher than that of the Deleted Mortgage Loan at the time of
substitution; (iv) have a remaining term to stated maturity not greater than
(and not more than one year less than) that of the Deleted Mortgage Loan; (v)
comply with each representation and warranty set forth in Section 2.04 hereof;
and (vi) have a Pool Strip Rate equal to or greater than that of the Deleted
Mortgage Loan. Notwithstanding any other provisions herein, (x) with respect to
any Qualified Substitute Mortgage Loan substituted for a Deleted Mortgage Loan
which was a Discount Mortgage Loan, such Qualified Substitute Mortgage Loan
shall be deemed to be a Discount Mortgage Loan and to have a Discount Fraction
equal to the Discount Fraction of the Deleted Mortgage Loan and (y) in the event
that the "Pool Strip Rate" of any Qualified Substitute Mortgage Loan as
calculated pursuant to the definition of "Pool Strip Rate" is greater than the
Pool Strip Rate of the related Deleted Mortgage Loan (i) the Pool Strip Rate of
such Qualified Substitute Mortgage Loan shall be equal to the Pool Strip Rate of
the related Deleted Mortgage Loan for purposes of calculating the Pass-Through
Rate for the Variable Strip Certificates and (ii) the excess of the Pool Strip
Rate on such Qualified Substitute Mortgage Loan as calculated pursuant to the
definition of "Pool Strip Rate" over the Pool Strip Rate on the related Deleted
Mortgage Loan shall be payable to the Class R Certificates pursuant to Section
4.01 hereof.

                  "Random Lot": With respect to any Distribution Date, the
method by which the Depository will determine which Retail Lottery Certificates
will be paid, using its established random lot procedures or, if the Retail
Lottery Certificates are no longer represented by a
Book-Entry Certificate, using the Trustee's procedures.

                  "Rating Agency": Standard & Poor's and Fitch or each of their
successors. If such agencies and their successors are no longer in existence,
"Rating Agency" shall be such nationally recognized statistical rating agency,
or other comparable Person, designated by the Depositor, notice of which
designation shall be given to the Trustee and Master Servicer. References herein
to the two highest long term debt rating categories of a Rating Agency shall
mean "AA" or better



<PAGE>


                                      -27-


in the case of Fitch, and "AA" or better in the case of Standard & Poor's and
references herein to the highest short-term debt rating of a Rating Agency shall
mean "A-1+" in the case of Standard & Poor's, and "F-1" in the case of Fitch,
and in the case of any other Rating Agency such references shall mean such
rating categories without regard to any plus or minus.

                  "Realized Loss": With respect to each Mortgage Loan or REO
Property as to which a Cash Liquidation or REO Disposition has occurred, an
amount (not less than zero) equal to (i) the Stated Principal Balance of the
Mortgage Loan as of the date of Cash Liquidation or REO Disposition, plus (ii)
interest (and REO Imputed Interest, if any) at the Net Mortgage Rate from the
Due Date as to which interest was last paid or advanced to Certificateholders up
to the date of the Cash Liquidation or REO Disposition on the Stated Principal
Balance of such Mortgage Loan outstanding during each Due Period that such
interest was not paid or advanced, minus (iii) the proceeds, if any, received
during the month in which such Cash Liquidation or REO Disposition occurred, to
the extent applied as recoveries of interest at the Net Mortgage Rate and to
principal of the Mortgage Loan, net of the portion thereof reimbursable to the
Master Servicer or the Servicer with respect to related Advances and Servicing
Advances not previously reimbursed. With respect to each Mortgage Loan which has
become the subject of a Deficient Valuation, the difference between the
principal balance of the Mortgage Loan outstanding immediately prior to such
Deficient Valuation and the principal balance of the Mortgage Loan as reduced by
the Deficient Valuation.

                  "Record Date": The last Business Day of the month immediately
preceding the month of the related Distribution Date.

                  "Regular Certificate": Any of the Certificates other than a
Residual Certificate.

                  "Relief Act": The Soldiers' and Sailors' Civil Relief Act of
1940, as amended.

                  "Remainder Retail Certificates": The Definitive Certificates
evidencing the remainder of the aggregate initial Certificate Principal Balance
of the Retail Lottery Certificates provided for such Classes of Certificates
pursuant to Section 5.01.

                  "REMIC": A "real estate mortgage investment conduit" within
the meaning of Section 860D of the Code.

                  "REMIC Provisions": Provisions of the federal income tax law
relating to real estate mortgage investment conduits, which appear at Sections
860A through 860G of Subchapter M of Chapter 1 of the Code, and related
provisions, and proposed, temporary and final regulations and published rulings,
notices and announcements promulgated thereunder, as the
foregoing may be in effect from time to time.




<PAGE>


                                      -28-


                  "Remittance Report": A report prepared by the Servicer
pursuant to Section 4.03 providing the information set forth in Exhibit D
attached hereto.

                  "REO Acquisition": The acquisition by the Servicer on behalf
of the Trustee for the benefit of the Certificateholders of any REO Property
pursuant to Section 3.14.

                  "REO Disposition": The receipt by the Servicer of Insurance
Proceeds, Liquidation Proceeds and other payments and recoveries (including
proceeds of a final sale) which the Servicer expects to be finally recoverable
from the sale or other disposition of the REO Property.

                  "REO Imputed Interest": As to any REO Property, for any
period, an amount equivalent to interest (at the Mortgage Rate that would have
been applicable to the related Mortgage Loan had it been outstanding) on the
unpaid principal balance of the Mortgage Loan as of the date of acquisition
thereof (as such balance is reduced pursuant to Section 3.14 by any income from
the REO Property treated as a recovery of principal).

                  "REO Proceeds": Proceeds, net of directly related expenses,
received in respect of any REO Property (including, without limitation, proceeds
from the rental of the related Mortgaged Property and of any REO Disposition),
which proceeds are required to be deposited
into the Custodial Account as and when received.

                  "REO Property": A Mortgaged Property acquired by the Servicer
on behalf of the Trust Fund through foreclosure or deed-in-lieu of foreclosure
in connection with a Defaulted Mortgage Loan.

                  "Request for Release": A release signed by a Servicing
Officer, in the form of Exhibits E attached hereto.

                  "Residual Certificate":  The Class R Certificates.

                  "Responsible Officer": Any officer assigned to the Corporate
Trust Division (or any successor thereto), including any Vice President,
Assistant Vice President, Trust Officer, any Assistant Secretary, any trust
officer or any other officer of the Trustee customarily performing functions
similar to those performed by any one of the above designated officers and
having direct responsibility for the administration of this Agreement or any
other officer of the Trustee to whom matters under this Agreement may be
referred.

                  "Retail Lottery Certificates": The Class A-9, Class A-10,
Class A-14, Class A-15, Class A-16 and Class A-17 Certificates.




<PAGE>


                                      -29-


                  "Rounding Account": With respect to the Retail Lottery
Certificates, the account created and maintained pursuant to Section 4.08.

                  "Rounding Amount": With respect to the Rounding Account, the
amount of funds, if any, needed to be withdrawn and used to round the amount of
any distributions in reduction of the Certificate Principal Balance of the
Retail Lottery Certificates upward to the next higher integral
multiple of $1,000.

                  "Seller": Provident Funding Associates, L.P., or its successor
in interest.

                  "Senior Accelerated Distribution Percentage": With respect to
any Distribution Date, the percentage indicated below:

                                             Senior Accelerated
Distribution Date                            Distribution Percentage
- -----------------                            -----------------------

December 1998 through                                 100%
 November 2003

December 2003 through                        Senior Percentage, plus 70% of
   November 2004                                      the Subordinate Percentage

December 2004 through                        Senior Percentage, plus 60% of
   November 2005                                      the Subordinate Percentage

December 2005 through                        Senior Percentage, plus 40% of
   November 2006                                      the Subordinate Percentage

December 2006 through                        Senior Percentage, plus 20% of
   November 2007                                      the Subordinate Percentage

December 2007 and                            Senior Percentage,
  thereafter

provided, however, (i) that any scheduled reduction to the Senior Accelerated
Distribution Percentage described above shall not occur as of any Distribution
Date unless either (a)(1)(x) the outstanding principal balance of Mortgage Loans
delinquent 60 days or more (including foreclosure and REO Property) averaged
over the last six months as a percentage of the aggregate outstanding
Certificate Principal Balance of the Class B Certificates, is less than 50%, or
(y) the outstanding principal balance of Mortgage Loans delinquent 60 days or
more (including foreclosure and REO Property) averaged over the last six months,
as a percentage of the aggregate



<PAGE>


                                      -30-


outstanding principal balance of all Mortgage Loans averaged over the last six
months, does not exceed 2% and (2) Realized Losses on the Mortgage Loans to date
for such Distribution Date if occurring during the sixth, seventh, eighth, ninth
or tenth year (or any year thereafter) after the Closing Date are less than 30%,
35%, 40%, 45% or 50%, respectively, of the sum of the Initial Certificate
Principal Balances of the Class B Certificates or (b) (1) the aggregate
outstanding principal balance of the Mortgage Loans delinquent 60 days or more
(including foreclosure and REO Property) averaged over the last six months, as a
percentage of the aggregate outstanding principal balance of all Mortgage Loans
averaged over the last six months, does not exceed 4% and (2) Realized Losses on
the Mortgage Loans on or prior to such Distribution Date, if occurring during
the sixth, seventh, eighth, ninth or tenth year (or any year thereafter) after
the Closing Date, are less than 10%, 15%, 20%, 25% or 30%, respectively of the
sum of the Initial Certificate Principal Balances of the Class B Certificates
and (ii) that for any Distribution Date on which the Senior Percentage is
greater than the Original Senior Percentage, the Senior Accelerated Distribution
Percentage for such Distribution Date shall be 100%. Notwithstanding the
foregoing, upon the reduction of the aggregate Certificate Principal Balance of
the Senior Certificates other than the Class PO Certificates to zero, the Senior
Accelerated Distribution Percentage will equal 0%.

                  "Senior Certificate": Any of the Class A, Class PO, Class X or
Class R Certificates.

                  "Senior Interest Distribution Amount": As defined in Section
4.01(b)(i).

                  "Senior Percentage": As of any Distribution Date, the lesser
of 100% and a fraction, expressed as a percentage, the numerator of which is the
aggregate Certificate Principal Balance of the Senior Certificates (other than
the Class PO Certificates) immediately prior to such Distribution Date and the
denominator of which is the aggregate Stated Principal Balance of all of the
Mortgage Loans or related REO Properties (other than the Discount Fraction of
the Discount Mortgage Loans) immediately prior to such Distribution Date.

                  "Senior Principal Distribution Amount": As to any Distribution
Date, the lesser of (a) the balance of the Available Distribution Amount
remaining after the distribution of all amounts required to be distributed
pursuant to Section 4.01(b)(i) and (b) the sum of the amounts required to be
distributed to the Class A Certificates and Class R Certificates on such
Distribution Date pursuant to Section 4.01(b)(ii), (xv) and (xvi).

                  "Servicer": Provident Funding Associates, L.P., or any
successor servicer appointed as herein provided.

                  "Servicer Remittance Date": The 18th day of each month, or if
such day is not a Business Day, the immediately preceding Business Day.




<PAGE>


                                      -31-


                  "Servicing Account": The account or accounts created and
maintained pursuant to Section 3.08.

                  "Servicing Advances": All customary, reasonable and necessary
"out of pocket" costs and expenses incurred in connection with a default,
delinquency or other unanticipated event in the performance by the Servicer of
its servicing obligations, including, but not limited to, the cost of (i) the
preservation, restoration and protection of a Mortgaged Property, (ii) any
enforcement or judicial proceedings, including foreclosures, (iii) the
management and liquidation of any REO Property and (iv) compliance with the
obligations under Section 3.08 and Section 3.12.

                  "Servicing Fee": As to each Mortgage Loan, an amount, payable
out of any payment of interest on the Mortgage Loan, equal to the product of (a)
the Servicing Fee Rate and (b) the Stated Principal Balance of such Mortgage
Loan for the calendar month preceding the month in which the payment is due
(alternatively, in the event such payment of interest accompanies a Principal
Prepayment in full made by the Mortgagor, interest at the Servicing Fee Rate for
the number of days covered by such payment of interest).

                  "Servicing Fee Rate": With respect to each Mortgage Loan, the
related per annum rate set forth on the Mortgage Loan Schedule.

                  "Servicing Officer": Any officer of the Master Servicer or
Servicer involved in, or responsible for, the administration and servicing of
the Mortgage Loans, whose name and specimen signature appear on a list of
servicing officers furnished to the Trustee by the Master Servicer or Servicer,
as such list may from time to time be amended.

                  "Single Certificate": A Certificate of any Class evidencing an
Initial Certificate Principal Balance of $1,000.

                  "Special Hazard Amount": As of any Distribution Date, an
amount equal to $4,223,271 (the initial "Special Hazard Amount") minus the sum
of (i) the aggregate amount of Special Hazard Losses allocated solely to one or
more Classes of Certificates in accordance with Section 4.04 and (ii) the
Adjustment Amount (as defined below) as most recently calculated. For each
Anniversary, the Adjustment Amount shall be calculated and shall be equal to the
amount, if any, by which the amount calculated in accordance with the preceding
sentence (without giving effect to the deduction of the Adjustment Amount for
such Anniversary) exceeds the greater of (A) the greatest of (i) twice the
outstanding principal balance of the Mortgage Loan in the Trust Fund which has
the largest outstanding principal balance on the Distribution Date immediately
preceding such anniversary, (ii) the product of 1.00% multiplied by the
outstanding principal balance of all Mortgage Loans on the Distribution Date
immediately preceding such anniversary and (iii) the aggregate outstanding
principal balance (as of the immediately preceding Distribution Date) of the 



<PAGE>


                                      -32-


Mortgage Loans in any single five-digit California zip code area with the
largest amount of Mortgage Loans by aggregate principal balance as of such
Anniversary and (B) the greater of (i) the product of 0.50% multiplied by the
outstanding principal balance of all Mortgage Loans on the Distribution Date
immediately preceding such Anniversary multiplied by a fraction, the numerator
of which is equal to the aggregate outstanding principal balance (as of the
immediately preceding Distribution Date) of all of the Mortgage Loans secured by
Mortgaged Properties located in the State of California divided by the aggregate
outstanding principal balance (as of the immediately preceding Distribution
Date) of all of the Mortgage Loans, expressed as a percentage, and the
denominator of which is equal to 89.92% (which percentage is equal to the
percentage of Mortgage Loans initially secured by Mortgaged Properties located
in the State of California) and (ii) the aggregate outstanding principal balance
(as of the immediately preceding Distribution Date) of the largest Mortgage Loan
secured by a Mortgaged Property located in the State of California.

                  The Special Hazard Amount may be further reduced by the
Servicer (including accelerating the manner in which coverage is reduced)
provided that prior to any such reduction, the Servicer shall (i) obtain written
confirmation from each Rating Agency that such reduction shall not reduce the
rating assigned to any Class of Certificates by such Rating Agency below the
lower of the then-current rating or the rating assigned to such Certificates as
of the Closing Date by such Rating Agency and (ii) provide a copy of such
written confirmation to the Trustee.

                  "Special Hazard Loss": Any Realized Loss not in excess of the
cost of the lesser of repair or replacement of a Mortgaged Property suffered by
such Mortgaged Property on account of direct physical loss as reported by the
Servicer to the Master Servicer or by any other party hereto, exclusive of (i)
any loss of a type covered by a Primary Hazard Insurance Policy or a flood
insurance policy required to be maintained in respect of such Mortgaged Property
pursuant to Section 3.12, except to the extent of the portion of such loss not
covered as a result of any coinsurance provision and (ii) any Extraordinary
Loss.

                  "Special Hazard Percentage": As of each Anniversary, the
greater of (i) 1.00% and (ii) the largest percentage obtained by dividing the
aggregate outstanding principal balance (as of the immediately preceding
Distribution Date) of the Mortgage Loans secured by Mortgaged Properties located
in a single, five-digit zip code area in the State of California by the
outstanding principal balance of all the Mortgage Loans as of such immediately
preceding Distribution Date.

                  "Standard & Poor's": Standard & Poor's, a division of The
McGraw Hill Companies, Inc., or its successor in interest.

                  "Startup Day": The day designated as such pursuant to Article
X hereof.

                  "Stated Principal Balance": With respect to any Mortgage Loan
or related REO Property at any given time, (i) the principal balance of the
Mortgage Loan outstanding as of the 


<PAGE>


                                      -33-


Cut-off Date, after application of principal payments due on or before such
date, whether or not received, minus (ii) the sum of (a) the principal portion
of the Monthly Payments due with respect to such Mortgage Loan or REO Property
during each Due Period ending prior to the most recent Distribution Date which
were received or with respect to which an Advance was made, and (b) all
Principal Prepayments with respect to such Mortgage Loan or REO Property, and
all Insurance Proceeds, Liquidation Proceeds and net income from a REO Property
to the extent applied by the Servicer as recoveries of principal in accordance
with Section 3.14 with respect to such Mortgage Loan or REO Property, which were
distributed pursuant to Section 4.01 on any previous Distribution Date, and (c)
any Realized Loss with respect thereto allocated pursuant to Section 4.04 for
any previous Distribution Date.

                  "Subordinate Certificate": Any of the Class B-1, Class B-2,
Class B-3, Class B-4, Class B-5 or Class B-6 Certificates.

                  "Subordinate Percentage": As of any date of determination, a
percentage equal to 100% minus Senior Percentage as of such date.

                  "Subordinate Principal Distribution Amount": With respect to
any Distribution Date and each Class of Class B Certificates, (a) the sum of (i)
the product of (x) the related Class B Percentage for such Class and (y) the
aggregate of the amounts calculated for such Distribution Date under clauses
(1), (2) and (3) of Section 4.01(b)(ii)(Y)(A); (ii) such Class's pro rata share,
based on the Certificate Principal Balance of each Class of Class B Certificates
then outstanding, of the principal collections described in Section
4.01(b)(ii)(Y)(B)(b) (without giving effect to the Senior Accelerated
Distribution Percentage), to the extent such collections are not otherwise
distributed to the Senior Certificates; (iii) the product of (x) the related
Prepayment Distribution Percentage and (y) the aggregate of all Principal
Prepayments in Full and Curtailments received in the related Prepayment Period
(other than the related Discount Fraction of such Principal Payments in Full and
Curtailments with respect to a Discount Mortgage Loan) to the extent not payable
to the Senior Certificates; and (iv) any amounts described in clauses (i), (ii)
and (iii) as determined for any previous Distribution Date, that remain
undistributed to the extent that such amounts are not attributable to Realized
Losses which have been allocated to a subordinate Class of Class B Certificates;
PROVIDED, HOWEVER, that such amount shall in no event exceed the outstanding
Certificate Principal Balance of such Class of Certificates immediately prior to
such date.

                  "Tax Returns": The federal income tax return on Internal
Revenue Service Form 1066, U.S. Real Estate Mortgage Investment Conduit Income
Tax Return, including Schedule Q thereto, Quarterly Notice to Residual Interest
Holders of REMIC Taxable Income or Net Loss Allocation, or any successor forms,
to be filed on behalf of the REMIC due to their classification as a REMIC under
the REMIC Provisions, together with any and all other information, reports or
returns that may be required to be furnished to the Certificateholders or filed
with the Internal



<PAGE>


                                      -34-


Revenue Service or any other governmental taxing authority under any applicable
provisions of federal, state or local tax laws.

                  "Transfer": Any direct or indirect transfer, sale, pledge,
hypothecation or other form of assignment of any Ownership Interest in a
Certificate.

                  "Transferor": Any Person who is disposing by Transfer of any
Ownership Interest in a Certificate.

                  "Trustee": The First National Bank of Chicago, or its
successor in interest, or any successor trustee appointed as herein provided.

                  "Trust Fund": The segregated pool of assets, with respect to
which a REMIC election is to be made, consisting of: (i) each Mortgage Loan
(exclusive of payments of principal and interest due on or before the Cut-off
Date, if any, received by the Servicer which shall not constitute an asset of
the Trust Fund) as from time to time are subject to this Agreement and all
payments under and proceeds of such Mortgage Loans (exclusive of any prepayment
fees and late payment charges received on the Mortgage Loans), together with all
documents included in the related Mortgage File, subject to Section 2.01; (ii)
such funds or assets as from time to time are deposited in the Protected
Account, Custodial Account or the Certificate Account and belonging to the Trust
Fund; (iii) any REO Property; (iv) the Primary Hazard Insurance Policies, if
any, the Primary Insurance Policies, if any, and all other Insurance Policies
with respect to the Mortgage Loans; and (v) the Depositor's interest in respect
of the representations and warranties made by the Seller in the Mortgage Loan
Purchase Agreement as assigned to the Trustee pursuant to Section 2.04 hereof.

                  "Uninsured Cause": Any cause of damage to property subject to
a Mortgage such that the complete restoration of such property is not fully
reimbursable by the Primary Hazard Insurance Policies or flood insurance
policies required to be maintained pursuant to Section
3.12.

                  "United States Person": A citizen or resident of the United
States, a corporation or a partnership (including an entity treated as a
corporation or partnership for United States federal income tax purposes)
created or organized in, or under the laws of, the United States or any State
thereof or the District of Columbia (except, in the case of a partnership, to
the extent provided in regulations) or an estate whose income is subject to
United States federal income tax regardless of its source, or a trust if a court
within the United States is able to exercise primary supervision over the
administration of the trust and one or more such United States Persons have the
authority to control all substantial decisions of the trust. To the extent
prescribed in regulations by the Secretary of the Treasury, which have not yet
been issued, a trust which was in existence on August 20, 1996 (other than a
trust treated as owned by the grantor under subpart E of part I of subchapter J
of chapter 1 of the Code), and which was treated as a United States



<PAGE>


                                      -35-


person on August 20, 1996 may elect to continue to be treated as a United States
person notwithstanding the previous sentence.

                  "Variable Strip Certificates": Any one of the Class X
Certificates.

                  "Voting Rights": The portion of the voting rights of all of
the Certificates which is allocated to any Certificate. At all times during the
term of this Agreement, 98% of all of the Voting Rights shall be allocated among
Holders of the Regular Certificates (other than the Class X Certificates) on the
basis of the Certificate Principal Balances thereof, 1% of all Voting Rights
shall be allocated to the Holders of the Class X Certificates, and the Holders
of the Class R Certificates shall be entitled to 1% of all of the Voting Rights,
allocated among the Certificates of each such Class in accordance with their
respective Percentage Interests.




<PAGE>


                                      -36-




                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

                  SECTION 2.01. Conveyance of Mortgage Loans.

                  The Depositor, as of the Closing Date, and concurrently with
the execution and delivery hereof, does hereby assign, transfer, sell, set over
and otherwise convey to the Trustee without recourse all the right, title and
interest of the Depositor in and to the Mortgage Loans identified on the
Mortgage Loan Schedule (exclusive of any prepayment fees and late payment
charges received thereon) and all other assets included or to be included in the
Trust Fund for the benefit of the Certificateholders. Such assignment includes
all principal and interest received by the Servicer on or with respect to the
Mortgage Loans (other than payment of principal and interest due on or before
the Cut-off Date).

                  In connection with such transfer and assignment, the Depositor
has caused the Seller to deliver to, and deposit with the Trustee, or to and
with one or more custodians, as the duly appointed agent or agents of the
Trustee for such purpose, as described in the Mortgage Loan
Purchase Agreement the following documents or instruments:

                (i) the original Mortgage Note, endorsed "The First National
         Bank of Chicago, as trustee" with all intervening endorsements showing
         a complete chain of endorsements from the originator to the Person
         endorsing it to the Trustee or, with respect to any Mortgage Loan as to
         which the original Mortgage Note has been permanently lost or destroyed
         and has not been replaced, a Lost Note Affidavit;

               (ii) the original recorded Mortgage or, if the original Mortgage
         has not been returned from the applicable public recording office, a
         copy of the Mortgage certified by the Seller to be a true and complete
         copy of the original Mortgage submitted for recording;

              (iii) a duly executed original Assignment of the Mortgage, without
         recourse, in recordable form to "The First National Bank of Chicago, as
         trustee";

               (iv) the original recorded Assignment or Assignments of the
         Mortgage showing a complete chain of assignment from the originator
         thereof to the Person assigning it to the Trustee or, if any such
         Assignment has not been returned from the applicable public recording
         office, a copy of such Assignment certified by the Seller to be a true
         and



<PAGE>


                                      -37-


         complete copy of the original Assignment submitted to the title
         insurance company for recording;

                (v) the original title insurance policy, or, if such policy has
         not been issued, any one of an original or a copy of the preliminary
         title report, title binder or title commitment on the Mortgaged
         Property with the original policy of the insurance to be delivered
         promptly following the receipt thereof; and

               (vi) the original of any assumption, modification, extension or
         guaranty agreement.

                  The Seller is obligated as described in the Mortgage Loan
Purchase Agreement to deliver to the Trustee or Custodian: (a) either the
original recorded Mortgage, or in the event such original cannot be delivered by
the Seller, a copy of such Mortgage certified as true and complete by the
appropriate recording office, in those instances where a copy thereof certified
by the Seller was delivered to the Trustee or Custodian pursuant to clause (ii)
above; and (b) either the original Assignment or Assignments of the Mortgage,
with evidence of recording thereon, showing a complete chain of assignment from
the originator to the Seller, or in the event such original cannot be delivered
by the Seller, a copy of such Assignment or Assignments certified as true and
complete by the appropriate recording office, in those instances where copies
thereof certified by the Seller were delivered to the Trustee or Custodian
pursuant to clause (iv) above. Notwithstanding anything to the contrary
contained in this Section 2.01, in those instances where the public recording
office retains the original Mortgage after it has been recorded, the Seller
shall be deemed to have satisfied its obligations hereunder upon delivery to the
Trustee or Custodian of a copy of such Mortgage certified by the public
recording office to be a true and complete copy of the recorded original
thereof.

                  If any Assignment is lost or returned unrecorded to the
Trustee or Custodian because of any defect therein, the Seller is required, as
described in the Mortgage Loan Purchase Agreement, to prepare a substitute
Assignment or cure such defect, as the case may be, and the Seller shall cause
such Assignment to be recorded in accordance with this section.

                  The Seller is required as described in the Mortgage Loan
Purchase Agreement to exercise its best reasonable efforts to deliver or cause
to be delivered to the Trustee or Custodian within 120 days of the Closing Date
the original or a photocopy of the title insurance policy with respect to each
Mortgage Loan assigned to the Trustee pursuant to this Section 2.01.

                  All original documents relating to the Mortgage Loans which
are not delivered to the Trustee or Custodian are and shall be held by the
Servicer in trust for the benefit of the Trustee
on behalf of the Certificateholders.




<PAGE>


                                      -38-


                  Except as may otherwise expressly be provided herein, none of
the Depositor, the Master Servicer, the Servicer or the Trustee shall assign,
sell, dispose of or transfer any interest in the Trust Fund or any portion
thereof, or permit the Trust Fund or any portion thereof to be subject to any
lien, claim, mortgage, security interest, pledge or other encumbrance of, any
other Person.

                  It is intended that the conveyance of the Mortgage Loans by
the Depositor to the Trustee as provided in this Section be, and be construed
as, a sale of the Mortgage Loans as provided for in this Section 2.01 by the
Depositor to the Trustee for the benefit of the Certificateholders. It is,
further, not intended that such conveyance be deemed a pledge of the Mortgage
Loans by the Depositor to the Trustee to secure a debt or other obligation of
the Depositor. However, in the event that the Mortgage Loans are held to be
property of the Depositor, or if for any reason this Agreement is held or deemed
to create a security interest in the Mortgage Loans, then it is intended that,
(a) this Agreement shall also be deemed to be a security agreement within the
meaning of Articles 8 and 9 of the New York Uniform Commercial Code and the
Uniform Commercial Code of any other applicable jurisdiction; (b) the conveyance
provided for in this Section shall be deemed to be (1) a grant by the Depositor
to the Trustee of a security interest in all of the Depositor's right (including
the power to convey title thereto), title and interest, whether now owned or
hereafter acquired, in and to (A) the Mortgage Loans, including the Mortgage
Notes, the Mortgages, any related Insurance Policies and all other documents in
the related Mortgage Files, (B) all amounts payable to the holders of the
Mortgage Loans in accordance with the terms thereof, and (C) all proceeds of the
conversion, voluntary or involuntary, of the foregoing into cash, instruments,
securities or other property, including without limitation all amounts from time
to time held or invested in the Certificate Account, the Custodial Account or
the Protected Account, whether in the form of cash, instruments, securities or
other property and (2) an assignment by the Depositor to the Trustee of any
security interest in any and all of the Seller's right (including the power to
convey title thereto), title and interest, whether now owned or hereafter
acquired, in and to the property described in the foregoing clauses (1)(A)
through (C); (c) the possession by the Trustee or its agent of Mortgage Notes
and such other items of property as constitute instruments, money, negotiable
documents or chattel paper shall be deemed to be "possession by the secured
party" or possession by a purchaser or a person designated by such secured
party, for purposes of perfecting the security interest pursuant to the New York
Uniform Commercial Code and the Uniform Commercial Code of any other applicable
jurisdiction (including, without limitation, Sections 9-115, 9-305, 8-102,
8-301, 8-501 and 8-503 thereof); and (d) notifications to persons holding such
property, and acknowledgments, receipts or confirmations from persons holding
such property, shall be deemed notifications to, or acknowledgments, receipts or
confirmations from, financial intermediaries, bailees or agents (as applicable)
of the Trustee for the purpose of perfecting such security interest under
applicable law. The Depositor and, at the Depositor's direction, the Trustee
shall, to the extent consistent with this Agreement, take such actions as may be
necessary to ensure that, if this Agreement were deemed to create a security
interest in the Mortgage Loans, such security interest would be deemed to be 



<PAGE>


                                      -39-


a perfected security interest of first priority under applicable law and will be
maintained as such throughout the term of the Agreement.

                  SECTION 2.02. Acceptance of the Trust Fund by the Trustee.

                  The Trustee acknowledges receipt (or, with respect to Mortgage
Loans subject to a Custodial Agreement, and based solely upon a receipt or
certification executed by the Custodian, receipt by the Custodian as the duly
appointed agent of the Trustee) (subject to any exceptions noted in the Initial
Certification described below), of the documents referred to in Section 2.01
above and all other assets included in the definition of "Trust Fund" and
declares that it, or a Custodian as its agent, holds and will hold such
documents and the other documents delivered to it, or a Custodian as its agent,
constituting the Mortgage Files, and that it, or a Custodian as its agent, holds
or will hold such other assets included in the definition of "Trust Fund" (to
the extent delivered or assigned to the Trustee), in trust for the exclusive use
and benefit of all present and future Certificateholders.

                  The Trustee agrees, for the benefit of the Certificateholders,
to review or cause to be reviewed by a Custodian on its behalf (such Custodian
so obligated under a Custodial Agreement), each Mortgage File on or before the
Closing Date to ascertain that all documents required to be delivered to it are
in its possession, and the Trustee agrees to execute and deliver, or cause to be
executed and delivered, to the Depositor and the Master Servicer on the Closing
Date, an initial certification to the effect that, as to each Mortgage Loan
listed in the Mortgage Loan Schedule (other than any Mortgage Loan paid in full
or any Mortgage Loan specifically identified in such certification as not
covered by such certification), (i) all documents required to be delivered to it
pursuant to this Agreement with respect to such Mortgage Loan are in its
possession, (ii) such documents have been reviewed by it and appear regular on
their face and relate to such Mortgage Loan and (iii) based on its examination
and only as to the foregoing documents, the information set forth in items (i),
(ii), (iii) and (iv) of the definition of the "Mortgage Loan Schedule"
accurately reflects information set forth in the Mortgage File. None of the
Trustee, the Custodian or the Master Servicer shall be under any duty to
determine whether any Mortgage File should include any of the documents
specified in clause (vi) of Section 2.01. None of the Trustee, the Custodian or
the Master Servicer shall be under any duty or obligation to inspect, review or
examine said documents, instruments, certificates or other papers to determine
that the same are genuine, enforceable or appropriate for the represented
purpose or that they have actually been recorded, or they are in recordable form
or that they are other than what they purport to be on their face.

                  Within 90 days of the Closing Date the Trustee shall cause the
Custodian to deliver to the Depositor and the Master Servicer a final
certification evidencing the completeness of the Mortgage Files, with any
applicable exceptions noted thereon.




<PAGE>


                                      -40-


                  If in the process of reviewing the Mortgage Files and
preparing the certifications referred to above the Trustee or Custodian, as the
case may be, finds any document or documents constituting a part of a Mortgage
File to be missing or defective in any material respect, the Trustee or
Custodian (such Custodian being so obligated under a Custodial Agreement) shall
promptly notify the Seller, the Master Servicer and the Depositor. The Trustee
or Custodian shall promptly notify the Master Servicer and the Seller of such
defect and request that the Seller cure any such defect within 90 days from the
date on which the Seller was notified of such defect, and if the Seller does not
cure such defect in all material respects during such period, the Trustee shall
request on behalf of the Certificateholders that the Seller purchase such
Mortgage Loan from the Trust Fund at the Purchase Price within 90 days after the
date on which the Seller was notified of such defect; provided that if such
defect would cause the Mortgage Loan to be other than a "qualified mortgage" as
defined in Section 860G(a)(3) of the Code, any such cure or repurchase must
occur within 90 days from the date such breach was discovered. It is understood
and agreed that the obligation of the Seller to cure a material defect in, or
purchase any Mortgage Loan as to which a material defect in a constituent
document exists shall constitute the sole remedy respecting such defect
available to Certificateholders or the Trustee on behalf of Certificateholders.
The Purchase Price for the purchased Mortgage Loan shall be deposited or caused
to be deposited upon receipt by the Master Servicer in the Custodial Account
and, upon receipt by the Trustee or any Custodian of written notification of
such deposit signed by a Servicing Officer, the Trustee or any Custodian shall
release or cause to be released to the Seller the related Mortgage File and
shall execute and deliver such instruments of transfer or assignment, in each
case without recourse, as the Seller shall require as necessary to vest in the
Seller ownership of any Mortgage Loan released pursuant hereto and at such time
the Trustee or Custodian, as its agent, shall have no further responsibility
with respect to the related Mortgage File.

                  SECTION 2.03. Representations, Warranties and Covenants of the
                                Master Servicer.

                  The Master Servicer hereby represents and warrants to and
covenants with the Depositor, the Servicer and the Trustee for the benefit of
Certificateholders that:

                        (i) The Master Servicer is, and throughout the term
         hereof shall remain, a national banking association duly organized,
         validly existing and in good standing under the laws of the United
         States (except as otherwise permitted pursuant to Section 6.02), the
         Master Servicer is, and shall remain, in compliance with the laws of
         the United States and has the corporate power and authority to perform
         its obligations under this Agreement;

                       (ii) The execution and delivery of this Agreement by the
         Master Servicer, and the performance and compliance with the terms of
         this Agreement by the Master Servicer, will not violate the Master
         Servicer's charter or bylaws or constitute a



<PAGE>


                                      -41-


         default (or an event which, with notice or lapse of time, or both,
         would constitute a default) under, or result in the breach of, any
         material agreement or other instrument to which it is a party or which
         is applicable to it or any of its assets;

                      (iii) The Master Servicer has the full power and authority
         to enter into and consummate all transactions contemplated by this
         Agreement, has duly authorized the execution, delivery and performance
         of this Agreement, and has duly executed and delivered this Agreement;

                       (iv) This Agreement, assuming due authorization,
         execution and delivery by the Depositor, the Servicer and the Trustee,
         constitutes a valid, legal and binding obligation of the Master
         Servicer, enforceable against the Master Servicer in accordance with
         the terms hereof, subject to (A) applicable bankruptcy, insolvency,
         reorganization, moratorium and other laws affecting the enforcement of
         creditors' rights generally, and (B) general principles of equity,
         regardless of whether such enforcement is considered in a proceeding in
         equity or at law;

                        (v) The Master Servicer is not in violation of, and its
         execution and delivery of this Agreement and its performance and
         compliance with the terms of this Agreement will not constitute a
         violation of, any law, any order or decree of any court or arbiter, or
         any order, regulation or demand of any federal, state or local
         governmental or regulatory authority, which violation is likely to
         affect materially and adversely either the ability of the Master
         Servicer to perform its obligations under this Agreement or the
         financial condition of the Master Servicer;

                       (vi) No litigation is pending or, to the best of the
         Master Servicer's knowledge, threatened against the Master Servicer
         which would prohibit its entering into this Agreement or performing its
         obligations under this Agreement or is likely to affect materially and
         adversely either the ability of the Master Servicer to perform its
         obligations under this Agreement or the financial condition of the
         Master Servicer;

                      (vii) The execution of this Agreement and the performance
         of the Master Servicer's obligations hereunder do not require any
         license, consent or approval of any state or federal court, agency,
         regulatory authority or other governmental body having jurisdiction
         over the Master Servicer, other than such as have been obtained;

                     (viii) As of the date hereof, no information, certificate
         of an officer, statement furnished in writing or report delivered to
         the Depositor, any affiliate of the Depositor or the Trustee by the
         Master Servicer in its capacity as Master Servicer, to the knowledge of
         the Master Servicer, contains any untrue statement of a material fact;
         and




<PAGE>


                                      -42-


                       (ix) The Master Servicer's computer and other systems
         used in master servicing mortgage loans will be modified and maintained
         to operate in a manner such that at all times, including on and after
         January 1, 2000, (i) the Master Servicer can master service the
         Mortgage Loans in accordance with the terms of this Agreement if
         necessary and (ii) the Master Servicer can operate its business in the
         same manner as it is operating on the date hereof; provided that the
         Master Servicer's ability to meet the requirements of this
         representation may be limited in circumstances where it relies (after
         reasonable due diligence in inquiring into and obtaining reasonable
         compliance representations) on third party systems which are
         incompatible with those of the Master Servicer on or after January 1,
         2000.

                  It is understood and agreed that the representations,
warranties and covenants set forth in this Section 2.03 shall survive the
execution and delivery of this Agreement, and shall inure to the benefit of the
Depositor, the Servicer, the Trustee and the Certificateholders. Upon discovery
by the Depositor, the Servicer, the Trustee or the Master Servicer of a breach
of any of the foregoing representations, warranties and covenants that
materially and adversely affects the interests of the Depositor, the Servicer,
or the Trustee, the party discovering such breach shall give prompt written
notice to the other parties.

                  SECTION 2.04. Representations and Warranties of the Seller.

                  The Depositor hereby assigns to the Trustee for the benefit of
Certificateholders its interest in respect of the representations and warranties
made by the Seller in the Mortgage Loan Purchase Agreement or the exhibits
thereto. Insofar as the Mortgage Loan Purchase Agreement relates to such
representations and warranties and any remedies provided thereunder for any
breach of such representations and warranties, such right, title and interest
may be enforced by the Trustee on behalf of the Certificateholders. Upon the
discovery by the Depositor, the Master Servicer, the Servicer, the Trustee or
any Custodian of a breach of any of the representations and warranties made in
the Mortgage Loan Purchase Agreement in respect of any Mortgage Loan which
materially and adversely affects the interests of the Certificateholders in such
Mortgage Loan, the party discovering such breach shall give prompt written
notice to the other parties (such Custodian being so obligated under a Custodial
Agreement). The Trustee, the Master Servicer or the Servicer, as the case may
be, shall promptly notify the Seller of such breach and request that the Seller
shall, within 90 days from the date that the Seller was notified or otherwise
obtained knowledge of such breach, either (i) cure such breach in all material
respects or (ii) purchase such Mortgage Loan from the Trust Fund at the Purchase
Price and in the manner set forth in Section 2.02; provided that if such breach
would cause the Mortgage Loan to be other than a "qualified mortgage" as defined
in Section 860G(a)(3) of the Code, any such cure or repurchase must occur within
90 days from the date such breach was discovered. However, in the case of a
breach under the Mortgage Loan Purchase Agreement, subject to the approval of
the Depositor the Seller shall have the option to substitute a Qualified
Substitute Mortgage Loan or Loans for such Mortgage 



<PAGE>


                                      -43-


Loan if such substitution occurs within two years following the Closing Date,
except that if the breach would cause the Mortgage Loan to be other than a
"qualified mortgage" as defined in Section 860G(a)(3) of the Code, any such
substitution must occur within 90 days from the date the breach was discovered
if such 90 day period expires before two years following the Closing Date. In
the event that the Seller elects to substitute a Qualified Substitute Mortgage
Loan or Loans for a Deleted Mortgage Loan pursuant to this Section 2.04, the
Seller shall deliver to the Trustee or Custodian, as the case may be, for the
benefit of the parties hereto and the Certificateholders with respect to such
Qualified Substitute Mortgage Loan or Loans, the original Mortgage Note, the
Mortgage, an Assignment of the Mortgage in recordable form, and such other
documents and agreements as are required by Section 2.01, with the Mortgage Note
endorsed as required by Section 2.01. No substitution will be made in any
calendar month after the Determination Date for such month. Monthly Payments due
with respect to Qualified Substitute Mortgage Loans in the month of substitution
shall not be part of the Trust Fund and will be retained by the Servicer and
remitted by the Servicer to the Seller on the next succeeding Distribution Date.
For the month of substitution, distributions to Certificateholders will include
the Monthly Payment due on a Deleted Mortgage Loan for such month and thereafter
the Seller shall be entitled to retain all amounts received in respect of such
Deleted Mortgage Loan. The Depositor shall amend or cause to be amended the
Mortgage Loan Schedule for the benefit of the Certificateholders to reflect the
removal of such Deleted Mortgage Loan and the substitution of the Qualified
Substitute Mortgage Loan or Loans and the Depositor shall deliver the amended
Mortgage Loan Schedule to the Master Servicer, the Servicer, the Custodian and
the Trustee. Upon such substitution, the Qualified Substitute Mortgage Loan or
Loans shall be subject to the terms of this Agreement in all respects, the
Seller shall be deemed to have made the representations and warranties with
respect to the Qualified Substitute Mortgage Loan contained in the Mortgage Loan
Purchase Agreement as of the date of substitution, and the Depositor shall be
deemed to have made with respect to any Qualified Substitute Mortgage Loan or
Loans, as of the date of substitution, the representations and warranties set
forth in Section 2.03 hereof.

                  In connection with the substitution of one or more Qualified
Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the Servicer
will determine the amount (if any) by which the aggregate principal balance of
all such Qualified Substitute Mortgage Loans as of the date of substitution is
less than the aggregate Stated Principal Balance of all such Deleted Mortgage
Loans (in each case after application of the principal portion of the Monthly
Payments due in the month of substitution that are to be distributed to
Certificateholders in the month of substitution). The Seller shall provide the
Master Servicer on the day of substitution for immediate deposit into the
Custodial Account the amount of such shortfall, without any reimbursement
therefor. The Seller shall give notice in writing to the Trustee of such event,
which notice shall be accompanied by an Officer's Certificate as to the
calculation of such shortfall and by an Opinion of Counsel to the effect that
such substitution will not cause (a) any federal tax to be imposed on the REMIC,
including without limitation, any federal tax imposed on "prohibited
transactions" under Section 860F(a)(1) of the Code or on "contributions after
the startup date"



<PAGE>


                                      -44-


under Section 860G(d)(1) of the Code or (b) any portion of the REMIC to fail to
qualify as a REMIC at any time that any Certificate is outstanding. The costs of
any substitution as described above, including any related assignments, opinions
or other documentation in connection therewith shall be borne by the Seller.

                  Except as expressly set forth herein none of the Trustee, the
Custodian or the Master Servicer is under any obligation to discover any breach
of the above mentioned representations and warranties. It is understood and
agreed that the obligation of the Seller to cure such breach, purchase or to
substitute for such Mortgage Loan as to which such a breach has occurred and is
continuing shall constitute the sole remedy respecting such breach available to
Certificateholders or the Trustee on behalf of Certificateholders.

                  SECTION 2.05. Issuance of Certificates Evidencing Interests in
                                the Trust Fund.

                  The Trustee acknowledges the assignment to it of the Mortgage
Loans and the delivery of the Mortgage Files to it, subject to any exceptions
noted pursuant to Section 2.02 above, together with the assignment to it of all
other assets included in the Trust Fund, receipt of which is hereby
acknowledged. Concurrently with such delivery and in exchange therefor, the
Trustee, pursuant to the written request of the Depositor, executed by an
officer of the Depositor, has executed and caused to be authenticated and
delivered to, or upon the order of, the Depositor the Certificates in authorized
denominations which evidence ownership of the Trust Fund.

                  SECTION 2.06 Representations, Warranties and Covenants of the
                               Servicer.

                  The Servicer hereby represents and warrants to the Master
Servicer and the Trustee as follows:

                           (i) The Servicer is a validly existing limited
partnership in good standing under the laws of the State of California and is
qualified to transact business in, is in good standing under the laws of, and
possesses all licenses necessary for the conduct of its business in, each state
in which any Mortgaged Property is located or is otherwise exempt or not
required under applicable law to effect such qualification or license and no
demand for such qualification or license has been made upon the Servicer by any
such state, and in any event the Servicer is in compliance with the laws of each
such State to the extent necessary to ensure the enforceability of each Mortgage
Loan and the servicing of the Mortgage Loans in accordance with the terms of
this Agreement;

                           (ii) The Servicer has full power and authority to
execute, deliver and perform, and to enter into and consummate all transactions
contemplated by this Agreement and to conduct its business as presently
conducted, has duly authorized the execution, delivery and



<PAGE>


                                      -45-


performance of this Agreement, has duly executed and delivered this Agreement,
and this Agreement constitutes a legal, valid and binding obligation of the
Servicer, enforceable against it in accordance with its terms subject to
bankruptcy laws and other similar laws of general application affecting rights
of creditors and subject to the application of the rules of equity, including
those respecting the availability of specific performance;

                           (iii) Neither the execution and delivery of this
Agreement, nor the fulfillment of or compliance with the terms and conditions of
this Agreement will conflict with any of the terms, conditions or provisions of
the Servicer's limited partnership agreement or limited partnership certificate,
nor the charter or by-laws of the Servicer's general partner or materially
conflict with or result in a material breach of any of the terms, conditions or
provisions of any legal restriction or any agreement or instrument to which the
Servicer is now a party or by which it is bound, or constitute a default or
result in an acceleration under any of the foregoing, or result in the material
violation of any law, rule, regulation, order, judgment or decree to which the
Servicer or its property is subject;

                           (iv) There is no litigation pending or threatened
with respect to the Servicer which is reasonably likely to have a material
adverse effect on the servicers of the Mortgage Loans, the execution, delivery
or enforceability of this Agreement, or which is reasonably likely to have a
material adverse effect on the financial condition of the Servicer;

                           (v) No consent, approval, authorization or order of
any court or governmental agency or body is required for the execution, delivery
and performance by the Servicer of or compliance by the Servicer with this
Agreement, except for consents, approvals, authorizations and orders which have
been obtained;

                           (vi) The collection and servicing practices used by
the Servicer, with respect to each Mortgage Note and Mortgage have been in all
material respects legal, proper and prudent in the mortgage origination and
servicing business. With respect to escrow deposits and payments that the
Servicer collects, all such payments are in the possession of, or under the
control of, the Servicer, and there exist no deficiencies in connection
therewith for which customary arrangements for repayment thereof have not been
made. No escrow deposits or other charges or payments due under the Mortgage
Note have been capitalized under any Mortgage or the related Mortgage Note;

                           (vii) The Servicer is an approved seller/servicer of
residential mortgage loans for Fannie Mae and Freddie Mac with such facilities,
procedures and personnel necessary for the sound servicing of such mortgage
loans. The Servicer is in good standing to sell mortgage loans to and service
mortgage loans for Fannie Mae and Freddie Mac and no event has occurred which
would make the Servicer unable to comply with eligibility requirements or which
would require an adverse notification to either Fannie Mae or Freddie Mac;





<PAGE>


                                      -46-


                           (viii) The Servicer does not believe, nor does it
have any cause or reason to believe, that it cannot perform each and every
covenant contained in this Agreement;

                           (ix) No statement, report or other document furnished
or to be furnished pursuant to the Agreement contains or will contain any
statement that is or will be inaccurate or misleading in any material respect or
omits to state a material fact required to be stated therein or necessary to
make the information and statements therein not misleading; and

                           (x) The Servicer's computer and other systems used in
servicing the Mortgage Loans will be modified and maintained to operate in a
manner such that at all times, including on and after January 1, 2000, (i) the
Servicer can service the Mortgage Loans in accordance with the terms of this
Agreement and (ii) the Servicer can operate its business in the same manner as
it is operating on the date hereof.

                  It is understood and agreed that the representations and
warranties set forth in this Section 2.06 shall survive delivery of the Mortgage
Loans to the Trustee.

                  Upon discovery by any of the Master Servicer, the Servicer, or
the Trustee of a breach of any of the representations and warranties set forth
in this Section 2.06 which materially and adversely affects the interests of the
Certificateholders, the party discovering such breach shall give prompt written
notice to the other parties. Within 60 days of its discovery or its receipt of
notice of breach, the Servicer shall cure such breach in all material respects
and, upon the Servicer's continued failure to cure such breach, may thereafter
be removed by the Master Servicer pursuant to Section 3.25 hereof; PROVIDED,
HOWEVER, that if the Servicer can demonstrate to the reasonable satisfaction of
the Master Servicer that it is diligently pursuing remedial action, then the
cure period may be extended with the written approval of the Master Servicer,
which written approval shall not be unreasonably withheld.





<PAGE>


                                      -47-



                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

                  SECTION 3.01 Duties of the Master Servicer.

                  The Master Servicer shall supervise, monitor and oversee the
obligation of the Servicer to service and administer the Mortgage Loans in
accordance with the terms of this Agreement and shall have full power and
authority to do any and all things which it may deem necessary or desirable in
connection with such master servicing and administration. In performing its
obligations hereunder, the Master Servicer shall act in a manner which generally
shall conform to the standards of an institution prudently master servicing
Mortgage Loans for its own account. Furthermore, the Master Servicer shall
oversee and consult with the Servicer as necessary from time-to-time to carry
out the Master Servicer's obligations hereunder, shall receive, review and
evaluate all reports, information and other data provided to the Master Servicer
by the Servicer and shall otherwise exercise its reasonable best efforts to
cause the Servicer to perform and observe the covenants, obligations and
conditions to be performed or observed by the Servicer under this Agreement. The
Master Servicer shall monitor the Servicer's servicing activities with respect
to each Mortgage Loan, reconcile the results of such monitoring with such
information provided in the previous sentence on a monthly basis and coordinate
corrective adjustments to the Servicers' and Master Servicer's records, and
based on such reconciled and corrected information, prepare the statements
specified in Section 4.03 and any other information and statements required
hereunder. The Master Servicer shall reconcile the results of its Mortgage Loan
monitoring with the actual remittances of the Servicer. Subject to Section 3.15,
the Trustee shall furnish the Master Servicer and the Servicer with any limited
powers of attorney and other documents supplied to it reasonably necessary or
appropriate to enable the Master Servicer and the Servicer to service and
administer the Mortgage Loans.

                  SECTION 3.02 Monitoring of the Servicer's Performance.

                  The Master Servicer shall be responsible for reporting to the
Trustee and the Depositor the compliance by the Servicer with its duties under
this Agreement. In the review of the Servicer's activities, the Master Servicer
may rely upon an Officer's Certificate of the Servicer with regard to the
Servicer's compliance with the terms of this Agreement. In the event that the
Master Servicer, in its judgment, determines that the Servicer should be
terminated in accordance with this Agreement, or that a notice should be sent
pursuant to this Agreement with respect to the occurrence of an event that,
unless cured, would constitute grounds for such termination, the Master Servicer
shall issue such notice or take such other action as it deems appropriate. Upon



<PAGE>


                                      -48-


request, the Master Servicer shall make available to the Depositor and to the
Trustee all reports submitted by the Servicer to the Master Servicer.

                  SECTION 3.03. Master Servicer Fidelity Bond and Master
                                Servicer Errors and Omissions Insurance Policy.

                  The Master Servicer, at its expense, shall maintain in effect
a blanket fidelity bond and an errors and omissions insurance policy, affording
coverage with respect to all directors, officers, employees and other Persons
acting on such Master Servicer's behalf, and covering errors and omissions in
the performance of the Master Servicer's obligations hereunder. The errors and
omissions insurance policy and the fidelity bond shall be in such form and
amount generally acceptable for entities serving as master servicers or
trustees.

                  SECTION 3.04 Master Servicer's Financial Statements and
                               Related Information.

                  For each year this Agreement is in effect, the Master Servicer
shall submit to the Trustee, each Rating Agency and the Depositor a copy of the
Master Servicer's annual audited financial statements on or prior to May 31 of
each year, which may be in the form of the consolidated financial statements of
the Master Servicer's corporate parent. Such financial statements shall include
a balance sheet, income statement and statement of retained earnings.


                  SECTION 3.05. Servicer to Act as Servicer.

                  The Servicer shall service the Mortgage Loans and any REO
Property in accordance with this Agreement and its normal servicing practices,
which generally shall conform to the standards of an institution prudently
servicing mortgage loans for its own account and shall have full authority to do
anything it reasonably deems appropriate or desirable in connection with such
servicing and administration. The Servicer may perform its responsibilities
relating to servicing through other agents or independent contractors, but shall
not thereby be released from any of its responsibilities as hereinafter set
forth. The authority of the Servicer shall include, without limitation, the
power to (i) consult with and advise any subservicer regarding administration of
a related Mortgage Loan, (ii) approve any recommendation by a subservicer to
foreclose on a related Mortgage Loan, (iii) supervise the filing and collection
of insurance claims and take or cause to be taken such actions on behalf of the
insured Person thereunder as shall be reasonably necessary to prevent the denial
of coverage thereunder, and (iv) effectuate foreclosure or other conversion of
the ownership of the Mortgaged Property securing a related Mortgage Loan,
including the employment of attorneys, the institution of legal proceedings, the
collection of deficiency judgments, the acceptance of compromise proposals, the
filing of claims under any Primary Insurance Policy and any other matter
pertaining to a delinquent Mortgage Loan. The



<PAGE>


                                      -49-


authority of the Servicer shall include, in addition, the power on behalf of the
Certificateholders, the Trustee, the Master Servicer or any of them to (i)
execute and deliver customary consents or waivers and other instruments and
documents, (ii) consent to transfer of any related Mortgaged Property and
assumptions of the related Mortgage Notes and all other comparable instruments
(in the manner provided in this Agreement) and (iii) collect any Insurance
Proceeds, Liquidation Proceeds and REO Proceeds. Without limiting the generality
of the foregoing, the Servicer and any subservicer acting on its behalf may, and
is hereby authorized, and empowered by the Trustee to, execute and deliver, on
behalf of itself, the Certificateholders or the Trustee or any of them, any
instruments of satisfaction, cancellation, partial or full release, discharge
and all other comparable instruments, with respect to the related Mortgage
Loans, the Insurance Policies and the accounts related thereto, and the
Mortgaged Properties. The Servicer may exercise this power in its own name or in
the name of a subservicer.

                  In accordance with the standards of the preceding paragraph,
the Servicer shall advance or cause to be advanced funds as necessary for the
purpose of effecting the payment of taxes and assessments on the Mortgaged
Properties, which advances shall be reimbursable in the first instance from
related collections from the Mortgagors pursuant to Section 3.08, and further as
provided in Section 3.10; provided that the Servicer shall not be obligated to
make such advance if, in its good faith judgment, the Servicer determines that
such advance to be a Nonrecoverable Advance. No costs incurred by the Servicer
or by subservicers in effecting the payment of taxes and assessments on the
Mortgaged Properties shall, for the purpose of calculating distributions to
Certificateholders, be added to the amount owing under the related Mortgage
Loans, notwithstanding that the terms of such Mortgage Loans so permit.

                  Notwithstanding anything in this Agreement to the contrary,
the Servicer shall not (unless the Mortgagor is in default with respect to the
Mortgage Loan or such default is, in the judgment of the Servicer, reasonably
foreseeable) make or permit any modification, waiver or amendment of any term of
any Mortgage Loan that would both (i) effect an exchange or reissuance of such
Mortgage Loan under Section 1001 of the Code (or Treasury regulations
promulgated thereunder) and (ii) cause the Trust Fund to fail to qualify as a
REMIC under the Code or the imposition of any tax on "prohibited transactions"
or "contributions" after the Startup Day under the REMIC Provisions.

                  The relationship of the Servicer, the Trustee and the Master
Servicer and their successors under this Agreement is intended by the parties to
be that of an independent contractor
and not that of a joint venturer, partner or agent.

                  SECTION 3.06. Collection of Certain Mortgage Loan Payments.

                           (a) The Servicer shall make its reasonable efforts to
collect or cause to be collected all payments required under the terms and
provisions of the Mortgage Loans and shall



<PAGE>


                                      -50-


follow collection procedures comparable to the collection procedures of prudent
mortgage lenders servicing mortgage loans for their own account to the extent
such procedures shall be consistent with this Agreement. Consistent with the
foregoing, the Servicer may in its discretion (i) waive or permit to be waived
any late payment charge, prepayment charge, assumption fee, or any penalty
interest in connection with the prepayment of a Mortgage Loan and (ii) suspend
or reduce or permit to be suspended or reduced regular monthly payments for a
period of up to six months, or arrange or permit an arrangement with a Mortgagor
for a scheduled liquidation of delinquencies. However, the Servicer may not
modify materially any Mortgage Loan, including without limitation any
modification that would change the Mortgage Rate, forgive the payment of any
principal or interest (unless in connection with the liquidation of the related
Mortgage Loan or except in connection with prepayments to the extent that such
reamortization is not inconsistent with the terms of the Mortgage Loan), or
extend the final maturity date of such Mortgage Loan. In the event the Servicer
shall consent to the deferment of the due dates for payments due on a Mortgage
Note, the Servicer shall nonetheless make an Advance to the same extent as if
such installment were due, owing and delinquent and had not been deferred
through liquidation of the Mortgaged Property; PROVIDED, HOWEVER, that the
obligation of the Servicer to make an Advance shall apply only to the extent
that the Servicer believes, in good faith, that such advances are not
Nonrecoverable Advances. The Servicer shall notify the Master Servicer of any
such modification.

                           (b) Within five Business Days after the Servicer has
determined that all amounts which it expects to recover from or on account of a
Mortgage Loan have been recovered and that no further Insurance Proceeds,
Liquidation Proceeds or other payments or cash recoveries will be received in
connection therewith, the Servicer shall provide to the Master Servicer and the
Trustee a certificate of a Servicing Officer that such Mortgage Loan became a
liquidated Mortgage Loan and has a Cash Liquidation or REO Disposition as of the
date of such determination.

                  The Servicer and the Master Servicer shall not be required to
institute or join in litigation with respect to collection of any payment
(whether under a Mortgage, Mortgage Note, Primary Hazard Insurance Policy or
otherwise or against any public or governmental authority with respect to a
taking or condemnation) if it reasonably believes that it is prohibited by
applicable law from enforcing the provision of the Mortgage or other instrument
pursuant to which such payment is required. The Servicer shall be responsible
for preparing and distributing all information statements relating to payments
on the Mortgage Loans, in accordance with all applicable federal and state tax
laws and regulations.




<PAGE>


                                      -51-


                  SECTION 3.07. Protected Accounts.

                  The Servicer shall establish and maintain one or more accounts
(collectively, the "Protected Account"). The Protected Account shall be an
Eligible Account and shall otherwise be acceptable to the Master Servicer. All
amounts held in the Protected Account shall be held in trust for the Trustee for
the benefit of the Certificateholders. Any investment of funds held in such an
account shall be in Permitted Investments maturing not later than the Business
Day immediately preceding the next Servicer Remittance Date. The Servicer is
required to deposit into the Protected Account no later than the first Business
Day after receipt all proceeds of Mortgage Loans received by the Servicer, less
its servicing compensation and any unreimbursed expenses and advances, to the
extent such amounts would be reimbursable thereto from amounts on deposit in the
Protected Account as described in Section 3.10. The Servicer shall also deposit
in the Protected Account an amount equal to the amount of any loss incurred in
respect of any such investment immediately upon realization of such loss without
right of reimbursement. On each Servicer Remittance Date the Servicer shall
remit to the Master Servicer for deposit in the Custodial Account the Available
Distribution Amount plus the Master Servicing Fee from funds on deposit in the
Protected Account.

                  SECTION 3.08. Collection of Taxes, Assessments and Similar
                                Items; Servicing Accounts.

                  The Servicer shall establish and maintain one or more accounts
(the "Servicing Accounts"), each of which shall be an Eligible Account, and
shall deposit and retain therein all collections from the Mortgagors for the
payment of taxes, assessments, Primary Insurance Policy payments, Primary Hazard
Insurance Policy premiums, and comparable items for the account of the
Mortgagors, to the extent that the Servicer customarily escrows for such
amounts. Withdrawals of amounts so collected from a Servicing Account may be
made only to (i) effect payment of taxes, assessments, Primary Insurance Policy
premiums, Primary Hazard Insurance Policy premiums and comparable items; (ii)
reimburse the Servicer out of related collections for any payments made with
respect to taxes and assessments, and with respect to Primary Hazard Insurance
Policies; (iii) refund to Mortgagors any sums as may be determined to be
overages; or (iv) clear and terminate the Servicing Account at the termination
of this Agreement pursuant to Section 9.01. As part of its servicing duties, the
Servicer shall, if and to the extent required by law, pay to the Mortgagors
interest on funds in Servicing Accounts from its or their own funds, without any
reimbursement therefor.

                  SECTION 3.09. Deposits in the Protected Account.

                           (a) The Servicer shall deposit or cause to be
deposited in the Protected Account on a daily basis, or as and when received,
the following payments and collections received or made by or on behalf of it
subsequent to the Cut-off Date, or received by it prior to



<PAGE>


                                      -52-


the Cut-off Date but allocable to a period subsequent thereto (other than in
respect of principal and interest on the Mortgage Loans due on or before the
Cut-off Date):

                (i) all payments on account of principal, including Principal
         Prepayments, on the Mortgage Loans;

                (ii) all payments on account of interest on the Mortgage Loans,
         net of any portion thereof retained by the Servicer as Servicing Fee
         and all payments on account of Compensating Interest as required
         pursuant to Section 3.22;

                (iii) all Insurance Proceeds, other than proceeds that represent
         reimbursement of costs and expenses incurred by the Servicer in
         connection with presenting claims under the related Insurance Policies,
         Liquidation Proceeds and REO Proceeds;

                (iv) all proceeds of any Mortgage Loan or REO Property
         repurchased or purchased in accordance with Sections 2.02, 2.04 , 3.13,
         3.21, or 9.01; and all amounts required to be deposited in connection
         with the substitution of a Qualified Substitute Mortgage Loan pursuant
         to Section 2.04; and

                (v) any amounts required to be deposited pursuant to Section
         3.12 or 4.03.

                  The foregoing requirements for deposit in the Protected
Account shall be exclusive. In the event the Master Servicer or the Servicer
shall deposit in the Protected Account any amount not required to be deposited
therein, it may withdraw such amount from the Protected Account, any provision
herein to the contrary notwithstanding. The Protected Account shall be
maintained as a segregated account, separate and apart from trust funds created
for mortgage pass-through certificates of other series, and the other accounts
of the Servicer.

                           (b) Funds in the Protected Account may be invested in
Permitted Investments in accordance with the provisions set forth in Section
3.07. The Servicer shall give notice to the Trustee, the Master Servicer and the
Depositor of the location of the Protected Account after any change thereof.

                  SECTION 3.10. Permitted Withdrawals From the Protected
                                Account.

                  The Servicer may, from time to time as provided herein, make
withdrawals from the Protected Account of amounts on deposit therein pursuant to
Section 3.09 that are attributable to the Mortgage Loans for the following
purposes:

                         (i) to make deposits into the Custodial Account in the
         amounts and in the manner provided for in Section 4.01;



<PAGE>


                                      -53-


                         (ii) to pay to itself, the Master Servicer, the
         Depositor, the Seller or any other appropriate person, as the case may
         be, with respect to each Mortgage Loan that has previously been
         purchased or repurchased pursuant to Sections 2.02, 2.04, 3.13, or 9.01
         all amounts received thereon and not yet distributed as of the date of
         purchase or repurchase;

                         (iii) to reimburse itself or the Master Servicer for
         Advances not previously reimbursed, the Master Servicer's or the
         Servicer's right to reimbursement pursuant to this clause (iii) being
         limited to amounts received which represent Late Collections (net of
         the related Master Servicing Fee and Servicing Fee) of Monthly Payments
         on Mortgage Loans with respect to which such Advances were made and as
         further provided in Section 3.14;

                         (iv) to reimburse or pay itself, the Master Servicer,
         the Trustee or the Depositor for expenses incurred by or reimbursable
         to the Master Servicer, the Trustee or the Depositor pursuant to
         Sections 3.21, 6.03, 8.05, 10.01(c) or 10.01(g), except as otherwise
         provided in such Sections;

                         (v) to reimburse itself or the Master Servicer for
         costs and expenses incurred by or reimbursable to it relating to the
         prosecution of any claims pursuant to Section 3.12 that are in excess
         of the amounts so recovered;

                         (vi) to reimburse itself for unpaid Servicing Fee or
         the Master Servicer for unpaid Master Servicing Fee and unreimbursed
         Servicing Advances, the Master Servicer's or the Servicer's right to
         reimbursement pursuant to this clause (vi) with respect to any Mortgage
         Loan being limited to late recoveries of the payments for which such
         advances were made pursuant to Section 3.08 and any other related Late
         Collections;

                         (vii) to pay itself as servicing compensation (in
         addition to the Servicing Fee), on or after each Distribution Date, any
         interest or investment income earned on funds deposited in the
         Protected Account for the period ending on such Distribution Date;

                         (viii) to reimburse itself or the Master Servicer for
         any Advance or Servicing Advance previously made, after a Realized Loss
         has been allocated with respect to the related Mortgage Loan if the
         Advance or Servicing Advance was not reimbursed pursuant to clauses
         (iii) and (vi); and

                         (ix) to clear and terminate the Protected Account at
         the termination of this Agreement pursuant to Section 9.01.




<PAGE>


                                      -54-


                  The Servicer shall keep and maintain separate accounting
records on a Mortgage Loan by Mortgage Loan basis, for the purpose of justifying
any withdrawal from the Protected Account pursuant to such subclauses (ii)
through (viii).

                  SECTION 3.11. Custodial Account.

                         (a) On the Closing Date, the Master Servicer shall open
         and shall thereafter maintain an account held in trust (the "Custodial
         Account"), entitled "The First National Bank of Chicago, as trustee, in
         trust for the benefit of the Holders of SAMI 1998- 11." The Custodial
         Account shall relate solely to the Certificates issued hereunder, and
         funds in such Custodial Account shall not be commingled with any other
         monies.

                         (b) The Master Servicer shall deposit into the
         Custodial Account, no later than the Business Day following the Closing
         Date, any amounts representing Monthly Payments on the Mortgage Loans
         due after the Closing Date and received by the Master Servicer on or
         before the Closing Date. Thereafter, promptly upon receipt, the Master
         Servicer shall deposit or cause to be deposited in the Custodial
         Account all amounts remitted by the Servicer in respect of the Mortgage
         Loans. The Master Servicer shall maintain a separate "Master Loan
         Payment Record" which shall reflect all deposits and withdrawals. On
         the Business Day preceding each Distribution Date, the Master Servicer
         will deposit to the Certificate Account in immediately available funds
         the Available Distribution Amount.

                         (c) Any institution maintaining the Custodial Account
         shall at the direction of the Master Servicer invest the funds in such
         account in Permitted Investments, each of which shall be payable on
         demand or mature not later than (i) the Business Day immediately
         preceding the date on which such funds are required to be withdrawn
         from such account pursuant to this Agreement, if a Person other than
         the Master Servicer is the obligor thereon, and (ii) no later than the
         date on which such funds are required to be withdrawn from such account
         pursuant to this Agreement, if the Master Servicer is the obligor
         thereon and shall not be sold or disposed of prior to its maturity. All
         income and gain realized from any such investment as well as any
         interest earned on deposits in the Custodial Account shall be for the
         benefit of the Master Servicer. The Master Servicer shall deposit in
         the Custodial Account an amount equal to the amount of any loss
         incurred in respect of any such investment immediately upon realization
         of such loss without right of reimbursement.

                  SECTION 3.12. Maintenance of Primary Hazard Insurance.

                  The Servicer shall cause to be maintained for each Mortgage
Loan primary hazard insurance by a Qualified Insurer or other insurer
satisfactory to the Rating Agencies with extended



<PAGE>


                                      -55-


coverage on the related Mortgaged Property in an amount equal to the lesser of
(i) 100% of the replacement value of the improvements, as determined by the
insurance company, on such Mortgaged Property or (ii) the unpaid principal
balance of the Mortgage Loan, PROVIDED, HOWEVER, that the amount of hazard
insurance may not be less than the amount necessary to prevent loss due to the
application of any co-insurance provision of the related policy. Unless a higher
deductible is required by law, the deductible on such hazard insurance policy
maybe no more than $1,000 or 1% of the applicable amount of coverage, whichever
is less. The Servicer shall also cause to be maintained on property acquired
upon foreclosure, or deed in lieu of foreclosure, of any Mortgage Loan, fire
insurance with extended coverage in an amount equal to the replacement value of
the improvements thereon. Any reimbursed costs incurred in maintaining any
insurance described in this Section 3.12 shall be recoverable as a Servicing
Advance. The Servicer shall not be obligated to advance any amounts pursuant to
this Section 3.12 if, in its good faith judgment, the Servicer determines that
such advance would be a Nonrecoverable Advance. Pursuant to Section 3.09, any
amounts collected by the Servicer under any such policies (other than amounts to
be applied to the restoration or repair of the related Mortgaged Property or
property thus acquired or amounts released to the Mortgagor in accordance with
the Servicer's normal servicing procedures) shall be deposited in the Protected
Account and shall be subsequently transferred to the Custodial Account, subject
to withdrawal pursuant to Section 3.10. Any cost incurred by the Servicer in
maintaining any such insurance shall not, for the purpose of calculating monthly
distributions to Certificateholders, be added to the amount owing under the
Mortgage Loan, notwithstanding that the terms of the Mortgage Loan so permit. It
is understood and agreed that no earthquake or other additional insurance is to
be required of any Mortgagor or maintained on property acquired in respect of a
Mortgage Loan other than pursuant to such applicable laws and regulations as
shall at any time be in force and as shall require such additional insurance.

                  The Servicer shall exercise its best reasonable efforts to
maintain and keep in full force and effect each Primary Insurance Policy by a
Qualified Insurer, or other insurer satisfactory to the Rating Agencies, with
respect to each first lien Mortgage Loan as to which as of the Cut-off Date such
a Primary Insurance Policy was in effect (or, in the case of a Substitute
Mortgage Loan, the date of substitution) and the original principal amount of
the related Mortgage Note exceeded 80% of the Collateral Value in an amount at
least equal to the excess of such original principal amount over 75% of such
Collateral Value until the principal amount of any such first lien Mortgage Loan
is reduced below 80% of the Collateral Value or, based upon a new appraisal, the
principal amount of such first lien Mortgage Loan represents less than 80% of
the new appraised value. The Servicer shall effect the timely payment of the
premium on each Primary Insurance Policy. The Servicer shall have the power to
substitute for any Primary Insurance Policy another substantially equivalent
policy issued by another Qualified Insurer, PROVIDED, THAT, such substitution
shall be subject to the condition that it will not cause the ratings on the
Certificates to be downgraded or withdrawn, as evidenced in writing from each
Rating Agency.

         No earthquake or other additional insurance is to be required of any
Mortgagor or



<PAGE>


                                      -56-


maintained on property acquired with respect to a security instrument other than
pursuant to such applicable laws and regulations as shall at any time be in
force and shall require such additional insurance. When, at the time of
origination of the Mortgage Loan or at any subsequent time, the Mortgaged
Property is located in a federally designated special flood hazard area, the
Servicer shall use its best reasonable efforts to cause with respect to the
Mortgage Loans and each REO Property flood insurance (to the extent available
and in accordance with mortgage servicing industry practice) to be maintained.
Such flood insurance shall cover the Mortgaged Property, including all items
taken into account in arriving at the Collateral Value on which the Mortgage
Loan was based, and shall be in an amount equal to the lesser of (i) the Stated
Principal Balance of the related Mortgage Loan and (ii) the minimum amount
required under the terms of coverage to compensate for any damage or loss on a
replacement cost basis, but not more than the maximum amount of such insurance
available for the related Mortgaged Property under either the regular or
emergency programs of the National Flood Insurance Program (assuming that the
area in which such Mortgaged Property is located is participating in such
program). Unless applicable state law requires a higher deductible, the
deductible on such flood insurance may not exceed $1,000 or 1% of the applicable
amount of coverage, whichever is less.

                  In the event that the Servicer shall obtain and maintain a
blanket fire insurance policy with extended coverage insuring against hazard
losses on all of the Mortgage Loans, it shall conclusively be deemed to have
satisfied its obligations as set forth in the first two sentences of this
Section 3.12, it being understood and agreed that such policy may contain a
deductible clause, in which case the Servicer shall, in the event that there
shall not have been maintained on the related Mortgaged Property a policy
complying with the first two sentences of this Section 3.12 and there shall have
been a loss which would have been covered by such policy, deposit in the
Protected Account from its own funds the amount not otherwise payable under the
blanket policy because of such deductible clause. Any such deposit by the
Servicer shall be made on the Servicer Remittance Date next preceding the
Distribution Date which occurs in the month following the month in which
payments under any such policy would have been deposited in the Protected
Account. In connection with its activities as administrator and servicer of the
Mortgage Loans, the Servicer agrees to present, on behalf of itself, the
Trustee, the Master Servicer and Certificateholders, claims under any such
blanket policy.

                  SECTION 3.13. Enforcement of Due-on-Sale Clauses; Assumption
                                Agreements.

                  The Servicer will, to the extent it has knowledge of any
conveyance or prospective conveyance by any Mortgagor of the Mortgaged Property
(whether by absolute conveyance or by contract of sale, and whether or not the
Mortgagor remains or is to remain liable under the Mortgage Note or the
Mortgage), exercise or cause to be exercised its rights to accelerate the
maturity of such Mortgage Loan under any "due-on-sale" clause applicable
thereto; provided, however, that the Servicer shall not exercise any such rights
if it reasonably believes that it is



<PAGE>


                                      -57-


prohibited by law from doing so. The Servicer may purchase a Mortgage Loan at
the Purchase Price when the Servicer requires acceleration of the Mortgage Loan
by depositing such Purchase Price into the Protected Account, but only if the
Servicer is satisfied, as evidenced by an Officer's Certificate delivered to the
Trustee and the Master Servicer, that either (i) such Mortgage Loan is in
default or default is reasonably foreseeable or (ii) if such Mortgage Loan is
not in default or default is not reasonably foreseeable, such repurchase will
have no adverse tax consequences for the Trust Fund or any Certificateholder. If
the Servicer is unable to enforce such "due-on-sale" clause (as provided in the
second preceding sentence) or if no "due-on-sale" clause is applicable, the
Servicer is authorized to enter into an assumption and modification agreement
with the Person to whom such property has been conveyed or is proposed to be
conveyed, pursuant to which such Person becomes liable under the Mortgage Note
and, to the extent permitted by applicable state law, the Mortgagor remains
liable thereon; provided, however, that the Servicer shall not enter into any
assumption and modification agreement if the coverage provided under the Primary
Insurance Policy, if any, would be impaired by doing so. The Servicer shall
notify the Master Servicer and the Trustee, whenever possible, before the
completion of such assumption agreement, and shall forward to the Master
Servicer and the Trustee the original copy of such assumption agreement, which
copy shall be added by the Trustee to the related Mortgage File and which shall,
for all purposes, be considered a part of such Mortgage File to the same extent
as all other documents and instruments constituting a part thereof. In
connection with any such assumption agreement, the interest rate on the related
Mortgage Loan shall not be changed and no other material alterations in the
Mortgage Loan shall be made unless such material alteration would not cause the
Trust Fund to fail to qualify as a REMIC for federal income tax purposes, as
evidenced by an Opinion of Counsel. The Servicer is also authorized to enter
into a substitution of liability agreement with such Person, pursuant to which
the original Mortgagor is released from liability and such Person is substituted
as the Mortgagor and becomes liable under the Mortgage Note. Any fee collected
by or on behalf of the Servicer for entering into an assumption or substitution
of liability agreement will be retained by or on behalf of the Servicer as
additional servicing compensation. In connection with any such assumption, no
material term of the Mortgage Note (including but not limited to the Mortgage
Rate, the amount of the Monthly Payment and any other term affecting the amount
or timing of payment on the Mortgage Loan) may be changed. The Servicer shall
not enter into any substitution or assumption if such substitution or assumption
shall (i) both constitute a "significant modification" effecting an exchange or
reissuance of such Mortgage Loan under the Code (or Treasury regulations
promulgated thereunder) and cause either the Trust Fund to fail to qualify as a
REMIC under the REMIC Provisions or (ii) cause the imposition of any tax on
"prohibited transactions" or "contributions" after the Startup Day under the
REMIC Provisions. The Servicer shall notify the Master Servicer and the Trustee
that any such substitution or assumption agreement has been completed by
forwarding to the Trustee the original copy of such substitution or assumption
agreement, with a copy to the Master Servicer, which original copy shall be
added to the related Mortgage File and shall, for all purposes, be considered a
part of such Mortgage File to the same extent as all other documents and
instruments constituting a part thereof. Any fee or additional interest
collected by the Servicer for consenting



<PAGE>


                                      -58-


in any such conveyance or entering into any such assumption agreement may be
retained by the Servicer as additional servicing compensation.

                  Notwithstanding the foregoing paragraph or any other provision
of this Agreement, the Servicer shall not be deemed to be in default, breach or
any other violation of its obligations hereunder by reason of any assumption of
a Mortgage Loan by operation of law or any assumption that the Servicer may be
restricted by law from preventing, for any reason whatsoever. For purposes of
this Section 3.13, the term "assumption" is deemed to also include a sale of a
Mortgaged Property that is not accompanied by an assumption or substitution of
liability agreement.

                  SECTION 3.14. Realization Upon Defaulted Mortgage Loans.

                  The Servicer shall, consistent with the procedures that the
Servicer would use in servicing loans for its own account, foreclose upon or
otherwise comparably convert (which may include an REO Acquisition) the
ownership of properties securing such of the Mortgage Loans as come into and
continue in default and as to which no satisfactory arrangements can be made for
collection of delinquent payments pursuant to Section 3.06, and which are not
released from the Trust Fund pursuant to any other provision hereof. The
Servicer shall realize proceeds from such Defaulted Mortgage Loans in such
manner as will maximize the receipt of principal and interest by
Certificateholders, taking into account, among other things, the timing of
foreclosure proceedings. The foregoing is subject to the provisions that, in any
case in which Mortgaged Property shall have suffered damage from an Uninsured
Cause, the Servicer shall not be required to expend its own funds toward the
restoration of such property unless it shall determine in its sole discretion
(i) that such restoration will increase the net proceeds of liquidation of the
related Mortgage Loan to Certificateholders after reimbursement to itself for
such expenses, and (ii) that such expenses will be recoverable by the Servicer
through Insurance Proceeds or Liquidation Proceeds from the related Mortgaged
Property, as contemplated in Section 3.10. The Servicer shall be responsible for
all other costs and expenses incurred by it in any such proceedings; provided,
however, that it shall be entitled to reimbursement thereof from the related
property, as contemplated in Section 3.10.

                  The proceeds of any Cash Liquidation or REO Disposition, as
well as any recovery resulting from a partial collection of Insurance Proceeds
or Liquidation Proceeds or any income from an REO Property, will be applied in
the following order of priority: first, to reimburse the Master Servicer or the
Servicer for any related unreimbursed Servicing Advances, Master Servicing Fee
or Servicing Fee, pursuant to Section 3.10(vi) or 3.21; second, to accrued and
unpaid interest on the Mortgage Loan or REO Imputed Interest, at the Mortgage
Rate, to the date of the Cash Liquidation or REO Disposition, or to the Due Date
prior to the Distribution Date on which such amounts are to be distributed if
not in connection with a Cash Liquidation or REO Disposition; and third, as a
recovery of principal of the Mortgage Loan. If the amount of the



<PAGE>


                                      -59-


recovery so allocated to interest is less than a full recovery thereof, that
amount will be allocated as follows: first, to unpaid Master Servicing Fee and
Servicing Fee; and second, to interest at the Net Mortgage Rate. The portion of
the recovery so allocated to unpaid Master Servicing Fee and Servicing Fee shall
be reimbursed to the Master Servicer or the Servicer pursuant to Section
3.10(vi). The portions of the recovery so allocated to interest at the Net
Mortgage Rate and to principal of the Mortgage Loan shall be applied as follows:
first, to reimburse the Master Servicer or the Servicer for any related
unreimbursed Advances in accordance with Section 3.10(iii) or 3.21, and second,
for distribution in accordance with the provisions of Section 4.01, subject to
Section 3.21 with respect to certain recoveries from an REO Disposition
constituting Excess Proceeds.

                  SECTION 3.15. Trustee to Cooperate; Release of Mortgage Files.

                  Upon the payment in full of any Mortgage Loan, or the receipt
by the Servicer of a notification that payment in full shall be escrowed in a
manner customary for such purposes, the Servicer will immediately notify the
Custodian by a certification (which certification shall include a statement to
the effect that all amounts received or to be received in connection with such
payment which are required to be deposited in the Custodial Account pursuant to
Section 3.09 have been or will be so deposited) of a Servicing Officer and shall
request delivery to it of the Mortgage File in the form of the Request for
Release attached hereto as Exhibit E. Upon receipt of such certification and
request, the Custodian shall promptly release the related Mortgage File to the
Servicer. Subject to the receipt by the Servicer of the proceeds of such payment
in full and the payment of all related fees and expenses, the Servicer shall
arrange for the release to the Mortgagor of the original cancelled Mortgage
Note. All other documents in the Mortgage File shall be retained by the Servicer
to the extent required by applicable law. The Servicer shall provide for
preparation of the appropriate instrument of satisfaction covering any Mortgage
Loan which pays in full and the Trustee shall cooperate in the execution and
return of such instrument to provide for its delivery or recording as may be
required. No expenses incurred in connection with any instrument of satisfaction
or deed of reconveyance shall be chargeable to the Protected Account, Custodial
Account or the Certificate Account.

                  From time to time and as appropriate for the servicing or
foreclosure of any Mortgage Loan, including, for this purpose, collection under
any Insurance Policy relating to the Mortgage Loan, the Custodian shall, upon
request of the Servicer and delivery to the Custodian of a Request for Release
in the form attached hereto as Exhibit E, release the related Mortgage File to
the Servicer, and the Trustee shall execute such documents as the Servicer shall
prepare and request as being necessary to the prosecution of any such
proceedings. Such Request for Release shall obligate the Servicer to return each
document previously requested from the Mortgage File to the Custodian when the
need therefor by the Servicer no longer exists; and in any event within 21 days
of the Servicer's receipt thereof, unless the Mortgage Loan has been liquidated
and the Liquidation Proceeds relating to the Mortgage Loan have been deposited
in the



<PAGE>


                                      -60-


Custodial Account or the Mortgage File or such document has been delivered to an
attorney, or to a public trustee or other public official as required by law,
for purposes of initiating or pursuing legal action or other proceedings for the
foreclosure of the Mortgaged Property either judicially or non-judicially, and
the Servicer has delivered to the Custodian a certificate of a Servicing Officer
certifying as to the name and address of the Person to which such Mortgage File
or such document was delivered and the purpose or purposes of such delivery.

                  Upon written request of a Servicing Officer, the Trustee shall
execute and deliver to the Servicer any court pleadings, requests for trustee's
sale or other documents prepared by the Servicer that are necessary to the
foreclosure or trustee's sale in respect of a Mortgaged Property or to any legal
action brought to obtain judgment against any Mortgagor on the Mortgage Note or
Mortgage or to obtain a deficiency judgment, or to enforce any other remedies or
rights provided by the Mortgage Note or Mortgage or otherwise available at law
or in equity. Each such request that such pleadings or documents be executed by
the Trustee shall include a certification signed by a Servicing Officer as to
the reason such documents or pleadings are required and that the execution and
delivery thereof by the Trustee will not invalidate or otherwise affect the lien
of the Mortgage, except for the termination of such a lien upon completion of
the foreclosure or trustee's sale.

                  SECTION 3.16. Master Servicing and Servicing Compensation.

                  Subject to Section 3.22, as compensation for its activities
hereunder, the Master Servicer shall be entitled to receive the Master Servicing
Fee. The Master Servicer shall also be entitled to investment earnings, net of
investment losses, on amounts in the Custodial Account and the Certificate
Account. Subject to Section 3.22, as compensation for its activities thereunder,
the Servicer shall be entitled to receive the Servicing Fee. The Servicer also
shall be entitled to receive as additional servicing compensation any prepayment
charges, assumption fees, late payment charges and reconveyance fees. The
Servicer and the Master Servicer shall be required to pay all expenses incurred
by it in connection with their servicing activities hereunder, and shall not be
entitled to reimbursement therefor except as specifically provided in Section
3.10. Neither the Master Servicing Fee nor the Servicing Fee may be transferred
in whole or in part except in connection with the transfer of all of the Master
Servicer's or Servicer's responsibilities, as applicable, and obligations under
this Agreement.

                  SECTION 3.17. Maintenance of Certain Servicing Policies.

         The Servicer shall obtain and maintain (to the extent generally
commercially available from time to time) at its own expense and for the
duration of this Agreement a blanket fidelity bond and shall obtain and maintain
an errors and omissions insurance policy covering the Servicer's officers,
employees and other persons acting on its behalf in connection with its
activities under this Agreement. The amount of coverage shall be at least equal
to the coverage maintained by the



<PAGE>


                                      -61-


Servicer in order to be acceptable to Fannie Mae or Freddie Mac to service loans
for it or otherwise in an amount as is commercially available at a cost that is
generally not regarded as excessive by industry standards. The Servicer shall
promptly notify the Trustee and the Master Servicer of any material change in
the terms of such bond or policy. The Servicer shall provide annually to the
Trustee and the Master Servicer a certificate of insurance that such bond and
policy are in effect. If any such bond or policy ceases to be in effect, the
Servicer shall, to the extent possible, give the Trustee and the Master Servicer
ten days' notice prior to any such cessation and shall use its reasonable best
efforts to obtain a comparable replacement bond or policy, as the case may be.

                  SECTION 3.18. Annual Statement as to Compliance.

                  Within 120 days after December 31 of each year, commencing
December 1998, the Master Servicer and the Servicer at their own expense shall
deliver to the Trustee and the Master Servicer, with a copy to the Rating
Agencies, a certificate signed by a Servicing Officer stating, as to the signer
thereof, that (i) a review of its activities during the preceding calendar year
and of performance under this Agreement has been made under such officer's
supervision, and (ii) to the best of such officer's knowledge, based on such
review, it has fulfilled all its obligations under this Agreement for such year,
or, if there has been a default in the fulfillment of any such obligation,
specifying each such default known to such officer and the nature and status
thereof including the steps being taken by it to remedy such default. Copies of
such statements shall be provided by the Master Servicer or the Servicer to the
Certificateholders upon request or by the Trustee at the expense of the Master
Servicer or the Servicer should the Master Servicer or Servicer fail to provide
such copies.

                  SECTION 3.19. Annual Independent Public Accountants' Servicing
                                Statement.

                           (a) Within 120 days after December 31 of each year,
commencing December 1998, the Servicer (and the Master Servicer, if during the
course of any fiscal year has directly serviced the Mortgage Loans), at its
expense, shall cause a firm of independent public accountants who are members of
the American Institute of Certified Public Accountants to furnish a statement to
the Servicer (or Master Servicer), which will be provided to the Trustee, the
Master Servicer and the Rating Agencies, to the effect that, in connection with
the firm's examination of its financial statements as of the end of such
calendar year, nothing came to their attention that indicated that the Servicer
(or Master Servicer) was not in compliance with the provisions of this Agreement
except for (i) such exceptions as such firm believes to be immaterial and (ii)
such other exceptions as are set forth in such statement.

                           (b) Within 120 days after December 31 of each year,
commencing December 1998, the Servicer (and the Master Servicer, if during the
course of any fiscal year has



<PAGE>


                                      -62-


directly serviced the Mortgage Loans), at its expense, shall cause a nationally
recognized firm of independent certified public accountants to furnish to the
Servicer (or Master Servicer) a report stating that (i) it has obtained a letter
of representation regarding certain matters from the management of the Servicer
(or Master Servicer) which includes an assertion that the Servicer (or Master
Servicer) has complied with certain minimum mortgage loan servicing standards
(to the extent applicable to residential mortgage loans) identified in the
Uniform Single Attestation Program for Mortgage Bankers established by the
Mortgage Bankers Association of America with respect to the servicing of first
and second lien conventional single family mortgage loans during the most
recently completed calendar year and (ii) on the basis of an examination
conducted by such firm in accordance with standards established by the American
Institute of Certified Public Accountants, such representation is fairly stated
in all material respects, subject to such exceptions and other qualifications
that may be appropriate. Immediately upon receipt of such report, the Servicer
(or Master Servicer) shall furnish a copy of such report to the Trustee, the
Master Servicer and the Rating Agencies.

                  SECTION 3.20. Access to Certain Documentation.

                  The Servicer shall provide to the Trustee and the Master
Servicer access to the documentation regarding the related Mortgage Loans and
REO Property and to the Certificateholders, the FDIC, and the supervisory agents
and examiners of the FDIC (to which the Trustee shall also provide) access to
the documentation regarding the related Mortgage Loans required by applicable
regulations, such access being afforded without charge but only upon reasonable
request and during normal business hours at the offices of the Servicer (or the
Trustee) that are designated by these entities; PROVIDED, HOWEVER, that, unless
otherwise required by law, the Trustee or the Servicer shall not be required to
provide access to such documentation if the provision thereof would violate the
legal right to privacy of any Mortgagor; PROVIDED, FURTHER, HOWEVER, that the
each of Trustee and the Master Servicer shall coordinate its requests for such
access so as not to impose an unreasonable burden on, or cause an unreasonable
interruption of, the business of the Servicer (or the Trustee). The Servicer,
the Master Servicer and the Trustee shall allow representatives of the above
entities to photocopy any of the documentation and shall provide equipment for
that purpose at a charge that covers their own actual out-of-pocket costs.

                  SECTION 3.21. Title, Conservation and Disposition of REO
                                Property.

                  This Section shall apply only to REO Properties acquired for
the account of the Trust Fund and shall not apply to any REO Property relating
to a Mortgage Loan which was purchased or repurchased from the Trust Fund
pursuant to Sections 2.02, 2.04 or 3.13. In the event that title to any such REO
Property is acquired, the deed or certificate of sale shall be issued to the
Trustee, or to its nominee, on behalf of the Certificateholders. The Servicer,
on behalf of the Trust Fund, shall either sell any REO Property before the close
of the third taxable year following the taxable year in which the Trust Fund
acquires ownership of such REO Property for



<PAGE>


                                      -63-


purposes of Section 860G(a)(8) of the Code or, at the expense of the Trust Fund,
request, more than 60 days before the day on which the three-year grace period
would otherwise expire an extension of the three-year grace period, unless the
Servicer has delivered to the Trustee and the Master Servicer an Opinion of
Counsel, addressed to the Trustee, the Master Servicer and the Servicer, to the
effect that the holding by the Trust Fund of such REO Property subsequent to
three years after its acquisition will not result in the imposition on the Trust
Fund of taxes on "prohibited transactions" thereof, as defined in Section 860F
of the Code, or cause the Trust Fund to fail to qualify as a REMIC under the
REMIC Provisions or comparable provisions of the laws of the State of California
at any time that any Certificates are outstanding. The Servicer shall manage,
conserve, protect and operate each REO Property for the Certificateholders
solely for the purpose of its prompt disposition and sale in a manner which does
not cause such REO Property to fail to qualify as "foreclosure property" within
the meaning of Section 860G(a)(8) or result in the receipt by the Trust Fund of
any "income from non-permitted assets" within the meaning of Section
860F(a)(2)(B) of the Code or any "net income from foreclosure property" which is
subject to taxation under the REMIC Provisions. Pursuant to its efforts to sell
such REO Property, the Servicer shall either itself or through an agent selected
by the Servicer protect and conserve such REO Property in the same manner and to
such extent as is customary in the locality where such REO Property is located
and may, incident to its conservation and protection of the interests of the
Certificateholders, rent the same, or any part thereof, as the Servicer deems to
be in the best interest of the Certificateholders for the period prior to the
sale of such REO Property.

                  Any REO Disposition shall be for cash only (unless changes in
the REMIC Provisions made subsequent to the Startup Day allow a sale for other
consideration).

                  The Servicer shall segregate and hold all funds collected and
received in connection with the operation of any REO Property separate and apart
from its own funds and general assets. The Servicer shall deposit, or cause to
be deposited, on a daily basis in the Protected Account all revenues received
with respect to the REO Properties, net of any directly related expenses
incurred or withdraw therefrom funds necessary for the proper operation,
management and maintenance of the REO Property.

                  If as of the date of acquisition of title to any REO Property
there remain outstanding unreimbursed Servicing Advances with respect to such
REO Property or any outstanding Advances allocated thereto the Servicer, upon an
REO Disposition, shall be entitled to reimbursement for any related unreimbursed
Servicing Advances and any unreimbursed related Advances as well as any unpaid
Servicing Fee and the Master Servicer shall also be entitled to be reimbursement
for any related unreimbursed Servicing Advances, any unreimbursed related
Advances and any unpaid Master Servicing Fee from proceeds received in
connection with the REO Disposition, as further provided in Section 3.14. The
Servicer shall not be obligated to advance any amounts with respect to an REO
Property if, in its good faith judgment, the Servicer determines that such
advance would constitute a Nonrecoverable Advance.



<PAGE>


                                      -64-



                  The REO Disposition shall be carried out by the Servicer at
such price and upon such terms and conditions as the Servicer shall determine.

                  The Servicer shall deposit the proceeds from the REO
Disposition, net of any payment to the Servicer as provided above, in the
Protected Account upon receipt thereof for distribution in accordance with
Section 4.01; provided, that any such net proceeds received by the Servicer
which are in excess of the applicable Stated Principal Balance plus all unpaid
REO Imputed Interest thereon through the last day of the month in which the REO
Disposition occurred ("Excess Proceeds") shall be retained by the Servicer as
additional servicing compensation.

                  With respect to any Mortgage Loan as to which the Servicer has
received notice of, or has actual knowledge of, the presence of any toxic or
hazardous substance on the Mortgaged Property, the Servicer shall not, on behalf
of the Trustee, either (i) obtain title to the related Mortgaged Property as a
result of or in lieu of foreclosure or otherwise, or (ii) otherwise acquire
possession of, the related Mortgaged Property, unless the Servicer has, at least
30 days prior to taking such action, obtained and delivered to the Trustee and
the Master Servicer an environmental audit report prepared by a Person who
regularly conducts environmental audits using customary industry standards. The
Servicer shall take such action as it deems to be in the best economic interest
of the Trust Fund (other than proceeding against the Mortgaged Property) and is
hereby authorized at such time as it deems appropriate to release such Mortgaged
Property from the lien of the related Mortgage.

                  The cost of the environmental audit report contemplated by
this Section 3.21 shall be advanced by the Servicer as an expense of the Trust
Fund, and the Servicer shall be reimbursed therefor from the Protected Account
or the Custodial Account as provided in Section 3.10, any such right of
reimbursement being prior to the rights of the Certificateholders to receive any
amount in the Protected Account or the Custodial Account.

                  If the Servicer determines, as described above, that it is in
the best economic interest of the Trust Fund to take such actions as are
necessary to bring any such Mortgaged Property in compliance with applicable
environmental laws, or to take such action with respect to the containment,
clean-up or remediation of hazardous substances, hazardous materials, hazardous
wastes, or petroleum-based materials affecting any such Mortgaged Property, then
the Servicer shall take such action as it deems to be in the best economic
interest of the Trust Fund. The cost of any such compliance, containment,
clean-up or remediation shall be advanced by the Servicer as an expense of the
Trust Fund, and the Servicer shall be entitled to be reimbursed therefor from
the Protected Account or the Custodial Account as provided in Section 3.10, any
such right of reimbursement being prior to the rights of the Certificateholders
to receive any amount in the Protected Account or the Custodial Account.




<PAGE>


                                      -65-


                  SECTION 3.22. Additional Obligations of the Master Servicer
                                and the Servicer.

                  On each Servicer Remittance Date, the Servicer shall deliver
to the Master Servicer for deposit in the Custodial Account from its own funds
and without any right of reimbursement therefor, a total amount equal to the
amount of Compensating Interest for the related Distribution Date to the extent
not in excess of the related Servicing Fee. On each Certificate Account Deposit
Date, the Master Servicer shall deliver to the Trustee for deposit in the
Certificate Account from its own funds and without any right of reimbursement
therefor, a total amount equal to the amount of Compensating Interest for the
related Distribution Date required to be remitted by the Servicer but not so
remitted to the extent not in excess of the related Master Servicing Fee.

                  SECTION 3.23. Additional Obligations of the Depositor.

                  The Depositor agrees that on or prior to the tenth day after
the Closing Date, the Depositor shall provide the Trustee and the Master
Servicer with a written notification, substantially in the form of Exhibit H
attached hereto, relating to each Class of Certificates, setting forth (i) in
the case of each Class of such Certificates, (a) if less than 10% of the
aggregate Certificate Principal Balance of such Class of Certificates has been
sold as of such date, the value calculated pursuant to clause (b)(iii) of
Exhibit H hereto, or, (b) if 10% or more of such Class of Certificates has been
sold as of such date but no single price is paid for at least 10% of the
aggregate Certificate Principal Balance of such Class of Certificates, then the
weighted average price at which the Certificates of such Class were sold and the
aggregate percentage of Certificates of such Class sold, (c) the first single
price at which at least 10% of the aggregate Certificate Principal Balance of
such class of Certificates was sold, or (d) if any Certificates of each Class of
Certificates are retained by the Depositor or an affiliate corporation, or are
delivered to the Seller, the fair market value of such Certificates as of the
Closing Date, (ii) the Prepayment Assumption used in pricing the Certificates,
and (iii) such other information as to matters of fact as the Trustee or the
Master Servicer may reasonably request to enable it to comply with its reporting
requirements with respect to each Class of such Certificates to the extent such
information can in the good faith judgment of the Depositor be determined by it.

                  SECTION 3.24. Periodic Filings with the Securities and
                                Exchange Commission; Additional Information.

                  The Depositor shall prepare or cause to be prepared for filing
with the Commission any and all reports, statements and information respecting
the Trust Fund and/or the Certificates required to be filed with the Commission
pursuant to the Securities Exchange Act of 1934, as amended, and shall solicit
any and all proxies of the Certificateholders whenever such proxies are required
to be solicited, pursuant to the Securities Exchange Act of 1934, as amended.
The Depositor shall promptly file, and exercise its reasonable best efforts to
obtain a favorable



<PAGE>


                                      -66-


response to, no-action requests with, or other appropriate exemptive relief
from, the Commission seeking the usual and customary exemption from such
reporting requirements granted to issuers of securities similar to the
Certificates. Fees and expenses incurred by the Depositor in connection with
this Section shall not be reimbursable from the Trust Fund.

                  The Master Servicer, the Servicer and the Trustee each agree
to promptly furnish to the Depositor, from time to time upon request, such
further information, reports and financial statements within their respective
control related to this Agreement and the Mortgage Loans as the Depositor
reasonably deems appropriate to prepare and file all necessary reports with the
Commission.

                  SECTION 3.25 Removal of Servicer; Resignation of Servicer.

                  (a) The Master Servicer may remove the Servicer upon the
occurrence of any of the following events (each, a "Servicer Event of Default"):

                           (i) any failure by the Servicer to remit to the
                  Master Servicer any payment required to be made from its own
                  funds on any Servicer Remittance Date which continues
                  unremedied for a period of one Business Day after the date
                  upon which written notice of such failure, requiring the same
                  to be remedied, shall have been given to the Servicer; or

                           (ii) any failure on the part of the Servicer duly to
                  observe or perform in any material respect any other of the
                  covenants or agreements on the part of the Servicer contained
                  in this Agreement, or the breach by the Servicer of any
                  representation and warranty contained herein, which continues
                  unremedied for a period of 30 days after the date on which
                  written notice of such failure, requiring the same to be
                  remedied, shall have been given to the Servicer; or

                           (iii) a decree or order of a court or agency or
                  supervisory authority having jurisdiction in the premises in
                  an involuntary case under any present or future federal or
                  state bankruptcy, insolvency or similar law or the appointment
                  of a conservator or receiver or liquidator in any insolvency,
                  readjustment of debt, marshalling of assets and liabilities or
                  similar proceeding, or for the winding-up or liquidation of
                  its affairs, shall have been entered against the Servicer and
                  such decree or order shall have remained in force undischarged
                  or unstayed for a period of 60 days; or

                           (iv) the Servicer shall consent to the appointment of
                  a conservator or receiver or liquidator in any insolvency,
                  readjustment of debt, marshalling of assets



<PAGE>


                                      -67-


                  and liabilities or similar proceedings of or relating to it or
                  of or relating to all or substantially all of its property; or

                           (v) the Servicer shall admit in writing its inability
                  to pay its debts generally as they become due, file a petition
                  to take advantage of any applicable insolvency or
                  reorganization statute, make an assignment for the benefit of
                  its creditors, or voluntarily suspend payment of its
                  obligations.

If a Servicer Event of Default shall occur, then, and in each and every such
case, so long as such Servicer Event of Default shall not have been remedied,
the Master Servicer may, by notice in writing to the Servicer, the Trustee, the
Depositor and the Custodian terminate all of the rights and obligations of the
Servicer in its capacity of Servicer under this Agreement, to the extent
permitted by law, and in and to the Mortgage Loans and the proceeds thereof. On
or after the receipt by the Servicer of such written notice, all authority and
power of the Servicer under this Agreement, whether with respect to the
Certificates (other than as a Holder of any Certificates) or the Mortgage Loans
shall pass to and be vested in the Master Servicer pursuant to and under this
Section, and, without limitation, the Master Servicer is hereby authorized and
empowered, as attorney- in- fact or otherwise, to execute and deliver, on behalf
of and at the expense of the Servicer, any and all documents and other
instruments and to do or accomplish all other acts or things necessary or
appropriate to effect the purposes of such notice of termination, whether to
complete the transfer and endorsement or assignment of the Mortgage Loans and
related documents, or otherwise. The Servicer agrees promptly, at its expense
(and in any event no later than ten Business Days subsequent to such notice), to
provide the Master Servicer with all documents and records requested by it to
enable it to assume the Servicer's functions under this Agreement, and to
cooperate with the Master Servicer in effecting the termination of the
Servicer's responsibilities and rights under this Agreement, including, without
limitation, the transfer within one Business Day to the Master Servicer for
administration by it of all cash amounts which at the time shall be or should
have been credited by the Servicer to the Protected Account held by or on behalf
of the Servicer or thereafter be received with respect to the Mortgage Loans or
any REO Property serviced by the Servicer.

                  (b) The Servicer shall not resign from the obligations and
duties hereby imposed on it, except by mutual consent of the Servicer, the
Master Servicer and the Trustee, or upon determination that the Servicer duties
hereunder are no longer permissible under applicable law or are in material
conflict by reason of applicable law with any other activities carried on by it,
the other activities of the Servicer so causing such a conflict being of a type
and nature carried on by the Servicer at the date of this Agreement. Any such
determination permitting the resignation of the Servicer shall be evidenced by
an Opinion of Counsel to such effect which shall be delivered to the Master
Servicer.




<PAGE>


                                      -68-


                  (c) Any collections received by the Servicer after removal or
resignation shall be endorsed by it to the Master Servicer and remitted directly
and promptly to the Master
Servicer.

                  (d) Upon removal or resignation of the Servicer, the Master
Servicer shall select a successor Servicer.

                  (e) A successor servicer under this Agreement shall take such
action, consistent with this Agreement, as shall be reasonably necessary to
effectuate any such succession. The Servicer agrees to cooperate with the
successor servicer in effecting the termination of the Servicer's servicing
responsibilities and rights hereunder and shall promptly provide, at its
expense, such successor servicer with all documents and records reasonably
requested by it to enable it to assume the Servicer's functions hereunder and
shall promptly also transfer to such successor servicer all amounts which should
have been deposited in the Protected Account or Custodial Account by the
Servicer or which are thereafter received with respect to the Mortgage Loans.
The successor servicer shall not be held liable by reason of any failure to
make, or any delay in making, any distribution hereunder or any portion thereof
caused by (i) the failure of the Servicer to deliver, or any delay in
delivering, cash, documents or records to it, or (ii) restrictions imposed by
any regulatory authority having jurisdiction over the Servicer.

                  (f) Any successor servicer shall assume all rights and
obligations of the predecessor Servicer under this Agreement, except those
arising before succession.


                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

                  SECTION 4.01. Certificate Account; Distributions.

                  (a) The Trustee shall establish and maintain a Certificate
Account, in which the Master Servicer shall cause to be deposited on behalf of
the Trustee on or before 1:00 P.M. New York time on each Certificate Account
Deposit Date by wire transfer of immediately available funds an amount equal to
the sum of (i) any Advance for the immediately succeeding Distribution Date,
(ii) any amount required to be deposited in the Certificate Account pursuant to
Sections 3.10, 3.22 or 4.05 and (iii) all other amounts constituting the
Available Distribution Amount for the immediately succeeding Distribution Date.

                  (b) On each Distribution Date the Trustee shall distribute to
each Certificateholder of record as of the next preceding Record Date (other
than as provided in Section 9.01 respecting the final distribution) either in
immediately available funds (by wire transfer or otherwise) to the account of
such Certificateholder at a bank or other entity having appropriate



<PAGE>


                                      -69-


facilities therefor, if such Certificateholder has so notified the Trustee at
least 5 Business Days prior to the related Record Date and such
Certificateholder is the registered owner of Certificates the aggregate Initial
Certificate Principal Balance of which is not less than $2,500,000, or otherwise
by check mailed to such Certificateholder at the address of such Holder
appearing in the Certificate Register, such Certificateholder's share (based on
the aggregate of the Percentage Interests represented by Certificates of the
applicable Class held by such Holder) of the following amounts, in the following
order of priority, in each case to the extent of the remaining Available
Distribution Amount and in accordance with the information provided by the
Master Servicer pursuant to Section 4.02:

                           (i) to the Senior Certificateholders (other than the
                  Class PO Certificateholders), on a pro rata basis based on
                  Accrued Certificate Interest payable on such Certificates with
                  respect to such Distribution Date, Accrued Certificate
                  Interest on such Classes of Certificates, for such
                  Distribution Date, plus any Accrued Certificate Interest
                  thereon remaining unpaid from any previous Distribution Date
                  (the "Senior Interest Distribution Amount");

                           (ii)     (X) to the Class PO Certificateholders, the
                  Class PO Principal Distribution Amount; and

                                    (Y) to the Senior Certificateholders (other
                  than the Class PO Certificateholders), in the priorities and
                  amounts set forth in Section 4.01(c)(ii) through (iv) and
                  Section 4.01(d), the sum of the following (applied to reduce
                  the Certificate Principal Balances of such Senior
                  Certificates, as applicable):

                                    (A) the Senior Percentage for such
                           Distribution Date times the sum of the following:

                                            (1) the principal portion of each
                                    Monthly Payment due during the related Due
                                    Period on each Outstanding Mortgage Loan
                                    (other than the related Discount Fraction of
                                    the principal portion of such payment with
                                    respect to a Discount Mortgage Loan),
                                    whether or not received on or prior to the
                                    related Determination Date;

                                            (2) the Stated Principal Balance of
                                    any Mortgage Loan repurchased during the
                                    related Prepayment Period pursuant to
                                    Section 2.02, 2.04 or 3.13 and the amount of
                                    any shortfall deposited in the Custodial
                                    Account in connection with the substitution
                                    of a Deleted Mortgage Loan pursuant to
                                    Section 2.04 during the related Prepayment
                                    Period (other than the related Discount
                                    Fraction of such



<PAGE>


                                      -70-


                                    Stated Principal Balance or shortfall with
                                    respect to a Discount Mortgage Loan); and

                                            (3) the principal portion of all
                                    other unscheduled collections (other than
                                    Principal Prepayments in Full and
                                    Curtailments and amounts received in
                                    connection with a Cash Liquidation or REO
                                    Disposition of a Mortgage Loan described in
                                    Section 4.01(b)(ii)(Y)(B), including without
                                    limitation Insurance Proceeds, Liquidation
                                    Proceeds and REO Proceeds) received during
                                    the related Prepayment Period to the extent
                                    applied by the Servicer as recoveries of
                                    principal of the related Mortgage Loan
                                    pursuant to Section 3.14 (other than the
                                    related Discount Fraction of the principal
                                    portion of such unscheduled collections with
                                    respect to a Discount Mortgage Loan);

                                    (B) with respect to each Mortgage Loan for
                           which a Cash Liquidation or a REO Disposition
                           occurred during the related Prepayment Period and did
                           not result in any Excess Special Hazard Losses,
                           Excess Fraud Losses, Excess Bankruptcy Losses or
                           Extraordinary Losses, an amount equal to the lesser
                           of (a) the Senior Percentage for such Distribution
                           Date times the Stated Principal Balance of such
                           Mortgage Loan (other than the related Discount
                           Fraction of such Stated Principal Balance, with
                           respect to a Discount Mortgage Loan) and (b) the
                           Senior Accelerated Distribution Percentage for such
                           Distribution Date times the related unscheduled
                           collections (including without limitation Insurance
                           Proceeds, Liquidation Proceeds and REO Proceeds) to
                           the extent applied by the Servicer as recoveries of
                           principal of the related Mortgage Loan pursuant to
                           Section 3.14 (in each case other than the Discount
                           Fraction of such unscheduled collections, with
                           respect to a Discount Mortgage Loan);

                                    (C) the Senior Accelerated Distribution
                           Percentage for such Distribution Date times the
                           aggregate of all Principal Prepayments in Full and
                           Curtailments received in the related Prepayment
                           Period (other than the related Discount Fraction of
                           such Principal Prepayments in Full and Curtailments,
                           with respect to a Discount Mortgage Loan); and

                                    (D) any amounts described in subsection
                           (ii)(Y), clauses (A), (B) or (C) of this Section
                           4.01(b), as determined for any previous Distribution
                           Date, which remain unpaid after application of
                           amounts previously distributed pursuant to this
                           clause (D) to the extent that such amounts are



<PAGE>


                                      -71-


                           not attributable to Realized Losses which have been
                           allocated to the Class B Certificates;

                           (iii) to the Holders of the Class B-1 Certificates,
                  the Accrued Certificate Interest thereon for such Distribution
                  Date, plus any Accrued Certificate Interest thereon remaining
                  unpaid from any previous Distribution Date, except as provided
                  below;

                           (iv) to the Holders of the Class B-1 Certificates, an
                  amount equal to (x) the Subordinate Principal Distribution
                  Amount for such Class of Certificates for such Distribution
                  Date, minus (y) the amount of any Class PO Collection
                  Shortfalls for such Distribution Date or remaining unpaid for
                  all previous Distribution Dates, to the extent the amounts
                  available pursuant to clause (x) of Sections 4.01(b)(vi),
                  (viii), (x), (xii), (xiii) and (xiv) are insufficient
                  therefor, applied in reduction of the Certificate Principal
                  Balance of the Class B-1 Certificates;

                           (v) to the Holders of the Class B-2 Certificates, the
                  Accrued Certificate Interest thereon for such Distribution
                  Date, plus any Accrued Certificate Interest thereon remaining
                  unpaid from any previous Distribution Date, except as provided
                  below;

                           (vi) to the Holders of the Class B-2 Certificates, an
                  amount equal to (x) the Subordinate Principal Distribution
                  Amount for such Class of Certificates for such Distribution
                  Date, minus (y) the amount of any Class PO Collection
                  Shortfalls for such Distribution Date or remaining unpaid for
                  all previous Distribution Dates, to the extent the amounts
                  available pursuant to clause (x) of Sections 4.01(b)(viii),
                  (x), (xii), (xiii) and (xiv) are insufficient therefor,
                  applied in reduction of the Certificate Principal Balance of
                  the Class B-2 Certificates;

                           (vii) to the Holders of the Class B-3 Certificates,
                  the Accrued Certificate Interest thereon for such Distribution
                  Date, plus any Accrued Certificate Interest thereon remaining
                  unpaid from any previous Distribution Date, except as provided
                  below;

                           (viii) to the Holders of the Class B-3 Certificates,
                  an amount equal to (x) the Subordinate Principal Distribution
                  Amount for such Class of Certificates for such Distribution
                  Date minus (y) the amount of any Class PO Collection
                  Shortfalls for such Distribution Date or remaining unpaid for
                  all previous Distribution Dates, to the extent the amounts
                  available pursuant to clause (x) of Sections 4.01(b)(x),
                  (xii), (xiii) and (xiv) are insufficient therefor, applied in
                  reduction of the Certificate Principal Balance of the Class
                  B-3 Certificates;



<PAGE>


                                      -72-


                           (ix) to the Holders of the Class B-4 Certificates,
                  the Accrued Certificate Interest thereon for such Distribution
                  Date, plus any Accrued Certificate Interest thereon remaining
                  unpaid from any previous Distribution Date, except as provided
                  below;

                           (x) to the Holders of the Class B-4 Certificates, an
                  amount equal to (x) the Subordinate Principal Distribution
                  Amount for such Class of Certificates for such Distribution
                  Date minus (y) the amount of any Class PO Collection
                  Shortfalls for such Distribution Date or remaining unpaid for
                  all previous Distribution Dates, to the extent the amounts
                  available pursuant to clause (x) of Sections 4.01(b)(xii),
                  (xiii) and (xiv) are insufficient therefor, applied in
                  reduction of the Certificate Principal Balance of the Class
                  B-4 Certificates;

                           (xi) to the Holders of the Class B-5 Certificates,
                  the Accrued Certificate Interest thereon for such Distribution
                  Date, plus any Accrued Certificate Interest thereon remaining
                  unpaid from any previous Distribution Date, except as provided
                  below;

                           (xii) to the Holders of the Class B-5 Certificates,
                  an amount equal to (x) the Subordinate Principal Distribution
                  Amount for such Class of Certificates for such Distribution
                  Date minus (y) the amount of any Class PO Collection
                  Shortfalls for such Distribution Date or remaining unpaid for
                  all previous Distribution Dates, to the extent the amounts
                  available pursuant to clause (x) of Sections 4.01(b)(xiii) and
                  (xiv) are insufficient therefor, applied in reduction of the
                  Certificate Principal Balance of the Class B-5 Certificates;

                           (xiii) to the Holders of the Class B-6 Certificates,
                  an amount equal to (x) the Accrued Certificate Interest
                  thereon for such Distribution Date, plus any Accrued
                  Certificate Interest thereon remaining unpaid from any
                  previous Distribution Date, except as provided below;

                           (xiv) to the Holders of the Class B-6 Certificates,
                  an amount equal to (x) the Subordinate Principal Distribution
                  Amount for such Class of Certificates for such Distribution
                  Date minus (y) the amount of any Class PO Collection
                  Shortfalls for such Distribution Date or remaining unpaid for
                  all previous Distribution Dates applied in reduction of the
                  Certificate Principal Balance of the Class B-6 Certificates;

                           (xv) to the Senior Certificateholders in the priority
                  set forth in Section 4.01(c), the portion, if any, of the
                  Available Distribution Amount remaining after the foregoing
                  distributions, applied to reduce the Certificate Principal
                  Balances of



<PAGE>


                                      -73-


                  such Senior Certificates, but in no event more than the
                  aggregate of the outstanding Certificate Principal Balances of
                  each such Senior Certificates, and thereafter, to each Class
                  of Class B Certificates then outstanding beginning with such
                  Class with the lowest numerical designation, any portion of
                  the Available Distribution Amount remaining after the Senior
                  Certificates have been retired, applied to reduce the
                  Certificate Principal Balance of each such Class of Class B
                  Certificates, but in no event more than the outstanding
                  Certificate Principal Balance of each such Class of Class B
                  Certificates; and

                           (xvi) to the Class R Certificateholders, the balance,
                  if any, of the Available Distribution Amount.

                  (c) Distributions of principal on the Senior Certificates on
each Distribution Date occurring prior to the occurrence of the Credit Support
Depletion Date will be made as follows:

                           (i) FIRST, to the Class PO Certificates, until the
                  Certificate Principal Balance thereof is reduced to zero, an
                  amount (the "Class PO Principal Distribution
                  Amount") equal to the aggregate of:

                                    (A) the related Discount Fraction of the
                  principal portion of each Monthly Payment on each Discount
                  Mortgage Loan due during the related Due Period, whether or
                  not received on or prior to the related Determination Date;

                                    (B) the related Discount Fraction of the
                  principal portion of all unscheduled collections on each
                  Discount Mortgage Loan received during the preceding calendar
                  month (other than amounts received in connection with a Cash
                  Liquidation or REO Disposition of a Discount Mortgage Loan
                  described in clause (C) below), including Principal
                  Prepayments in Full, Curtailments and repurchases of Discount
                  Mortgage Loans (or, in the case of a substitution of a Deleted
                  Mortgage Loan, the Discount Fraction of the amount of any
                  shortfall deposited in the Custodial Account in connection
                  with such substitution);

                                    (C) in connection with the Final Disposition
                  of a Discount Mortgage Loan that did not result in any Excess
                  Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy
                  Losses or Extraordinary Losses, an amount equal to the lesser
                  of (1) the applicable Discount Fraction of the Stated
                  Principal Balance of such Discount Mortgage Loan immediately
                  prior to such Distribution Date and (2) the Discount Fraction
                  of the aggregate amount of the collections on such Discount
                  Mortgage Loan to the extent applied as recoveries of
                  principal;




<PAGE>


                                      -74-


                                    (D) any amounts allocable to principal for
                  any previous Distribution Date (calculated pursuant to clauses
                  (A) through (C) above) that remain undistributed; and

                                    (E) the amount of any Class PO Collection
                  Shortfalls for such Distribution Date and the amount of any
                  Class PO Collection Shortfalls remaining unpaid for all
                  previous Distribution Dates, but only to the extent of the
                  Eligible Funds for such Distribution Date;

                           (ii) SECOND, from the Senior Principal Distribution
                  Amount, concurrently to the Class A-18 Certificates in
                  reduction of the Certificate Principal Balances thereof, until
                  the Certificate Principal Balances thereof have been reduced
                  to zero, an amount equal to the Lockout Distribution
                  Percentage (or, with respect to the amount described in clause
                  (i)(Y)(A)(1) of Section 4.01(b), the Lockout Distribution
                  Percentage) of such Certificates' pro rata share (based on the
                  aggregate Certificate Principal Balances thereof relative to
                  the aggregate Certificate Principal Balance of all classes of
                  Class A-18 Certificates (other than the Class PO
                  Certificates)) of the aggregate of the amounts described in
                  clause (i)(Y) of Section 4.01(b) (but without application of
                  either the Senior Percentage or the Senior Accelerated
                  Distribution Percentage described therein) shall be
                  distributed to such Certificates; provided that if the
                  aggregate of the amounts set forth in clause (ii)(Y) of
                  Section 4.01(b) is more than the balance of the Available
                  Distribution Amount remaining after the Senior Interest
                  Distribution Amount and Principal Only Distribution Amount
                  have been distributed, the amount paid to such Certificates
                  pursuant to this clause (ii) shall be reduced by an amount
                  equal to such Certificates' pro rata share, based on the
                  aggregate Certificate Principal Balance thereof relative to
                  the aggregate Certificate Principal Balance of the Senior
                  Certificates (other than the Class PO Certificates) of such
                  difference;

                           (iii) THIRD, the balance of the Senior Principal
                  Distribution Amount, if any, remaining after the distribution
                  described in clause (ii) above shall be distributed to the to
                  the Class R Certificates, in reduction of the Certificate
                  Principal Balance thereof, until the Certificate Principal
                  Balance thereof has been reduced to zero;

                           (iv) FOURTH, the balance of the Senior Principal
                  Distribution Amount remaining after distributions, if any,
                  described in clauses (ii) and (iii) above shall
                  be distributed concurrently as follows:

                           (A) 9.9808511612% of the amount available for
                  distribution under this clause (iv) shall be distributed,
                  first, to the Class A-13 Certificates, until the Certificate
                  Principal Balance thereof has been reduced to zero, and then,



<PAGE>


                                      -75-


                  concurrently on a pro rata basis, to the Class A-14
                  Certificates and Class A-17 Certificates; and

                           (B) 90.0191488388% of the amount available for
                  distribution under this clause (iv) shall be distributed in
                  the following order of priority:

                                    (1) FIRST, to the Class A-1 Certificates,
                           until the Certificate Principal Balance thereof has
                           been reduced to zero; and

                                    (2) SECOND, concurrently as follows:

                                            (a) 1.8136489678% of the amount
                                    available for distribution under this clause
                                    (iv)(B)(2) shall be distributed to the Class
                                    A-12 certificates, until the Certificate
                                    Principal Balance thereof has been reduced
                                    to zero; and

                                            (b) 98.1863510322% of the amount
                                    available for distribution under this clause
                                    (iv)(B)(2) shall be distributed in the
                                    following
                                    order of priority:

                                                     (1) FIRST, concurrently on
                                            a pro rata basis, to the Class A-2
                                            Certificates and Class A-8
                                            Certificates, until the Certificate
                                            Principal Balances thereof have been
                                            reduced to zero;

                                                     (2) SECOND, concurrently on
                                            a pro rata basis, to the Class A-3,
                                            Class A-4, Class A-5 and Class A-9
                                            Certificates, until the Certificate
                                            Principal Balances thereof have been
                                            reduced to zero;

                                                     (3) THIRD, concurrently on
                                            a pro rata basis, to the Class A-6
                                            Certificates and Class A-10
                                            Certificates, until the Certificate
                                            Principal Balances thereof have been
                                            reduced to zero; and

                                                     (4) FOURTH, concurrently on
                                            a pro rata basis, to the Class A-7,
                                            Class A-11, Class A-15 and Class
                                            A-16 Certificates, until the
                                            Certificate Principal Balances
                                            thereof have been reduced to zero.




<PAGE>


                                      -76-


                  (d) On or after the occurrence of the Credit Support Depletion
Date, all priorities relating to distributions as described above in respect of
principal among the various classes of Senior Certificates (other than the Class
PO Certificates) will be disregarded, an amount equal to the Discount Fraction
of the principal portion of scheduled payments and unscheduled collections
received or advanced in respect of Discount Mortgage Loans will be distributed
to the Class PO Certificates, and the Senior Principal Distribution Amount will
be distributed to all classes of Senior Certificates (other than the Class PO
Certificates) pro rata in accordance with their respective outstanding
Certificate Principal Balances;

                  (e) Notwithstanding the priorities relating to distributions
of principal on the Retail Lottery Certificates described above, on any
Distribution Date, distributions in respect of principal on the Retail Lottery
Certificates will be allocated among the Holders of the Retail Lottery
Certificates as set forth in Section 4.08. On each Distribution Date on which
amounts are available for distributions in reduction of the Certificate
Principal Balance of the Retail Lottery Certificates the aggregate amount
allocable to such distributions will be rounded upward by the Rounding Amount.
Such rounding will be accomplished on the first Distribution Date on which
distributions in reduction of the Certificate Principal Balance of the Retail
Lottery Certificates are made by withdrawing from the Rounding Account the
Rounding Amount (calculated after payment of the Remainder Retail Certificates
pursuant to Section 4.08(a)(i)) for deposit into the Certificate Account, and
such Rounding Amount will be added to the amount that is allocable for
distributions in reduction of the Certificate Principal Balance of the Retail
Lottery Certificates. On each succeeding Distribution Date on which
distributions in reduction of the Certificate Principal Balance of the Retail
Lottery Certificates are made, first, the aggregate amount available for
distribution in reduction of the Certificate Principal Balance of the Retail
Lottery Certificates will be applied to repay the Rounding Amount withdrawn from
the Rounding Account on the prior Distribution Date and then, the remainder of
such allocable amount, if any, will be similarly rounded upward through another
withdrawal from the Rounding Account and such determined Rounding Amount will be
added to the amount that is allocable for distributions in reduction of the
Certificate Principal Balance of the Retail Lottery Certificates. Any funds
remaining in the Rounding Account after the Certificate Principal Balance of the
Retail Lottery Certificates is reduced to zero shall be distributed to the Class
R Certificateholders.

                  (f) Each distribution with respect to a Book-Entry Certificate
shall be paid to the Depository, as Holder thereof, and the Depository shall be
responsible for crediting the amount of such distribution to the accounts of its
Depository Participants in accordance with its normal procedures. Each
Depository Participant shall be responsible for disbursing such distribution to
the Certificate Owners that it represents and to each indirect participating
brokerage firm (a "brokerage firm" or "indirect participating firm") for which
it acts as agent. Each brokerage firm shall be responsible for disbursing funds
to the Certificate Owners that it represents. The Trustee and the Depository
shall be responsible for the allocation of the aggregate amount of distributions
in reduction of the Certificate Principal Balance of the Retail Lottery



<PAGE>


                                      -77-


Certificates. None of the Trustee, the Depositor, the Servicer or the Master
Servicer shall have any responsibility therefor except as otherwise provided by
this Agreement or applicable law.

                  (g) The Trustee shall, upon written direction from the Master
Servicer, invest or cause the institution maintaining the Certificate Account to
invest the funds in the Certificate Account in Permitted Investments designated
in the name of the Trustee for the benefit of the Certificateholders, which
shall be redeemable on demand or mature not later than the Business Day next
preceding the Distribution Date next following the date of such investment
(except that any investment in the institution with which the Certificate
Account is maintained may mature on such Distribution Date. All income and gain
realized from any such investment shall be for the benefit of the Master
Servicer and shall be subject to its withdrawal or order from time to time. The
amount of any losses incurred in respect of any such investments shall be
deposited in the Certificate Account by the Master Servicer out of its own funds
immediately as realized without any right of reimbursement.

                  (h) Except as otherwise provided in Section 9.01, if the
Master Servicer anticipates that a final distribution with respect to any Class
of Certificates will be made on the next Distribution Date, the Master Servicer
shall, no later than the Determination Date in the month of such final
distribution, notify the Trustee and the Trustee shall, no later than two (2)
Business Days after receipt of such notice, mail on such date to each Holder of
such Class of Certificates a notice to the effect that: (i) the Trustee
anticipates that the final distribution with respect to such Class of
Certificates will be made on such Distribution Date but only upon presentation
and surrender of such Certificates at the office of the Trustee or as otherwise
specified therein, and (ii) no interest shall accrue on such Certificates from
and after the end of the prior calendar month.

                  Any funds not distributed to any Holder or Holders of
Certificates of such Class on such Distribution Date because of the failure of
such Holder or Holders to tender their Certificates shall, on such date, be set
aside and held in trust and credited to the account of the appropriate
non-tendering Holder or Holders. If any Certificates as to which notice has been
given pursuant to this Section 4.01(g) shall not have been surrendered for
cancellation within six months after the time specified in such notice, the
Trustee shall mail a second notice to the remaining non- tendering
Certificateholders to surrender their Certificates for cancellation in order to
receive the final distribution with respect thereto. If within six months after
the second notice all such Certificates shall not have been surrendered for
cancellation, the Trustee shall take reasonable steps as directed by the
Depositor, or appoint an agent to take reasonable steps, to contact the
remaining non-tendering Certificateholders concerning surrender of their
Certificates. The costs and expenses of maintaining the funds in trust and of
contacting such Certificateholders shall be paid out of the assets remaining in
the Trust Fund. If within nine months after the second notice any such
Certificates shall not have been surrendered for cancellation, the Class R
Certificateholders shall be entitled to all unclaimed funds and other assets
which remain subject



<PAGE>


                                      -78-


hereto. No interest shall accrue or be payable to any Certificateholder on any
amount held in trust as a result of such Certificateholder's failure to
surrender its Certificate(s) for final payment thereof in accordance with this
Section 4.01(g).

                  SECTION 4.02. Statements to Certificateholders.

                  On each Distribution Date the Trustee shall forward or cause
to be forwarded by mail to each Holder of a Certificate and to the Depositor,
the Master Servicer and the Rating Agencies, a statement based on information
provided by the Master Servicer two Business Days prior to such Distribution
Date in a mutually agreeable format setting forth:

                  (i) (a) the amount of such distribution to the
         Certificateholders of each Class applied to reduce the Certificate
         Principal Balance thereof, and (b) the aggregate amount
         included therein representing Principal Prepayments;

                  (ii) the amount of such distribution to Holders of each Class
         of Certificates allocable to interest;

                  (iii) if the distribution to the Holders of any Class of
         Certificates is less than the full amount that would be distributable
         to such Holders if there were sufficient funds
         available therefor, the amount of the shortfall;

                  (iv) the aggregate amount of Advances included in such
         distribution as of the close of business on such Distribution Date and
         outstanding thereafter;

                  (v) the number and aggregate Stated Principal Balance of the
         Mortgage Loans at the close of business on such Distribution Date;

                  (vi) the aggregate Certificate Principal Balance of each Class
         of Certificates, and each of the Senior Percentages and Class B
         Percentages, after giving effect to the amounts distributed on such
         Distribution Date, separately identifying any reduction thereof due to
         Realized Losses other than pursuant to an actual distribution of
         principal;

                  (vii) the related Subordinate Principal Distribution Amount
         and Prepayment Distribution Percentage, if applicable;

                  (viii) the number and aggregate Stated Principal Balance of
         Mortgage Loans (a) delinquent 31 to 60 days, (b) delinquent 61 to 90
         days, (c) delinquent 91 days or more;

                  (ix) the number, aggregate principal balance and book value of
         any REO Properties;



<PAGE>


                                      -79-


                  (x) the aggregate Accrued Certificate Interest remaining
         unpaid, if any, for each Class of Certificates, after giving effect to
         the distribution made on such Distribution
         Date;

                  (xi) the Special Hazard Amount, Fraud Loss Amount and
         Bankruptcy Amount as of the close of business on such Distribution Date
         and a description of any change in the calculation of such amounts;

                  (xii) the weighted average Pool Strip Rate for such
         Distribution Date and the Pass-Through Rate on the Class X
         Certificates;

                  (xiii) the occurrence of the Credit Support Depletion Date;

                  (xiv) the Senior Accelerated Distribution Percentage
         applicable to such distribution;

                  (xv) the Senior Percentage and Lockout Distribution Percentage
         for such Distribution Date; and

                  (xvi) the aggregate amount of Realized Losses for such
         Distribution Date.

                  In the case of information furnished pursuant to subclauses
(i)-(iii) above, the amounts shall also be expressed as a dollar amount per
Single Certificate.

                  Within a reasonable period of time after the end of each
calendar year, the Trustee shall prepare and forward, to each Person who at any
time during the calendar year was a Holder of a Senior or Subordinate
Certificate, a statement containing the information set forth in subclauses (i)
- - (iii) above, aggregated for such calendar year or applicable portion thereof
during which such person was a Certificateholder. Such obligation of the Trustee
shall be deemed to have been satisfied to the extent that substantially
comparable information shall be provided by the Master Servicer pursuant to any
requirements of the Code and regulations thereunder as from time to time are in
force.

                  On each Distribution Date the Trustee shall prepare and
forward, to each Holder of a Residual Certificate a copy of the reports
forwarded to the other Certificateholders on such Distribution Date.

                  Within a reasonable period of time after the end of each
calendar year, the Trustee shall prepare and forward, to each Person who at any
time during the calendar year was a Holder of a Residual Certificate a statement
containing the information provided pursuant to the previous paragraph
aggregated for such calendar year or applicable portion thereof during which
such Person was a Certificateholder. Such obligation of the Trustee shall be
deemed to have been



<PAGE>


                                      -80-


satisfied to the extent that substantially comparable information shall be
provided by the Master Servicer pursuant to any requirements of the Code as from
time to time are in force.

                  SECTION 4.03. Remittance Reports; Advances by the Servicer.

                  (a) On the tenth Business Day of each month, the Servicer
shall deliver to the Master Servicer a report (the "Remittance Report"), in a
mutually agreed upon form of an electromagnetic tape or disk and paper. The
Remittance Report and any written information supplemental thereto shall include
such information with respect to the Mortgage Loans that is required by the
Master Servicer for purposes of making the calculations and preparing the
statement described in Sections 4.01 and 4.02, as set forth in written
specifications or guidelines issued by the Master Servicer from time to time.

                  (b) On or before 12:00 noon New York time on each Servicer
Remittance Date, the Servicer shall either (i) deposit in the Custodial Account
from its own funds an amount equal to the Advances to be made by the Servicer in
respect of the related Distribution Date, which shall be in an aggregate amount
equal to the aggregate amount of Monthly Payments (with each interest portion
thereof adjusted to the Net Mortgage Rate), less the amount of any related
reductions in the amount of interest collectable from the Mortgagor pursuant to
the Relief Act or similar legislation or regulations then in effect, on the
Outstanding Mortgage Loans as of the related Due Date, which Monthly Payments
were delinquent as of the close of business as of the related Determination
Date; provided that no Advance shall be made if it would be a Nonrecoverable
Advance, (ii) withdraw from amounts on deposit in the Protected Account all or a
portion of the amounts held for future distribution in discharge of any such
Advance, or (iii) make advances in the form of any combination of (i) and (ii)
aggregating the amount of such Advance. Any portion of the amounts held for
future distribution so used shall be replaced by the Servicer by deposit in the
Protected Account on or before 1:00 P.M. New York time on any future Servicer
Remittance Date to the extent that funds attributable to the Mortgage Loans that
are available in the Protected Account for deposit in the Custodial Account on
such Servicer Remittance Date shall be less than payments to Certificateholders
required to be made on the following Distribution Date. The amount of any
reimbursement pursuant to Section 3.10 in respect of outstanding Advances on any
Distribution Date shall be allocated to specific Monthly Payments due but
delinquent for previous Due Periods, which allocation shall be made, to the
extent practicable, to Monthly Payments which have been delinquent for the
longest period of time. Such allocations shall be conclusive for purposes of
reimbursement to the Servicer from recoveries on related Mortgage Loans pursuant
to Section 3.10. The determination by the Servicer that it has made a
Nonrecoverable Advance or that any proposed Advance, if made, would constitute a
Nonrecoverable Advance, shall be evidenced by a certificate of a Servicing
Officer delivered to the Master Servicer, the Depositor and the Trustee with the
Remittance Report. The Master Servicer shall deposit all funds it receives
pursuant to this Section 4.03 into the Custodial Account.




<PAGE>


                                      -81-


                  (c) In the event that the Servicer determines as of any
Servicer Remittance Date that it will be unable to deposit in the Custodial
Account an amount equal to the Advance required to be made for the immediately
succeeding Distribution Date in the amount determined by the Master Servicer
pursuant to paragraph (b) above, it shall give notice to the Master Servicer of
its inability to Advance (such notice may be given by telecopy), not later than
4:00 P.M., New York time, on such date, specifying the portion of such amount
that it will be unable to deposit. Not later than 4:00 P.M., New York time, on
the earlier of (x) two Business Days following such Servicer Remittance Date or
(y) the Business Day preceding the related Distribution Date, unless by such
time the Servicer shall have directly or indirectly deposited in the Custodial
Account the entire amount of the Advances required to be made for the related
Distribution Date, pursuant to Section 3.25, the Master Servicer shall (a)
terminate all of the rights and obligations of the Servicer under this Agreement
in accordance with Section 7.01 and (b) assume the rights and obligations of the
Servicer hereunder, including the obligation to deposit in the Custodial Account
an amount equal to the Advance for the immediately succeeding Distribution Date.

                  SECTION 4.04. Allocation of Realized Losses.

                  Prior to each Distribution Date, the Master Servicer shall
determine the total amount of Realized Losses, if any, that resulted from any
Cash Liquidation, Debt Service Reduction, Deficient Valuation or REO Disposition
that occurred during the related Prepayment Period. The amount of each Realized
Loss shall be evidenced by an Officer's Certificate and shall be based solely
upon information provided by the Servicer. All Realized Losses, other than
Excess Special Hazard Losses, Extraordinary Losses, Excess Bankruptcy Losses or
Excess Fraud Losses, shall be allocated as follows: first, to the Class B-6
Certificates until the Certificate Principal Balance thereof has been reduced to
zero; second, to the Class B-5 Certificates until the Certificate Principal
Balance thereof has been reduced to zero; third, to the Class B-4 Certificates
until the Certificate Principal Balance thereof has been reduced to zero;
fourth, to the Class B-3 Certificates until the Certificate Principal Balance
thereof has been reduced to zero; fifth, to the Class B-2 Certificates until the
Certificate Principal Balance thereof has been reduced to zero; sixth, to the
Class B-1 Certificates until the Certificate Principal Balance thereof has been
reduced to zero; and, thereafter, if such Realized Losses are on a Discount
Mortgage Loan, to the Class PO Certificates, in an amount equal to the Discount
Fraction of the principal portion thereof, and the remainder of such Realized
Losses and the entire amount of such Realized Losses on Non- Discount Mortgage
Loans shall be allocated among all the Class A Certificates and Class R
Certificates, on a pro rata basis, as described below. Any Excess Special Hazard
Losses, Excess Bankruptcy Losses, Excess Fraud Losses and Extraordinary Losses
on Non-Discount Mortgage Loans will be allocated among the Class A, Class X,
Class B and Class R Certificates, on a pro rata basis, as described below. The
principal portion of such losses on Discount Mortgage Loans will be allocated to
the Class PO Certificates in an amount equal to the related Discount Fraction
thereof, and the remainder of such losses on Discount Mortgage Loans will be
allocated among the Class A, Class X, Class B and Class R Certificates.



<PAGE>


                                      -82-


         As used herein, an allocation of a Realized Loss on a "pro rata basis"
among two or more specified Classes of Certificates means an allocation on a pro
rata basis, among the various Classes so specified, to each such Class of
Certificates on the basis of their then outstanding Certificate Principal
Balances prior to giving effect to distributions to be made on such Distribution
Date in the case of the principal portion of a Realized Loss or among the
various Classes so specified based on the Accrued Certificate Interest thereon
payable on such Distribution Date (without regard to any Compensating Interest
for such Distribution Date) in the case of an interest portion of a Realized
Loss. Any allocation of the principal portion of Realized Losses to the Class B
Certificates then outstanding with the highest numerical designation shall be
made by operation of the definition of "Certificate Principal Balance" and by
operation of the provisions of Section 4.01. Allocations of the interest
portions of Realized Losses shall be made by operation of the definition of
"Accrued Certificate Interest" and by operation of the provisions of Section
4.01. All Realized Losses and all other losses allocated to a Class of
Certificates hereunder will be allocated among the Certificates of such Class in
proportion to the Percentage Interests evidenced thereby.

                  SECTION 4.05. Information Reports to Be Filed by the Servicer.

                  The Servicer shall file information reports with respect to
the receipt of mortgage interest received in a trade or business, foreclosures
and abandonments of any Mortgaged Property and the information returns relating
to cancellation of indebtedness income with respect to any Mortgaged Property
required by Sections 6050H, 6050J and 6050P of the Code, respectively, and
deliver a copy to each of the Master Servicer and to the Trustee an Officer's
Certificate stating that such reports have been filed. Such reports shall be in
form and substance sufficient to meet the reporting requirements imposed by such
Sections 6050H, 6050J and 6050P of the Code.

                  SECTION 4.06. Compliance with Withholding Requirements.

                  Notwithstanding any other provision of this Agreement, the
Trustee shall comply with all federal withholding requirements respecting
payments to Certificateholders of interest or original issue discount on the
Mortgage Loans, that the Trustee reasonably believes are applicable under the
Code. The consent of Certificateholders shall not be required for such
withholding. In the event the Trustee withholds any amount from interest or
original issue discount payments or advances thereof to any Certificateholder
pursuant to federal withholding requirements, the Trustee shall, together with
its monthly report to such Certificateholders pursuant to Section 4.02 hereof,
indicate such amount withheld.

                  SECTION 4.07. Rounding Account.

                  No later than the Closing Date, the Trustee will establish and
maintain with itself for each Class of Retail Lottery Certificates a segregated
trust account that is a non-interest bearing Eligible Account, each of which
shall be titled "Rounding Account, The First National Bank of 


<PAGE>


                                      -83-


Chicago, as trustee for the registered holders of Structured Asset Mortgage
Investments Inc., Mortgage Pass-Through Certificates, Series 1998- 11, Class
A-___." On the Closing Date, Bear, Stearns & Co. Inc., as underwriter, shall
deposit with the Trustee, and the Trustee shall deposit into each Rounding
Account, cash in an amount equal to $999.99 for such Class. The Trust shall not
invest or cause the investment of funds held in the Rounding Account in
Permitted Investments.

                  The Trustee on each Distribution Date shall, based upon
information provided by the Master Servicer for the related Distribution Date,
withdraw funds from the Rounding Account to pay to the holders of the Retail
Lottery Certificates pursuant to Section 4.01(e) the Rounding Amount. In
addition, the Trustee on each Distribution Date shall, based upon information
provided by the Master Servicer for the related Distribution Date, withdraw
funds from the Certificate Account to repay to the Rounding Account the Rounding
Amount from the prior Distribution Date as contemplated in Section 4.01(e).

                  SECTION 4.08. Principal Distributions on the Retail Lottery
                                Certificates.

                  Distributions in reduction of the Certificate Principal
Balance of the Retail Lottery Certificates will be made in integral multiples of
$1,000 at the request of the appropriate representatives of Deceased Owners of
Retail Lottery Certificates and at the request of Living Owners of Retail
Lottery Certificates or by mandatory distributions by Random Lot, pursuant to
clauses (a) and (d) below, or on a pro rata basis pursuant to clause (e) below;
provided that, with respect to distributions on the Remainder Retail
Certificates pursuant to clause (i) below, such distributions shall be made in
amounts less than $1,000, and the calculation of the Rounding Amount as of the
related Distribution Date shall be made after such distributions on the
Remainder Retail Certificates.

                  (a) On each Distribution Date on which distributions in
reduction of the Certificate Principal Balance of the Retail Lottery
Certificates are made, such distributions will be made in
the following priority:

                           (i) to the holders of the Remainder Retail
Certificates, until the Certificate Principal Balances of such Remainder Retail
Certificates have been reduced to zero;

                           (ii) any request by the personal representatives of a
Deceased Owner or by a surviving tenant by the entirety, by a surviving joint
tenant or by a surviving tenant in common, but not exceeding an aggregate amount
of $100,000 per request; and

                           (iii) any request by a Living Owner, but not
exceeding an aggregate amount of $10,000 per request.




<PAGE>


                                      -84-


                  Thereafter, distributions will be made, with respect to the
Retail Lottery Certificates, as provided in clauses (ii) and (iii) above up to a
second $100,000 and $10,000, respectively. This sequence of priorities will be
repeated for each request for principal distributions made by the Certificate
Owners of the Retail Lottery Certificates until all such requests have been
honored.

                  Requests for distributions in reduction of the Certificate
Principal Balance of the Retail Lottery Certificates presented on behalf of
Deceased Owners in accordance with the provisions of clause (ii) above will be
accepted in order of their receipt by the Depository. Requests for distributions
in reduction of the Certificate Principal Balance of the Retail Lottery
Certificates presented in accordance with the provisions of clause (iii) above
will be accepted in the order of their receipt by the Depository after all
requests presented in accordance with clause (ii) have been honored. All
requests for distributions in reduction of the Certificate Principal Balance of
the Retail Lottery Certificates will be accepted in accordance with the
provisions set forth in Section 4.08(c). All requests for distributions in
reduction of the Certificate Principal Balance of the Retail Lottery
Certificates with respect to any Distribution Date must be received by the
Depository and on the Depository's "participant terminal system" and received
by, the Trustee no later than the close of business on the related Record Date.
Requests for distributions that are on the Depository's participant terminal
system and received by the Trustee after the related Record Date and requests,
in either case, for distributions not accepted with respect to any Distribution
Date, will be treated as requests for distributions in reduction of the
Certificate Principal Balance of Retail Lottery Certificates on the next
succeeding Distribution Date, and each succeeding Distribution Date thereafter,
until such request is accepted or is withdrawn as provided in Section 4.08(c).
Such requests as are not so withdrawn shall retain their order of priority
without the need for any further action on the part of the appropriate
Certificate Owner of the related Retail Lottery Certificate, all in accordance
with the procedures of the Depository and the Trustee. Upon the transfer of the
beneficial ownership of any Retail Lottery Certificate, any distribution request
previously submitted with respect to such Certificate will be deemed to have
been withdrawn only upon the receipt by the Trustee on or before the Record Date
for such Distribution Date of notification of such withdrawal in the manner set
forth in Section 4.08(c) on the Depository's participant terminal system.

                  Distributions in reduction of the Certificate Principal
Balance of the Retail Lottery Certificates will be applied in an amount equal to
the Senior Principal Distribution Amount allocable to such Class pursuant to
Section 4.02(b), plus any amounts available for distribution from the Rounding
Account established as provided in Section 4.07, provided that the aggregate
distribution in reduction of the Certificate Principal Balance of the Retail
Lottery Certificates on any Distribution Date shall be made in an integral
multiple of $1,000.

                  To the extent that the portion of the Senior Principal
Distribution Amount allocable to distributions in reduction of the Certificate
Principal Balance of the Retail Lottery Certificates 



<PAGE>


                                      -85-


on any Distribution Date exceeds the aggregate Certificate Principal Balance of
Retail Lottery Certificates with respect to which distribution requests, as set
forth above, have been received (plus any amounts required to be distributed
pursuant to the Rounding Account), distributions in reduction of the Certificate
Principal Balance of the Retail Lottery Certificates will be made by mandatory
distribution pursuant to Section 4.08(c).

                  (b) A Retail Lottery Certificate shall be deemed to be held by
a Deceased Owner for purposes of this Section 4.08 if the death of the
Certificate Owner thereof is deemed to have occurred. Retail Lottery
Certificates beneficially owned by tenants by the entirety, joint tenants or
tenants in common will be considered to be beneficially owned by a single owner.
The death of a tenant by the entirety, joint tenant or tenant in common will be
deemed to be the death of the Certificate Owner, and the Retail Lottery
Certificates so beneficially owned will be eligible for priority with respect to
distributions in reduction of the Certificate Principal Balance thereof, subject
to the limitations stated above. Retail Lottery Certificates beneficially owned
by a trust will be considered to be beneficially owned by each beneficiary of
the trust to the extent of such beneficiary's beneficial interest therein, but
in no event will a trust's beneficiaries collectively be deemed to be
Certificate Owners of a number of Individual Retail Lottery Certificates of
which such trust is the owner. The death of a beneficiary of a trust will be
deemed to be the death of a Certificate Owner of the Retail Lottery
Certificates, as applicable, owned by the trust to the extent of such
beneficiary's beneficial interest in such trust. The death of an individual who
was a tenant by the entirety, joint tenant or tenant in common in a tenancy
which is the beneficiary of a trust will be deemed to be the death of the
beneficiary of such trust. The death of a person who, during his or her
lifetime, was entitled to substantially all of the beneficial ownership
interests in Individual Retail Lottery Certificates will be deemed to be the
death of the Certificate Owner of such Retail Lottery Certificates regardless of
the registration of ownership, if such beneficial interest can be established to
the satisfaction of the Depository Participant. Such beneficial interest will be
deemed to exist in typical cases of street name or nominee ownership, ownership
by a trustee, ownership under the Uniform Gifts to Minors Act and community
property or other joint ownership arrangements between a husband and wife.
Certificate interests shall include the power to sell, transfer or otherwise
dispose of a Retail Lottery Certificate and the right to receive the proceeds
therefrom, as well as interest and distributions in reduction of the Certificate
Principal Balance of the Retail Lottery Certificates, as applicable, payable
with respect thereto. The Trustee shall not be under any duty to determine
independently the occurrence of the death of any deceased Certificate Owner. The
Trustee may rely entirely upon documentation delivered to it pursuant to Section
4.08(c) in establishing the eligibility of any Certificate Owner to receive the
priority accorded Deceased Owners in Section 4.08(a).

                  (c) Requests for distributions in reduction of the Certificate
Principal Balance of Retail Lottery Certificates must be made by delivering a
written request therefor to the Depository Participant or Indirect Depository
Participant that maintains the account evidencing such Certificate Owner's
interest in Retail Lottery Certificates. In the case of a request on behalf of 



<PAGE>


                                      -86-


a Deceased Owner, appropriate evidence of death and any tax waivers are required
to be forwarded to the Depository Participant under separate cover. The
Depository Participant shall forward a certification, satisfactory to the
Trustee, certifying the death of the Beneficial Owner and the receipt of the
appropriate death and tax waivers. The Depository Participant should in turn
make the request of the Depository (or, in the case of an Indirect Depository
Participant, such Indirect Depository Participant must notify the related
Depository Participant of such request, which Depository Participant should make
the request of the Depository) on the Depository's participant terminal system.
The Depository may establish such procedures as it deems fair and equitable to
establish the order of receipt of requests for such distributions received by it
on the same day. None of the Depositor, Master Servicer, the Servicer or the
Trustee shall be liable for any delay in delivery of requests for distributions
or withdrawals of such requests by the Depository, a Depository Participant or
any Indirect Depository Participant.

                  The Depository shall maintain a list of those Depository
Participants representing the appropriate Certificate Owners of Retail Lottery
Certificates that have submitted requests for distributions in reduction of the
Certificate Principal Balance of Retail Lottery Certificates, together with the
order of receipt and the amounts of such requests on the Depository's
participant terminal system. The Depository will honor requests for
distributions in the order of their receipt (subject to the priorities described
in Section 4.08(a) above). The Trustee shall notify the Depository as to which
requests should be honored on each Distribution Date at least three Business
Days prior to such Distribution Date based on the report received by the Trustee
pursuant to Section 4.03 and shall notify the Depository as to the amount of the
Senior Principal Distribution amount to be distributed to the Retail Lottery
Certificates by Random Lot pursuant to Section 4.08(d). Requests shall be
honored by the Depository in accordance with the procedures, and subject to the
priorities and limitations, described in this Section 4.08. The exact procedures
to be followed by the Trustee and the Depository for purposes of determining
such priorities and limitations will be those established from time to time by
the Trustee or the Depository, as the case may be. The decisions of the Trustee
and the Depository concerning such matters will be final and binding on all
affected persons.

                  Individual Retail Lottery Certificates that have been accepted
for a distribution shall be due and payable on the applicable Distribution Date.
Such Certificates shall cease to bear interest after the last day of the month
preceding the month in which such Distribution Date occurs.

                  Any Certificate Owner of a Retail Lottery Certificate that has
         requested a distribution may withdraw its request by so notifying in
         writing the Depository Participant or Indirect Depository Participant
         that maintains such Certificate Owner's account. In the event that such
         account is maintained by an Indirect Depository Participant, such
         Indirect Depository Participant must notify the related Depository
         Participant which in turn must forward the withdrawal of such request
         on the Depository's participant terminal system. 

<PAGE>


                                      -87-


         If such withdrawal of a request for distribution has not been received
         on the Depository's participant terminal system on or before the Record
         Date for the next Distribution Date, the previously made request for
         distribution will be irrevocable with respect to the making of
         distributions in reduction of the Certificate Principal Balance of the
         Retail Lottery Certificates on such Distribution Date.

                  In the event any requests for distributions in reduction of
the Certificate Principal Balance of the Retail Lottery Certificates are
rejected by the Trustee for failure to comply with the requirements of this
Section 4.08, the Trustee shall return such request to the appropriate
Depository Participant with a copy to the Depository with an explanation as to
the reason for such rejection.

                  (d) To the extent, if any, that distributions in reduction of
the Certificate Principal Balance of the Retail Lottery Certificates on a
Distribution Date exceed the outstanding Certificate Principal Balance of Retail
Lottery Certificates with respect to which distribution requests have been
received by the related Record Date, as provided in Section 4.08(a) above, the
additional distributions in reduction of the Certificate Principal Balance of
the Retail Lottery Certificates will be made by mandatory distributions in
reduction thereof. Such mandatory distributions on Individual Retail Lottery
Certificates will be made by Random Lot in accordance with the then- applicable
Random Lot procedures of the Depository, the Depository Participants and the
Indirect Depository Participants representing the Certificate Owners; provided
however, that, if after the distribution in reduction of the Certificate
Principal Balance of the Retail Lottery Certificates on the next succeeding
Distribution Date on which mandatory distributions are to be made, the
Certificate Principal Balance of the Retail Lottery Certificates would not be
reduced to zero, the Individual Retail Lottery Certificates to which such
distributions will be applied shall be selected by the Depository from those
Retail Lottery Certificates not otherwise receiving distributions in reduction
of the Certificate Principal Balance on such Distribution Date. The Trustee
shall notify the Depository of the aggregate amount of the mandatory
distribution in reduction of the Certificate Principal Balance of the Retail
Lottery Certificates to be made on the next Distribution Date. The Depository
shall then allocate such aggregate amount among its Depository Participants on a
Random Lot basis. Each Depository Participant and, in turn, each Indirect
Depository Participant will then select, in accordance with its own procedures,
Individual Retail Lottery Certificates from among those held in its accounts to
receive mandatory distributions in reduction of the Certificate Principal
Balance of the Retail Lottery Certificates, such that the total amount so
selected is equal to the aggregate amount of such mandatory distributions
allocated to such Depository Participant by the Depository and to such Indirect
Depository Participant by its related Depository Participant, as the case may
be. Depository Participants and Indirect Depository Participants that hold
Retail Lottery Certificates selected for mandatory distributions in reduction of
the Certificate Principal Balance thereof are required to provide notice of such
mandatory distributions to the affected Certificate Owners. The Master Servicer
agrees to notify the Trustee of the amount of distributions in reduction of the
Certificate



<PAGE>


                                      -88-


Principal Balance of the Retail Lottery Certificates to be made on each
Distribution Date in a timely manner such that the Trustee may fulfill its
obligations pursuant to the letter of representations dated the Business Day
immediately preceding the Closing Date among the Depositor, the Trustee and the
Depository.

                  (e) Notwithstanding any provisions herein to the contrary, on
each Distribution Date following the first Distribution Date on which any
Realized Losses are allocated to the Retail Lottery Certificates, distributions
in reduction of the Certificate Principal Balance of the Retail Lottery
Certificates will be made pro rata among the Certificate Owners of the Retail
Lottery Certificates and will not be made in integral multiples of $1,000 nor
pursuant to requests for distribution as permitted by this Section 4.08 or
mandatory distributions by Random Lot.

                  (f) In the event that Definitive Certificates representing the
Retail Lottery Certificates are issued pursuant to Section 5.01, an amendment to
this Agreement, which may be approved without the consent of any
Certificateholders, shall establish procedures relating to the manner in which
distributions in reduction of the Certificate Principal Balance of the Retail
Lottery Certificates are to be made; provided that such procedures shall be
consistent, to the extent practicable and customary for certificates similar to
the Retail Lottery Certificates, with the provisions of this Section 4.08.




<PAGE>


                                      -89-


                                    ARTICLE V

                                THE CERTIFICATES


                  SECTION 5.01. The Certificates.

                  (a) The Certificates will be substantially in the respective
forms annexed hereto as Exhibits A-1, A-2, A-3 and B. The Certificates will be
issuable in registered form only. The Class A Certificates (other than the
Variable Strip Certificates and Residual Certificates) will be issued in minimum
denominations of $1,000 and integral multiples of $1 (or $1,000 in the case of
any Class A-9, Class A-10, Class A-14, Class 15, Class A-16 or Class A-17
Certificates) in excess thereof; the Class B Certificates of each Class will be
offered in registered, certificated form in minimum denominations of $25,000 and
integral multiples of $1 in excess thereof, except that one Certificate of the
Class A-9, Class A-10, Class A-14, Class A-15, Class A-16 and Class A-17
Certificates may be issued in the following denomination evidencing the
remainder of the aggregate initial Certificate Principal Balance of such Class
of Certificates :

                           Class A-9                          $537.00
                           Class A-10                         $527.00
                           Class A-14                         $386.00
                           Class A-15                         $367.00
                           Class A-16                         $366.00
                           Class A-17                         $386.00

The Variable Strip Certificates will be issuable in minimum denominations of any
Percentage Interest representing 5% and multiples of 0.01% in excess thereof.
The Residual Certificates will be issued in certificated fully-registered form
in a single certificate of $100.

                  Upon original issue, the Certificates shall, upon the written
request of the Depositor executed by an officer of the Depositor, be executed
and delivered by the Trustee, authenticated by the Trustee and delivered to or
upon the order of the Depositor upon receipt by the Trustee of the documents
specified in Section 2.01. The Certificates shall be executed by manual or
facsimile signature on behalf of the Trustee in its capacity as trustee
hereunder by a Responsible Officer. Certificates bearing the manual or facsimile
signatures of individuals who were at the time they signed the proper officers
of the Trustee shall bind the Trustee, notwithstanding that such individuals or
any of them have ceased to hold such offices prior to the authentication and
delivery of such Certificates or did not hold such offices at the date of such
Certificates. No Certificate shall be entitled to any benefit under this
Agreement, or be valid for any purpose, unless there appears on such Certificate
a certificate of authentication substantially in the form provided for herein
executed by the Trustee by manual signature, and such certificate upon any
Certificate shall



<PAGE>


                                      -90-


be conclusive evidence, and the only evidence, that such
Certificate has been duly authenticated and delivered hereunder. All
Certificates issued on the Closing Date shall be dated the Closing Date and any
Certificates delivered thereafter shall be dated the date of their
authentication.

                  (b) The Class A Certificates (other than the Variable Strip
Certificates and the Remainder Retail Certificates) shall initially be issued as
one or more Certificates registered in the name of the Depository or its nominee
and, except as provided below, registration of such Certificates may not be
transferred by the Trustee except to another Depository that agrees to hold such
Certificates for the respective Certificate Owners with Ownership Interests
therein. The Certificate Owners shall hold their respective Ownership Interests
in and to each of such Class A Certificates (except for such remainders) through
the book-entry facilities of the Depository and, except as provided below, shall
not be entitled to Definitive Certificates in respect of such Ownership
Interests. All transfers by Certificate Owners of their respective Ownership
Interests in the Book-Entry Certificates shall be made in accordance with the
procedures established by the Depository Participant or brokerage firm
representing such Certificate Owner. Each Depository Participant shall transfer
the Ownership Interests only in the Book-Entry Certificates of Certificate
Owners it represents or of brokerage firms for which it acts as agent in
accordance with the Depository's normal procedures.

                  The Trustee, the Master Servicer and the Depositor may for all
purposes (including the making of payments due on the respective Classes of
Book-Entry Certificates) deal with the Depository as the authorized
representative of the Certificate Owners with respect to the respective Classes
of Book-Entry Certificates for the purposes of exercising the rights of
Certificateholders hereunder. The rights of Certificate Owners with respect to
the respective Classes of Book-Entry Certificates shall be limited to those
established by law and agreements between such Certificate Owners and the
Depository Participants and brokerage firms representing such Certificate
Owners. Multiple requests and directions from, and votes of, the Depository as
Holder of any Class of Book-Entry Certificates with respect to any particular
matter shall not be deemed inconsistent if they are made with respect to
different Certificate Owners. The Depositor may establish a reasonable record
date in connection with solicitations of consents from or voting by
Certificateholders and shall give notice to the Depository of such record date.

                  If (i)(A) the Depositor advises the Trustee in writing that
the Depository is no longer willing or able to properly discharge its
responsibilities as Depository and (B) the Depositor is unable to locate a
qualified successor or (ii) the Depositor at its option advises the Trustee in
writing that it elects to terminate the book-entry system through the
Depository, the Trustee shall notify all Certificate Owners, through the
Depository, of the occurrence of any such event and of the availability of
Definitive Certificates to Certificate Owners requesting the same. Upon
surrender to the Trustee of the Book-Entry Certificates by the Depository,
accompanied by registration instructions from the Depository for registration of
transfer, the Trustee shall, at the expense of the Depositor, issue the
Definitive Certificates. Neither the Depositor, the Master



<PAGE>


                                      -91-


Servicer nor the Trustee shall be liable for any actions taken by the Depository
or its nominee, including, without limitation, any delay in delivery of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions. Upon the issuance of Definitive Certificates the Trustee and
the Master Servicer shall recognize the Holders of the Definitive Certificates
as Certificateholders hereunder.

                  SECTION 5.02. Registration of Transfer and Exchange of
                                Certificates.

                  (a) The Trustee shall maintain a Certificate Register in
which, subject to such reasonable regulations as it may prescribe, the Trustee
shall provide for the registration of Certificates and of transfers and
exchanges of Certificates as herein provided.

                  (b) Except as provided in Section 5.02(c), no transfer, sale,
pledge or other disposition of a Subordinate Certificate shall be made unless
such transfer, sale, pledge or other disposition is exempt from the registration
requirements of the Securities Act of 1933, as amended (the "Act"), and any
applicable state securities laws or is made in accordance with said Act and
laws. In the event that a transfer of a Subordinate Certificate is to be made
under this Section 5.02(b), (i) the Trustee shall require an Opinion of Counsel
addressed to the Depositor, the Master Servicer, the Servicer and the Trustee
acceptable to and in form and substance satisfactory to the Trustee that such
transfer shall be made pursuant to an exemption, describing the applicable
exemption and the basis therefor, from said Act and laws or is being made
pursuant to said Act and laws, which Opinion of Counsel shall not be an expense
of the Trustee, the Depositor, the Servicer or the Master Servicer, provided
that such Opinion of Counsel will not be required in connection with the initial
transfer of any such Certificate by the Depositor or any affiliate thereof, to a
non-affiliate of the Depositor and (ii) the Trustee shall require the transferee
to execute a representation letter, substantially in the form of Exhibit F-1
hereto, and the Trustee shall require the transferor to execute a representation
letter, substantially in the form of Exhibit F-2 hereto, each acceptable to and
in form and substance satisfactory to the Trustee certifying to the Depositor
and the Trustee the facts surrounding such transfer, which representation
letters shall not be an expense of the Trustee, the Depositor, the Servicer or
the Master Servicer; provided however that such representation letters will not
be required in connection with any transfer of any such Certificate by the
Depositor to an affiliate of the Depositor and the Trustee shall be entitled to
conclusively rely upon a representation (which, upon the request of the Trustee,
shall be a written representation) from the Depositor of the status of such
transferee as an affiliate of the Depositor. Any such Certificateholder desiring
to effect such transfer shall, and does hereby agree to, indemnify the Trustee,
the Depositor, the Servicer and the Master Servicer against any liability that
may result if the transfer is not so exempt or is not made in accordance with
such applicable federal and state laws.

                  (c) Notwithstanding the requirements of Section 5.02(b),
transfers of Subordinate Certificates may be made in accordance with this
Section 5.02(c) if the prospective 


<PAGE>


                                      -92-


transferee of a Certificate provides the Trustee and the Depositor with an
investment letter substantially in the form of Exhibit F-3 attached hereto,
which investment letter shall not be an expense of the Trustee, the Depositor,
the Servicer or the Master Servicer, and which investment letter states that,
among other things, such transferee is a "qualified institutional buyer" as
defined under Rule 144A. Such transfers shall be deemed to have complied with
the requirements of Section 5.02(b) hereof; provided, however, that no transfer
of any of the Subordinate Certificates may be made pursuant to this Section
5.02(c) by the Depositor. Any such Certificateholder desiring to effect such
transfer shall, and does hereby agree to, indemnify the Trustee, the Depositor,
the Servicer and the Master Servicer against any liability that may result if
the transfer is not so exempt or is not made in accordance with such applicable
federal and state laws.

                  (d) (i) Subject to the provisions of subsection (ii), no Class
B, Class PO, Variable Strip, or Residual Certificate may be acquired directly or
indirectly by, or on behalf of, an employee benefit plan or other retirement
arrangement which is subject to Title I of ERISA and/or Section 4975 of the
Code, unless the proposed transferee provides an opinion of counsel to the
Trustee (upon which the Trustee is authorized to rely) to the effect that the
proposed transfer and/or holding of such Certificate and the servicing,
management and operation of the Trust: (A) will not result in a prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code which is not
covered under an individual or class prohibited transaction exemption including
but not limited to Department of Labor Prohibited Transaction Exemption ("PTE")
84-14 (Class Exemption for Plan Asset Transactions Determined by Independent
Qualified Professional Asset Managers); PTE 91-38 (Class Exemption for Certain
Transactions Involving Bank Collective Investment Funds); PTE 90-1 (Class
Exemption for Certain Transactions Involving Insurance Company Pooled Separate
Accounts); PTE 95-60 (Class Exemption for Certain Transactions Involving
Insurance Company General Accounts); PTE 96-23 (Class Exemption for Plan Asset
Transactions Determined by In-House Asset Managers); and Section 401(c) of ERISA
and the regulations to be promulgated thereunder (relating to insurance company
general accounts) and (B) will not give rise to any additional fiduciary duties
under ERISA on the part of either the Depositor, the Master Servicer, the
Servicer or the Trustee.

                  (ii) In lieu of such opinion of counsel, any Person acquiring
an interest in a Class B-4, Class B-5, Class B-6, Variable Strip or Class PO
Certificate may represent to the Trustee (or, in the case of a Person acquiring
an interest in a Book-Entry Certificate which is a Subordinate Certificate,
shall be deemed to have represented to the Trustee) that it is either: (A) not
acquiring an interest in such Certificate directly or indirectly by, or on
behalf of, an employee benefit plan or other retirement arrangement which is
subject to Title I of ERISA and/or Section 4975 of the Code, or (B) providing a
representation or certification in the form of Exhibit F-6 attached hereto to
the Trustee to the effect that the transfer and/or holding of an interest in
such Certificate and the servicing, management and/or operation of the Trust and
its assets: (I) will not result in any prohibited transaction which is not
covered under an individual or class prohibited transaction exemption,
including, but not limited to, PTE 84-14, PTE 91-38, PTE 90-1, PTE



<PAGE>


                                      -93-


95-60, PTE 96-23 or Section 401(c) of ERISA and the regulations to be
promulgated thereunder and (II) will not give rise to any additional fiduciary
duties on the part of either the Depositor, the Master Servicer, the Servicer or
the Trustee.

                  (e) (i) Each Person who has or who acquires any Ownership
Interest in a Residual Certificate shall be deemed by the acceptance or
acquisition of such Ownership Interest to have agreed to be bound by the
following provisions and to have irrevocably authorized the Trustee or its
designee under clause (iii)(A) below to deliver payments to a Person other than
such Person and to negotiate the terms of any mandatory sale under clause
(iii)(B) below and to execute all instruments of transfer and to do all other
things necessary in connection with any such sale. The rights of each Person
acquiring any Ownership Interest in a Residual Certificate are expressly subject
to the following provisions:

                  (A) Each Person holding or acquiring any Ownership Interest in
         a Residual Certificate shall be a Permitted Transferee and shall
         promptly notify the Trustee of any change or impending change in its
         status as a Permitted Transferee.

                  (B) In connection with any proposed Transfer of any Ownership
         Interest in a Residual Certificate, the Trustee shall require delivery
         to it, and shall not register the Transfer of any Residual Certificate
         until its receipt of (I) an affidavit and agreement (a "Transfer
         Affidavit and Agreement" in the form attached hereto as Exhibit F-5)
         from the proposed Transferee, in form and substance satisfactory to the
         Trustee representing and warranting, among other things, that it is a
         Permitted Transferee, that it is not acquiring its Ownership Interest
         in the Residual Certificate that is the subject of the proposed
         Transfer as a nominee, trustee or agent for any Person who is not a
         Permitted Transferee, that for so long as it retains its Ownership
         Interest in a Residual Certificate, it will endeavor to remain a
         Permitted Transferee, and that it has reviewed the provisions of this
         Section 5.02 and agrees to be bound by them, and (II) a certificate, in
         the form attached hereto as Exhibit F-4, from the Holder wishing to
         transfer the Residual Certificate, in form and substance satisfactory
         to the Trustee representing and warranting, among other things, that no
         purpose of the proposed Transfer is to impede the assessment or
         collection of tax.

                  (C) Notwithstanding the delivery of a Transfer Affidavit and
         Agreement by a proposed Transferee under clause (B) above, if a
         Responsible Officer of the Trustee assigned to this transaction has
         actual knowledge that the proposed Transferee is not a Permitted
         Transferee, no Transfer of an Ownership Interest in a Residual
         Certificate to such proposed Transferee shall be effected.

                  (D) Each Person holding or acquiring any Ownership Interest in
         a Residual Certificate shall agree (x) to require a Transfer Affidavit
         and Agreement from any other Person to whom such Person attempts to
         transfer its Ownership Interest in a Residual 


<PAGE>


                                      -94-


         Certificate and (y) not to transfer its Ownership Interest unless it
         provides a certificate to the Trustee in the form attached hereto as
         Exhibit F-4.

                  (E) Each Person holding or acquiring an Ownership Interest in
         a Residual Certificate, by purchasing an Ownership Interest in such
         Certificate, agrees to give the Trustee written notice that it is a
         "pass-through interest holder" within the meaning of Temporary Treasury
         Regulations Section 1.67-3T(a)(2)(i)(A) immediately upon acquiring an
         Ownership Interest in a Residual Certificate, if it is "a pass-through
         interest holder", or is holding an Ownership Interest in a Residual
         Certificate on behalf of a "pass-through interest holder."

                  (ii) The Trustee will register the Transfer of any Residual
Certificate only if it shall have received the Transfer Affidavit and Agreement
in the form attached hereto as Exhibit F-5, a certificate of the Holder
requesting such transfer in the form attached hereto as Exhibit F-4 and all of
such other documents as shall have been reasonably required by the Trustee as a
condition to such registration. Transfers of the Residual Certificates other
than to Permitted Transferees are prohibited.

                  (iii) (A) If any Person other than a Permitted Transferee
shall become a Holder of a Residual Certificate, then the last preceding
Permitted Transferee shall be restored, to the extent permitted by law, to all
rights and obligations as Holder thereof retroactive to the date of registration
of such Transfer of such Residual Certificate. If a transfer of a Residual
Certificate is disregarded pursuant to the provisions of Treasury Regulations
Section 1.860E-1 or Section 1.860G-3, then the last preceding Permitted
Transferee shall be restored, to the extent permitted by law, to all rights and
obligations as Holder thereof retroactive to the date of registration of such
Transfer of such Residual Certificate. The Trustee shall be under no liability
to any Person for any registration of Transfer of a Residual Certificate that is
in fact not permitted by this Section 5.02 or for making any payments due on
such Certificate to the holder thereof or for taking any other action with
respect to such holder under the provisions of this Agreement.

                           (B) If any purported Transferee shall become a Holder
of a Residual Certificate in violation of the restrictions in this Section 5.02
and to the extent that the retroactive restoration of the rights of the Holder
of such Residual Certificate as described in clause (iii)(A) above shall be
invalid, illegal or unenforceable, then the Trustee shall have the right,
without notice to the holder or any prior holder of such Residual Certificate,
to sell such Residual Certificate to a purchaser selected by the Trustee on such
terms as the Trustee may choose. Such purported Transferee shall promptly
endorse and deliver each Residual Certificate in accordance with the
instructions of the Trustee. Such purchaser may be the Trustee itself. The
proceeds of such sale, net of the commissions (which may include commissions
payable to the Trustee), expenses and taxes due, if any, will be remitted by the
Trustee to such purported Transferee. The terms and conditions of any sale under
this clause (iii)(B) shall be determined in the sole discretion



<PAGE>


                                      -95-


of the Trustee, and the Trustee shall not be liable to any Person having an
Ownership Interest in a Residual Certificate as a result of its exercise of such
discretion.

                  (iv) The Master Servicer shall make available to the Internal
Revenue Service and those Persons specified by the REMIC Provisions, all
information necessary to compute any tax imposed (A) as a result of the transfer
of an ownership interest in a Residual Certificate to any Person who is a
Disqualified Organization, including the information regarding "excess
inclusions" of such Residual Certificates required to be provided to the
Internal Revenue Service and certain Persons as described in Treasury
Regulations Sections 1.860D-1(b)(5) and 1.860E-2(a)(5), and (B) as a result of
any regulated investment company, real estate investment trust, common trust
fund, partnership, trust, estate or organization described in Section 1381 of
the Code that holds an Ownership Interest in a Residual Certificate having as
among its record holders at any time any Person who is a Disqualified
Organization. The Master Servicer may charge and shall be entitled to reasonable
compensation for providing such information as may be required from those
Persons which may have had a tax imposed upon them as specified in clauses (A)
and (B) of this paragraph for providing such information.

                  (f) Subject to the preceding paragraphs, upon surrender for
registration of transfer of any Certificate at the office of the Trustee
maintained for such purpose, the Trustee shall execute and the Trustee shall
authenticate and deliver, in the name of the designated transferee or
transferees, one or more new Certificates of the same Class of a like aggregate
Percentage Interest. Every Certificate surrendered for transfer shall be
accompanied by notification of the account of the designated transferee or
transferees for the purpose of receiving distributions pursuant to Section 4.01
by wire transfer, if any such transferee desires and is eligible for
distribution by wire transfer.

                  (g) At the option of the Certificateholders, Certificates may
be exchanged for other Certificates of authorized denominations of the same
Class of a like aggregate Percentage Interest, upon surrender of the
Certificates to be exchanged at the office of the Trustee. Whenever any
Certificates are so surrendered for exchange the Trustee shall execute,
authenticate and deliver the Certificates which the Certificateholder making the
exchange is entitled to receive. Every Certificate presented or surrendered for
transfer or exchange shall (if so required by the Trustee) be duly endorsed by,
or be accompanied by a written instrument of transfer in the form satisfactory
to the Trustee duly executed by, the Holder thereof or his attorney duly
authorized in writing.

                  (h) No service charge shall be made to the Certificateholders
for any transfer or exchange of Certificates, but the Trustee may require
payment of a sum sufficient to cover any tax or governmental charge that may be
imposed in connection with any transfer or exchange of Certificates.



<PAGE>


                                      -96-


                  (i) All Certificates surrendered for transfer and exchange
shall be cancelled and retained by the Trustee in accordance with the Trustee's
standard procedures.

                  SECTION 5.03. Mutilated, Destroyed, Lost or Stolen
                                Certificates.

                  If (i) any mutilated Certificate is surrendered to the Trustee
and the Trustee receives evidence to its satisfaction of the destruction, loss
or theft of any Certificate, and (ii) there is delivered to the Trustee such
security or indemnity as may be required by it to save it harmless, then, in the
absence of notice to the Trustee that such Certificate has been acquired by a
bona fide purchaser, the Trustee shall execute, authenticate and deliver, in
exchange for or in lieu of any such mutilated, destroyed, lost or stolen
Certificate, a new Certificate of the same Class and Percentage Interest. Upon
the issuance of any new Certificate under this Section, the Trustee may require
the payment of a sum sufficient to cover any tax or other governmental charge
that may be imposed in relation thereto and any other expenses (including the
fees and expenses of the Trustee) connected therewith. Any replacement
Certificate issued pursuant to this Section shall constitute complete and
indefeasible evidence of ownership in the Trust Fund, as if originally issued,
whether or not the lost, stolen or destroyed Certificate shall be found at any
time.

                  SECTION 5.04. Persons Deemed Owners.

                  The Depositor, the Master Servicer, the Servicer the Trustee
and any agent of any of them may treat the person in whose name any Certificate
is registered as the owner of such Certificate for the purpose of receiving
distributions pursuant to Section 4.01 and for all other purposes whatsoever,
and neither the Depositor, the Master Servicer, the Servicer, the Trustee nor
any agent of any of them shall be affected by notice to the contrary.



<PAGE>


                                      -97-


                                   ARTICLE VI

                      THE MASTER SERVICER AND THE SERVICER

                  SECTION 6.01. Liability of the Master Servicer and the
                                Servicer.

                  The Master Servicer and the Servicer each shall be liable in
accordance herewith only to the extent of the obligations specifically imposed
upon and undertaken by the Master
Servicer and the Servicer herein.

                  SECTION 6.02. Merger, Consolidation or Conversion of the
                                Master Servicer or the Servicer.

                  The Master Servicer and the Servicer each will keep in full
effect its existence, rights and franchises as a partnership, corporation or a
national banking association under the laws of the state of its organization or
incorporation or the United States, and each will obtain and preserve its
qualification to do business as a foreign corporation in each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of this Agreement, the Certificates, or any of the Mortgage Loans
and to perform its respective duties under this Agreement.

                  Any Person into which the Master Servicer or the Servicer may
be merged, consolidated or converted, or any corporation resulting from any
merger or consolidation to which the Master Servicer or the Servicer shall be a
party, or any Person succeeding to the business of the Master Servicer or the
Servicer, shall be the successor of the Master Servicer or the Servicer, as the
case may be, hereunder, without the execution or filing of any paper or any
further act on the part of any of the parties hereto, anything herein to the
contrary notwithstanding; provided, however, that the successor or surviving
Person to the Servicer shall be qualified to sell mortgage loans to and service
mortgage loans for Fannie Mae or Freddie Mac.

                  SECTION 6.03. Limitation on Liability the Master Servicer, the
                                Servicer and Others.

                  Neither the Master Servicer, the Servicer nor any of the
directors, officers, employees or agents of the Master Servicer or the Servicer
shall be under any liability to the Trust Fund or the Certificateholders for any
action taken or for refraining from the taking of any action in good faith
pursuant to this Agreement, or for errors in judgment; provided, however, that
this provision shall not protect the Master Servicer or the Servicer (but this
provision shall protect the above described persons) against any breach of
warranties or representations made herein; and provided further that this
provision shall not protect the Depositor, the Master Servicer, the Servicer or
any such person, against any liability which would otherwise be imposed by
reason



<PAGE>


                                      -98-


of willful misfeasance, bad faith or gross negligence in the performance of
duties or by reason of reckless disregard of obligations and duties hereunder.
The Master Servicer, the Servicer and any director, officer, employee or agent
of the Master Servicer or the Servicer may rely in good faith on any document of
any kind PRIMA FACIE properly executed and submitted by any Person respecting
any matters arising hereunder. The Master Servicer, the Servicer and any
director, or officer, employee or agent of the Master Servicer or the Servicer
shall be indemnified and held harmless by the Trust Fund against any loss,
liability or expense incurred in connection with any legal action relating to
this Agreement or the Certificates (including reasonable legal fees and
disbursements of counsel), other than (a) any loss, liability or expense related
to Servicer's or Master Servicer's master servicing or servicing obligations
with respect to any specific Mortgage Loan or Mortgage Loans (except as any such
loss, liability or expense shall be otherwise reimbursable pursuant to this
Agreement), or (b) any loss, liability or expense incurred by reason of willful
misfeasance, bad faith or gross negligence in the performance of duties
hereunder or by reason of reckless disregard of obligations and duties
hereunder. Neither the Master Servicer nor the Servicer shall be under any
obligation to appear in, prosecute or defend any legal action which is not
incidental to its respective duties under this Agreement and which in its
opinion may involve it in any expense or liability; provided, however, that the
Master Servicer or the Servicer may in its sole discretion undertake any such
action which it may deem necessary or desirable with respect to this Agreement
and the rights and duties of the parties hereto and the interests of the
Certificateholders hereunder. In such event, the legal expenses and costs of
such action and any liability resulting therefrom (except any action or
liability related to the Master Servicer's obligations under Section 3.01) shall
be expenses, costs and liabilities of the Trust Fund, and the Master Servicer
and the Servicer shall be entitled to be reimbursed therefor from the Protected
Account as provided in Section 3.10, any such right of reimbursement being prior
to the rights of Certificateholders to receive any amount in the Custodial
Account or Certificate Account.

                  SECTION 6.04. Limitation on Resignation of the Master
                                Servicer.

                  The Master Servicer shall not resign from the obligations and
duties hereby imposed on it except (a) upon appointment of a successor master
servicer reasonably acceptable to the Trustee upon receipt by the Trustee of a
letter from the Rating Agency that such a resignation and appointment will not,
in and of itself, result in a downgrading of the Certificates or (b) upon
determination that its duties hereunder are no longer permissible under
applicable law. Any such determination permitting the resignation of the Master
Servicer shall be evidenced by an Opinion of Counsel (at the expense of the
resigning Master Servicer) to such effect delivered to the Trustee. No such
resignation shall become effective until the Trustee or a successor master
servicer shall have assumed the Master Servicer's responsibilities, duties,
liabilities and obligations hereunder.

                  SECTION 6.05. Sale and Assignment of Master Servicing.




<PAGE>


                                      -99-


                  The Master Servicer may sell and assign its rights and
delegate its duties and obligations in their entirety as Master Servicer under
this Agreement; PROVIDED, HOWEVER, that: (i) the purchaser or transferee
accepting such assignment and delegation (a) shall be a Person which shall be
qualified to service mortgage loans for Fannie Mae or Freddie Mac; (b) shall, in
the case of successor master servicers only, have a net worth of not less than
$10,000,000 (unless otherwise approved by each Rating Agency pursuant to clause
(ii) below); (c) shall be reasonably satisfactory to the Trustee (as evidenced
in a writing signed by the Trustee) as having a comparable servicing ability to
that of the Master Servicer on the Closing Date; (d) shall execute and deliver
to the Trustee an agreement, in form and substance reasonably satisfactory to
the Trustee, which contains an assumption by such Person of the due and punctual
performance and observance of each covenant and condition to be performed or
observed by it as master servicer under this Agreement and any custodial
agreement, from and after the effective date of such agreement; (ii) each Rating
Agency shall be given prior written notice of the identity of the proposed
successor to the Master Servicer and each Rating Agency's rating of the
Certificates in effect immediately prior to such assignment, sale and delegation
will not be downgraded or withdrawn as a result of such assignment, sale and
delegation, as evidenced by a letter to such effect delivered to the Master
Servicer and the Trustee; and (iii) the Master Servicer assigning and selling
the master servicing shall deliver to the Trustee an Officer's Certificate and
an Opinion of Counsel, each stating that all conditions precedent to such action
under this Agreement have been completed and such action is permitted by and
complies with the terms of this Agreement. No such assignment or delegation
shall affect any liability of the Master Servicer arising prior to the effective
date thereof.




<PAGE>


                                      -100-


                                   ARTICLE VII

                                     DEFAULT

                  SECTION 7.01. Events of Default.

                  "Event of Default", wherever used herein, means any one of the
following events:

                (i) any failure by the Master Servicer to deposit into the
         Certificate Account on each Certificate Account Deposit Date the
         amounts required to be deposited therein (other than an Advance) under
         the terms of this Agreement which continues unremedied for two (2)
         Business Days after such amount was required to be remitted; or

               (ii) any failure on the part of the Master Servicer duly to
         observe or perform in any material respect any other of the covenants
         or agreements on the part of the Master Servicer contained in the
         Certificates or in this Agreement (including any breach of the Master
         Servicer's representations and warranties pursuant to Section 2.03
         which materially and adversely affects the interests of the
         Certificateholders) which continues unremedied for a period of 60 days
         after the date on which written notice of such failure, requiring the
         same to be remedied, shall have been given to the Master Servicer by
         the Trustee, or to the Master Servicer and the Trustee by the Holders
         of Certificates entitled to at least 25% of the Voting Rights; or

              (iii) a decree or order of a court or agency or supervisory
         authority having jurisdiction in an involuntary case under any present
         or future federal or state bankruptcy, insolvency or similar law or the
         appointment of a conservator or receiver or liquidator in any
         insolvency, readjustment of debt, marshaling of assets and liabilities
         or similar proceedings, or for the winding-up or liquidation of its
         affairs, shall have been entered against the Master Servicer and such
         decree or order shall have remained in force undischarged or unstayed
         for a period of 60 consecutive days; or

               (iv) the Master Servicer shall consent to the appointment of a
         conservator or receiver or liquidator in any insolvency, readjustment
         of debt, marshaling of assets and liabilities or similar proceedings of
         or relating to the Master Servicer or of or relating to
         all or substantially all of its property; or

                (v) the Master Servicer shall admit in writing its inability to
         pay its debts generally as they become due, file a petition to take
         advantage of or otherwise voluntarily commence a case or proceeding
         under any applicable bankruptcy, insolvency, reorganization or other
         similar statute, make an assignment for the benefit of its creditors,
         or voluntarily suspend payment of its obligations; or



<PAGE>


                                      -101-


               (vi) the Master Servicer shall fail to deposit in the Certificate
         Account on any Certificate Account Deposit Date an amount equal to any
         required Advance.

If an Event of Default described in clauses (i) - (v) of this Section shall
occur, then, and in each and every such case, so long as such Event of Default
shall not have been remedied, the Trustee or the Holders of Certificates
entitled to at least 51% of the Voting Rights, by notice in writing to the
Master Servicer (and to the Trustee if given by such Holders of Certificates),
with a copy to the Rating Agencies, may terminate all of the rights and
obligations (but not the liabilities) of the Master Servicer under this
Agreement and in and to the Trust Fund, other than its rights as a
Certificateholder hereunder; provided, however, that the successor to the Master
Servicer appointed pursuant to Section 7.02 shall have accepted the duties of
Master Servicer effective upon the resignation or termination of the Master
Servicer. If an Event of Default described in clause (vi) hereof shall occur,
the Trustee shall, by notice to the Master Servicer, and the Depositor,
terminate all of the rights and obligations of the Master Servicer under this
Agreement and in and to the Trust Fund, other than its rights as a
Certificateholder hereunder; provided, however, that if the Trustee determines
(in its sole discretion) that the failure by the Master Servicer to make any
required Advance was due to circumstances beyond its control, and the required
Advance was otherwise made, the Trustee shall not terminate the Master Servicer.
On or after the receipt by the Master Servicer of such notice, all authority and
power of the Master Servicer under this Agreement, whether with respect to the
Certificates (other than as a holder thereof) or the Mortgage Loans or
otherwise, shall pass to and be vested in the Trustee pursuant to and under this
Section, and, without limitation, the Trustee is hereby authorized and empowered
to execute and deliver, on behalf of the Master Servicer, as attorney-in-fact or
otherwise, any and all documents and other instruments, and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of termination, whether to complete the transfer and endorsement or
assignment of the Mortgage Loans and related documents, or otherwise at the
expense of the Master Servicer. The Master Servicer agrees to cooperate (and pay
any related costs and expenses) with the Trustee in effecting the termination of
the Master Servicer's responsibilities and rights hereunder, including, without
limitation, the transfer to the Trustee or its appointed agent for
administration by it of (i) the property and amounts which are then or should be
part of the Trust Fund or which thereafter become part of the Trust Fund; (ii)
originals or copies of all documents of the Master Servicer reasonably requested
by the Trustee to enable it to assume the Master Servicer's duties thereunder;
(iii) the rights and obligations of the Master Servicer with respect to the
Servicer and the Mortgage Loans; and (iv) all cash amounts which shall at the
time be deposited by the Master Servicer or should have been deposited to the
Custodial or the Certificate Account or thereafter be received with respect to
the Mortgage Loans. The Trustee shall not be deemed to have breached any
obligation hereunder as a result of a failure to make or delay in making any
distribution as and when required hereunder caused by the failure of the Master
Servicer to remit any amounts received on it or to deliver any documents held by
it with respect to the Mortgage Loans. For purposes of this Section 7.01, the
Trustee shall not be deemed to have knowledge of an Event of Default unless a
Responsible Officer of the Trustee



<PAGE>


                                      -102-


assigned to and working in the Trustee's corporate trust division has actual
knowledge thereof or unless notice of any event which is in fact such an Event
of Default is received by the Trustee and such notice references the
Certificates, the Trust Fund or this Agreement.

                  SECTION 7.02. Trustee to Act; Appointment of Successor.

                  On and after the time the Master Servicer receives a notice of
termination, the Trustee or its appointed agent shall be the successor in all
respects to the Master Servicer in its capacity as Master Servicer under this
Agreement and the transactions set forth or provided for herein and shall be
subject thereafter to all the responsibilities, duties and liabilities relating
thereto placed on the Master Servicer including the obligation to make Advances
which have been or will be required to be made (except for the responsibilities,
duties and liabilities contained in Section 2.03 and its obligations to deposit
amounts in respect of losses pursuant to Section 4.01(f)) by the terms and
provisions hereof; and provided further, that any failure to perform such duties
or responsibilities caused by the Master Servicer's failure to provide
information required by Section 4.02 or 4.03 shall not be considered a default
by the Trustee hereunder. As compensation therefor, the Trustee shall be
entitled to the Master Servicing Fee and all funds relating to the Mortgage
Loans which the Master Servicer would have been entitled to charge to the
Custodial Account and the Certificate Account if the Master Servicer had
continued to act hereunder. If the Trustee has become the successor to the
Master Servicer in accordance with Section 6.04 or Section 7.02, then
notwithstanding the above, if the Trustee shall be unwilling to so act, or shall
be unable to so act, the Trustee may appoint, or petition a court of competent
jurisdiction or appoint, any established housing and home finance institution,
which is also a Fannie Mae- or Freddie Mac-approved mortgage servicing
institution, having a net worth of not less than $10,000,000 as the successor to
the Master Servicer hereunder in the assumption of all or any part of the
responsibilities, duties or liabilities of the Master Servicer hereunder.
Pending appointment of a successor to the Master Servicer hereunder, the Trustee
shall act in such capacity as herein above provided. In connection with such
appointment and assumption, the Trustee may make such arrangements for the
compensation of such successor out of payments on Mortgage Loans as it and such
successor shall agree; provided, however, that no such compensation shall be in
excess of that permitted the Master Servicer hereunder. Each of the Depositor,
the Trustee and such successor shall take such action, consistent with this
Agreement, as shall be necessary to effectuate any such succession.

                  Any successor, including the Trustee, to the Master Servicer
shall maintain in force during its term as master servicer hereunder policies
and fidelity bonds to the same extent as the Master Servicer is so required
pursuant to Section 3.03.




<PAGE>


                                      -103-


                  SECTION 7.03. Notification to Certificateholders.

                  (a) Upon any such termination or appointment of a successor to
the Master Servicer, the Trustee shall give prompt notice thereof to
Certificateholders, the Depositor, the Servicer and to the Rating Agencies.

                  (b) Within 60 days after the occurrence of any Event of
Default, the Trustee shall transmit by mail to all Holders of Certificates
notice of each such Event of Default hereunder known to the Trustee, unless such
Event of Default shall have been cured or waived.

                  SECTION 7.04. Waiver of Events of Default.

                  The Holders representing at least 51% of the Voting Rights of
Certificates affected by a default or Event of Default hereunder, may waive such
default or Event of Default (other than an Event of Default set forth in Section
7.01 (vi)); PROVIDED, HOWEVER, that (a) a default or Event of Default under
clause (i) of Section 7.01 may be waived only by all of the Holders of
Certificates affected by such default or Event of Default and (b) no waiver
pursuant to this Section 7.04 shall affect the Holders of Certificates in the
manner set forth in the second paragraph of Section 11.01 or materially
adversely affect any non-consenting Certificateholder. Upon any such waiver of a
default or Event of Default by the Holders representing the requisite percentage
of Voting Rights of Certificates affected by such default or Event of Default,
such default or Event of Default shall cease to exist and shall be deemed to
have been remedied for every purpose hereunder. No such waiver shall extend to
any subsequent or other default or Event of Default or impair any right
consequent thereon except to the extent expressly so waived. The Master Servicer
shall give notice of any such waiver to the Rating Agencies.

                  SECTION 7.05. List of Certificateholders.

                  Upon written request of three or more Certificateholders of
record, for purposes of communicating with other Certificateholders with respect
to their rights under this Agreement, the Trustee will afford such
Certificateholders access during business hours to the most recent list of
Certificateholders held by the Trustee.



<PAGE>


                                      -104-


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

                  SECTION 8.01. Duties of Trustee.

                  The Trustee, prior to the occurrence of an Event of Default
and after the curing or waiver of all Events of Default which may have occurred,
undertakes to perform such duties and only such duties as are specifically set
forth in this Agreement. If an Event of Default occurs, is continuing and has
not been waived, the Trustee shall exercise such of the rights and powers vested
in it by this Agreement, and except as otherwise provided in Article VII, shall
use the same degree of care and skill in their exercise as a prudent man would
exercise or use under the circumstances in the conduct of his own affairs. Any
permissive right of the Trustee enumerated in this Agreement shall not be
construed as a duty.

                  The Trustee, upon receipt of all resolutions, certificates,
statements, opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically required to be furnished pursuant to any
provision of this Agreement, shall examine them in accordance with the
requirements of this Agreement. If any such instrument is found not to conform
to the requirements of this Agreement in a material manner, the Trustee shall
inform the person presenting such document and if the instrument is not
corrected to the Trustee's satisfaction, the Trustee will provide notice thereof
to the Certificateholders. Notwithstanding the foregoing, the Trustee shall not
be responsible for the accuracy or content of any resolution, certificate,
statement, opinion, report, document, order or other instrument furnished by the
Master Servicer hereunder or any Opinion of Counsel required hereunder.

                  The Trustee covenants and agrees that it shall perform its
obligations hereunder in a manner so as to maintain the status of the Trust Fund
under the REMIC Provisions and to prevent the imposition of any federal, state
or local income, prohibited transaction, contribution or other tax on the Trust
Fund to the extent that maintaining such status and avoiding such taxes are
reasonably within the control of the Trustee and are reasonably within the scope
of its duties under this Agreement.

                  No provision of this Agreement shall be construed to relieve
the Trustee from liability for its own negligent action, its own negligent
failure to act or its own willful misconduct; provided, however, that:

                         (i) Prior to the occurrence of an Event of Default, and
                  after the curing or waiver of all such Events of Default which
                  may have occurred, the duties and obligations of the Trustee
                  shall be determined solely by the express provisions of this
                  Agreement, the Trustee shall not be liable except for the
                  performance of such



<PAGE>


                                      -105-


                  duties and obligations as are specifically set forth in this
                  Agreement, no implied covenants or obligations shall be read
                  into this Agreement against the Trustee and, in the absence of
                  bad faith on the part of the Trustee, the Trustee may
                  conclusively rely, as to the truth of the statements and the
                  correctness of the opinions expressed therein, upon any
                  certificates or opinions furnished to the Trustee and
                  conforming to the requirements of this Agreement;

                        (ii) The Trustee shall not be liable for an error of
                  judgment made in good faith by a Responsible Officer or
                  Responsible Officers of the Trustee, unless it shall be proved
                  that the Trustee was negligent in ascertaining the pertinent
                  facts;

                       (iii) The Trustee shall not be liable with respect to any
                  action taken, suffered or omitted to be taken by it in good
                  faith in accordance with the direction of the Holders of
                  Certificates entitled to at least 25% of the Voting Rights
                  relating to the time, method and place of conducting any
                  proceeding for any remedy available to the Trustee, or
                  exercising any trust or power conferred upon the Trustee,
                  under this Agreement; and

                        (iv) The Trustee shall not be required to expend or risk
                  its own funds or otherwise incur financial liability in the
                  performance of any of its duties hereunder, or in the exercise
                  of any of its rights or powers, if there is reasonable ground
                  for believing that repayment of such funds or adequate
                  indemnity against such risk or liability is not reasonably
                  assured to it, and none of the provisions contained in this
                  Agreement shall in any event require the Trustee to perform or
                  be responsible for the manner of performance of any of the
                  obligations of the Depositor, the Seller, or the Servicer
                  hereunder under any circumstance, or of the Master Servicer
                  under this Agreement, except during such time, if any, as the
                  Trustee shall be the successor to, and be vested with the
                  rights, duties, powers and privileges of, the Master Servicer
                  in accordance with the terms of this Agreement.

                  SECTION 8.02. Certain Matters Affecting the Trustee.

                           Except as otherwise provided in Section 8.01:

                (a) The Trustee may rely upon and shall be protected in acting
         or refraining from acting in reliance upon any resolution, Officer's
         Certificate, certificate of auditors or any other certificate,
         statement, instrument, opinion, report, notice, request, consent,
         order, appraisal, bond or other paper or document reasonably believed
         by it to be genuine and to have been signed or presented by the proper
         party or parties;




<PAGE>


                                      -106-


                (b) The Trustee may consult with counsel and any advice of such
         counsel or Opinion of Counsel shall be full and complete authorization
         and protection in respect of any action taken or suffered or omitted by
         it hereunder in good faith and in accordance therewith;

                (c) The Trustee shall be under no obligation to exercise any of
         the trusts or powers vested in it by this Agreement, other than its
         obligation to give notice pursuant to this Agreement, or to institute,
         conduct or defend any litigation hereunder or in relation hereto at the
         request, order or direction of any of the Certificateholders, pursuant
         to the provisions of this Agreement, unless such Certificateholders
         shall have offered to the Trustee reasonable security or indemnity
         against the costs, expenses and liabilities which may be incurred
         therein or thereby; nothing contained herein shall, however, relieve
         the Trustee of the obligation, upon the occurrence of an Event of
         Default of which a Responsible Office of the Trustee's corporate trust
         department has actual knowledge (which has not been waived or cured),
         to exercise such of the rights and powers vested in it by this
         Agreement, and if it is not acting as Master Servicer, to use the same
         degree of care and skill in their exercise as a prudent man would
         exercise or use under the circumstances in the conduct of his own
         affairs;

                (d) The Trustee shall not be liable for any action taken,
         suffered or omitted by it in good faith and believed by it to be
         authorized or within the discretion or rights or powers conferred upon
         it by this Agreement;

                (e) Prior to the occurrence of an Event of Default hereunder and
         after the curing or waiver of all Events of Default which may have
         occurred, the Trustee shall not be bound to make any investigation into
         the facts or matters stated in any resolution, certificate, statement,
         instrument, opinion, report, notice, request, consent, order, approval,
         bond or other paper or document, unless requested in writing to do so
         by the Holders of Certificates entitled to at least 25% of the Voting
         Rights; provided, however, that if the payment within a reasonable time
         to the Trustee of the costs, expenses or liabilities likely to be
         incurred by it in the making of such investigation is, in the opinion
         of the Trustee, reasonably assured to the Trustee by the security
         afforded to it by the terms of this Agreement reasonable expense of
         every such examination shall be paid by the Certificateholders
         requesting the investigation;

                (f) The Trustee may execute any of the trusts or powers
         hereunder or perform any duties hereunder either directly or by or
         through affiliates, agents or attorneys; and

                (g) The Trustee shall not be required to give any bond or surety
         with respect to the execution of the trust created hereby or the powers
         granted hereunder.




<PAGE>


                                      -107-


                  SECTION 8.03. Trustee Not Liable for Certificates or Mortgage
                                Loans.

                  The recitals contained herein and in the Certificates (other
than the signature of the Trustee, the authentication of the Trustee on the
Certificates and the acknowledgments of the Trustee contained in Article II)
shall be taken as the statements of the Depositor and the Trustee assumes no
responsibility for their correctness. The Trustee makes no representations or
warranties as to the validity or sufficiency of this Agreement or the
Certificates (other than the signature and authentication of the Trustee on the
Certificates) or of any Mortgage Loan or related document. The Trustee shall not
be accountable for the use or application by the Depositor of any of the
Certificates or of the proceeds of such Certificates, or for the use or
application of any funds paid to the Depositor, the Master Servicer or the
Servicer in respect of the Mortgage Loans or deposited in or withdrawn from the
Custodial Account by the Servicer or the Master Servicer.

                  SECTION 8.04. Trustee May Own Certificates.

                  The Trustee in its individual or any other capacity (other
than as Trustee hereunder) may become the owner or pledgee of Certificates and
may otherwise deal with the parties hereto, with the same rights it would have
if it were not Trustee.

                  SECTION 8.05. Trustee's Fees; Indemnification of Trustee.

                  On an annual basis, the Master Servicer shall compensate the
Trustee as separately agreed. Such compensation (which shall not be limited by
any provision of law in regard to the compensation of a trustee of an express
trust) shall be paid for all services rendered by it in the execution of the
trusts hereby created and in the exercise and performance of any of the powers
and duties hereunder or of the Trustee. Except as otherwise provided in this
Agreement, the Trustee and any director, officer, employee or agent of the
Trustee shall be indemnified and held harmless by the Trust Fund against any
claim, loss, liability, fee or expense incurred in connection with any Event of
Default, any breach of this Agreement or any claim or legal action (including
any pending or threatened claim or legal action) relating to the acceptance or
administration of its trusts hereunder or the Certificates, other than any
claim, loss, liability or expense (i) sustained in connection with this
Agreement related to the breach of a representation or warranty hereunder,
willful misfeasance, bad faith or negligence of the Master Servicer or the
Servicer in the performance of its duties hereunder or (ii) incurred in
connection with a breach constituting willful misfeasance, bad faith or
negligence of the Trustee in the performance of its duties hereunder or by
reason of reckless disregard of its obligations and duties hereunder.

                  The Master Servicer and the Servicer shall indemnify the
Trustee and the Depositor and any director, officer, employee or agent of the
Trustee and the Depositor against any such claim or legal action (including any
pending or threatened claim or legal action), loss, liability, fee or expense
that may be sustained in connection with this Agreement related to the breach of



<PAGE>


                                      -108-


a representation or warranty hereunder, willful misfeasance, bad faith, or
negligence in the performance of the Master Servicer's or Servicer's, as
applicable, duties hereunder.

                  The provisions of this Section 8.05 shall survive the
resignation or removal of the Trustee or the termination of this Agreement.

                  SECTION 8.06. Eligibility Requirements for Trustee.

                  The Trustee hereunder shall at all times be a corporation or a
national banking association organized and doing business under the laws of any
state or the United States of America or the District of Columbia, authorized
under such laws to exercise corporate trust powers, having a combined capital
and surplus of at least $50,000,000 and subject to supervision or examination by
federal or state authority. In addition, the Trustee shall at all times be
acceptable to the Rating Agency rating the Certificates. If such corporation
publishes reports of condition at least annually, pursuant to law or to the
requirements of the aforesaid supervising or examining authority, then for the
purposes of this Section the combined capital and surplus of such corporation
shall be deemed to be its combined capital and surplus as set forth in its most
recent report of condition so published. In case at any time the Trustee shall
cease to be eligible in accordance with the provisions of this Section, the
Trustee shall resign immediately in the manner and with the effect specified in
Section 8.07. The corporation or national banking association serving as Trustee
may have normal banking and trust relationships with the Seller and their
affiliates, the Master Servicer and its affiliates or the Servicer and its
affiliates; provided, however, that such corporation cannot be an affiliate of
the Master Servicer other than the Trustee in its role as successor to the
Master Servicer.

                  SECTION 8.07. Resignation and Removal of the Trustee.

                  The Trustee may at any time resign and be discharged from the
trusts hereby created by giving written notice thereof to the Master Servicer;
with a copy to the Rating Agencies; provided, that such resignation shall not be
effective until a successor trustee is appointed and accepts appointment in
accordance with the following provisions. Upon receiving such notice of
resignation, the Master Servicer shall promptly appoint a successor trustee who
meets the eligibility requirements of Section 8.06 by written instrument, in
triplicate, one copy of which instrument shall be delivered to each of the
resigning Trustee and to the successor trustee. If no successor trustee shall
have been so appointed and have accepted appointment within 30 days after the
giving of such notice of resignation, the resigning Trustee may petition any
court of competent jurisdiction for the appointment of a successor trustee;
provided, however, that the resigning Trustee shall not resign and be discharged
from the trusts hereby created until such time as the Rating Agency rating the
Certificates approves the successor trustee.




<PAGE>


                                      -109-


                  If at any time the Trustee shall cease to be eligible in
accordance with the provisions of Section 8.06 and shall fail to resign after
written request therefor by the Master Servicer, or if at any time the Trustee
shall become incapable of acting, or shall be adjudged bankrupt or insolvent, or
a receiver of the Trustee or of its property shall be appointed, or any public
officer shall take charge or control of the Trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, the
Master Servicer may remove the Trustee and appoint a successor trustee who meets
the eligibility requirements of Section 8.06 by written instrument, in
triplicate, which instrument shall be delivered to the Trustee so removed and to
the successor trustee.

                  The Holders of Certificates entitled to at least 51% of the
Voting Rights, may at any time remove the Trustee and appoint a successor
trustee by written instrument or instruments, in triplicate, signed by such
Holders or their attorneys-in-fact duly authorized, one complete set of which
instruments shall be delivered to the Master Servicer, one complete set to the
Trustee so removed and one complete set to the successor so appointed. A copy of
such instrument shall be delivered to the Certificateholders and the Depositor
by the Master Servicer.

                  Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to any of the provisions of this Section shall not
become effective until acceptance of appointment by the successor trustee as
provided in Section 8.08.

                  SECTION 8.08. Successor Trustee.

                  Any successor trustee appointed as provided in Section 8.07
shall execute, acknowledge and deliver to the Master Servicer and to its
predecessor trustee an instrument accepting such appointment hereunder, and
thereupon the resignation or removal of the predecessor trustee shall become
effective and such successor trustee, without any further act, deed or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor hereunder, with the like effect as if originally
named as trustee herein. The predecessor trustee shall after payment of its
outstanding fees and expenses, promptly deliver to the successor trustee all
assets and records of the Trust Fund held by it hereunder (other than any
Mortgage Files at the time held by a Custodian, which shall become the agent of
any successor trustee hereunder), and the Master Servicer and the predecessor
trustee shall execute and deliver all such instruments and do such other things
as may reasonably be required for more fully and certainly vesting and
confirming in the successor trustee all such rights, powers, duties and
obligations.

                  No successor trustee shall accept appointment as provided in
this Section unless at the time of such acceptance such successor trustee shall
be eligible under the provisions of Section 8.06.




<PAGE>


                                      -110-


                  Upon acceptance of appointment by a successor trustee as
provided in this Section, the Master Servicer shall mail notice of the
succession of such trustee hereunder to all Holders of Certificates at their
addresses as shown in the Certificate Register. If the Master Servicer fails to
mail such notice within ten days after acceptance of appointment by the
successor trustee, the successor trustee shall cause such notice to be mailed at
the expense of the Master Servicer.

                  SECTION 8.09. Merger or Consolidation of Trustee.

                  Any state bank or trust company or national banking
association into which the Trustee may be merged or converted or with which it
may be consolidated or any state bank or trust company or national banking
association resulting from any merger, conversion or consolidation to which the
Trustee shall be a party, or any state bank or trust company or national banking
association succeeding to all or substantially all of the corporate trust
business of the Trustee, shall be the successor of the Trustee hereunder,
provided such state bank or trust company or national banking association shall
be eligible under the provisions of Section 8.06 without the execution or filing
of any paper or any further act on the part of any of the parties hereto,
anything herein to the contrary notwithstanding.

                  SECTION 8.10. Appointment of Co-Trustee or Separate Trustee.

                  Notwithstanding any other provisions hereof, at any time, for
the purpose of meeting any legal requirements of any jurisdiction in which any
part of the Trust Fund or property securing the same may at the time be located,
the Master Servicer and the Trustee acting jointly shall have the power and
shall execute and deliver all instruments to appoint one or more Persons
approved by the Trustee to act as co-trustee or co-trustees, jointly with the
Trustee, or separate trustee or separate trustees, of all or any part of the
Trust Fund, and to vest in such Person or Persons, in such capacity, such title
to the Trust Fund, or any part thereof, and, subject to the other provisions of
this Section 8.10, such powers, duties, obligations, rights and trusts as the
Master Servicer and the Trustee may consider necessary or desirable. If the
Master Servicer shall not have joined in such appointment within 15 days after
the receipt by it of a request so to do, or in case an Event of Default shall
have occurred and be continuing, the Trustee alone shall have the power to make
such appointment without the Master Servicer. No co-trustee or separate trustee
hereunder shall be required to meet the terms of eligibility as a successor
trustee under Section 8.06 hereunder and no notice to Holders of Certificates of
the appointment of co-trustee(s) or separate trustee(s) shall be required under
Section 8.08 hereof.

                  In the case of any appointment of a co-trustee or separate
trustee pursuant to this Section 8.10 all rights, powers, duties and obligations
conferred or imposed upon the Trustee and required to be conferred or such
co-trustee shall be conferred or imposed upon and exercised or performed by the
Trustee and such separate trustee or co-trustee jointly, except to the extent
that under any law of any jurisdiction in which any particular act or acts are
to be performed (whether



<PAGE>


                                      -111-


as Trustee hereunder or as successor to the Master Servicer hereunder), the
Trustee shall be incompetent or unqualified to perform such act or acts, in
which event such rights, powers, duties and obligations (including the holding
of title to the Trust Fund or any portion thereof in any such jurisdiction)
shall be exercised and performed by such separate trustee or co-trustee at the
direction of the Trustee.

                  Any notice, request or other writing given to the Trustee
shall be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them. Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement and
the conditions of this Article VIII. Each separate trustee and co-trustee, upon
its acceptance of the trusts conferred, shall be vested with the estates or
property specified in its instrument of appointment, either jointly with the
Trustee or separately, as may be provided therein, subject to all the provisions
of this Agreement, specifically including every provision of this Agreement
relating to the conduct of, affecting the liability of, or affording protection
to, the Trustee. Every such instrument shall be filed with the Trustee.

                  Any separate trustee or co-trustee may, at any time,
constitute the Trustee, its agent or attorney-in-fact, with full power and
authority, to the extent not prohibited by law, to do any lawful act under or in
respect of this Agreement on its behalf and in its name. If any separate trustee
or co-trustee shall die, become incapable of acting, resign or be removed, all
of its estates, properties, rights, remedies and trusts shall vest in and be
exercised by the Trustee, to the extent permitted by law, without the
appointment of a new or successor trustee.

                  SECTION 8.11. Appointment of Custodians.

         The Trustee may, with the consent of the Master Servicer and the
Depositor appoint one or more Custodians who are not Affiliates of the
Depositor, the Servicer or any Seller to hold all or a portion of the Mortgage
Files as agent for the Trustee, by entering into a Custodial Agreement. The
appointment of Norwest Bank of Minnesota, N.A. as Custodian under the Custodial
Agreement dated the Closing Date is hereby authorized. Subject to Article VIII,
the Trustee agrees to comply with the terms of each Custodial Agreement and to
enforce the terms and provisions thereof against the Custodian for the benefit
of the Certificateholders. Each Custodian shall be a depository institution
subject to supervision by federal or state authority, shall have a combined
capital and surplus of at least $15,000,000 and shall be qualified to do
business in the jurisdiction in which it holds any Mortgage File. Each Custodial
Agreement may be amended only as provided in Section 11.01. The Trustee shall
notify the Certificateholders of the appointment of any Custodian (other than
the Custodian appointed as of the Closing Date) pursuant to this Section 8.11.





<PAGE>


                                      -112-


                                   ARTICLE IX

                                   TERMINATION

                  SECTION 9.01. Termination Upon Repurchase or Liquidation of
                                All Mortgage Loans or upon Purchase of 
                                Certificates.

         (a) Subject to Section 9.02, the respective obligations and
responsibilities of the Depositor, the Master Servicer, the Servicer and the
Trustee created hereby (other than the obligations of the Master Servicer and
the Servicer to the Trustee pursuant to Section 8.05 and of the Master Servicer
to provide for and the Trustee to make payments to Certificateholders as
hereafter set forth) shall terminate upon payment to the Certificateholders of
all amounts held by or on behalf of the Trustee and required to be paid to them
hereunder following the earlier to occur of (i) the repurchase by the Depositor
or its designee (or if the Depositor or its designee do not exercise such
option, the Master Servicer or its designee) of all Mortgage Loans and each REO
Property in respect thereof remaining in the Trust Fund at a price equal to (a)
100% of the unpaid principal balance of each Mortgage Loan (other than one as to
which a REO Property was acquired) on the day of repurchase together with
accrued interest on such unpaid principal balance at the Net Mortgage Rate to
the first day of the month in which the proceeds of such repurchase are to be
distributed, plus (b) the appraised value of any REO Property (but not more than
the unpaid principal balance of the related Mortgage Loan, together with accrued
interest on that balance at the Net Mortgage Rate to the first day of the month
such repurchase price is distributed), less the good faith estimate of the
Servicer of liquidation expenses to be incurred in connection with its disposal
thereof, such appraisal to be conducted by an appraiser mutually agreed upon by
the Master Servicer and the Trustee at the expense of the entity terminating the
Trust Fund, and (ii) the final payment or other liquidation (or any Advance with
respect thereto) of the last Mortgage Loan remaining in the Trust Fund (or the
disposition of all REO Property in respect thereof); provided, however, that in
no event shall the trust created hereby continue beyond the expiration of 21
years from the death of the last survivor of the descendants of Joseph P.
Kennedy, the late ambassador of the United States to the Court of St. James,
living on the date hereof, and provided further that the purchase price set
forth above shall be increased as is necessary, as determined by the Master
Servicer, to avoid disqualification of the Trust Fund as a REMIC. In the case of
any repurchase by the Master Servicer pursuant to clause (i), the Master
Servicer shall include in such repurchase price the amount of any Advances that
will be reimbursed to the Master Servicer or the Servicer pursuant to Section
3.10(iii) and the Servicer shall exercise reasonable efforts to cooperate fully
with the Trustee and the Master Servicer in effecting such repurchase and the
transfer of the Mortgage Loans and related Mortgage Files and related records to
the Master Servicer.

                  The right of the Depositor or its designee or the Master
Servicer or its designee to repurchase all Mortgage Loans pursuant to (i) above
shall be conditioned upon the aggregate



<PAGE>


                                      -113-


Stated Principal Balance of such Mortgage Loans at the time of any such
repurchase aggregating an amount equal to or less than 10% in the case of the
Depositor or its designee, or 5%, in the case of the Master Servicer or its
designee, of the aggregate Stated Principal Balance of the Mortgage Loans at the
Cut-off Date. If such right is exercised, the Depositor or the Master Servicer
or their respective designee upon such repurchase shall provide to the Trustee,
notice of such exercise prior to the Determination Date in the month preceding
the month of purchase and the certification required by Section 3.15.

                  Notice of any termination, specifying the Distribution Date
upon which the Certificateholders may surrender their Certificates to the
Trustee for payment of the final distribution and cancellation, shall be given
promptly by the Trustee by letter to the Certificateholders mailed (a) in the
event such notice is given in connection with the Depositor or Master Servicer's
election to repurchase, not earlier than the 15th day and not later than the
25th day of the month next preceding the month of such final distribution or (b)
otherwise during the month of such final distribution on or before the
Determination Date in such month, in each case specifying (i) the Distribution
Date upon which final payment of the Certificates will be made upon presentation
and surrender of Certificates at the office of the Trustee therein designated,
(ii) the amount of any such final payment and (iii) that the Record Date
otherwise applicable to such Distribution Date is not applicable, payments being
made only upon presentation and surrender of the Certificates at the office of
the Trustee therein specified. In the event such notice is given in connection
with the Depositor, Master Servicer or their respective designee's election to
repurchase, the Depositor, Master Servicer or their respective designee shall
deliver to the Trustee for deposit in the Certificate Account on the Business
Day immediately preceding the Distribution Date specified in such notice an
amount equal to the above-described repurchase price payable out of its own
funds. Upon presentation and surrender of the Certificates by the
Certificateholders, the Trustee shall distribute to the Certificateholders (i)
the amount otherwise distributable on such Distribution Date, if not in
connection with the Depositor or Master Servicer's election to repurchase, or
(ii) if the Depositor or Master Servicer elected to so repurchase, an amount
determined as follows: with respect to each Senior Certificate and Subordinate
Certificate, the outstanding Certificate Principal Balance thereof, plus one
month's interest thereon at the applicable Pass-Through Rate and any previously
unpaid Accrued Certificate Interest; and with respect to the Residual
Certificates, the Percentage Interest evidenced thereby multiplied by the
difference, if any, between the above described repurchase price and the
aggregate amount to be distributed to the Holders of the Senior Certificates and
Subordinate Certificates, subject to the priorities set forth in Section
4.01(b). Upon certification to the Trustee by a Servicing Officer, following
such final deposit, the Trustee and any Custodian shall promptly release the
Mortgage Files as directed by the Depositor or Master Servicer for the remaining
Mortgage Loans, and the Trustee shall execute all assignments, endorsements and
other instruments required by the Depositor or Master Servicer as being
necessary to effectuate such transfer.




<PAGE>


                                      -114-


                  In the event that all of the Certificateholders shall not
surrender their Certificates for cancellation within six months after the time
specified in the above-mentioned notice, the Trustee shall give a second notice
to the remaining Certificateholders to surrender their Certificates for
cancellation and receive the final distribution with respect thereto. If within
six months after the second notice all of the Certificates shall not have been
surrendered for cancellation, the Trustee shall take reasonable steps as
directed by the Depositor, or appoint an agent to take reasonable steps, to
contact the remaining Certificateholders concerning surrender of their
Certificates, and the cost thereof shall be paid out of the funds and other
assets which remain subject hereto. If within nine months after the second
notice all the Certificates shall not have been surrendered for cancellation,
the Residual Certificateholders shall be entitled to all unclaimed funds and
other assets which remain subject hereto.

                  SECTION 9.02. Additional Termination Requirements.

                  (a) In the event the Depositor or the Master Servicer
repurchases the Mortgage Loans as provided in Section 9.01, the Trust Fund shall
be terminated in accordance with the following additional requirements, unless
the Depositor or Master Servicer, at its own expense, obtains for the Trustee an
Opinion of Counsel to the effect that the failure of the Trust Fund to comply
with the requirements of this Section 9.02 will not (i) result in the imposition
on the Trust Fund of taxes on "prohibited transactions," as described in Section
860F of the Code, or (ii) cause the Trust Fund to fail to qualify as a REMIC at
any time that any Certificate is outstanding:

                  (i) The Depositor or the Master Servicer shall establish a
         90-day liquidation period for the REMIC and specify the first day of
         such period in a statement attached to the Trust Fund's final Tax
         Return pursuant to Treasury regulations Section 1.860F-1. The Depositor
         or Master Servicer also shall satisfy all of the requirements of a
         qualified liquidation for the REMIC under Section 860F of the Code and
         regulations thereunder;

                  (ii) The Depositor or the Master Servicer shall notify the
         Trustee at the commencement of such 90-day liquidation period and, at
         or prior to the time of making of the final payment on the
         Certificates, the Trustee shall sell or otherwise dispose of all of the
         remaining assets of the Trust Fund in accordance with the terms hereof;
         and

                  (iii) If the Depositor or the Master Servicer is exercising
         its right to purchase the assets of the Trust Fund, the Depositor or
         the Master Servicer shall, during the 90-day liquidation period and at
         or prior to the Final Distribution Date, purchase all of the assets of
         the Trust Fund for cash; PROVIDED, HOWEVER, that in the event that a
         calendar quarter ends after the commencement of the 90-day liquidation
         period but prior to the Final Distribution Date, the Depositor or the
         Master Servicer shall not purchase any of the assets of the Trust Fund
         prior to the close of that calendar quarter.




<PAGE>


                                      -115-


         (b) Each Holder of a Certificate and the Trustee hereby irrevocably
approves and appoints the Master Servicer as its attorney-in-fact to adopt a
plan of complete liquidation for the REMIC at the expense of the Trust Fund in
accordance with the terms and conditions of this
Agreement.



<PAGE>


                                      -116-


                                    ARTICLE X

                                REMIC PROVISIONS

                  SECTION 10.01. REMIC Administration.

                  (a) The Trustee shall make an election to treat the Trust Fund
as a REMIC under the Code and, if necessary, under applicable state law. Each
such election will be made on Form 1066 or other appropriate federal tax or
information return (including Form 8811) or any appropriate state return, to be
prepared by the Master Servicer for the taxable year ending on the last day of
the calendar year in which the Certificates are issued. For the purposes of the
REMIC election in respect of the Trust Fund, the Certificates (other than the
Class R Certificates) shall be designated as the "regular interests" and the
Class R Certificates shall be designated as the sole class of "residual
interest" in the REMIC. The Master Servicer and the Trustee shall not permit the
creation of any "interests" (within the meaning of Section 860G of the Code) in
the REMIC other than the Certificates.

                  (b) The Closing Date is hereby designated as the "startup day"
of the Trust Fund within the meaning of Section 860G(a)(9) of the Code.

                  (c) The Trust Fund shall pay any and all expenses relating to
any tax audit of the REMIC (including, but not limited to, any professional fees
or any administrative or judicial proceedings with respect to the REMIC that
involve the Internal Revenue Service or state tax authorities), other than the
expense of obtaining any tax related Opinion of Counsel except as specified
herein. The Master Servicer, as agent for the REMIC's tax matters person, shall
(i) act on behalf of the REMIC in relation to any tax matter or controversy
involving the Trust Fund and (ii) represent the Trust Fund in any administrative
or judicial proceeding relating to an examination or audit by any governmental
taxing authority with respect thereto. By their acceptance thereof, the holder
of the largest Percentage Interest of the Residual Certificates hereby agrees to
irrevocably appoint the Master Servicer or an Affiliate as its agent to perform
all of the duties of the tax matters person for the REMIC.

                  (d) The Master Servicer shall prepare, sign and file all of
the Tax Returns in respect of the REMIC created hereunder. The expenses of
preparing and filing such returns shall be borne by the Master Servicer without
any right of reimbursement therefor.

                  (e) The Master Servicer shall perform on behalf of the REMIC
all reporting and other tax compliance duties that are the responsibility of the
REMIC under the Code, the REMIC Provisions or other compliance guidance issued
by the Internal Revenue Service or any state or local taxing authority. Among
its other duties, as required by the Code, the REMIC Provisions



<PAGE>


                                      -117-


or other such compliance guidance, the Master Servicer shall provide (i) to any
Transferor of a Residual Certificate such information upon reasonable
compensation from such Transferor as is necessary for the application of any tax
relating to the transfer of a Residual Certificate to any Person who is not a
Permitted Transferee, (ii) to the Certificateholders such information or reports
as are required by the Code or the REMIC Provisions including reports relating
to interest, original issue discount and market discount or premium (using the
Prepayment Assumption as required) and (iii) to the Internal Revenue Service the
name, title, address and telephone number of the person who will serve as the
representative of the REMIC. In addition, the Depositor shall provide or cause
to be provided to the Master Servicer, within ten (10) days after the Closing
Date, all information or data that the Master Servicer reasonably determines to
be relevant for tax purposes as to the valuations and issue prices of the
Certificates, including, without limitation, the price, yield, prepayment
assumption and projected cash flow of the Certificates.

                  (f) The Trustee and the Master Servicer shall take such action
and shall cause the REMIC created hereunder to take such action as shall be
necessary to create or maintain the status thereof as a REMIC under the REMIC
Provisions (and the Servicer shall assist it, to the extent reasonably requested
by it). Neither the Trustee nor the Master Servicer shall take any action, cause
the Trust Fund to take any action or fail to take (or fail to cause to be taken)
any action that, under the REMIC Provisions, if taken or not taken, as the case
may be, could (i) endanger the status of the Trust Fund as a REMIC or (ii)
result in the imposition of a tax upon the REMIC (including but not limited to
the tax on prohibited transactions as defined in Section 860F(a)(2) of the Code
and the tax on contributions to a REMIC set forth in Section 860G(d) of the
Code) (either such event, an "Adverse REMIC Event") unless the Trustee or the
Master Servicer has received an Opinion of Counsel, addressed to the Trustee (at
the expense of the party seeking to take such action but in no event at the
expense of the Trustee or the Master Servicer) to the effect that the
contemplated action will not, with respect to the REMIC created hereunder,
endanger such status or result in the imposition of such a tax, nor shall the
Servicer take or fail to take any action (whether or not authorized hereunder)
as to which the Trustee or the Master Servicer has advised it in writing that it
has received an Opinion of Counsel to the effect that an Adverse REMIC Event
could occur with respect to such action. In addition, prior to taking any action
with respect to the REMIC or the assets of the REMIC, or causing the REMIC to
take any action, which is not contemplated under the terms of this Agreement,
the Master Servicer or the Servicer will consult with the Trustee or its
designee, in writing, with respect to whether such action could cause an Adverse
REMIC Event to occur with respect to the Trust Fund, and neither the Master
Servicer nor the Servicer shall take any such action or cause the Trust Fund to
take any such action as to which the Trustee has advised it in writing that an
Adverse REMIC Event could occur. The Trustee may consult with counsel to make
such written advice, and the cost of same shall be borne by the party seeking to
take the action not permitted by this Agreement, but in no event shall such cost
be an expense of the Trustee. At all times as may be required by the Code, the
Trustee will ensure that substantially all of the assets of the REMIC created
hereunder will



<PAGE>


                                      -118-


consist of "qualified mortgages" as defined in Section 860G(a)(3) of the Code
and "permitted investments" as defined in Section 860G(a)(5) of the Code.

                  (g) In the event that any tax is imposed on "prohibited
transactions" of the REMIC created hereunder as defined in Section 860F(a)(2) of
the Code, on the "net income from foreclosure property" of the REMIC as defined
in Section 860G(c) of the Code, on any contributions to the REMIC after the
Startup Day therefor pursuant to Section 860G(d) of the Code, or any other tax
is imposed by the Code or any applicable provisions of state or local tax laws,
such tax shall be charged (i) to the Trustee pursuant to Section 10.03 hereof,
if such tax arises out of or results from a breach by the Trustee of any of its
obligations under this Article X, (ii) to the Master Servicer or Servicer
pursuant to Section 10.03 hereof, if such tax arises out of or results from a
breach by the Master Servicer or Servicer of any of its obligations under
Article III or this Article X, or otherwise and (iii) against amounts on deposit
in the Certificate Account and shall be paid by withdrawal therefrom to the
extent not required to be paid by the Master Servicer, the Servicer or the
Trustee pursuant to another provision of this Agreement.

                  (h) The Master Servicer shall, for federal income tax
purposes, maintain books and records with respect to the REMIC on a calendar
year and on an accrual basis.

                  (i) Following the Startup Day, the Trustee shall not accept
any contributions of assets to the REMIC other than in connection with any
Qualified Substitute Mortgage Loan delivered in accordance with Section 2.04
unless it shall have received an Opinion of Counsel to the effect that the
inclusion of such assets in the REMIC will not cause the Trust Fund to fail to
qualify as a REMIC at any time that any Certificates are outstanding or subject
the REMIC to any tax under the REMIC Provisions or other applicable provisions
of federal, state and local law or ordinances.

                  (j) None of the Trustee, the Master Servicer or the Servicer
shall enter into any arrangement by which the REMIC will receive a fee or other
compensation for services nor permit the REMIC to receive any income from assets
other than "qualified mortgages" as defined in Section 860G(a)(3) of the Code or
"permitted investments" as defined in Section 860G(a)(5) of the Code.

                  SECTION 10.02. Prohibited Transactions and Activities.

                  None of the Depositor, the Master Servicer, the Servicer or
the Trustee shall sell, dispose of or substitute for any of the Mortgage Loans
(except in connection with (i) the foreclosure of a Mortgage Loan, including but
not limited to, the acquisition or sale of a Mortgaged Property acquired by deed
in lieu of foreclosure, (ii) the bankruptcy of the Trust Fund, (iii) the
termination of the REMIC pursuant to Article IX of this Agreement, (iv) a
substitution



<PAGE>


                                      -119-


pursuant to Article II of this Agreement or (v) a purchase of Mortgage Loans
pursuant to Article II or III of this Agreement), nor acquire any assets for the
Trust Fund (other than REO Property acquired in respect of a Defaulted Mortgage
Loan), nor sell or dispose of any investments in the Custodial Account or the
Certificate Account for gain, nor accept any contributions to the REMIC after
the Closing Date (other than a Qualified Substitute Mortgage Loan delivered in
accordance with Section 2.03), unless it has received an Opinion of Counsel,
addressed to the Trustee (at the expense of the party seeking to cause such
sale, disposition, substitution, acquisition or contribution but in no event at
the expense of the Trustee) that such sale, disposition, substitution,
acquisition or contribution will not (a) affect adversely the status of the
Trust Fund as a REMIC or (b) cause the Trust Fund to be subject to a tax on
"prohibited transactions" or "contributions" pursuant to the REMIC Provisions.

                  SECTION 10.03. Master Servicer, Servicer and Trustee
                                 Indemnification.

                  (a) The Trustee agrees to indemnify the Trust Fund, the
Depositor, the Servicer and the Master Servicer for any taxes and costs
including, without limitation, any reasonable attorneys fees imposed on or
incurred by the Trust Fund, the Depositor, the Servicer or the Master Servicer,
as a result of a breach of the Trustee's covenants set forth in this Article X.

                  (b) The Master Servicer agrees to indemnify the Trust Fund,
the Depositor, the Servicer and the Trustee for any taxes and costs including,
without limitation, any reasonable attorneys' fees imposed on or incurred by the
Trust Fund, the Depositor, the Servicer or the Trustee, as a result of a breach
of the Master Servicer's covenants set forth in Article III or this Article X,
in each case with respect to compliance with the REMIC Provisions.

                  (c) The Servicer agrees to indemnify the Trust Fund, the
Depositor, the Master Servicer and the Trustee for any taxes and costs
including, without limitation, any reasonable attorneys' fees imposed on or
incurred by the Trust Fund, the Depositor, the Master Servicer or the Trustee,
as a result of a breach of the Servicer's covenants set forth in Article III or
this Article X, in each case with respect to compliance with the REMIC
Provisions.



<PAGE>


                                      -120-


                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

                  SECTION 11.01. Amendment.

                  This Agreement may be amended from time to time by the
Depositor, the Master Servicer, the Servicer and the Trustee, without the
consent of any of the Certificateholders, (i) to cure any ambiguity, (ii) to
correct or supplement any provisions herein which may be defective or
inconsistent with any other provisions herein or to correct any error, (iii) to
amend this Agreement in any respect subject to the provisions in clauses (A) and
(B) below, or (iv) if such amendment, as evidenced by an Opinion of Counsel
(provided by the Person requesting such amendment) delivered to the Trustee, is
reasonably necessary to comply with any requirements imposed by the Code or any
successor or amendatory statute or any temporary or final regulation, revenue
ruling, revenue procedure or other written official announcement or
interpretation relating to federal income tax laws or any proposed such action
which, if made effective, would apply retroactively to the Trust Fund at least
from the effective date of such amendment; provided that such action (except any
amendment described in (iv) above) shall not adversely affect in any material
respect the interests of any Certificateholder (other than Certificateholders
who shall consent to such amendment), as evidenced by (A) an Opinion of Counsel
(provided by the Person requesting such amendment) delivered to the Trustee, and
(B) a letter from each Rating Agency, confirming that such amendment shall not
cause it to lower its rating on any of the Certificates.

                  This Agreement may also be amended from time to time by the
Depositor, the Master Servicer, the Servicer and the Trustee and Holders of
Certificates entitled to at least 66- 2/3% of the Voting Rights for the purpose
of adding any provisions to or changing in any manner or eliminating any of the
provisions of this Agreement or of modifying in any manner the rights of the
Holders of Certificates; provided, however, that no such amendment shall (i)
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Certificate without
the consent of the Holder of such Certificate, (ii) adversely affect in any
material respect the interests of the Holders of any Class of Certificates in a
manner other than as described in (i), without the consent of the Holders of
Certificates of such Class evidencing at least 66-2/3% of the Voting Rights of
such Class, or (iii) reduce the aforesaid percentage of Certificates the Holders
of which are required to consent to any such amendment, without the consent of
the Holders of all Certificates then outstanding. Notwithstanding any other
provision of this Agreement, for purposes of the giving or withholding of
consents pursuant to this Section 11.01, Certificates registered in the name of
the Seller, the Servicer or the Master Servicer or any affiliate thereof shall
be entitled to Voting Rights with respect to matters described in (i), (ii) and
(iii) of this paragraph.




<PAGE>


                                      -121-


                  Notwithstanding any contrary provision of this Agreement, the
Trustee shall not consent to any amendment to this Agreement unless it shall
have first received an Opinion of Counsel (provided by the Person requesting
such amendment) to the effect that such amendment will not result in the
imposition of any tax on the Trust Fund pursuant to the REMIC Provisions or
cause the Trust Fund to fail to qualify as a REMIC at any time that any
Certificates are outstanding.

                  Promptly after the execution of any such amendment the Trustee
shall furnish a copy of such amendment or a written statement describing the
amendment to each Certificateholder, with a copy to the Rating Agencies.

                  It shall not be necessary for the consent of
Certificateholders under this Section 11.01 to approve the particular form of
any proposed amendment, but it shall be sufficient if such consent shall approve
the substance thereof. The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Certificateholders shall be
subject to such reasonable regulations as the Trustee may prescribe.

                  Prior to executing any amendment pursuant to this Section, the
Trustee shall be entitled to receive an Opinion of Counsel (provided by the
Person requesting such amendment) to the effect that such amendment is
authorized or permitted by this Agreement. The cost of an Opinion of Counsel
delivered pursuant to this Section 11.01 shall be an expense of the party
requesting such amendment, but in any case shall not be an expense of the
Trustee.

                  The Trustee may, but shall not be obligated to enter into any
amendment pursuant to this Section that affects its rights, duties and
immunities under this Agreement or otherwise.

                  SECTION 11.02. Recordation of Agreement; Counterparts.

                  To the extent permitted by applicable law, this Agreement is
subject to recordation in all appropriate public offices for real property
records in all the counties or other comparable jurisdictions in which any or
all of the properties subject to the Mortgages are situated, and in any other
appropriate public recording office or elsewhere, such recordation to be
effected by the Master Servicer at the expense of the Certificateholders, but
only upon direction of the Trustee accompanied by an Opinion of Counsel to the
effect that such recordation materially and beneficially affects the interests
of the Certificateholders.

                  For the purpose of facilitating the recordation of this
Agreement as herein provided and for other purposes, this Agreement may be
executed simultaneously in any number of counterparts, each of which
counterparts shall be deemed to be an original, and such counterparts shall
constitute but one and the same instrument.



<PAGE>


                                      -122-


                  SECTION 11.03. Limitation on Rights of Certificateholders.

                  The death or incapacity of any Certificateholder shall not
operate to terminate this Agreement or the Trust Fund, nor entitle such
Certificateholder's legal representatives or heirs to claim an accounting or to
take any action or proceeding in any court for a partition or winding up of the
Trust Fund, nor otherwise affect the rights, obligations and liabilities of the
parties hereto or any of them.

                  No Certificateholder shall have any right to vote (except as
expressly provided for herein) or in any manner otherwise control the operation
and management of the Trust Fund, or the obligations of the parties hereto, nor
shall anything herein set forth, or contained in the terms of the Certificates,
be construed so as to constitute the Certificateholders from time to time as
partners or members of an association; nor shall any Certificateholder be under
any liability to any third party by reason of any action taken by the parties to
this Agreement pursuant to any provision hereof.

                  No Certificateholder shall have any right by virtue of any
provision of this Agreement to institute any suit, action or proceeding in
equity or at law upon or under or with respect to this Agreement, unless such
Holder previously shall have given to the Trustee a notice of an Event of
Default, or of a default by the Depositor or the Trustee in the performance of
any obligation hereunder, and of the continuance thereof, as hereinbefore
provided, and unless also the Holders of Certificates entitled to at least 51%
of the Voting Rights shall have made written request upon the Trustee to
institute such action, suit or proceeding in its own name as Trustee hereunder
and shall have offered to the Trustee such reasonable indemnity as it may
require against the costs, expenses and liabilities to be incurred therein or
thereby, and the Trustee, for 60 days after its receipt of such notice, request
and offer of indemnity, shall have neglected or refused to institute any such
action, suit or proceeding. It is understood and intended, and expressly
covenanted by each Certificateholder with every other Certificateholder and the
Trustee, that no one or more Holders of Certificates shall have any right in any
manner whatever by virtue of any provision of this Agreement to affect, disturb
or prejudice the rights of the Holders of any other of such Certificates, or to
obtain or seek to obtain priority over or preference to any other such Holder,
or to enforce any right under this Agreement, except in the manner herein
provided and for the equal, ratable and common benefit of all
Certificateholders. For the protection and enforcement of the provisions of this
Section, each and every Certificateholder and the Trustee shall be entitled to
such relief as can be given either at law or in equity.




<PAGE>


                                      -123-


                  SECTION 11.04. Governing Law.

                  This Agreement and the Certificates shall be construed in
accordance with the laws of the State of New York and the obligations, rights
and remedies of the parties hereunder shall
be determined in accordance with such laws.

                  SECTION 11.05. Notices.

                  All demands, notices and direction hereunder shall be in
writing and shall be deemed effective upon receipt when delivered to (a) in the
case of the Depositor, 245 Park Avenue, New York, New York, 10167, Attention:
Vice President-Servicing with a copy to Joseph T. Jurkowski, Esq. at the same
address, or such other address as may hereafter be furnished to the other
parties hereto in writing; (b) in the case of the Master Servicer, Norwest Bank
Minnesota, National Association, 11000 Broken Lane Parkway, Columbia, Maryland,
21044, Attn: Master Servicing Department (SAMI 1998-11) or such other address as
may hereafter be furnished to other parties in writing); (c) in the case of the
Trustee, at its Corporate Trust Office, or such other address as may hereafter
be furnished to the other parties hereto in writing; (d) in the case of the
Servicer, 1633 Bayshore Highway, Suite 155, Burlingame, CA 94010, Attention:
Thomas Jeter, or such other address as may hereafter be furnished to the other
parties hereto in writing; or (e) in the case of the Rating Agencies, Standard &
Poor's Rating Services, a Division of the McGraw-Hill Companies, Inc., 25
Broadway, New York, New York 10004 Attention: Residential Mortgage Surveillance
Group and Fitch IBCA, Inc. One State Street Plaza, New York, New York, 10004,
Attention of Residential Mortgage Department. Any notice required or permitted
to be mailed to a Certificateholder shall be given by first class mail, postage
prepaid, at the address of such Holder as shown in the Certificate Register. Any
notice so mailed within the time prescribed in this Agreement shall be
conclusively presumed to have been duly given, whether or not the
Certificateholder receives such notice.

                  SECTION 11.06. Severability of Provisions.

                  If any one or more of the covenants, agreements, provisions or
terms of this Agreement shall be for any reason whatsoever held invalid, then
such covenants, agreements, provisions or terms shall be deemed severable from
the remaining covenants, agreements, provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of
the other provisions of this Agreement, of the Certificates.

                  SECTION 11.07. Successors and Assigns; Third Party
Beneficiary.




<PAGE>


                                      -124-


                  The provisions of this Agreement shall be binding upon and
inure to the benefit of the respective successors and assigns of the parties
hereto, and all such provisions shall inure to
the benefit of the Trustee and the Certificateholders.

                  SECTION 11.08. Article and Section Headings.

                  The article and section headings herein are for convenience of
reference only, and shall not limit or otherwise affect the meaning hereof.

                  SECTION 11.09. Notice to Rating Agencies.

                  The Trustee shall use its best efforts to promptly provide
notice to each Rating Agency referred to below with respect to each of the
following of which it has actual knowledge:

                  1. Any material change or amendment to this Agreement;

                  2. The occurrence of any Event of Default that has not been
cured;

                  3. The resignation or termination of the Servicer, Master
Servicer or the Trustee;

                  4. The repurchase or substitution of Mortgage Loans pursuant
to Section 2.03;

                  5.  The final payment to Certificateholders; and

                  6. Any change in the location of the Custodial Account or the
Certificate Account.

                  In addition, the Trustee and the Master Servicer shall
promptly furnish to the Rating Agency copies of the following:

                  1. Each report to Certificateholders described in Section
4.02; and

                  2. Each annual independent public accountants' servicing
report received as described in Section 3.19.

                  Any such notice pursuant to this Section 11.09 shall be in
writing and shall be deemed to have been duly given if personally delivered or
mailed by first class mail, postage prepaid, or by express delivery service to
(i) in the case of Fitch, One State Street Plaza, New York, New York 10004,
Attention of Asset Backed Surveillance Department, (ii) in the case of Standard
& Poor's, 26 Broadway, 15th Floor, New York, New York 10004 or, in each case,
such other address as either such Rating Agency may designate in writing to the
parties thereto.



<PAGE>


                                      -125-






<PAGE>



                  IN WITNESS WHEREOF, the Depositor, the Master Servicer, the
Servicer and the Trustee have caused their names to be signed hereto by their
respective officers thereunto duly authorized all as of the day and year first
above written.

                                      STRUCTURED ASSET MORTGAGE
                                      INVESTMENTS INC.,
                                               Depositor



                                      By: /s/ Mary Haggerty
                                          --------------------------------------


                                      NORWEST BANK MINNESOTA, NATIONAL
                                      ASSOCIATION,
                                               Master Servicer



                                      By: /s/ Peter Masterman
                                          --------------------------------------


                                      PROVIDENT FUNDING ASSOCIATES, L.P.,
                                               Servicer

                                      By: Provident Funding Group, Inc.
                                      Its General Partner


                                      By: /s/ Mark E. Lefanowicz
                                          --------------------------------------


                                      THE FIRST NATIONAL BANK OF CHICAGO,
                                               Trustee



                                      By: /s/ R. Tarnas
                                          --------------------------------------



<PAGE>



STATE OF           )
                   )  ss.:
COUNTY OF          )


                  On the ____ day of November, 1998 before me, a notary public
in and for said State, personally appeared _______________________, known to me
to be the _______________________ of Structured Asset Mortgage Investments Inc.,
the corporation that executed the within instrument, and also known to me to be
the person who executed it on behalf of said corporation, and acknowledged to me
that such corporation executed the within instrument.


                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.




                                     ____________________________
                                             Notary Public


[Notarial Seal]





<PAGE>



STATE OF           )
                   )  ss.:
COUNTY OF          )


                  On the ____ day of November, 1998 before me, a notary public
in and for said State, personally appeared _______________________, known to me
to be the _______________________ of Provident Funding Group, Inc. the general
partner of Provident Funding Associates, L.P., the limited partnership that
executed the within instrument, and also known to me to be the person who
executed it on behalf of said corporation, and acknowledged to me that such
corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.



                                     ____________________________
                                             Notary Public


[Notarial Seal]




<PAGE>





STATE OF       )
               )  ss.:
COUNTY OF      )


                  On the ____ day of November, 1998 before me, a notary public
in and for said State, personally appeared _________________________________,
known to me to be the of Norwest Bank Minnesota, National Association, and also
known to me to be the person who executed the within instrument as a duly
authorized officer of said corporation on behalf of said corporation, and
acknowledged to me that such corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.



                                     ____________________________
                                             Notary Public


[Notarial Seal]



<PAGE>


STATE OF NEW YORK        )
                         )  ss.:
COUNTY OF NEW YORK       )


                  On the 30th day of November, 1998, before me, a notary public
in and for said State, personally appeared _________________, known to me to be
a _____________ of The First National Bank of Chicago, the corporation that
executed the within instrument, and also known to me to be the person who
executed it on behalf of said corporation, and acknowledged to me that such
corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.



                                     ____________________________
                                             Notary Public


[Notarial Seal]
<PAGE>
                                   EXHIBIT A-1

                           FORM OF CLASS A CERTIFICATE


                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE").

                  THE CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE WILL BE
DECREASED BY THE PRINCIPAL PAYMENTS HEREON AND REALIZED LOSSES ALLOCABLE HERETO.
ACCORDINGLY, FOLLOWING THE INITIAL ISSUANCE OF THE CERTIFICATES, THE CERTIFICATE
PRINCIPAL BALANCE OF THIS CERTIFICATE WILL BE DIFFERENT FROM THE DENOMINATION
SHOWN BELOW. ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN ITS CERTIFICATE
PRINCIPAL BALANCE BY INQUIRY OF THE TRUSTEE NAMED HEREIN.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE ISSUER OR ITS AGENT FOR
REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED BY AN
AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS
MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED OWNER HEREOF,
CEDE & CO., HAS AN INTEREST HEREIN.

                  [THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES
OF APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 30, 1998.
ASSUMING THAT THE MORTGAGE LOANS PREPAY AT 275% OF THE STANDARD PREPAYMENT
ASSUMPTION (AS DESCRIBED IN THE PROSPECTUS SUPPLEMENT), [AND ASSUMING A CONSTANT
PASS-THROUGH RATE EQUAL TO THE INITIAL PASS-THROUGH RATE,] THIS CERTIFICATE HAS
BEEN ISSUED WITH NO MORE THAN $_____ OF OID PER $1,000 OF INITIAL CERTIFICATE
PRINCIPAL BALANCE, THE YIELD TO MATURITY IS ___% AND THE AMOUNT OF OID
ATTRIBUTABLE TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $_______ PER $1,000
OF INITIAL CERTIFICATE PRINCIPAL BALANCE, COMPUTED USING THE APPROXIMATE METHOD.
NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON
THE STANDARD PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE OR AS TO THE CONSTANCY
OF THE PASS-THROUGH RATE.]




                                      A-1-1

<PAGE>



Certificate No. 1                    ___% Pass-Through Rate

Class A-__ Senior

Date of Pooling and Servicing
Agreement and Cut-off Date:
November 1, 1998

First Distribution Date:             Aggregate Initial Certificate Principal 
December 28, 1998                    Balance of this Certificate as of the 
                                     Cut-off Date: $_____________

Master Servicer:                     Initial Certificate Principal Balance of 
Norwest Bank Minnesota, N.A.         this Certificate as of the Cut-off Date:
                                     $_________________

Servicer:
Provident Funding Associates, L.P.   CUSIP 86358H _____

Assumed Final
Distribution Date:
January 25, 2029


                        MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 1998-11

         evidencing a percentage interest in the distributions allocable to the
         Class A-__ Certificates with respect to a Trust Fund consisting
         primarily of a pool of conventional one- to four-family fixed interest
         rate mortgage loans sold by STRUCTURED ASSET MORTGAGE INVESTMENTS INC.

                  This Certificate is payable solely from the assets of the
Trust Fund, and does not represent an obligation of or interest in Structured
Asset Mortgage Investments Inc., the Master Servicer, the Servicer or the
Trustee referred to below or any of their affiliates or any other person.
Neither this Certificate nor the underlying Mortgage Loans are guaranteed or
insured by any governmental entity or by Structured Asset Mortgage Investments
Inc., the Master Servicer, the Servicer or the Trustee or any of their
affiliates or any other person. None of Structured Asset Mortgage Investments
Inc., the Master Servicer, the Servicer or any of their affiliates will have any
obligation with respect to any certificate or other obligation secured by or
payable from payments on the Certificates.

                  This certifies that _______________ is the registered owner of
the Percentage Interest evidenced hereby in the beneficial ownership interest of
Certificates of the same Class as this Certificate in a trust (the "Trust Fund")
generally consisting of thirty year, first lien, fixed rate mortgages secured by
one- to four- family residences and individual condominium units (collectively,
the "Mortgage Loans") sold by Structured Asset Mortgage Investments Inc.
("SAMI"). The Mortgage Loans were sold by Provident Funding Associates, L.P.
("Provident") to SAMI.


                                      A-1-2

<PAGE>



Norwest Bank Minnesota, National Association ("Norwest") will act as master
servicer of the Mortgage Loans (the "Master Servicer," which term includes any
successors thereto under the Agreement referred to below) and Provident will act
as servicer of the Mortgage Loans (the "Servicer," which term includes any
successors thereto under the Agreement referred to below). The Trust Fund was
created pursuant to the Pooling and Servicing Agreement dated as of the Cut-off
Date specified above (the "Agreement"), between SAMI, as depositor (the
"Depositor"), Norwest, as master servicer, Provident, as servicer, and The First
National Bank of Chicago, as trustee (the "Trustee"), a summary of certain of
the pertinent provisions of which is set forth hereafter. To the extent not
defined herein, capitalized terms used herein shall have the meaning ascribed to
them in the Agreement. This Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement, to which Agreement the Holder
of this Certificate by virtue of its acceptance hereof assents and by which such
Holder is bound.

                  [Interest on this Certificate will accrue during the month
prior to the month in which a Distribution Date (as hereinafter defined) occurs
on the Certificate Principal Balance hereof at a per annum rate equal to the
Pass-Through Rate set forth above.] The Trustee will distribute on the 25th day
of each month, or, if such 25th day is not a Business Day, the immediately
following Business Day (each, a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered at the close of business on the last Business Day (or if such last
day is not a Business Day, the Business Day immediately preceding such last day)
of the calendar month preceding the month of such Distribution Date, an amount
equal to the product of the Percentage Interest evidenced by this Certificate
and the amount (of [interest and] [principal], if any) required to be
distributed to the Holders of Certificates of the same Class as this
Certificate. The Assumed Final Distribution Date is the first anniversary of the
Distribution Date immediately following the latest scheduled maturity date of
any Mortgage Loan and is not likely to be the date on which the Certificate
Principal Balance of this Class of Certificates will be reduced to zero.

                  Distributions on this Certificate will be made by the Trustee
by check mailed to the address of the Person entitled thereto as such name and
address shall appear on the Certificate Register or, if such Person so requests
by notifying the Trustee in writing as specified in the Agreement.
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Trustee of the pendency of such distribution and
only upon presentation and surrender of this Certificate at the office or agency
appointed by the Trustee for that purpose and designated in such notice. The
Initial Certificate Principal Balance of this Certificate is set forth above.
The Certificate Principal Balance hereof will be reduced to the extent of
distributions allocable to principal hereon and any Realized Losses allocable
hereto.

                  This Certificate is one of a duly authorized issue of
Certificates designated as set forth on the face hereof (the "Certificates"),
issued in twenty-seven Classes. The Certificates, in the aggregate, evidence the
entire beneficial ownership interest in the Trust Fund formed pursuant to the
Agreement.

                  The Certificateholder, by its acceptance of this Certificate,
agrees that it will look solely to the Trust Fund for payment hereunder and that
the Trustee is not liable to the Certificateholders for any amount payable under
this Certificate or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.



                                      A-1-3

<PAGE>



                  This Certificate does not purport to summarize the Agreement
and reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

                  The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Depositor and the rights of the Certificateholders under the
Agreement from time to time by the Depositor and the Trustee with the consent of
the Holders of Certificates evidencing Percentage Interests aggregating not less
than 66- 2/3% (or in certain cases, Holders of Certificates of affected Classes
evidencing such percentage of the Percentage Interests thereof). Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

                  As provided in the Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
with the Trustee upon surrender of this Certificate for registration of transfer
at the offices or agencies maintained by the Trustee for such purposes, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Trustee duly executed by the Holder hereof or such Holder's
attorney duly authorized in writing, and thereupon one or more new Certificates
in authorized denominations representing a like aggregate Percentage Interest
will be issued to the designated transferee.

                  The Certificates are issuable only as registered Certificates
without coupons in the Classes and denominations specified in the Agreement. As
provided in the Agreement and subject to certain limitations therein set forth,
this Certificate is exchangeable for one or more new Certificates evidencing the
same Class and in the same aggregate Percentage Interest, as requested by the
Holder surrendering the same.

                  No service charge will be made to the Certificateholders for
any such registration of transfer, but the Trustee may require payment of a sum
sufficient to cover any tax or other governmental charge payable in connection
therewith. The Depositor, the Master Servicer, the Servicer, the Trustee and any
agent of any of them may treat the Person in whose name this Certificate is
registered as the owner hereof for all purposes, and none of Depositor, the
Master Servicer, the Servicer, the Trustee or any such agent shall be affected
by notice to the contrary.

                  The obligations created by the Agreement and the Trust Fund
created thereby (other than the obligations to make payments to
Certificateholders with respect to the termination of the Agreement) shall
terminate upon the earlier of (i) the later of the (A) final payment or other
liquidation (or Advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Fund and (B) disposition of all property acquired upon
foreclosure or deed in lieu of foreclosure of any Mortgage Loan and the
remittance of all funds due under the Agreement, or (ii) the optional repurchase
by the party named in the Agreement of all the Mortgage Loans and other assets
of the Trust Fund in accordance with the terms of the Agreement. Such optional
repurchase may be made only on or after the Distribution Date on which the
aggregate unpaid principal balance of the Mortgage Loans is less than the
percentage of the aggregate Stated Principal Balance specified in the Agreement
of the Mortgage Loans at the Cut-off Date. The exercise of such right will
effect the early


                                      A-1-4

<PAGE>



retirement of the Certificates. In no event, however, will the Trust Fund
created by the Agreement continue beyond the expiration of 21 years after the
death of certain persons identified in the Agreement.

                  Unless this Certificate has been countersigned by an
authorized signatory of the Trustee by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any purpose.


                                      A-1-5

<PAGE>



                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.


Dated: November 30, 1998            THE FIRST NATIONAL BANK OF CHICAGO
                                       Not in its individual capacity but solely
                                       as Trustee


                                    By:_________________________________________
                                       Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION
                          -----------------------------

                  This is one of the Class A-__ Certificates referred to in the
within-mentioned Agreement.

                                    THE FIRST NATIONAL BANK OF CHICAGO
                                       Authorized signatory of The First
                                       National Bank of Chicago, not in its
                                       individual capacity but solely as Trustee



                                    By:________________________________________
                                       Authorized Signatory




                                      A-1-6

<PAGE>



                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto (Please print or typewrite name and address including
postal zip code of assignee) a Percentage Interest evidenced by the within
Mortgage Pass-Through Certificate and hereby authorizes the transfer of
registration of such interest to assignee on the Certificate Register of the
Trust Fund.

                  I (We) further direct the Certificate Registrar to issue a new
Certificate of a like denomination and Class, to the above named assignee and
deliver such Certificate to the following address:______________________________

________________________________________________________________________________

________________________________________________________________________________






Dated:          ________________________________________________________________
                             Signature by or on behalf of assignor




                                             ___________________________________
                                                    Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

                  The assignee should include the following for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
for the account of _______________________________ account number __________,
or, if mailed by check, to _________________________________________. Applicable
statements should be mailed to ________________________________________________.

                  This information is provided by ______________________, the
assignee named above, or ____________________________, as its agent.


                                      A-1-7

<PAGE>



                                   EXHIBIT A-2

                    FORM OF CLASS X AND CLASS PO CERTIFICATE


                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE").

                  THE [CERTIFICATE PRINCIPAL BALANCE] [NOTIONAL AMOUNT] OF THIS
CERTIFICATE WILL BE DECREASED BY [THE PRINCIPAL PAYMENTS HEREON] [TO THE EXTENT
OF PRINCIPAL DISTRIBUTIONS ON THE PREMIUM MORTGAGE LOANS] AND REALIZED LOSSES
ALLOCATED HERETO. ACCORDINGLY, FOLLOWING THE INITIAL ISSUANCE OF THE
CERTIFICATES, THE [CERTIFICATE PRINCIPAL BALANCE] [NOTIONAL AMOUNT] OF THIS
CERTIFICATE WILL BE DIFFERENT FROM THE DENOMINATION SHOWN BELOW. ANYONE
ACQUIRING THIS CERTIFICATE MAY ASCERTAIN ITS [CERTIFICATE PRINCIPAL BALANCE]
[NOTIONAL AMOUNT] BY INQUIRY OF THE TRUSTEE NAMED HEREIN.

                  THIS CERTIFICATE MAY NOT BE ACQUIRED DIRECTLY OR INDIRECTLY
BY, OR ON BEHALF OF, AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT
WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED, AND/OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED, UNLESS THE PROPOSED TRANSFER AND/OR HOLDING OF A CERTIFICATE AND THE
SERVICING, MANAGEMENT AND/OR OPERATION OF THE TRUST AND ITS ASSETS: (I) WILL NOT
RESULT IN ANY PROHIBITED TRANSACTION WHICH IS NOT COVERED UNDER AN INDIVIDUAL OR
CLASS PROHIBITED TRANSACTION EXEMPTION, INCLUDING, BUT NOT LIMITED TO,
PROHIBITED TRANSACTION EXEMPTION ("PTE") 84-14, PTE 91-38, PTE 90-1, PTE 95-60,
PTE 96-23 OR SECTION 401(C) OF ERISA AND THE REGULATIONS TO BE PROMULGATED
THEREUNDER AND (II) WILL NOT GIVE RISE TO ANY ADDITIONAL FIDUCIARY DUTIES ON THE
PART OF THE DEPOSITOR, THE MASTER SERVICER, THE SERVICER OR THE TRUSTEE, WHICH
WILL BE DEEMED REPRESENTED BY AN OWNER OF A BOOK-ENTRY CERTIFICATE AND WILL BE
EVIDENCED BY A REPRESENTATION OR AN OPINION OF COUNSEL TO SUCH EFFECT BY OR ON
BEHALF OF A HOLDER OF A DEFINITIVE CERTIFICATE.

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES
OF APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 30, 1998.
ASSUMING THAT THE MORTGAGE LOANS PREPAY AT 275% OF THE STANDARD PREPAYMENT
ASSUMPTION (AS DESCRIBED


                                      A-2-1

<PAGE>



IN THE PROSPECTUS SUPPLEMENT), [AND ASSUMING A CONSTANT PASS-THROUGH RATE EQUAL
TO THE INITIAL PASS-THROUGH RATE,] THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE
THAN $_____ OF OID PER $1,000 OF INITIAL CERTIFICATE PRINCIPAL BALANCE, THE
YIELD TO MATURITY IS ___% AND THE AMOUNT OF OID ATTRIBUTABLE TO THE INITIAL
ACCRUAL PERIOD IS NO MORE THAN $_______ PER $1,000 OF INITIAL CERTIFICATE
PRINCIPAL BALANCE, COMPUTED USING THE APPROXIMATE METHOD. NO REPRESENTATION IS
MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON THE STANDARD
PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE OR AS TO THE CONSTANCY OF THE
PASS-THROUGH RATE.





                                      A-2-2

<PAGE>



Certificate No. 1                   [0.00%][Variable] Pass-Through Rate

Class [X][PO] Senior

Date of Pooling and Servicing
Agreement and Cut-off Date:
November 1, 1998

First Distribution Date:            Aggregate Initial [Certificate Principal
December 28, 1998                   Balance][Notional Amount] of this 
                                    Certificate as of the Cut-off Date:  
                                    $_________________

                                    Initial [Certificate Principal Balance]
                                    [Notional Amount] of this Certificate as of 
                                    the Cut-off Date: $_____________

Master Servicer:
Norwest Bank Minnesota, N.A.

Servicer:
Provident Funding Associates, L.P.  CUSIP 86358H _____

Assumed Final
Distribution Date:
January 25, 2029


                        MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 1998-11

         evidencing a percentage interest in the distributions allocable to the
         Class [X][PO] Certificates with respect to a Trust Fund consisting
         primarily of a pool of conventional one- to four-family fixed interest
         rate mortgage loans sold by STRUCTURED ASSET MORTGAGE INVESTMENTS INC.

                  This Certificate is payable solely from the assets of the
Trust Fund, and does not represent an obligation of or interest in Structured
Asset Mortgage Investments Inc., the Master Servicer, the Servicer or the
Trustee referred to below or any of their affiliates or any other person.
Neither this Certificate nor the underlying Mortgage Loans are guaranteed or
insured by any governmental entity or by Structured Asset Mortgage Investments
Inc., the Master Servicer, the Servicer or the Trustee or any of their
affiliates or any other person. None of Structured Asset Mortgage Investments
Inc., the Master Servicer, the Servicer or any of their affiliates will have any
obligation with respect to any certificate or other obligation secured by or
payable from payments on the Certificates.

                  This certifies that ____________________ is the registered
owner of the Percentage Interest evidenced hereby in the beneficial ownership
interest of Certificates of the same Class as this Certificate in a trust (the
"Trust Fund") generally consisting of thirty year, first lien, fixed rate


                                      A-2-3

<PAGE>



mortgages secured by one- to four- family residences and individual condominium
units (collectively, the "Mortgage Loans") sold by Structured Asset Mortgage
Investments Inc. ("SAMI"). The Mortgage Loans were sold by Provident Funding
Associates, L.P. ("Provident") to SAMI. Norwest Bank Minnesota, National
Association ("Norwest") will act as master servicer of the Mortgage Loans (the
"Master Servicer," which term includes any successors thereto under the
Agreement referred to below) and Provident will act as servicer of the Mortgage
Loans (the "Servicer," which term includes any successors thereto under the
Agreement referred to below). The Trust Fund was created pursuant to the Pooling
and Servicing Agreement dated as of the Cut-off Date specified above (the
"Agreement"), between SAMI, as depositor (the "Depositor"), Norwest, as master
servicer, Provident, as servicer, and The First National Bank of Chicago, as
trustee (the "Trustee"), a summary of certain of the pertinent provisions of
which is set forth hereafter. To the extent not defined herein, capitalized
terms used herein shall have the meaning ascribed to them in the Agreement. This
Certificate is issued under and is subject to the terms, provisions and
conditions of the Agreement, to which Agreement the Holder of this Certificate
by virtue of its acceptance hereof assents and by which such Holder is bound.

                  [Interest on this Certificate will accrue during the month
prior to the month in which a Distribution Date (as hereinafter defined) occurs
on the Notional Amount (equal to the aggregate Stated Principal Balance of the
Premium Mortgage Loans) at a variable Pass-Through Rate equal to the Pool Strip
Rates of the Premium Mortgage Loans. The Trustee will distribute on the 25th day
of each month, or, if such 25th day is not a Business Day, the immediately
following Business Day (each, a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered at the close of business on the last Business Day (or if such last
day is not a Business Day, the Business Day immediately preceding such last day)
of the calendar month preceding the month of such Distribution Date, an amount
equal to the product of the Percentage Interest evidenced by this Certificate
and the amount (of [interest and] [principal], if any) required to be
distributed to the Holders of Certificates of the same Class as this
Certificate. The Assumed Final Distribution Date is the first anniversary of the
Distribution Date immediately following the latest scheduled maturity date of
any Mortgage Loan and is not likely to be the date on which the [Certificate
Principal Balance][Notional Amount] of this Class of Certificates will be
reduced to zero. The Initial [Certificate Principal Balance] [Notional Amount]
of this Certificate is set forth above. The [Certificate Principal Balance]
[Notional Amount] hereof will be reduced to the extent of distributions
allocable to principal hereon [on the Premium Mortgage Loans] and any Realized
Losses allocable hereto.

                  Distributions on this Certificate will be made by the Trustee
by check mailed to the address of the Person entitled thereto as such name and
address shall appear on the Certificate Register or, if such Person so requests
by notifying the Trustee in writing as specified in the Agreement.
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Trustee of the pendency of such distribution and
only upon presentation and surrender of this Certificate at the office or agency
appointed by the Trustee for that purpose and designated in such notice.

                  This Certificate may not be acquired directly or indirectly
by, or on behalf of, an employee benefit plan or other retirement arrangement
which is subject to Title I of the Employee Retirement Income Security Act of
1974, as amended, and/or section 4975 of the Internal Revenue


                                      A-2-4

<PAGE>



Code of 1986, as amended, unless the proposed transfer and/or holding of a
Certificate and the servicing, management and/or operation of the trust and its
assets: (i) will not result in any prohibited transaction which is not covered
under an individual or class prohibited transaction exemption, including, but
not limited to, Prohibited Transaction Exemption ("PTE") 84-14, PTE 91-38, PTE
90-1, PTE 95-60, PTE 96-23 or Section 401(c) of ERISA and the regulations
promulgated thereunder and (ii) will not give rise to any additional fiduciary
duties on the part of the Depositor, the Master Servicer or the Trustee, which
will be deemed represented by an owner of a Book-Entry Certificate and will be
evidenced by a representation or an Opinion of Counsel to such effect by or on
behalf of a Holder of a Definitive Certificate.

                  This Certificate is one of a duly authorized issue of
Certificates designated as set forth on the face hereof (the "Certificates"),
issued in twenty-seven Classes. The Certificates, in the aggregate, evidence the
entire beneficial ownership interest in the Trust Fund formed pursuant to the
Agreement.

                  The Certificateholder, by its acceptance of this Certificate,
agrees that it will look solely to the Trust Fund for payment hereunder and that
the Trustee is not liable to the Certificateholders for any amount payable under
this Certificate or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

                  This Certificate does not purport to summarize the Agreement
and reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

                  The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Depositor and the rights of the Certificateholders under the
Agreement from time to time by the Depositor and the Trustee with the consent of
the Holders of Certificates evidencing Percentage Interests aggregating not less
than 66- 2/3% (or in certain cases, Holders of Certificates of affected Classes
evidencing such percentage of the Percentage Interests thereof). Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

                  As provided in the Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
with the Trustee upon surrender of this Certificate for registration of transfer
at the offices or agencies maintained by the Trustee for such purposes, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Trustee duly executed by the Holder hereof or such Holder's
attorney duly authorized in writing, and thereupon one or more new Certificates
in authorized denominations representing a like aggregate Percentage Interest
will be issued to the designated transferee.

                  The Certificates are issuable only as registered Certificates
without coupons in the Classes and denominations specified in the Agreement. As
provided in the Agreement and subject to certain limitations therein set forth,
this Certificate is exchangeable for one or more new


                                      A-2-5

<PAGE>



Certificates evidencing the same Class and in the same aggregate Percentage
Interest, as requested by the Holder surrendering the same.

                  No service charge will be made to the Certificateholders for
any such registration of transfer, but the Trustee may require payment of a sum
sufficient to cover any tax or other governmental charge payable in connection
therewith. The Depositor, the Master Servicer, the Servicer, the Trustee and any
agent of any of them may treat the Person in whose name this Certificate is
registered as the owner hereof for all purposes, and none of Depositor, the
Master Servicer, the Servicer, the Trustee or any such agent shall be affected
by notice to the contrary.

                  The obligations created by the Agreement and the Trust Fund
created thereby (other than the obligations to make payments to
Certificateholders with respect to the termination of the Agreement) shall
terminate upon the earlier of (i) the later of the (A) final payment or other
liquidation (or Advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Fund and (B) disposition of all property acquired upon
foreclosure or deed in lieu of foreclosure of any Mortgage Loan and the
remittance of all funds due under the Agreement, or (ii) the optional repurchase
by the party named in the Agreement of all the Mortgage Loans and other assets
of the Trust Fund in accordance with the terms of the Agreement. Such optional
repurchase may be made only on or after the Distribution Date on which the
aggregate unpaid principal balance of the Mortgage Loans is less than the
percentage of the aggregate Stated Principal Balance specified in the Agreement
of the Mortgage Loans at the Cut-off Date. The exercise of such right will
effect the early retirement of the Certificates. In no event, however, will the
Trust Fund created by the Agreement continue beyond the expiration of 21 years
after the death of certain persons identified in the Agreement.

                  Unless this Certificate has been countersigned by an
authorized signatory of the Trustee by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any purpose.


                                      A-2-6

<PAGE>



                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.


Dated: November 30, 1998            THE FIRST NATIONAL BANK OF CHICAGO
                                       Not in its individual capacity but solely
                                       as Trustee


                                    By:_________________________________________
                                       Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION
                          -----------------------------

                  This is one of the Class [X][PO] Certificates referred to in
the within-mentioned Agreement.

                                    THE FIRST NATIONAL BANK OF CHICAGO
                                       Authorized signatory of The First
                                       National Bank of Chicago, not in its
                                       individual capacity but solely as Trustee



                                    By:________________________________________
                                       Authorized Signatory




                                      A-2-7

<PAGE>



                                   ASSIGNMENT
                                   ----------


                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto (Please print or typewrite name and address including
postal zip code of assignee) a Percentage Interest evidenced by the within
Mortgage Pass-Through Certificate and hereby authorizes the transfer of
registration of such interest to assignee on the Certificate Register of the
Trust Fund.

                  I (We) further direct the Certificate Registrar to issue a new
Certificate of a like denomination and Class, to the above named assignee and
deliver such Certificate to the following address:______________________________

________________________________________________________________________________

________________________________________________________________________________






Dated:          ________________________________________________________________
                             Signature by or on behalf of assignor




                                             ___________________________________
                                                    Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

                  The assignee should include the following for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
for the account of _______________________________ account number __________,
or, if mailed by check, to _________________________________________. Applicable
statements should be mailed to ________________________________________________.

                  This information is provided by ______________________, the
assignee named above, or ____________________________, as its agent.


                                     A-2-8


<PAGE>



                                   EXHIBIT A-3

                           FORM OF CLASS R CERTIFICATE

                  THIS CERTIFICATE MAY NOT BE HELD BY OR TRANSFERRED TO A
NON-UNITED STATES PERSON, A PUBLICLY TRADED PARTNERSHIP OR A DISQUALIFIED
ORGANIZATION (AS DEFINED BELOW).

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS A "RESIDUAL INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE").

                  THIS CERTIFICATE MAY NOT BE ACQUIRED DIRECTLY OR INDIRECTLY
BY, OR ON BEHALF OF, AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT
WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED, AND/OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED, UNLESS THE PROPOSED TRANSFER AND/OR HOLDING OF A CERTIFICATE AND THE
SERVICING, MANAGEMENT AND/OR OPERATION OF THE TRUST AND ITS ASSETS: (I) WILL NOT
RESULT IN ANY PROHIBITED TRANSACTION WHICH IS NOT COVERED UNDER AN INDIVIDUAL OR
CLASS PROHIBITED TRANSACTION EXEMPTION, INCLUDING, BUT NOT LIMITED TO,
PROHIBITED TRANSACTION EXEMPTION ("PTE") 84-14, PTE 91-38, PTE 90-1, PTE 95-60,
PTE 96-23 OR SECTION 401(C) OF ERISA AND THE REGULATIONS TO BE PROMULGATED
THEREUNDER AND (II) WILL NOT GIVE RISE TO ANY ADDITIONAL FIDUCIARY DUTIES ON THE
PART OF THE DEPOSITOR, THE MASTER SERVICER, THE SERVICER OR THE TRUSTEE, WHICH
WILL BE DEEMED REPRESENTED BY AN OWNER OF A BOOK-ENTRY CERTIFICATE AND WILL BE
EVIDENCED BY A REPRESENTATION OR AN OPINION OF COUNSEL TO SUCH EFFECT BY OR ON
BEHALF OF A HOLDER OF A DEFINITIVE CERTIFICATE.

         ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE MAY BE
MADE ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE MASTER
SERVICER AND THE TRUSTEE THAT (1) SUCH TRANSFEREE IS NOT (A) THE UNITED STATES,
ANY STATE OR POLITICAL SUBDIVISION THEREOF, ANY FOREIGN GOVERNMENT, ANY
INTERNATIONAL ORGANIZATION, OR ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE
FOREGOING, (B) ANY ORGANIZATION (OTHER THAN A COOPERATIVE DESCRIBED IN SECTION
521 OF THE CODE) WHICH IS EXEMPT FROM THE TAX IMPOSED BY CHAPTER 1 OF THE CODE
UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE
CODE, (C) ANY ORGANIZATION DESCRIBED IN SECTION 1381(A)(2)(C) OF THE CODE, (ANY
SUCH PERSON DESCRIBED IN THE FOREGOING CLAUSES (A), (B) OR (C) BEING HEREIN
REFERRED TO AS A "DISQUALIFIED ORGANIZATION") OR (D) AN AGENT OF A


                                      A-3-1

<PAGE>



DISQUALIFIED ORGANIZATION, (2) NO PURPOSE OF SUCH TRANSFER IS TO IMPEDE THE
ASSESSMENT OR COLLECTION OF TAX AND (3) SUCH TRANSFEREE SATISFIES CERTAIN
ADDITIONAL CONDITIONS RELATING TO THE FINANCIAL CONDITION OF THE PROPOSED
TRANSFEREE. NOTWITHSTANDING THE REGISTRATION IN THE CERTIFICATE REGISTER OR ANY
TRANSFER, SALE OR OTHER DISPOSITION OF THIS CERTIFICATE TO A DISQUALIFIED
ORGANIZATION OR AN AGENT OF A DISQUALIFIED ORGANIZATION, SUCH REGISTRATION SHALL
BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT
BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY PURPOSE HEREUNDER, INCLUDING, BUT
NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS CERTIFICATE. EACH HOLDER OF
THIS CERTIFICATE BY ACCEPTANCE OF THIS CERTIFICATE SHALL BE DEEMED TO HAVE
CONSENTED TO THE PROVISIONS OF THIS PARAGRAPH.


                                      A-3-2

<PAGE>



Certificate No. 1                        ___% Pass-Through Rate

Class R Senior

Date of Pooling and Servicing
Agreement and Cut-off Date:
November 1, 1998

First Distribution Date:
December 28, 1998                        Aggregate Initial Certificate Principal
                                         Balance of this Certificate as of the
                                         Cut-off Date: $______________
Master Servicer:
Norwest Bank Minnesota, N.A.             Initial Certificate Principal Balance
                                         of this Certificate as of the Cut-off
                                         Date: $100.00
Servicer:
Provident Funding Associates, L.P.       CUSIP 86358H _____

Assumed Final Distribution Date:
January 25, 2029


                        MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 1998-11

         evidencing a percentage interest in the distributions allocable to the
         Class R-__ Certificates with respect to a Trust Fund consisting
         primarily of a pool of conventional one- to four-family fixed interest
         rate mortgage loans sold by STRUCTURED ASSET MORTGAGE INVESTMENTS INC.

                  This Certificate is payable solely from the assets of the
Trust Fund, and does not represent an obligation of or interest in Structured
Asset Mortgage Investments Inc., the Master Servicer, the Servicer or the
Trustee referred to below or any of their affiliates or any other person.
Neither this Certificate nor the underlying Mortgage Loans are guaranteed or
insured by any governmental entity or by Structured Asset Mortgage Investments
Inc., the Master Servicer, the Servicer or the Trustee or any of their
affiliates or any other person. None of Structured Asset Mortgage Investments
Inc., the Master Servicer, the Servicer or any of their affiliates will have any
obligation with respect to any certificate or other obligation secured by or
payable from payments on the Certificates.

                  This certifies that _________________ is the registered owner
of the Percentage Interest evidenced hereby in the beneficial ownership interest
of Certificates of the same Class as this Certificate in a trust (the "Trust
Fund") generally consisting of thirty year, first lien, fixed rate mortgages
secured by one- to four- family residences and individual condominium units
(collectively, the "Mortgage Loans") sold by Structured Asset Mortgage
Investments Inc. ("SAMI"). The Mortgage Loans were sold by Provident Funding
Associates, L.P. ("Provident") to SAMI.


                                      A-3-3

<PAGE>



Norwest Bank Minnesota, National Association ("Norwest") will act as master
servicer of the Mortgage Loans (the "Master Servicer," which term includes any
successors thereto under the Agreement referred to below) and Provident will act
as servicer of the Mortgage Loans (the "Servicer," which term includes any
successors thereto under the Agreement referred to below). The Trust Fund was
created pursuant to the Pooling and Servicing Agreement dated as of the Cutoff
Date specified above (the "Agreement"), between SAMI, as depositor (the
"Depositor"), Norwest, as master servicer, Provident, as servicer and The First
National Bank of Chicago, as trustee (the "Trustee"), a summary of certain of
the pertinent provisions of which is set forth hereafter. To the extent not
defined herein, capitalized terms used herein shall have the meaning ascribed to
them in the Agreement. This Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement, to which Agreement the Holder
of this Certificate by virtue of its acceptance hereof assents and by which such
Holder is bound.

                  Interest on this Certificate will accrue during the month
prior to the month in which a Distribution Date (as hereinafter defined) occurs
on the Certificate Principal Balance hereof at a per annum rate equal to the
Pass-Through Rate set forth above. The Trustee will distribute on the 25th day
of each month, or, if such 25th day is not a Business Day, the immediately
following Business Day (each, a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered at the close of business on the last Business Day (or if such last
day is not a Business Day, the Business Day immediately preceding such last day)
of the calendar month preceding the month of such Distribution Date, an amount
equal to the product of the Percentage Interest evidenced by this Certificate
and the amount (interest and principal, if any) required to be distributed to
the Holders of Certificates of the same Class as this Certificate. The Assumed
Final Distribution Date is the first anniversary of the Distribution Date
immediately following the latest scheduled maturity date of any Mortgage Loan
and is not likely to be the date on which the Certificate Principal Balance of
this Class of Certificates will be reduced to zero.

                  Distributions on this Certificate will be made by the Trustee
by check mailed to the address of the Person entitled thereto as such name and
address shall appear on the Certificate Register. Notwithstanding the above, the
final distribution on this Certificate will be made after due notice by the
Trustee of the pendency of such distribution and only upon presentation and
surrender of this Certificate at the office or agency appointed by the Trustee
for that purpose and designated in such notice. The Initial Certificate
Principal Balance of this Certificate is set forth above. The Certificate
Principal Balance hereof will be reduced to the extent of distributions
allocable to principal hereon and any Realized Losses allocable hereto.

                  Each Holder of this Certificate will be deemed to have agreed
to be bound by the restrictions set forth in the Agreement to the effect that
(i) each person holding or acquiring any Ownership Interest in this Certificate
must be a United States Person and a Permitted Transferee, (ii) the transfer of
any Ownership Interest in this Certificate will be conditioned upon the delivery
to the Trustee of, among other things, an affidavit to the effect that it is a
United States Person and Permitted Transferee, (iii) any attempted or purported
transfer of any Ownership Interest in this Certificate in violation of such
restrictions will be absolutely null and void and will vest no rights in the
purported transferee, and (iv) if any person other than a United States Person
and a Permitted Transferee acquires any Ownership Interest in this Certificate
in violation of such restrictions, then


                                      A-3-4

<PAGE>



the Depositor will have the right, in its sole discretion and without notice to
the Holder of this Certificate, to sell this Certificate to a purchaser selected
by the Company, which purchaser may be the Depositor, or any affiliate of the
Depositor, on such terms and conditions as the Depositor
may choose.

                  This Certificate may not be acquired directly or indirectly
by, or on behalf of, an employee benefit plan or other retirement arrangement
which is subject to Title I of the Employee Retirement Income Security Act of
1974, as amended, and/or section 4975 of the Internal Revenue Code of 1986, as
amended, unless the proposed transfer and/or holding of a Certificate and the
servicing, management and/or operation of the trust and its assets: (i) will not
result in any prohibited transaction which is not covered under an individual or
class prohibited transaction exemption, including, but not limited to,
Prohibited Transaction Exemption ("PTE") 84-14, PTE 91-38, PTE 90-1, PTE 95-60,
PTE 96-23 or Section 401(c) of ERISA and the regulations promulgated thereunder
and (ii) will not give rise to any additional fiduciary duties on the part of
the Depositor, the Master Servicer or the Trustee, which will be deemed
represented by an owner of a Book-Entry Certificate and will be evidenced by a
representation or an Opinion of Counsel to such effect by or on behalf of a
Holder of a Definitive Certificate.

                  This Certificate is one of a duly authorized issue of
Certificates designated as set forth on the face hereof (the "Certificates"),
issued in twenty-seven Classes. The Certificates, in the aggregate, evidence the
entire beneficial ownership interest in the Trust Fund formed pursuant to the
Agreement.

                  The Certificateholder, by its acceptance of this Certificate,
agrees that it will look solely to the Trust Fund for payment hereunder and that
the Trustee is not liable to the Certificateholders for any amount payable under
this Certificate or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

                  This Certificate does not purport to summarize the Agreement
and reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

                  The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Depositor and the rights of the Certificateholders under the
Agreement from time to time by the Depositor and the Trustee with the consent of
the Holders of Certificates evidencing Percentage Interests aggregating not less
than
66-
2/3% (or in certain cases, Holders of Certificates of affected Classes
evidencing such percentage of the Percentage Interests thereof). Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

                  As provided in the Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
with the Trustee upon surrender of this Certificate for registration of transfer
at the offices or agencies maintained by the Trustee for such purposes, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Trustee


                                      A-3-5

<PAGE>



duly executed by the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates in authorized denominations
representing a like aggregate Percentage Interest will be issued to the
designated transferee.

                  The Certificates are issuable only as registered Certificates
without coupons in the Classes and denominations specified in the Agreement. As
provided in the Agreement and subject to certain limitations therein set forth,
this Certificate is exchangeable for one or more new Certificates evidencing the
same Class and in the same aggregate Percentage Interest, as requested by the
Holder surrendering the same.

                  No service charge will be made to the Certificateholders for
any such registration of transfer, but the Trustee may require payment of a sum
sufficient to cover any tax or other governmental charge payable in connection
therewith. The Depositor, the Master Servicer, the Servicer, the Trustee and any
agent of any of them may treat the Person in whose name this Certificate is
registered as the owner hereof for all purposes, and none of the Depositor, the
Master Servicer, the Servicer, the Trustee or any such agent shall be affected
by notice to the contrary.

                  The obligations created by the Agreement and the Trust Fund
created thereby (other than the obligations to make payments to
Certificateholders with respect to the termination of the Agreement) shall
terminate upon the earlier of (i) the later of the (A) final payment or other
liquidation (or Advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Fund and (B) disposition of all property acquired upon
foreclosure or deed in lieu of foreclosure of any Mortgage Loan and the
remittance of all funds due under the Agreement, or (ii) the optional repurchase
by the party named in the Agreement of all the Mortgage Loans and other assets
of the Trust Fund in accordance with the terms of the Agreement. Such optional
repurchase may be made only on or after the Distribution Date on which the
aggregate unpaid principal balance of the Mortgage Loans is less than the
percentage of the aggregate Stated Principal Balance specified in the Agreement
of the Mortgage Loans at the Cut-off Date. The exercise of such right will
effect the early retirement of the Certificates. In no event, however, will the
Trust Fund created by the Agreement continue beyond the expiration of 21 years
after the death of certain persons identified in the Agreement.

                  Unless this Certificate has been countersigned by an
authorized signatory of the Trustee by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any purpose.


                                      A-3-6

<PAGE>



                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.


Dated: November 30, 1998            THE FIRST NATIONAL BANK OF CHICAGO
                                       Not in its individual capacity but solely
                                       as Trustee


                                    By:_________________________________________
                                       Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class A-__ Certificates referred to in the
within-mentioned Agreement.

                                    THE FIRST NATIONAL BANK OF CHICAGO
                                       Authorized signatory of The First
                                       National Bank of Chicago, not in its
                                       individual capacity but solely as Trustee



                                    By:________________________________________
                                       Authorized Signatory




                                      A-3-7

<PAGE>



                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto (Please print or typewrite name and address including
postal zip code of assignee) a Percentage Interest evidenced by the within
Mortgage Pass-Through Certificate and hereby authorizes the transfer of
registration of such interest to assignee on the Certificate Register of the
Trust Fund.

                  I (We) further direct the Certificate Registrar to issue a new
Certificate of a like denomination and Class, to the above named assignee and
deliver such Certificate to the following address:______________________________

________________________________________________________________________________

________________________________________________________________________________






Dated:          ________________________________________________________________
                             Signature by or on behalf of assignor




                                             ___________________________________
                                                    Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

                  The assignee should include the following for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
for the account of _______________________________ account number __________,
or, if mailed by check, to _________________________________________. Applicable
statements should be mailed to ________________________________________________.

                  This information is provided by ______________________, the
assignee named above, or ____________________________, as its agent.


                                      A-3-8

<PAGE>



                                   EXHIBIT B-1

                           FORM OF CLASS B CERTIFICATE


                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE").

                  THE CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE WILL BE
DECREASED BY THE PRINCIPAL PAYMENTS HEREON AND ANY REALIZED LOSSES ALLOCABLE
HERETO. ACCORDINGLY, FOLLOWING THE INITIAL ISSUANCE OF THE CERTIFICATES, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE WILL BE DIFFERENT FROM THE
DENOMINATION SHOWN BELOW. ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN ITS
CERTIFICATE PRINCIPAL BALANCE BY INQUIRY OF THE TRUSTEE NAMED HEREIN.

                  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE ISSUER OR ITS AGENT FOR
REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED BY AN
AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS
MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED OWNER HEREOF,
CEDE & CO., HAS AN INTEREST HEREIN.]

                  [THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED
UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY
STATE AND MAY NOT BE RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO
SUCH ACT AND LAWS OR IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT
FROM REGISTRATION UNDER SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS
TRANSFERRED IN ACCORDANCE WITH THE PROVISIONS OF SECTION 5.02 OF THE AGREEMENT.]

                  THIS CERTIFICATE MAY NOT BE ACQUIRED DIRECTLY OR INDIRECTLY
BY, OR ON BEHALF OF, AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT
WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED, AND/OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED, UNLESS THE PROPOSED TRANSFER AND/OR HOLDING OF A CERTIFICATE AND THE
SERVICING, MANAGEMENT AND/OR OPERATION OF THE TRUST AND ITS ASSETS: (I) WILL NOT
RESULT IN ANY PROHIBITED TRANSACTION WHICH IS NOT


                                      B-1-1

<PAGE>



COVERED UNDER AN INDIVIDUAL OR CLASS PROHIBITED TRANSACTION EXEMPTION,
INCLUDING, BUT NOT LIMITED TO, PROHIBITED TRANSACTION EXEMPTION ("PTE") 84-14,
PTE 91-38, PTE 90-1, PTE 95-60, PTE 96-23 OR SECTION 401(C) OF ERISA AND THE
REGULATIONS TO BE PROMULGATED THEREUNDER AND (II) WILL NOT GIVE RISE TO ANY
ADDITIONAL FIDUCIARY DUTIES ON THE PART OF THE DEPOSITOR, THE MASTER SERVICER,
THE SERVICER OR THE TRUSTEE, WHICH WILL BE DEEMED REPRESENTED BY AN OWNER OF A
BOOK-ENTRY CERTIFICATE AND WILL BE EVIDENCED BY A REPRESENTATION OR AN OPINION
OF COUNSEL TO SUCH EFFECT BY OR ON BEHALF OF A HOLDER OF A DEFINITIVE
CERTIFICATE.

                  [THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES
OF APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THE ISSUE DATE OF THIS CERTIFICATE IS NOVEMBER 30, 1998.
ASSUMING THAT THE MORTGAGE LOANS PREPAY AT 275% OF THE STANDARD PREPAYMENT
ASSUMPTION (AS DESCRIBED IN THE PROSPECTUS SUPPLEMENT), [AND ASSUMING A CONSTANT
PASS-THROUGH RATE EQUAL TO THE INITIAL PASS-THROUGH RATE,] THIS CERTIFICATE HAS
BEEN ISSUED WITH NO MORE THAN $_____ OF OID PER $1,000 OF INITIAL CERTIFICATE
PRINCIPAL BALANCE, THE YIELD TO MATURITY IS ___% AND THE AMOUNT OF OID
ATTRIBUTABLE TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $_______ PER $1,000
OF INITIAL CERTIFICATE PRINCIPAL BALANCE, COMPUTED USING THE APPROXIMATE METHOD.
NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON
THE STANDARD PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE OR AS TO THE CONSTANCY
OF THE PASS-THROUGH RATE.]


                                      B-1-2

<PAGE>



Certificate No. 1                     ___% Pass-Through Rate

Class B-__

Date of Pooling and Servicing
Agreement and Cut-off Date:
November 1, 1998

First Distribution Date:              Aggregate Initial Certificate Principal 
December 28, 1998                     Balance of this Certificate as of the 
                                      Cut-off Date:  $_________________

Master Servicer:                      Initial Certificate Principal Balance of 
Norwest Bank Minnesota, N.A.          this Certificate as of the Cut-off Date: 
                                      $_____________

Servicer:
Provident Funding Associates, L.P.    CUSIP 86358H _____

Assumed Final
Distribution Date:
January 25, 2029


                        MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 1998-11

         evidencing a percentage interest in the distributions allocable to the
         Class B-__ Certificates with respect to a Trust Fund consisting
         primarily of a pool of conventional one- to four-family fixed interest
         rate mortgage loans sold by STRUCTURED ASSET MORTGAGE INVESTMENTS INC.

                  This Certificate is payable solely from the assets of the
Trust Fund, and does not represent an obligation of or interest in Structured
Asset Mortgage Investments Inc., the Master Servicer, the Servicer or the
Trustee referred to below or any of their affiliates or any other person.
Neither this Certificate nor the underlying Mortgage Loans are guaranteed or
insured by any governmental entity or by Structured Asset Mortgage Investments
Inc., the Master Servicer, the Servicer or the Trustee or any of their
affiliates or any other person. None of Structured Asset Mortgage Investments
Inc., the Master Servicer, the Servicer or any of their affiliates will have any
obligation with respect to any certificate or other obligation secured by or
payable from payments on the Certificates.

                  This certifies that _________________ is the registered owner
of the Percentage Interest evidenced hereby in the beneficial ownership interest
of Certificates of the same Class as this Certificate in a trust (the "Trust
Fund") generally consisting of thirty year, first lien, fixed rate mortgages
secured by one- to four- family residences and individual condominium units
(collectively, the "Mortgage Loans") sold by Structured Asset Mortgage
Investments Inc. ("SAMI"). The Mortgage Loans were sold by Provident Funding
Associates, L.P. ("Provident") to SAMI. Norwest Bank


                                      B-1-3

<PAGE>



Minnesota, National Association ("Norwest") will act as master servicer of the
Mortgage Loans (the "Master Servicer," which term includes any successors
thereto under the Agreement referred to below) and Provident will act as
servicer of the Mortgage Loans (the "Servicer," which term includes any
successors thereto under the Agreement referred to below). The Trust Fund was
created pursuant to the Pooling and Servicing Agreement dated as of the Cut-off
Date specified above (the "Agreement"), between SAMI, as depositor (the
"Depositor"), Norwest, as master servicer, Provident, as servicer, and The First
National Bank of Chicago, as trustee (the "Trustee"), a summary of certain of
the pertinent provisions of which is set forth hereafter. To the extent not
defined herein, capitalized terms used herein shall have the meaning ascribed to
them in the Agreement. This Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement, to which Agreement the Holder
of this Certificate by virtue of its acceptance hereof assents and by which such
Holder is bound.

                  Interest on this Certificate will accrue during the month
prior to the month in which a Distribution Date (as hereinafter defined) occurs
on the Certificate Principal Balance hereof at a per annum rate equal to the
Pass-Through Rate set forth above. The Trustee will distribute on the 25th day
of each month, or, if such 25th day is not a Business Day, the immediately
following Business Day (each, a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered at the close of business on the last Business Day (or if such last
day is not a Business Day, the Business Day immediately preceding such last day)
of the calendar month preceding the month of such Distribution Date, an amount
equal to the product of the Percentage Interest evidenced by this Certificate
and the amount (of interest and principal, if any) required to be distributed to
the Holders of Certificates of the same Class as this Certificate. The Assumed
Final Distribution Date is the first anniversary of the Distribution Date
immediately following the latest scheduled maturity date of any Mortgage Loan
and is not likely to be the date on which the Certificate Principal Balance of
this Class of Certificates will be reduced to zero.

                  Distributions on this Certificate will be made by the Trustee
by check mailed to the address of the Person entitled thereto as such name and
address shall appear on the Certificate Register or, if such Person so requests
by notifying the Trustee in writing as specified in the Agreement.
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Trustee of the pendency of such distribution and
only upon presentation and surrender of this Certificate at the office or agency
appointed by the Trustee for that purpose and designated in such notice. The
Initial Certificate Principal Balance of this Certificate is set forth above.
The Certificate Principal Balance hereof will be reduced to the extent of
distributions allocable to principal hereon and any Realized Losses allocable
hereto.

                  [No transfer of this Certificate will be made unless such
transfer is exempt from the registration requirements of the Securities Act of
1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws. In the event that such a transfer is to be
made, (i) the Trustee or the Depositor may require an opinion of counsel
acceptable to and in form and substance satisfactory to the Trustee and the
Depositor that such transfer is exempt (describing the applicable exemption and
the basis therefor) from or is being made pursuant to the registration
requirements of the Securities Act of 1933, as amended, and of any applicable
statute of any state and (ii) the transferee shall execute an investment letter
in the form described by the Agreement. The Holder hereof desiring to effect
such transfer shall, and does hereby agree to, indemnify the Trustee, the
Depositor, the Master Servicer, the Servicer and the Certificate


                                      B-1-4

<PAGE>



Registrar acting on behalf of the Trustee against any liability that may result
if the transfer is not so exempt or is not made in accordance with such Federal
and state laws.]

                  This Certificate may not be acquired directly or indirectly
by, or on behalf of, an employee benefit plan or other retirement arrangement
which is subject to Title I of the Employee Retirement Income Security Act of
1974, as amended, and/or section 4975 of the Internal Revenue Code of 1986, as
amended, unless the proposed transfer and/or holding of a Certificate and the
servicing, management and/or operation of the trust and its assets: (i) will not
result in any prohibited transaction which is not covered under an individual or
class prohibited transaction exemption, including, but not limited to,
Prohibited Transaction Exemption ("PTE") 84-14, PTE 91-38, PTE 90-1, PTE 95-60,
PTE 96-23 or Section 401(c) of ERISA and the regulations promulgated thereunder
and (ii) will not give rise to any additional fiduciary duties on the part of
the Depositor, the Master Servicer, the Servicer or the Trustee, which will be
deemed represented by an owner of a Book-Entry Certificate and will be evidenced
by a representation or an Opinion of Counsel to such effect by or on behalf of a
Holder of a Definitive Certificate.

                  This Certificate is one of a duly authorized issue of
Certificates designated as set forth on the face hereof (the "Certificates"),
issued in twenty-seven Classes. The Certificates, in the aggregate, evidence the
entire beneficial ownership interest in the Trust Fund formed pursuant to the
Agreement.

                  The Certificateholder, by its acceptance of this Certificate,
agrees that it will look solely to the Trust Fund for payment hereunder and that
the Trustee is not liable to the Certificateholders for any amount payable under
this Certificate or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

                  This Certificate does not purport to summarize the Agreement
and reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

                  The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Depositor and the rights of the Certificateholders under the
Agreement from time to time by the Depositor and the Trustee with the consent of
the Holders of Certificates evidencing Percentage Interests aggregating not less
than 66- 2/3% (or in certain cases, Holders of Certificates of affected Classes
evidencing such percentage of the Percentage Interests thereof). Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

                  As provided in the Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registrable
with the Trustee upon surrender of this Certificate for registration of transfer
at the offices or agencies maintained by the Trustee for such purposes, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Trustee duly executed by the Holder hereof or such Holder's
attorney duly authorized in writing, and


                                      B-1-5

<PAGE>



thereupon one or more new Certificates in authorized denominations representing
a like aggregate Percentage Interest will be issued to the designated
transferee.

                  The Certificates are issuable only as registered Certificates
without coupons in the Classes and denominations specified in the Agreement. As
provided in the Agreement and subject to certain limitations therein set forth,
this Certificate is exchangeable for one or more new Certificates evidencing the
same Class and in the same aggregate Percentage Interest, as requested by the
Holder surrendering the same.

                  No service charge will be made to the Certificateholders for
any such registration of transfer, but the Trustee may require payment of a sum
sufficient to cover any tax or other governmental charge payable in connection
therewith. The Depositor, the Master Servicer, the Servicer, the Trustee and any
agent of any of them may treat the Person in whose name this Certificate is
registered as the owner hereof for all purposes, and none of the Depositor, the
Master Servicer, the Servicer, the Trustee or any such agent shall be affected
by notice to the contrary.

                  The obligations created by the Agreement and the Trust Fund
created thereby (other than the obligations to make payments to
Certificateholders with respect to the termination of the Agreement) shall
terminate upon the earlier of (i) the later of the (A) final payment or other
liquidation (or Advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Fund and (B) disposition of all property acquired upon
foreclosure or deed in lieu of foreclosure of any Mortgage Loan and the
remittance of all funds due under the Agreement, or (ii) the optional repurchase
by the party named in the Agreement of all the Mortgage Loans and other assets
of the Trust Fund in accordance with the terms of the Agreement. Such optional
repurchase may be made only on or after the Distribution Date on which the
aggregate unpaid principal balance of the Mortgage Loans is less than the
percentage of the aggregate Stated Principal Balance specified in the Agreement
of the Mortgage Loans at the Cut-off Date. The exercise of such right will
effect the early retirement of the Certificates. In no event, however, will the
Trust Fund created by the Agreement continue beyond the expiration of 21 years
after the death of certain persons identified in the Agreement.

                  Unless this Certificate has been countersigned by an
authorized signatory of the Trustee by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any purpose.


                                      B-1-6

<PAGE>

                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed.


Dated: November 30, 1998            THE FIRST NATIONAL BANK OF CHICAGO
                                       Not in its individual capacity but solely
                                       as Trustee


                                    By:_________________________________________
                                       Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class A-__ Certificates referred to in the
within-mentioned Agreement.

                                    THE FIRST NATIONAL BANK OF CHICAGO
                                       Authorized signatory of The First
                                       National Bank of Chicago, not in its
                                       individual capacity but solely as Trustee



                                    By:________________________________________
                                       Authorized Signatory




                                      B-1-7

<PAGE>



                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto (Please print or typewrite name and address including
postal zip code of assignee) a Percentage Interest evidenced by the within
Mortgage Pass-Through Certificate and hereby authorizes the transfer of
registration of such interest to assignee on the Certificate Register of the
Trust Fund.

                  I (We) further direct the Certificate Registrar to issue a new
Certificate of a like denomination and Class, to the above named assignee and
deliver such Certificate to the following address:______________________________

________________________________________________________________________________

________________________________________________________________________________






Dated:          ________________________________________________________________
                             Signature by or on behalf of assignor




                                             ___________________________________
                                                    Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

                  The assignee should include the following for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
for the account of _______________________________ account number __________,
or, if mailed by check, to _________________________________________. Applicable
statements should be mailed to ________________________________________________.

                  This information is provided by ______________________, the
assignee named above, or ____________________________, as its agent.




                                      B-1-8

<PAGE>


                                    EXHIBIT C

                           FORM OF CUSTODIAL AGREEMENT
                           ---------------------------

                  THIS CUSTODIAL AGREEMENT (as amended and supplemented from
time to time, the "Agreement"), dated as of November 30, 1998, by and among THE
FIRST NATIONAL BANK OF CHICAGO, as trustee (including its successors under the
Pooling Agreement defined below, the "Trustee"), STRUCTURED ASSET MORTGAGE
INVESTMENTS INC., as company (together with any successor in interest, the
"Company"), NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as master servicer
(together with any successor in interest or successor under the Pooling
Agreement referred to below, the "Master Servicer"), PROVIDENT FUNDING
ASSOCIATES, L.P., as servicer (the "Servicer") and NORWEST BANK MINNESOTA,
NATIONAL ASSOCIATION, as custodian (together with any successor in interest or
any successor appointed hereunder, the "Custodian").


                          W I T N E S S E T H  T H A T :
                          - - - - - - - - - -  - - - -

                  WHEREAS, the Company, the Master Servicer, the Servicer and
the Trustee have entered into a Pooling and Servicing Agreement, dated as of
November 1, 1998, relating to the issuance of Structured Asset Mortgage
Investments Inc., Mortgage Pass-Through Certificates, Series 1998-11 (as in
effect on the date of this agreement, the "Original Pooling Agreement," and as
amended and supplemented from time to time, the "Pooling Agreement"); and

                  WHEREAS, the Custodian has agreed to act as agent for the
Trustee for the purposes of receiving and holding certain documents and other
instruments delivered by the Company, the Master Servicer and the Servicer under
the Pooling Agreement, all upon the terms and conditions and subject to the
limitations hereinafter set forth;

                  NOW, THEREFORE, in consideration of the premises and the
mutual covenants and agreements hereinafter set forth, the Trustee, the Company,
the Master Servicer, the Servicer and the Custodian hereby agree as follows:


                                    ARTICLE I

                                   Definitions

                  Capitalized terms used in this Agreement and not defined
herein shall have the meanings assigned in the Original Pooling Agreement,
unless otherwise required by the context herein.




                                       C-1

<PAGE>



                                   ARTICLE II

                          Custody of Mortgage Documents

                  Section 2.1. CUSTODIAN TO ACT AS AGENT; ACCEPTANCE OF MORTGAGE
FILES. The Custodian, as the duly appointed agent of the Trustee for these
purposes, acknowledges receipt of the Mortgage Files relating to the Mortgage
Loans identified on the schedule attached hereto (the "Mortgage Files") and
declares that it holds and will hold the Mortgage Files as agent for the
Trustee, in trust, for the use and benefit of all present and future
Certificateholders.

                  Section 2.2. RECORDATION OF ASSIGNMENTS. If any Mortgage File
includes one or more assignments of Mortgage to the Trustee that have not been
recorded, each such assignment shall be delivered by the Custodian to the
Company for the purpose of recording it in the appropriate public office for
real property records, and the Company, at no expense to the Custodian, shall
promptly cause to be recorded in the appropriate public office for real property
records each such assignment of Mortgage and, upon receipt thereof from such
public office, shall return each such assignment of Mortgage to the Custodian.

                  Section 2.3.  REVIEW OF MORTGAGE FILES.

                  (a) On or prior to the Closing Date, the Custodian shall
deliver to the Trustee an Initial Certification in the form annexed hereto as
Exhibit One evidencing receipt of a Mortgage File for each Mortgage Loan listed
on the Schedule attached hereto (the "Mortgage Loan Schedule").

                  (b) Within 45 days of the Closing Date, the Custodian agrees,
for the benefit of Certificateholders, to review, in accordance with the
provisions of Section 2.02 of the Pooling Agreement, each Mortgage File, and
shall deliver to the Trustee an Interim Certification in the form annexed hereto
as Exhibit Two to the effect that all documents required to be delivered
pursuant to Section 2.01 of the Pooling Agreement have been executed and
received and that such documents relate to the Mortgage Loans identified on the
Mortgage Loan Schedule, except for any exceptions listed on Schedule A attached
to such Interim Certification. Within 45 days of the Closing Date, the Custodian
agrees, for the benefit of Certificateholders, to review, in accordance with the
provisions of Section 2.02 of the Pooling Agreement, each such document, and
shall deliver to the Trustee an Interim Certification in the form attached
hereto as Exhibit Two to the effect that all such documents relate to the
Mortgage Loans identified on the Mortgage Loan Schedule, except for any
exceptions listed on Schedule A attached to such Interim Certification. The
Custodian shall be under no duty or obligation to inspect, review or examine
said documents, instruments, certificates or other papers to determine that the
same are genuine, enforceable, or appropriate for the represented purpose or
that they have actually been recorded or that they are other than what they
purport to be on their face. Upon receipt of written notification from the
Master Servicer or the Servicer, signed by a Servicing Officer, that the Master
Servicer or the Servicer, as the case may be, has made a deposit into the
Custodial Account in payment for the purchase of the related Mortgage Loan in an
amount equal to the Purchase Price for such Mortgage Loan, the Custodian shall
release to the Master Servicer or the Servicer the related Mortgage File.



                                       C-2

<PAGE>



                  (c) Upon receipt of all documents required to be in the
Mortgage Files the Custodian shall deliver to the Trustee a Final Certification
in the form annexed hereto as Exhibit Three evidencing the completeness of the
Mortgage Files.

                  Upon receipt of written request from the Trustee, the
Custodian shall as soon as practicable supply the Trustee with a list of all of
the documents relating to the Mortgage Loans then contained in the Mortgage
Files.

                  Section 2.4. NOTIFICATION OF BREACHES OF REPRESENTATIONS AND
WARRANTIES. Upon discovery by the Custodian of a breach of any representation or
warranty made by the Servicer or the Company as set forth in the Pooling
Agreement with respect to a Mortgage Loan relating to a Mortgage File, the
Custodian shall give prompt written notice to the Company, the Master Servicer,
the Servicer and the Trustee.

                  Section 2.5. CUSTODIAN TO COOPERATE; RELEASE OF MORTGAGE
FILES. Upon the repurchase or substitution of any Mortgage Loan pursuant to
Article II of the Pooling Agreement or payment in full of any Mortgage Loan, or
the receipt by the Servicer of a notification that payment in full will be
escrowed in a manner customary for such purposes, the Servicer shall immediately
notify the Custodian by a certification in the form of Exhibit E to the Pooling
Agreement (which certification shall include a statement to the effect that all
amounts received or to be received in connection with such payment which are
required to be deposited in the Custodial Account pursuant to Section 3.10 of
the Pooling Agreement have been or will be so deposited) of a Servicing Officer
and shall request delivery to it of the Mortgage File. The Custodian agrees,
upon receipt of such certification and request, promptly to release to the
Servicer the related Mortgage File. The Servicer shall deliver to the Custodian
and the Custodian agrees to accept the Mortgage Note and other documents
constituting the Mortgage File with respect to any Qualified Substitute Mortgage
Loan.

                  From time to time as is appropriate for the servicing or
foreclosures of any Mortgage Loan, including, for this purpose, collection under
any Primary Insurance Policy, the Servicer shall deliver to the Custodian a
certificate in the form of Exhibit E to the Pooling Agreement of a Servicing
Officer requesting that possession of all of the Mortgage File be released to
the Servicer and certifying as to the reason for such release and that such
release will not invalidate any insurance coverage provided in respect of the
Mortgage Loan under any of the Insurance Policies. With such certificate, the
Servicer shall deliver to the Custodian a trust receipt signed by a Servicing
Officer on behalf of the Servicer, and upon receipt of the foregoing, the
Custodian shall deliver the Mortgage File or such document to the Servicer. The
Servicer shall cause each Mortgage File or any document therein so released to
be returned to the Custodian when the need therefor by the Servicer no longer
exists, unless (i) the Mortgage Loan has been liquidated and the Liquidation
Proceeds relating to the Mortgage Loan have been deposited in the Custodial
Account or (ii) the Mortgage File or such document has been delivered to an
attorney, or to a public trustee or other public official as required by law,
for purposes of initiating or pursuing legal action or other proceedings for the
foreclosure of the Mortgaged Property either judicially or non-judicially, and
the Servicer has delivered to the Custodian a certificate of a Servicing Officer
certifying as to the name and address of the Person to which such Mortgage File
or such document was delivered and the purpose or purposes of such delivery. In
the event of the liquidation of a Mortgage Loan,


                                       C-3

<PAGE>



the Custodian shall deliver the trust receipt with respect thereto to the
Servicer upon deposit of the related Liquidation Proceeds in the Custodial
Account as provided in the Pooling Agreement.

                  Section 2.6. ASSUMPTION AGREEMENTS. In the event that any
assumption agreement or substitution of liability agreement is entered into with
respect to any Mortgage Loan subject to this Agreement in accordance with the
terms and provisions of the Pooling Agreement, the Servicer shall notify the
Custodian and the Master Servicer that such assumption or substitution agreement
has been completed by forwarding to the Custodian the original of such
assumption or substitution agreement, which shall be added to the related
Mortgage File and, for all purposes, shall be considered a part of such Mortgage
File to the same extent as all other documents and instruments constituting
parts thereof.


                                   ARTICLE III

                            Concerning the Custodian

                  Section 3.1. CUSTODIAN A BAILEE AND AGENT OF THE TRUSTEE. With
respect to each Mortgage Note, Mortgage and other documents constituting each
Mortgage File which are delivered to the Custodian, the Custodian is exclusively
the bailee and agent of the Trustee and has no instructions to hold any Mortgage
Note or Mortgage for the benefit of any person other than the Trustee and the
Certificateholders and undertakes to perform such duties and only such duties as
are specifically set forth in this Agreement. Except upon compliance with the
provisions of Section 2.5 of this Agreement, no Mortgage Note, Mortgage or
Mortgage File shall be delivered by the Custodian to the Company, the Servicer
or the Master Servicer or otherwise released from the possession of the
Custodian.

                  Section 3.2. INDEMNIFICATION. The Servicer hereby agrees to
indemnify and hold the Custodian harmless from and against all claims,
liabilities, losses, actions, suits or proceedings at law or in equity, or any
other expenses, fees or charges of any character or nature, which the Custodian
may incur or with which the Custodian may be threatened by reason of its acting
as custodian under this Agreement, including indemnification of the Custodian
against any and all expenses, including attorney's fees if counsel for the
Custodian has been approved by the Servicer, and the cost of defending any
action, suit or proceedings or resisting any claim. Notwithstanding the
foregoing, it is specifically understood and agreed that in the event any such
claim, liability, loss, action, suit or proceeding or other expense, fee or
charge shall have been caused by reason of any negligent act, negligent failure
to act or willful misconduct on the part of the Custodian, or which shall
constitute a willful breach of its duties hereunder, the indemnification
provisions of this Agreement shall not apply.

                  Section 3.3. CUSTODIAN MAY OWN CERTIFICATES. The Custodian in
its individual or any other capacity may become the owner or pledgee of
Certificates with the same rights it would have if it were not Custodian.

                  Section 3.4. MASTER SERVICER TO PAY CUSTODIAN'S FEES AND
EXPENSES. The Master Servicer covenants and agrees to pay to the Custodian from
time to time, and the Custodian shall


                                       C-4

<PAGE>



be entitled to, reasonable compensation for all services rendered by it in the
exercise and performance of any of the powers and duties hereunder of the
Custodian, and the Master Servicer will pay or reimburse the Custodian upon its
request for all reasonable expenses, disbursements and advances incurred or made
by the Custodian in accordance with any of the provisions of this Agreement
(including the reasonable compensation and the expenses and disbursements of its
counsel and of all persons not regularly in its employ), except any such
expense, disbursement or advance as may arise from its negligence or bad faith.

                  Section 3.5. CUSTODIAN MAY RESIGN; TRUSTEE MAY REMOVE
CUSTODIAN. The Custodian may resign from the obligations and duties hereby
imposed upon it as such obligations and duties relate to its acting as Custodian
of the Mortgage Loans. Upon receiving such notice of resignation, the Trustee
shall either take custody of the Mortgage Files itself and give prompt notice
thereof to the Company, the Master Servicer, the Servicer and the Custodian, or
promptly appoint a successor Custodian by written instrument, in duplicate, one
copy of which instrument shall be delivered to the resigning Custodian and one
copy to the successor Custodian. If the Trustee shall not have taken custody of
the Mortgage Files and no successor Custodian shall have been so appointed and
have accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Custodian may petition any court of competent
jurisdiction for the appointment of a successor Custodian.

                  The Trustee may remove the Custodian at any time with the
consent of the Master Servicer and the Servicer. In such event, the Trustee
shall appoint, or petition a court of competent jurisdiction to appoint, a
successor Custodian hereunder. Any successor Custodian shall be a depository
institution subject to supervision or examination by federal or state authority
shall be able to satisfy the other requirements contained in Section 3.7 and
shall be unaffiliated with the Servicer or the Company.

                  Any resignation or removal of the Custodian and appointment of
a successor Custodian pursuant to any of the provisions of this Section 3.5
shall become effective upon acceptance of appointment by the successor
Custodian. The Trustee shall give prompt notice to the Company, the Master
Servicer and the Servicer of the appointment of any successor Custodian. No
successor Custodian shall be appointed by the Trustee without the prior approval
of the Company, the Master Servicer and the Servicer.

                  Section 3.6. MERGER OR CONSOLIDATION OF CUSTODIAN. Any Person
into which the Custodian may be merged or converted or with which it may be
consolidated, or any Person resulting from any merger, conversion or
consolidation to which the Custodian shall be a party, or any Person succeeding
to the business of the Custodian, shall be the successor of the Custodian
hereunder, without the execution or filing of any paper or any further act on
the part of any of the parties hereto, anything herein to the contrary
notwithstanding.

                  Section 3.7. REPRESENTATIONS OF THE CUSTODIAN. The Custodian
hereby represents that it is a depository institution subject to supervision or
examination by a federal or state authority, has a combined capital and surplus
of at least $15,000,000 and is qualified to do business in the jurisdictions in
which it will hold any Mortgage File.



                                       C-5

<PAGE>



                                   ARTICLE IV

                            Miscellaneous Provisions

                  Section 4.1. NOTICES. All notices, requests, consents and
demands and other communications required under this Agreement or pursuant to
any other instrument or document delivered hereunder shall be in writing and,
unless otherwise specifically provided, may be delivered personally, by telegram
or telex, or by registered or certified mail, postage prepaid, return receipt
requested, at the addresses specified on the signature page hereof (unless
changed by the particular party whose address is stated herein by similar notice
in writing), in which case the notice will be deemed delivered when received.

                  Section 4.2. AMENDMENTS. No modification or amendment of or
supplement to this Agreement shall be valid or effective unless the same is in
writing and signed by all parties hereto, and neither the Company, the Master
Servicer, the Servicer nor the Trustee shall enter into any amendment hereof
except as permitted by the Pooling Agreement. The Trustee shall give prompt
notice to the Custodian of any amendment or supplement to the Pooling Agreement
and furnish the Custodian with written copies thereof.

                  SECTION 4.3. GOVERNING LAW. THIS AGREEMENT SHALL BE DEEMED A
CONTRACT MADE UNDER THE LAWS OF THE STATE OF NEW YORK AND SHALL BE CONSTRUED AND
ENFORCED IN ACCORDANCE WITH AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK.

                  Section 4.4. RECORDATION OF AGREEMENT. To the extent permitted
by applicable law, this Agreement is subject to recordation in all appropriate
public offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the properties subject to the Mortgages are
situated, and in any other appropriate public recording office or elsewhere,
such recordation to be effected by the Servicer and at its expense on direction
by the Trustee (pursuant to the request of holders of Certificates evidencing
undivided interests in the aggregate of not less than 25% of the Trust Fund),
but only upon direction accompanied by an Opinion of Counsel reasonably
satisfactory to the Servicer to the effect that the failure to effect such
recordation is likely to materially and adversely affect the interests of the
Certificateholders.

                  For the purpose of facilitating the recordation of this
Agreement as herein provided and for other purposes, this Agreement may be
executed simultaneously in any number of counterparts, each of which
counterparts shall be deemed to be an original, and such counterparts shall
constitute but one and the same instrument.

                  Section 4.5. SEVERABILITY OF PROVISIONS. If any one or more of
the covenants, agreements, provisions or terms of this Agreement shall be for
any reason whatsoever held invalid, then such covenants, agreements, provisions
or terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement or of the Certificates
or the rights of the holders thereof.


                                       C-6

<PAGE>



                  IN WITNESS WHEREOF, this Agreement is executed as of the date
first above written.

Address:                                THE FIRST NATIONAL BANK OF CHICAGO as
                                        Trustee

One North State Street, 9th Floor
Chicago, Illinois  60602

Attention: Structured Asset Mortgage
           Investments Inc. Series 
           1998-11
                                        By:_____________________________________
                                        Name:
                                        Title:


Address:                                STRUCTURED ASSET MORTGAGE
                                        INVESTMENTS INC.
245 Park Avenue
New York, New York  10167

                                        By:_____________________________________
                                        Name:
                                        Title:


Address:                                NORWEST BANK MINNESOTA,
                                        NATIONAL ASSOCIATION, as
                                        Master Servicer
11000 Broken Land Parkway
Columbia, Maryland  21044
                                        By:_____________________________________
                                        Name:
                                        Title:     Director


Address:                                NORWEST BANK MINNESOTA,
                                        NATIONAL ASSOCIATION, as Custodian
1015 10th Avenue S.E., MS 0031
Minneapolis, Minnesota  55414

                                        By:_____________________________________
                                        Name:
                                        Title:     Trust Officer


                                       C-7

<PAGE>



Address:                                PROVIDENT FUNDING ASSOCIATES, L.P.
                                        By: Provident Funding Group, Inc.
1633 Bayshore Highway, Suite 155        Its General Partner
Burlingame, California 94010

                                        By:_____________________________________
                                        Name:
                                        Title:


                                       C-8

<PAGE>



STATE OF ILLINOIS         )
                          ) ss:
COUNTY OF COOK            )


                  On the 30th day of November, 1998, before me, a notary public
in and for said State, personally appeared ___________________, known to me to
be a _________________ of The First National Bank of Chicago, a national banking
association that executed the within instrument, and also known to me to be the
person who executed it on behalf of said corporation and acknowledged to me that
such corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.



                                            _______________________________
                                                     Notary Public


[SEAL]


                                       C-9

<PAGE>



STATE OF MINNESOTA        )
                          ) ss:
COUNTY OF HENNEPIN        )


                  On the 30th day of November, 1998, before me, a notary public
in and for said State, personally appeared __________________ known to me to be
a Trust Officer of Norwest Bank Minnesota, National Association, a national
banking association that executed the within instrument, and also known to me to
be the person who executed it on behalf of said national banking association,
and acknowledged to me that such national banking association executed the
within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.




                                   _____________________________________
                                              Notary Public


[SEAL]


                                      C-10

<PAGE>



STATE OF NEW YORK          )
                           ) ss:
COUNTY OF NEW YORK         )


                  On the 30th day of November, 1998, before me, a notary public
in and for said State, personally appeared _____________, known to me to be a
___________of Structured Asset Mortgage Investments Inc., one of the
corporations that executed the within instrument, and also known to me to be the
person who executed it on behalf of said corporation, and acknowledged to me
that such corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.

                              ____________________________________
                                          Notary Public

[Notarial Seal]




STATE OF NEW YORK          )
                           ) ss:
COUNTY OF NEW YORK         )


                  On the 30th day of November, 1998, before me, a notary public
in and for said State, personally appeared ______________, known to me to be a
__________of Norwest Bank Minnesota, National Association, one of the
corporations that executed the within instrument, and also known to me to be the
person who executed it on behalf of said corporation, and acknowledged to me
that such corporation executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.


                              ____________________________________
                                          Notary Public

[Notarial Seal]


                                      C-11

<PAGE>



STATE OF CALIFORNIA         )
                            ) ss:
COUNTY OF ___________       )


                  On the 30th day of November, 1998, before me, a notary public
in and for said State, personally appeared __________________ known to me to be
a ________________ of Provident Funding Group, Inc., the general partner of
Provident Funding Associates, L.P., a California limited partnership that
executed the within instrument, and also known to me to be the person who
executed it on behalf of said California limited partnership, and acknowledged
to me that such California limited partnership executed the within instrument.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.





                              ____________________________________
                                          Notary Public


[SEAL]


                                      C-12

<PAGE>



                                   EXHIBIT ONE

                                FORM OF CUSTODIAN
                              INITIAL CERTIFICATION


                                                              November 30, 1998


The First National Bank of Chicago
One North State Street, 9th Floor
Chicago, Illinois  60602

Attention:  Structured Asset Mortgage Investments Inc., Series 1998-11

  Re:  Custodial Agreement, dated as of November 30, 1998, by and among The
       First National Bank of Chicago, Structured Asset Mortgage Investments
       Inc., Provident Funding Associates, L.P. and Norwest Bank Minnesota,
       National Association, Mortgage Pass-through Certificates, Series 1998-11
       ------------------------------------------------------------------------

Ladies and Gentlemen:

                  In accordance with Section 2.3 of the above-captioned
Custodial Agreement, and subject to Section 2.02 of the Pooling Agreement, the
undersigned, as Custodian, hereby certifies that it has received a Mortgage File
(which contains an original Mortgage Note) to the extent required in Section
2.01 of the Pooling Agreement with respect to each Mortgage Loan listed in the
Mortgage Loan Schedule.

                  Capitalized words and phrases used herein shall have the
respective meanings assigned to them in the above-captioned Custodial Agreement.

                                      NORWEST BANK MINNESOTA,
                                      NATIONAL ASSOCIATION



                                      By:__________________________
                                      Name:________________________
                                      Title:_______________________


                                      C-13

<PAGE>



                                   EXHIBIT TWO

                     FORM OF CUSTODIAN INTERIM CERTIFICATION



                                                              November __, 1998


The First National Bank of Chicago
One North State Street, 9th Floor
Chicago, Illinois  60602

Attention:  Structured Asset Mortgage Investments Inc., Series 1998-11

       Re:  Custodial Agreement, dated as of November 30, 1998, by and among The
            First National Bank of Chicago, Structured Asset Mortgage
            Investments Inc., Provident Funding Associates, L.P. and Norwest
            Bank Minnesota, National Association, Mortgage Pass-through
            Certificates, Series 1998-11
            --------------------------------------------------------------------


Ladies and Gentlemen:

                  In accordance with Section 2.3 of the above-captioned
Custodial Agreement, the undersigned, as Custodian, hereby certifies that it has
received a Mortgage File to the extent required pursuant to Section 2.01 of the
Pooling Agreement with respect to each Mortgage Loan listed in the Mortgage Loan
Schedule, and it has reviewed the Mortgage File and the Mortgage Loan Schedule
and has determined that: all required documents have been executed and received
and that such documents related to the Mortgage Loans identified on the Mortgage
Loan Schedule, with any exceptions listed on Schedule A attached hereto.

                  Capitalized words and phrases used herein shall have the
respective meanings assigned to them in the above-captioned Custodial Agreement.

                                             NORWEST BANK MINNESOTA,
                                             NATIONAL  ASSOCIATION



                                             By:_________________________
                                             Name:_______________________
                                             Title:______________________


                                      C-14

<PAGE>



                                  EXHIBIT THREE

                      FORM OF CUSTODIAN FINAL CERTIFICATION



                                                              November __, 1998



The First National Bank of Chicago
One North State Street, 9th Floor
Chicago, Illinois  60602

Attention:  Structured Asset Mortgage Investments Inc., Series 1998-11

    Re: Custodial Agreement, dated as of November 30, 1998, by and among The
        First National Bank of Chicago, Structured Asset Mortgage Investments
        Inc., Provident Funding Associates, L.P. and Norwest Bank Minnesota,
        National Association, Mortgage Pass-through Certificates, Series 1998-11

Ladies and Gentlemen:

                  In accordance with Section 2.3 of the above-captioned
Custodial Agreement, the undersigned, as Custodian, hereby certifies that it has
received a Mortgage File with respect to each Mortgage Loan listed in the
Mortgage Loan Schedule containing with respect to each such Mortgage Loan:

                   (i) The original Mortgage Note, endorsed without recourse to
         the order of the Trustee and showing an unbroken chain of endorsements
         from the originator thereof to the Person endorsing it to the Trustee
         or an original lost note affidavit from the related Seller stating that
         the original Mortgage Note was lost, misplaced or destroyed, together
         with a copy of the related Mortgage Note;

                  (ii) The original Mortgage with evidence of recording
         indicated thereon or a copy of the Mortgage certified by the public
         recording office in which such mortgage has been recorded;

                 (iii) An original Assignment of the Mortgage to the Trustee
         with evidence of recording indicated thereon or a copy of such
         assignment certified by the public recording office in which such
         assignment has been recorded;

                  (iv) With respect to each Mortgage Loan, the original recorded
         assignment or assignments of the Mortgage showing an unbroken chain of
         title from the originator thereof to the Person assigning it to the
         Trustee or a copy of such assignment or assignments of the


                                      C-15

<PAGE>



         Mortgage certified by the public recording office in which such
         assignment or assignments have been recorded; and

                   (v) The original of each modification, assumption, extension
         or guaranty agreement, if any, relating to such Mortgage Loan or a copy
         of each modification, assumption, extension or guaranty agreement
         certified by the public recording office in which such document has
         been recorded.

                  Capitalized words and phrases used herein shall have the
respective meanings assigned to them in the above-captioned Custodial Agreement.

                                   NORWEST BANK MINNESOTA, NATIONAL
                                   ASSOCIATION


                                   By:___________________________________
                                   Name:_________________________________
                                   Title:________________________________



                                      C-16

<PAGE>



                                    EXHIBIT D

                                Remittance Report














                                       D-1

<PAGE>



                                    EXHIBIT E

                        REQUEST FOR RELEASE OF DOCUMENTS


TO:      Norwest Bank Minnesota, N.A.
         1015  10th Avenue S.E.
         Minneapolis, MN  55414-0031

   Re:  Custodial Agreement dated as of November 30, 1998, among Structured
        Asset Mortgage Investments Inc., as Company, Norwest Bank Minnesota,
        N.A., as Master Servicer, Provident Funding Associates, L.P., as
        Servicer, The First National Bank of Chicago, as Trustee and Norwest
        Bank Minnesota, N.A., as Custodian

         In connection with the administration of the Mortgage Loans held by you
as Custodian for the Owner pursuant to the above-captioned Custodial Agreement,
we request the release, and hereby acknowledge receipt, of the Custodian's
Mortgage File for the Mortgage Loan described below, for the reason indicated.

Mortgage Loan Number:
- --------------------

Mortgagor Name, Address & Zip Code:
- ----------------------------------

Reason For Requesting Documents: (Check One)
- -------------------------------
_____    1.       Mortgage Paid in Full
_____    2.       Foreclosure
_____    3.       Substitution
_____    4.       Other Liquidation (Repurchases, etc.)
_____    5.       Nonliquidation            Reason:___________________

Address to which Custodian should 
Deliver the Custodian's Mortgage File:  ______________________________
                                        ______________________________
                                        ______________________________

                                             By:______________________
                                                (authorized signer)

                                             Issuer:__________________
                                             Address:_________________
                                                     _________________

                                             Date:____________________

Custodian
- ---------
Norwest Bank Minnesota, N.A.

Please acknowledge the execution of the above request by your signature and date
below:

_______________________                      __________________________
Signature                                    Date

Documents returned to Custodian:
_________________________________            __________________________
Custodian                                    Date


                                       E-1

<PAGE>



                                   EXHIBIT F-1

                     FORM OF INVESTOR REPRESENTATION LETTER

                                            ______________, 19__

Structured Asset Mortgage Investments Inc.
245 Park Avenue
New York, New York 10167

The First National Bank of Chicago
One North State Street
Chicago, Illinois  60602

Norwest Bank Minnesota, National Association
1100 Broken Lane Parkway
Columbia, Maryland 21044

Provident Funding Associates, L.P.
1633 Bayshore Highway, Suite 155
Burlingame, California 64010

Attention: Structured Asset Mortgage Investments Inc. Series 1998-11

                  Re:      Mortgage Pass-Through Certificates,
                           Series 1998-11, Class B-__
                           -----------------------------------

Ladies and Gentlemen:

                  _________________________ (the "Purchaser") intends to
purchase from ___________________________ (the "Seller") $_____________ Initial
Certificate Principal Balance of Mortgage Pass-Through Certificates, Series
1998-11, Class B-__ (the "Certificates"), issued pursuant to the Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of
November 1, 1998 among Structured Asset Mortgage Investments Inc., as depositor
(the "Depositor"), Norwest Bank Minnesota, National Association, as master
servicer (the "Master Servicer"), Provident Funding Associates, L.P., as
servicer (the "Servicer"), and The First National Bank of Chicago, as trustee
(the "Trustee"). All terms used herein and not otherwise defined shall have the
meanings set forth in the Pooling and Servicing Agreement. The Purchaser hereby
certifies, represents and warrants to, and covenants with, the Depositor, the
Trustee, the Master Servicer and the Servicer that:

                           1. The Purchaser understands that (a) the
                  Certificates have not been and will not be registered or
                  qualified under the Securities Act of 1933, as amended (the
                  "Act") or any state securities law, (b) the Depositor is not
                  required to so register or qualify the Certificates, (c) the
                  Certificates may be resold only if registered and qualified
                  pursuant to the provisions of the Act or any state securities
                  law, or if an


                                      F-1-1

<PAGE>



                  exemption from such registration and qualification is
                  available, (d) the Pooling and Servicing Agreement contains
                  restrictions regarding the transfer of the Certificates and
                  (e) the Certificates will bear a legend to the foregoing
                  effect.

                           2. The Purchaser is acquiring the Certificates for
                  its own account for investment only and not with a view to or
                  for sale in connection with any distribution thereof in any
                  manner that would violate the Act or any applicable state
                  securities laws.

                           3. The Purchaser is (a) a substantial, sophisticated
                  institutional investor having such knowledge and experience in
                  financial and business matters, and, in particular, in such
                  matters related to securities similar to the Certificates,
                  such that it is capable of evaluating the merits and risks of
                  investment in the Certificates, (b) able to bear the economic
                  risks of such an investment and (c) an "accredited investor"
                  within the meaning of Rule 501(a) promulgated pursuant to the
                  Act.

                           4. The Purchaser has been furnished with, and has had
                  an opportunity to review (a) [a copy of the Private Placement
                  Memorandum, dated ___________________, 19__, relating to the
                  Certificates (b)] a copy of the Pooling and Servicing
                  Agreement and [b] [c] such other information concerning the
                  Certificates, the Mortgage Loans and the Depositor as has been
                  requested by the Purchaser from the Depositor or the Seller
                  and is relevant to the Purchaser's decision to purchase the
                  Certificates. The Purchaser has had any questions arising from
                  such review answered by the Depositor or the Seller to the
                  satisfaction of the Purchaser. [If the Purchaser did not
                  purchase the Certificates from the Seller in connection with
                  the initial distribution of the Certificates and was provided
                  with a copy of the Private Placement Memorandum (the
                  "Memorandum") relating to the original sale (the "Original
                  Sale") of the Certificates by the Depositor, the Purchaser
                  acknowledges that such Memorandum was provided to it by the
                  Seller, that the Memorandum was prepared by the Depositor
                  solely for use in connection with the Original Sale and the
                  Depositor did not participate in or facilitate in any way the
                  purchase of the Certificates by the Purchaser from the Seller,
                  and the Purchaser agrees that it will look solely to the
                  Seller and not to the Depositor with respect to any damage,
                  liability, claim or expense arising out of, resulting from or
                  in connection with (a) error or omission, or alleged error or
                  omission, contained in the Memorandum, or (b) any information,
                  development or event arising after the date of the
                  Memorandum.]

                           5. The Purchaser has not and will not nor has it
                  authorized or will it authorize any person to (a) offer,
                  pledge, sell, dispose of or otherwise transfer any
                  Certificate, any interest in any Certificate or any other
                  similar security to any person in any manner, (b) solicit any
                  offer to buy or to accept a pledge, disposition of other
                  transfer of any Certificate, any interest in any Certificate
                  or any other similar security from any person in any manner,
                  (c) otherwise approach or negotiate with respect to any
                  Certificate, any interest in any Certificate or any other
                  similar security with any person in any manner, (d) make any
                  general solicitation by means


                                      F-1-2

<PAGE>



                  of general advertising or in any other manner or (e) take any
                  other action, that (as to any of (a) through (e) above) would
                  constitute a distribution of any Certificate under the Act,
                  that would render the disposition of any Certificate a
                  violation of Section 5 of the Act or any state securities law,
                  or that would require registration or qualification pursuant
                  thereto. The Purchaser will not sell or otherwise transfer any
                  of the Certificates, except in compliance with the provisions
                  of the Pooling and Servicing Agreement.

                  6. The Purchaser hereby certifies, represents and warrants to,
                  and covenants with the Depositor, the Trustee, the Master
                  Servicer and the Servicer that the following statements in (a)
                  or (b) are correct:

                           (a) it is not acquiring the Certificates directly or
                           indirectly by, or on behalf of, an employee benefit
                           plan or other retirement arrangement which is subject
                           to Title I of the Employee Retirement Income Security
                           Act of 1974, as amended, and/or section 4975 of the
                           Internal Revenue Code of 1986, as amended, or

                           (b) it is providing a representation or an opinion of
                           counsel to the effect that the proposed transfer
                           and/or holding of the Certificates and the servicing,
                           management and/or operation of the Trust and its
                           assets: (I) will not result in any prohibited
                           transaction which is not covered under an individual
                           or class prohibited transaction exemption, including,
                           but not limited to, Prohibited Transaction Exemption
                           ("PTE") 84-14, PTE 91-38, PTE 90-1, PTE 95-60, PTE
                           96-23 or Section 401(c) of ERISA and the regulations
                           promulgated thereunder and (II) will not give rise to
                           any additional fiduciary duties on the part of the
                           Depositor, the Master Servicer, the Servicer or the
                           Trustee.


                  In addition, the Purchaser hereby certifies, represents and
warrants to, and covenants with, the Depositor, the Trustee, the Master Servicer
and the Servicer that the Purchaser will not transfer such Certificates to any
Plan or person unless either such Plan or person meets the
requirements set forth in either (a) or (b) above.


                                         Very truly yours,


                                         _______________________________________
                                         (Purchaser)

                                         By:____________________________________
                                         Name:__________________________________
                                         Title:_________________________________


                                      F-1-3

<PAGE>



                                   EXHIBIT F-2

                    FORM OF TRANSFEROR REPRESENTATION LETTER




                                          ___________, 19__

Structured Asset Mortgage Investments Inc.
245 Park Avenue
New York, New York 10167

The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention: Structured Asset Mortgage Investments Inc. 1998-11

        Re: Mortgage Pass-Through Certificates,
            Series 1998-11, Class B-__
            -----------------------------------

Ladies and Gentlemen:

                  In connection with the sale by ___________ (the "Seller") to
________________ (the "Purchaser") of $_______________ Initial Certificate
Principal Balance of Mortgage Pass-Through Certificates, Series 1998-11, Class
B-__ (the "Certificates"), issued pursuant to the Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement"), dated as of November 1, 1998
among Structured Asset Mortgage Investments Inc., as depositor (the
"Depositor"), Norwest Bank Minnesota, National Association, as master servicer,
Provident Funding Associates, L.P., as servicer, and The First National Bank of
Chicago, as trustee (the "Trustee"). The Seller hereby certifies, represents and
warrants to, and covenants with, the Depositor and the Trustee that:

                  Neither the Seller nor anyone acting on its behalf has (a)
offered, pledged, sold, disposed of or otherwise transferred any Certificate,
any interest in any Certificate or any other similar security to any person in
any manner, (b) has solicited any offer to buy or to accept a pledge,
disposition or other transfer of any Certificate, any interest in any
Certificate or any other similar security from any person in any manner, (c) has
otherwise approached or negotiated with respect to any Certificate, any interest
in any Certificate or any other similar security with any person in any manner,
(d) has made any general solicitation by means of general advertising or in any
other manner, or (e) has taken any other action, that (as to any of (a) through
(e) above) would constitute a distribution of the Certificates under the
Securities Act of 1933 (the "Act"), that would render the disposition of any
Certificate a violation of Section 5 of the Act or any state securities law, or
that would require registration or qualification pursuant thereto. The Seller
will not act, in any manner set forth in the foregoing sentence with respect to
any Certificate. The Seller has


                                      F-2-1

<PAGE>



not and will not sell or otherwise transfer any of the Certificates, except in
compliance with the provisions of the Pooling and Servicing Agreement.

                                            Very truly yours,


                                            _________________________
                                            (Seller)



                                            By:__________________________
                                            Name:________________________
                                            Title:_______________________


                                      F-2-2

<PAGE>



                                   EXHIBIT F-3


                  [FORM OF RULE 144A INVESTMENT REPRESENTATION]


             Description of Rule 144A Securities, including numbers:
             _______________________________________________________
             _______________________________________________________
             _______________________________________________________

                  The undersigned seller, as registered holder (the "Seller"),
intends to transfer the Rule 144A Securities described above to the undersigned
buyer (the "Buyer").

                  1. In connection with such transfer and in accordance with the
agreements pursuant to which the Rule 144A Securities were issued, the Seller
hereby certifies the following facts: Neither the Seller nor anyone acting on
its behalf has offered, transferred, pledged, sold or otherwise disposed of the
Rule 144A Securities, any interest in the Rule 144A Securities or any other
similar security to, or solicited any offer to buy or accept a transfer, pledge
or other disposition of the Rule 144A Securities, any interest in the Rule 144A
Securities or any other similar security from, or otherwise approached or
negotiated with respect to the Rule 144A Securities, any interest in the Rule
144A Securities or any other similar security with, any person in any manner, or
made any general solicitation by means of general advertising or in any other
manner, or taken any other action, that would constitute a distribution of the
Rule 144A Securities under the Securities Act of 1933, as amended (the "1933
Act"), or that would render the disposition of the Rule 144A Securities a
violation of Section 5 of the 1933 Act or require registration pursuant thereto,
and that the Seller has not offered the Rule 144A Securities to any person other
than the Buyer or another "qualified institutional buyer" as defined in Rule
144A under the 1933 Act.

                  2. The Buyer warrants and represents to, and covenants with,
the Seller, the Depositor, the Trustee, the Master Servicer and the Servicer (as
defined in the Pooling and Servicing Agreement (the "Agreement"), dated as of
November 1, 1998 among Norwest Bank Minnesota, National Association as Master
Servicer, Provident Funding Associates, L.P. as Servicer, Structured Asset
Mortgage Investments Inc. as Depositor, and The First National Bank of Chicago,
as trustee, pursuant to Section 5.02 of the Agreement as follows:

                           a. The Buyer understands that the Rule 144A
         Securities have not been registered under the 1933 Act or the
         securities laws of any state.

                           b. The Buyer considers itself a substantial,
         sophisticated institutional investor having such knowledge and
         experience in financial and business matters that it is capable of
         evaluating the merits and risks of investment in the Rule 144A
         Securities.



                                      F-3-1

<PAGE>



                           c. The Buyer has been furnished with all information
         regarding the Rule 144A Securities that it has requested from the
         Seller, the Trustee, the Master Servicer or the Servicer.

                           d. Neither the Buyer nor anyone acting on its behalf
         has offered, transferred, pledged, sold or otherwise disposed of the
         Rule 144A Securities, any interest in the Rule 144A Securities or any
         other similar security to, or solicited any offer to buy or accept a
         transfer, pledge or other disposition of the Rule 144A Securities, any
         interest in the Rule 144A Securities or any other similar security
         from, or otherwise approached or negotiated with respect to the Rule
         144A Securities, any interest in the Rule 144A Securities or any other
         similar security with, any person in any manner, or made any general
         solicitation by means of general advertising or in any other manner, or
         taken any other action, that would constitute a distribution of the
         Rule 144A Securities under the 1933 Act or that would render the
         disposition of the Rule 144A Securities a violation of Section 5 of the
         1933 Act or require registration pursuant thereto, nor will it act, nor
         has it authorized or will it authorize any person to act, in such
         manner with respect to the Rule 144A Securities.

                           e. The Buyer is a "qualified institutional buyer" as
         that term is defined in Rule 144A under the 1933 Act and has completed
         either of the forms of certification to that effect attached hereto as
         Annex 1 or Annex 2. The Buyer is aware that the sale to it is being
         made in reliance on Rule 144A. The Buyer is acquiring the Rule 144A
         Securities for its own account or the accounts of other qualified
         institutional buyers, understands that such Rule 144A Securities may be
         resold, pledged or transferred only (i) to a person reasonably believed
         to be a qualified institutional buyer that purchases for its own
         account or for the account of a qualified institutional buyer to whom
         notice is given that the resale, pledge or transfer is being made in
         reliance on Rule 144A, or (ii) pursuant to another exemption from
         registration under the 1933 Act.

                  3.       The Buyer

                           a. is not acquiring the Certificates directly or
         indirectly by, or on behalf of, an employee benefit plan or other
         retirement arrangement which is subject to Title I of the Employee
         Retirement Income Security Act of 1974, as amended, and/or section 4975
         of the Internal Revenue Code of 1986, as amended, or

                           b. is providing a representation or an opinion of
         counsel to the effect that the proposed transfer and/or holding of the
         Certificates and the servicing, management and/or operation of the
         Trust and its assets: (I) will not result in any prohibited transaction
         which is not covered under an individual or class prohibited
         transaction exemption, including, but not limited to, Prohibited
         Transaction Exemption ("PTE") 84-14, PTE 91-38, PTE 90-1, PTE 95-60,
         PTE 96-23 or Section 401(c) of ERISA and the regulations promulgated
         thereunder and (II) will not give rise to any additional fiduciary
         duties on the part of the Seller, the Depositor, the Master Servicer,
         the Servicer or the Trustee.




                                      F-3-2

<PAGE>



                  4. This document may be executed in one or more counterparts
and by the different parties hereto on separate counterparts, each of which,
when so executed, shall be deemed to be an original; such counterparts,
together, shall constitute one and the same document.


                  IN WITNESS WHEREOF, each of the parties has executed this
document as of the date set forth below.


_________________________________       _________________________________
Print Name of Seller                    Print Name of Buyer

By:______________________________       By:______________________________
   Name:                                   Name:
   Title:                                  Title:

Taxpayer Identification:                Taxpayer Identification:

No.______________________________       No.______________________________

Date:____________________________       Date:____________________________






                                      F-3-3

<PAGE>



                                                          ANNEX 1 TO EXHIBIT F-3
                                                          ----------------------


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

             [For Buyers Other Than Registered Investment Companies]

     The undersigned hereby certifies as follows in connection with the Rule
144A Investment Representation to which this Certification is attached:

         1. As indicated below, the undersigned is the President, Chief
Financial Officer, Senior Vice President or other executive officer of the
Buyer.

         2. In connection with purchases by the Buyer, the Buyer is a "qualified
institutional buyer" as that term is defined in Rule 144A under the Securities
Act of 1933 ("Rule 144A") because (i) the Buyer owned and/or invested on a
discretionary basis $______________________ in securities (except for the
excluded securities referred to below) as of the end of the Buyer's most recent
fiscal year (such amount being calculated in accordance with Rule 144A) and (ii)
the Buyer satisfies the criteria in the category marked below.

     ___     CORPORATION, ETC. The Buyer is a corporation (other than a bank,
             savings and loan association or similar institution), Massachusetts
             or similar business trust, partnership, or charitable organization
             described in Section 501(c)(3) of the Internal Revenue Code.

     ___     BANK. The Buyer (a) is a national bank or banking institution
             organized under the laws of any State, territory or the District of
             Columbia, the business of which is substantially confined to
             banking and is supervised by the State or territorial banking
             commission or similar official or is a foreign bank or equivalent
             institution, and (b) has an audited net worth of at least
             $25,000,000 as demonstrated in its latest annual financial
             statements, A COPY OF WHICH IS ATTACHED HERETO.


                                      F-3-4

<PAGE>



     ___     SAVINGS AND LOAN. The Buyer (a) is a savings and loan association,
             building and loan association, cooperative bank, homestead
             association or similar institution, which is supervised and
             examined by a State or Federal authority having supervision over
             any such institutions or is a foreign savings and loan association
             or equivalent institution and (b) has an audited net worth of at
             least $25,000,000 as demonstrated in its latest annual financial
             statements.

     ___     BROKER-DEALER. The Buyer is a dealer registered pursuant to Section
             15 of the Securities Exchange Act of 1934.

     ___     INSURANCE COMPANY. The Buyer is an insurance company whose primary
             and predominant business activity is the writing of insurance or
             the reinsuring of risks underwritten by insurance companies and
             which is subject to supervision by the insurance commissioner or a
             similar official or agency of a State or territory or the District
             of Columbia.

     ___     STATE OR LOCAL PLAN. The Buyer is a plan established and maintained
             by a State, its political subdivisions, or any agency or
             instrumentality of the State or its political subdivisions, for the
             benefit of its employees.

     ___     ERISA PLAN. The Buyer is an employee benefit plan within the
             meaning of Title I of the Employee Retirement Income Security Act
             of 1974.

     ___     INVESTMENT ADVISER. The Buyer is an investment adviser registered
             under the Investment Advisers Act of 1940.

     ___     SBIC. The Buyer is a Small Business Investment Company licensed by
             the U.S. Small Business Administration under Section 301(c) or (d)
             of the Small Business Investment Act of 1958.

     ___     BUSINESS DEVELOPMENT COMPANY. The Buyer is a business development
             company as defined in Section 202(a)(22) of the Investment Advisers
             Act of 1940.

     ___     TRUST FUND. The Buyer is a trust fund whose trustee is a bank or
             trust company and whose participants are exclusively (a) plans
             established and maintained by a State, its political subdivisions,
             or any agency or instrumentality of the State or its political
             subdivisions, for the benefit of its employees, or (b) employee
             benefit plans within the meaning of Title I of the Employee
             Retirement Income Security Act of 1974, but is not a trust fund
             that includes as participants individual retirement accounts or
             H.R. 10 plans.

             3. The term "SECURITIES" as used herein DOES NOT INCLUDE (i)
securities of issuers that are affiliated with the Buyer, (ii) securities that
are part of an unsold allotment to or subscription by the Buyer, if the Buyer is
a dealer, (iii) bank deposit notes and certificates of deposit, (iv) loan
participations, (v) repurchase agreements, (vi) securities owned but subject to
a repurchase agreement and (vii) currency, interest rate and commodity swaps.



                                      F-3-5

<PAGE>



             4. For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Buyer, the Buyer used the
cost of such securities to the Buyer and did not include any of the securities
referred to in the preceding paragraph. Further, in determining such aggregate
amount, the Buyer may have included securities owned by subsidiaries of the
Buyer, but only if such subsidiaries are consolidated with the Buyer in its
financial statements prepared in accordance with generally accepted accounting
principles and if the investments of such subsidiaries are managed under the
Buyer's direction. However, such securities were not included if the Buyer is a
majority-owned, consolidated subsidiary of another enterprise and the Buyer is
not itself a reporting company under the Securities Exchange Act of 1934.

             5. The Buyer acknowledges that it is familiar with Rule 144A and
understands that the seller to it and other parties related to the Certificates
are relying and will continue to rely on the statements made herein because one
or more sales to the Buyer may be in reliance on Rule
144A.

  ___         ___       Will the Buyer be purchasing the Rule 144A
  Yes         No        Securities only for the Buyer's own account?

             6. If the answer to the foregoing question is "no", the Buyer
agrees that, in connection with any purchase of securities sold to the Buyer for
the account of a third party (including any separate account) in reliance on
Rule 144A, the Buyer will only purchase for the account of a third party that at
the time is a "qualified institutional buyer" within the meaning of Rule 144A.
In addition, the Buyer agrees that the Buyer will not purchase securities for a
third party unless the Buyer has obtained a current representation letter from
such third party or taken other appropriate steps contemplated by Rule 144A to
conclude that such third party independently meets the definition of "qualified
institutional buyer" set forth in Rule 144A.

             7. The Buyer will notify each of the parties to which this
certification is made of any changes in the information and conclusions herein.
Until such notice is given, the Buyer's purchase of Rule 144A Securities will
constitute a reaffirmation of this certification as of the date of such
purchase.


                                     ______________________________________
                                     Print Name of Buyer

                                     By:     ______________________________
                                             Name:
                                             Title:

                                     Date:_________________________________


                                      F-3-6

<PAGE>



                                                          ANNEX 2 TO EXHIBIT F-3
                                                          ----------------------


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

              [For Buyers That Are Registered Investment Companies]


                  The undersigned hereby certifies as follows in connection with
the Rule 144A Investment Representation to which this Certification is attached:

                   1. As indicated below, the undersigned is the President,
Chief Financial Officer or Senior Vice President of the Buyer or, if the Buyer
is a "qualified institutional buyer" as that term is defined in Rule 144A under
the Securities Act of 1933 ("Rule 144A") because Buyer is part of a Family of
Investment Companies (as defined below), is such an officer of the Adviser.

                  2. In connection with purchases by Buyer, the Buyer is a
"qualified institutional buyer" as defined in SEC Rule 144A because (i) the
Buyer is an investment company registered under the Investment Company Act of
1940, and (ii) as marked below, the Buyer alone, or the Buyer's Family of
Investment Companies, owned at least $100,000,000 in securities (other than the
excluded securities referred to below) as of the end of the Buyer's most recent
fiscal year. For purposes of determining the amount of securities owned by the
Buyer or the Buyer's Family of Investment Companies, the cost of such securities
was used.

____              The Buyer owned $___________________ in securities (other than
                  the excluded securities referred to below) as of the end of
                  the Buyer's most recent fiscal year (such amount being
                  calculated in accordance with Rule 144A).

____              The Buyer is part of a Family of Investment Companies which
                  owned in the aggregate $______________ in securities (other
                  than the excluded securities referred to below) as of the end
                  of the Buyer's most recent fiscal year (such amount being
                  calculated in accordance with Rule 144A).

                  3. The term "FAMILY OF INVESTMENT COMPANIES" as used herein
means two or more registered investment companies (or series thereof) that have
the same investment adviser or investment advisers that are affiliated (by
virtue of being majority owned subsidiaries of the same parent or because one
investment adviser is a majority owned subsidiary of the other).

                  4. The term "SECURITIES" as used herein does not include (i)
securities of issuers that are affiliated with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) bank deposit notes and certificates
of deposit, (iii) loan participations, (iv) repurchase agreements, (v)
securities owned but subject to a repurchase agreement and (vi) currency,
interest rate and commodity swaps.

                  5. The Buyer is familiar with Rule 144A and understands that
each of the parties to which this certification is made are relying and will
continue to rely on the statements made


                                      F-3-7

<PAGE>



herein because one or more sales to the Buyer will be in reliance on Rule 144A.
In addition, the Buyer will only purchase for the Buyer's own account.

                  6. The undersigned will notify each of the parties to which
this certification is made of any changes in the information and conclusions
herein. Until such notice, the Buyer's purchase of Rule 144A Securities will
constitute a reaffirmation of this certification by the
undersigned as of the date of such purchase.


                                     _______________________________
                                     Print Name of Buyer


                                     By:____________________________
                                        Name:_______________________
                                        Title:______________________

                                     IF AN ADVISER:


                                     _______________________________
                                     Print Name of Buyer


                                      Date:



                                      F-3-8

<PAGE>



                                   EXHIBIT F-4

                         FORM OF TRANSFEROR CERTIFICATE


                                                   __________________, 19__


Structured Asset Mortgage Investments Inc.
245 Park Avenue
New York, New York 10167

The First National Bank of Chicago
One North State Street
Chicago, Illinois 60602

Attention: Structured Asset Mortgage Investments Inc. Series 1998-11

                  Re: Mortgage Pass-Through Certificates,
                      Series 1998-11, Class R
                      -----------------------------------

Ladies and Gentlemen:

                  This letter is delivered to you in connection with the
transfer by _______________________________ (the "Seller") to
_______________________________ (the "Purchaser") of $_____________ Initial
Certificate Principal Balance of Mortgage Pass-Through Certificates, Series
1998-11, Class R (the "Certificates"), pursuant to Section 5.02 of the Pooling
and Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of
November 1, 1998 among Structured Asset Mortgage Investments Inc., as depositor
(the "Depositor"), Norwest Bank Minnesota, National Association, as master
servicer (the "Master Servicer"), Provident Funding Associates, L.P., as
servicer and The First National Bank of Chicago, as trustee (the "Trustee"). All
terms used herein and not otherwise defined shall have the meanings set forth in
the Pooling and Servicing Agreement. The Seller hereby certifies, represents and
warrants to, and covenants with, the Depositor and the Trustee that:

                  1. No purpose of the Seller relating to the transfer of the
Certificate by the Seller to the Purchaser is or will be to impede the
assessment or collection of any tax.

                  2. The Seller understands that the Purchaser has delivered to
the Trustee and the Master Servicer a transfer affidavit and agreement in the
form attached to the Pooling and Servicing Agreement as Exhibit F-5. The Seller
does not know or believe that any representation
contained therein is false.

                  3. The Seller has at the time of the transfer conducted a
reasonable investigation of the financial condition of the Purchaser as
contemplated by Treasury Regulations Section 1.860E-1(c)(4)(i) and, as a result
of that investigation, the Seller has determined that the Purchaser


                                      F-4-1

<PAGE>



has historically paid its debts as they become due and has found no significant
evidence to indicate that the Purchaser will not continue to pay its debts as
they become due in the future. The Seller understands that the transfer of a
Class R Certificate may not be respected for United States income tax purposes
(and the Seller may continue to be liable for United States income taxes
associated therewith) unless the Seller has conducted such an investigation.

                  4. The Seller has no actual knowledge that the proposed
Transferee is not both a United States Person and a Permitted Transferee.

                                      Very truly yours,



                                      _____________________________________
                                      (Seller)


                                      By:__________________________________
                                      Name:________________________________
                                      Title:_______________________________



                                      F-4-2

<PAGE>



                                   EXHIBIT F-5

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT

STATE OF     )
             : ss.:
COUNTY OF    )

                  [NAME OF OFFICER], being first duly sworn, deposes and says:

                  1. That he/she is [Title of Officer] of [Name of Owner]
(record or beneficial owner of the Mortgage Pass-Through Certificates, Series
1998-11, Class R (the "Class R Certificates") (the "Owner")), a [savings
institution] [corporation] duly organized and existing under the laws of [the
State of __________________] [the United States], on behalf of which he/she
makes this affidavit and agreement.

                  2. That the Owner (i) is not and will not be as of [date of
transfer] a "disqualified organization" within the meaning of Section 860E(e)(5)
of the Internal Revenue Code of 1986, as amended (the "Code") or an "electing
large partnership' within the meaning of Section 775 of the Code, (ii) will
endeavor to remain other than a disqualified organization and an electing large
partnership for so long as it retains its ownership interest in the Class R
Certificates, and (iii) is acquiring the Class R Certificates for its own
account or for the account of another Owner from which it has received an
affidavit and agreement in substantially the same form as this affidavit and
agreement. (For this purpose, a "disqualified organization" means the United
States, any state or political subdivision thereof, any agency or
instrumentality of any of the foregoing (other than an instrumentality all of
the activities of which are subject to tax and, except for the Federal Home Loan
Mortgage Corporation, a majority of whose board of directors is not selected by
any such governmental entity) or any foreign government, international
organization or any agency or instrumentality of such foreign government or
organization, any rural electric or telephone cooperative, or any organization
(other than certain farmers' cooperatives) that is generally exempt from federal
income tax unless such organization is subject to the tax on unrelated business
taxable income).

                  3. That the Owner is aware (i) of the tax that would be
imposed on transfers of Class R Certificates to disqualified organizations under
the Code, that applies to all transfers of Class R Certificates after March 31,
1988; (ii) that such tax would be on the transferor, or, if such transfer is
through an agent (which person includes a broker, nominee or middleman) for a
disqualified organization, on the agent; (iii) that the person otherwise liable
for the tax shall be relieved of liability for the tax if the transferee
furnishes to such person an affidavit that the transferee is not a disqualified
organization and, at the time of transfer, such person does not have actual
knowledge that the affidavit is false; and (iv) that the Class R Certificates
may be "noneconomic residual interests" within the meaning of Treasury
regulations promulgated pursuant to the Code and that the transferor of a
noneconomic residual interest will remain liable for any taxes due with respect
to the income on such residual interest, unless no significant purpose of the
transfer was to impede the assessment or collection of tax.



                                      F-5-1

<PAGE>



                  4. That the Owner is aware of the tax imposed on a
"pass-through entity" holding Class R Certificates if at any time during the
taxable year of the pass-through entity a disqualified organization is the
record holder of an interest in such entity. (For this purpose, a "pass through
entity" includes a regulated investment company, a real estate investment trust
or common trust fund, a partnership, trust or estate, and certain cooperatives.)

                  5. That the Owner is aware that the Trustee will not register
the transfer of any Class R Certificates unless the transferee, or the
transferee's agent, delivers to it an affidavit and agreement, among other
things, in substantially the same form as this affidavit and agreement. The
Owner expressly agrees that it will not consummate any such transfer if it knows
or believes that any of the representations contained in such affidavit and
agreement are false.

                  6. That the Owner has reviewed the restrictions set forth on
the face of the Class R Certificates and the provisions of Section 5.02(e) of
the Pooling and Servicing Agreement under which the Class R Certificates were
issued (in particular, clause (iii)(A) and (iii)(B) of Section 5.02(e) which
authorize the Trustee to deliver payments to a person other than the Owner and
negotiate a mandatory sale by the Trustee in the event the Owner holds such
Certificates in violation of Section 5.02(e)). The Owner expressly agrees to be
bound by and to comply with such restrictions and provisions.

                  7. That the Owner consents to any additional restrictions or
arrangements that shall be deemed necessary upon advice of counsel to constitute
a reasonable arrangement to ensure that the Class R Certificates will only be
owned, directly or indirectly, by an Owner that is not a
disqualified organization.

                  8. The Owner's Taxpayer Identification Number is ____________.

                  9. This affidavit and agreement relates only to the Class R
Certificates held by the Owner and not to any other holder of the Class R
Certificates. The Owner understands that the liabilities described herein relate
only to the Class R Certificates.

                  10. That no purpose of the Owner relating to the transfer of
any of the Class R Certificates by the Owner is or will be to impede the
assessment or collection of any tax.

                  11. That the Owner has no present knowledge or expectation
that it will be unable to pay any United States taxes owed by it so long as any
of the Certificates remain outstanding. In this regard, the Owner hereby
represents to and for the benefit of the person from whom it acquired the Class
R Certificate that the Owner intends to pay taxes associated with holding such
Class R Certificate as they become due, fully understanding that it may incur
tax liabilities in excess of any cash flows generated by the Class R
Certificate.

                  12. That the Owner has no present knowledge or expectation
that it will become insolvent or subject to a bankruptcy proceeding for so long
as any of the Class R Certificates
remain outstanding.



                                      F-5-2

<PAGE>



                  13. The Owner is a citizen or resident of the United States, a
corporation, partnership (including an entity treated as a corporation or
partnership for federal income tax purposes) other entity created or organized
in, or under the laws of, the United States or any political subdivision thereof
(except, in the case of a partnership, to the extent provided in regulations),
an estate whose income from sources without the United States is includible in
gross income for United States federal income tax purposes regardless of its
connection with the conduct of a trade or business within the United States, or
a trust other than a "foreign trust" as defined in Section 7701(a)(31) of the
Code.

                  14. The Owner hereby certifies, represents and warrants to,
and covenants with the Depositor, the Trustee, the Master Servicer and the
Servicer that the following statements in (a) or (b) are accurate: the Owner (a)
is not acquiring the Certificates directly or indirectly by, or on behalf of, an
employee benefit plan or other retirement arrangement which is subject to Title
I of the Employee Retirement Income Security Act of 1974, as amended, and/or
section 4975 of the Internal Revenue Code of 1986, as amended, or

                  (b) is providing a representation or an opinion of counsel to
         the effect that the proposed transfer and/or holding of the
         Certificates and the servicing, management and/or operation of the
         Trust and its assets: (I) will not result in any prohibited transaction
         which is not covered under an individual or class prohibited
         transaction exemption, including, but not limited to, Prohibited
         Transaction Exemption ("PTE") 84-14, PTE 91-38, PTE 90-1, PTE 95-60,
         PTE 96-23 or Section 401(c) of ERISA and the regulations promulgated
         thereunder and (II) will not give rise to any additional fiduciary
         duties on the part of the Depositor, the Master Servicer, the Servicer
         or the Trustee.

         In addition, the Owner hereby certifies, represents and warrants to,
and covenants with, the Depositor, the Trustee, the Master Servicer and the
Servicer that the Owner will not transfer such Certificates to any Plan or
person unless either such Plan or person meets the requirements set forth in
either (a) or (b) above.

         Capitalized terms used but not defined herein shall have the meanings
assigned in the Pooling and Servicing Agreement.


                                      F-5-3

<PAGE>



                  IN WITNESS WHEREOF, the Owner has caused this instrument to be
executed on its behalf, pursuant to the authority of its Board of Directors, by
its [Title of Officer] and its corporate seal to be hereunto attached, attested
by its [Assistant] Secretary, this ____ day of
_______________, 199__.

                                 [NAME OF OWNER]


                                 By:__________________________________
                                    [Name of Officer]
                                    [Title of Officer]
[Corporate Seal]

ATTEST:


______________________________
[Assistant] Secretary



                  Personally appeared before me the above-named [Name of
Officer], known or proved to me to be the same person who executed the foregoing
instrument and to be the [Title of Officer] of the Owner, and acknowledged to me
that he/she executed the same as his/her free act
and deed and the free act and deed of the Owner.

                  Subscribed and sworn before me this ____ day of
________________, 199__.



                                       _________________________________
                                       NOTARY PUBLIC

                                       COUNTY OF________________________
                                       STATE OF_________________________
                                       My Commission expires the ____ day of
                                       _______________, 19__.


                                      F-5-4

<PAGE>



                                   EXHIBIT F-6

                       FORM OF ERISA REPRESENTATION LETTER

                                                     ______________, 19__


Structured Asset Mortgage Investments Inc.
245 Park Avenue
New York, New York 10167

The First National Bank of Chicago
One North State Street
Chicago, Illinois  60602

Norwest Bank Minnesota, National Association
1100 Broken Lane Parkway
Columbia, Maryland 21044

Provident Funding Associates, L.P.
1633 Bayshore Highway, Suite 155
Burlingame, California 64010

Attention: Structured Asset Mortgage Investments Inc. Series 1998-11

                  Re: Mortgage Pass-Through Certificates,
                      Series 1998-11, Class [X][PO][B-__]

Ladies and Gentlemen:

                  _________________________ (the "Purchaser") intends to
purchase from ___________________________ (the "Seller") $_____________ Initial
Certificate Principal Balance of Mortgage Pass-Through Certificates, Series
1998-11, Class [X][PO][B-__] (the "Certificates"), issued pursuant to the
Pooling and Servicing Agreement (the "Pooling and Servicing Agreement"), dated
as of November 1, 1998 among Structured Asset Mortgage Investments Inc., as
depositor (the "Depositor"), Norwest Bank Minnesota, National Association, as
master servicer (the "Master Servicer"), Provident Funding Associates, L.P., as
servicer (the "Servicer") and The First National Bank of Chicago, as trustee
(the "Trustee"). All terms used herein and not otherwise defined shall have the
meanings set forth in the Pooling and Servicing Agreement. The Purchaser hereby
certifies, represents and warrants to, and covenants with, the Depositor, the
Trustee, Master Servicer and the Servicer that:

                  (a) it is not acquiring the Certificates directly or
indirectly by, or on behalf of, an employee benefit plan or other retirement
arrangement which is subject to Title I of the Employee Retirement Income
Security Act of 1974, as amended, and/or section 4975 of the Internal Revenue
Code of 1986, as amended, or




<PAGE>



                  (b) it is providing a representation or an opinion of counsel
to the effect that the proposed transfer and/or holding of the Certificates and
the servicing, management and/or operation of the Trust and its assets: (I) will
not result in any prohibited transaction which is not covered under an
individual or class prohibited transaction exemption, including, but not limited
to, Prohibited Transaction Exemption ("PTE") 84-14, PTE 91-38, PTE 90-1, PTE
95-60, PTE 96-23 or Section 401(c) of ERISA and the regulations promulgated
thereunder and (II) will not give rise to any additional fiduciary duties on the
part of the Depositor, the Master Servicer, the Servicer or the Trustee.

         In addition, the Purchaser hereby certifies, represents and warrants
to, and covenants with, the Depositor, the Trustee, the Master Servicer and the
Servicer that the Purchaser will not transfer such Certificates to any Plan or
person unless such Plan or person meets the requirements set forth in either (a)
or (b) above.
                                      Very truly yours,

                                      __________________________________
                                      (Purchaser)

                                      By:_______________________________
                                      Name:_____________________________
                                      Title:____________________________


                                      F-6-2

<PAGE>



                                    EXHIBIT G

                             MORTGAGE LOAN SCHEDULE





                                       G-1
<PAGE>

<TABLE>
<CAPTION>
                                                SAMI 1998-11 MORTGAGE LOAN SCHEDULE

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG    
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE    
- ----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>     
  20803466  Yu             982 Hamilton Avenue                  Milpitas              CA   95035    360     185,000.00    7.8750  
  20804039  Miller         3110 Bayo Vista Avenue               Alameda               CA   94501    360     376,000.00    8.2500  
  70804465  Stoll          1688 Monaco Parkway                  Denver                CO   80220    360     270,500.00    7.3750  
 108060422  Vij            5335 Ligurian Drive                  San Jose              CA   95138    360     520,000.00    7.3750  
 108060455  Carrade        927 Ortega Street                    San Francisco         CA   94122    360     280,000.00    7.1250  
 108060576  Mahood         5213 Waller Avenue                   Fremont               CA   94536    360     300,000.00    7.1250  
 108060699  Tang           31 La Ronda                          Irvine                CA   92606    360     251,750.00    7.1250  
 108060712  Aplin          2861 Emerson Street                  Palo Alto             CA   94306    360     345,000.00    7.8750  
 108060713  Basel          2500 Graham Avenue                   Redondo Beach         CA   90278    180     260,000.00    6.5000  
 108070011  Hatefi         5339 Paso Del Rio Way                Concord               CA   94521    360     247,000.00    7.0000  
 108070039  Kirtley Jr.    3043 Balata Court                    Meridian              ID   83642    360     300,000.00    7.3750  
 108070070  Collins        66 Arroyo Coyote Road                Santa Fe              NM   87505    360     240,000.00    7.3750  
 108070440  Collins        32844 Ne Chamberlain Road            Corbett               OR   97019    360     240,000.00    7.5000  
 108070490  Teeter         22435 S. Parrot Creek Road           Oregon City           OR   97045    360     290,000.00    7.2500  
 108070511  Agnello        6423 Shelterwood Drive               Oakland               CA   94611    360     252,000.00    7.0000  
 108070521  Chase          11515 Se Mather Road                 Clackamas             OR   97015    360     316,000.00    6.8750  
 108070651  Lewis          741 36Th Avenue                      Santa Cruz            CA   95062    360     150,000.00    7.2500  
 108070664  Strapp         1426 Caddington Drive                Rancho Palos Verdes   CA   90275    360     289,000.00    7.5000  
 108070775  Peters         3024 Via La Selva                    Palos Verdes Estates  CA   90274    360     450,000.00    7.6250  
 108070830  Fischman       416 South Doheny                     Beverly Hills         CA   90210    360     496,000.00    7.3750  
 108080006  Chatterjee     181 Ada Avenue                       Mountain View         CA   94043    360     287,850.00    7.7500  
 108080154  Cook           380 Oak Crest Road                   San Anselmo           CA   94960    360     420,000.00    7.2500  
 108080162  TaoFan Chen   14320 Nw Mcnamee Rd.                  Portland              OR   97231    360     400,000.00    7.1250  
 108080211  Kozak          22006 Grant Avenue                   Torrance              CA   90503    360     279,900.00    7.7500  
 108080252  Pentek         1223 Birch Avenue                    San Mateo             CA   94402    360     308,000.00    6.8750  
 108080329  Coons          23236 West Savory Place              Valencia              CA   91354    360     296,000.00    7.3750  
 108080342  Mc Nally       2233 Peak Place                      Thousand Oaks         CA   91362    360     352,000.00    7.5000  
 108080385  Stewart        1321 Rebecca Drive                   Livermore             CA   94550    360     325,000.00    7.2500  
 108080387  Finka          4249 Dauntless Drive                 Rancho Palos Verdes   CA   90275    360     381,100.00    7.3750  
 108080408  Plomedahl      146 View Crest Drive                 Castle Rock           WA   98611    360     280,000.00    7.5000  
 108080443  Taylor         76 Tourmaline Avenue                 Livermore             CA   94550    360     307,000.00    7.0000  
 108080450  Parde          579 Curie Drive                      San Jose              CA   95123    360     300,000.00    7.2500  
 108080472  Beheshti       515 Ravenscourt Road                 Hillsborough          CA   94010    360     650,000.00    6.8750  
 108080499  Wilson         18444 Ne 199Th Street                Woodinville           WA   98072    360     323,000.00    7.2500  
 108080510  Schick         6769 Olive Branch Court              San Jose              CA   95120    360     560,000.00    9.5000  
 108080547  Sandhu         2101 Skyline Drive                   Milpitas              CA   95035    360     330,000.00    7.1250  
 108080559  Wrath          7203 St. George Lane                 San Jose              CA   95120    360     650,000.00    7.2500  
 108080589  Pittler        429 Shana Court                      Danville              CA   94526    360     308,000.00    7.2500  
 108080612  Gerstenberger  19910 Ne 253Rd Circle                Battle Ground         WA   98604    360     238,400.00    6.8750  
 108090025  Cantor         409 Portofino Drive                  San Carlos            CA   94070    360     429,100.00    7.3750  
 108090039  Wible          1330 Koch Lane                       San Jose              CA   95125    360     345,000.00    7.5000  
 108090072  Harman         124 Claremont Crest Court            San Ramon             CA   94583    360     324,000.00    7.2500  
 108090122  Mccartney      132 Megan Court                      Alamo                 CA   94507    360     495,000.00    7.0000  
 108090144  Blinn          9401 N.E.  27Th Street               Bellevue              WA   98004    360     480,000.00    7.0000  
 108090185  Marinelli      1255 Bernal Avenue                   Burlingame            CA   94010    360     405,000.00    7.2500  
 108090186  Chiu           5330 Reseda Circle                   Fremont               CA   94538    360     291,200.00    7.3750  
 108090189  Li             5099 Forest View Drive               San Jose              CA   95129    360     312,000.00    7.0000  
 108090222  Ashby          526 Calistoga Circle                 Fremont               CA   94536    360     319,500.00    6.8750  
 108090257  Kramer         2312 Kenwood Avenue                  San Jose              CA   95128    360     248,000.00    7.2500  
 108090270  Trujillo       2015 West Toscanini Drive            Rancho Palos Verdes   CA   90275    360     272,000.00    7.3750  
</TABLE>

<TABLE>
<CAPTION>

  LOAN                                PROP                  CURR          GROSS     POOL          LOAN     APPR         INTEREST
 NUMBER     NAME             FPD      TYPE    PANDI         BAL           RATE      STRIP    OCC  PURP     VALUE        PAID TO 
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>             <C>        <C>    <C>           <C>           <C>       <C>       <C>   <C>   <C>            <C>
  20803466  Yu              08/01/98   SF     1,341.38      184,485.70    7.8750    0.7875     O     R      295,000.00   11/01/98
  20804039  Miller          12/01/98   SF     2,824.76      376,000.00    8.2500    1.1625     O     P      470,000.00   11/01/98
  70804465  Stoll           09/01/98   SF     1,868.28      269,878.71    7.3750    0.2875     O     C      345,000.00   11/01/98
 108060422  Vij             11/01/98   SF     3,591.51      519,604.32    7.3750    0.2875     O     C      650,000.00   11/01/98
 108060455  Carrade         12/01/98   SF     1,886.41      280,000.00    7.1250    0.0375     O     P      380,000.00   11/01/98
 108060576  Mahood          12/01/98   SF     2,021.16      300,000.00    7.1250    0.0375     O     P      425,000.00   11/01/98
 108060699  Tang            09/01/98   SF     1,696.09      251,142.44    7.1250    0.0375     O     P      265,000.00   11/01/98
 108060712  Aplin           09/01/98   SF     2,501.49      344,283.03    7.8750    0.7875     O     C      465,000.00   11/01/98
 108060713  Basel           09/01/98   SF     2,264.88      257,416.42    6.5000    0.0000     O     R      302,000.00   11/01/98
 108070011  Hatefi          09/01/98   SF     1,643.30      246,389.06    7.0000    0.0025     O     P      260,000.00   11/01/98
 108070039  Kirtley Jr.     10/01/98   SF     2,072.03      299,542.05    7.3750    0.2875     O     R      720,000.00   11/01/98
 108070070  Collins         09/01/98   SF     1,657.62      239,448.76    7.3750    0.2875     O     C      311,000.00   11/01/98
 108070440  Collins         10/01/98   SF     1,678.11      239,642.66    7.5000    0.4125     O     C      327,000.00   11/01/98
 108070490  Teeter          10/01/98   SF     1,978.31      289,546.18    7.2500    0.1625     O     C      385,000.00   11/01/98
 108070511  Agnello         12/01/98   SF     1,676.56      252,000.00    7.0000    0.0025     O     R      360,000.00   11/01/98
 108070521  Chase           10/01/98   SF     2,075.90      315,467.52    6.8750    0.0000     O     C      398,000.00   11/01/98
 108070651  Lewis           11/01/98   SF     1,023.26      149,882.99    7.2500    0.1625     N     C      200,000.00   11/01/98
 108070664  Strapp          11/01/98   SF     2,020.73      288,785.52    7.5000    0.4125     O     C      365,000.00   11/01/98
 108070775  Peters          10/01/98   SF     3,185.07      449,346.54    7.6250    0.5375     O     C      640,000.00   11/01/98
 108070830  Fischman        10/01/98   4F     3,425.75      495,242.85    7.3750    0.2875     O     P      620,000.00   11/01/98
 108080006  Chatterjee      12/01/98   CO     2,062.19      287,850.00    7.7500    0.6625     O     P      310,000.00   11/01/98
 108080154  Cook            12/01/98   SF     2,865.14      420,000.00    7.2500    0.1625     O     C      560,000.00   11/01/98
 108080162  TaoFan Chen     11/01/98   SF     2,694.87      399,680.13    7.1250    0.0375     O     C      505,000.00   11/01/98
 108080211  Kozak           10/01/98   SF     2,005.24      279,503.62    7.7500    0.6625     O     P      312,000.00   11/01/98
 108080252  Pentek          12/01/98   SF     2,023.34      308,000.00    6.8750    0.0000     O     P      385,000.00   11/01/98
 108080329  Coons           11/01/98   SF     2,044.40      295,774.77    7.3750    0.2875     O     R      385,000.00   11/01/98
 108080342  Mc Nally        11/01/98   SF     2,461.24      351,738.76    7.5000    0.4125     O     R      470,000.00   11/01/98
 108080385  Stewart         10/01/98   SF     2,217.07      324,491.41    7.2500    0.1625     O     C      417,000.00   11/01/98
 108080387  Finka           12/01/98   SF     2,632.16      381,100.00    7.3750    0.2875     O     R      500,000.00   11/01/98
 108080408  Plomedahl       11/01/98   SF     1,957.80      279,792.20    7.5000    0.4125     O     C      352,000.00   11/01/98
 108080443  Taylor          12/01/98   SF     2,042.48      307,000.00    7.0000    0.0025     O     R      465,000.00   11/01/98
 108080450  Parde           10/01/98   SF     2,046.53      299,530.53    7.2500    0.1625     O     C      380,000.00   11/01/98
 108080472  Beheshti        11/01/98   SF     4,270.04      649,453.92    6.8750    0.0000     O     P    1,600,000.00   11/01/98
 108080499  Wilson          10/01/98   SF     2,203.43      322,494.54    7.2500    0.1625     O     C      410,000.00   11/01/98
 108080510  Schick          11/01/98   SF     4,708.78      559,724.55    9.5000    2.4125     O     P      700,000.00   11/01/98
 108080547  Sandhu          12/01/98   SF     2,223.27      330,000.00    7.1250    0.0375     O     R      650,000.00   11/01/98
 108080559  Wrath           12/01/98   SF     4,434.15      650,000.00    7.2500    0.1625     O     P    1,150,000.00   11/01/98
 108080589  Pittler         11/01/98   SF     2,101.10      307,759.73    7.2500    0.1625     O     C      385,000.00   11/01/98
 108080612  Gerstenberger   12/01/98   SF     1,566.12      238,400.00    6.8750    0.0000     O     P      265,000.00   11/01/98
 108090025  Cantor          12/01/98   4F     2,963.69      429,100.00    7.3750    0.2875     O     C      675,000.00   11/01/98
 108090039  Wible           11/01/98   SF     2,412.29      344,743.96    7.5000    0.4125     O     R      450,000.00   11/01/98
 108090072  Harman          11/01/98   SF     2,210.25      323,747.25    7.2500    0.1625     O     C      405,000.00   11/01/98
 108090122  Mccartney       12/01/98   SF     3,293.25      495,000.00    7.0000    0.0025     O     R      700,000.00   11/01/98
 108090144  Blinn           12/01/98   SF     3,193.45      480,000.00    7.0000    0.0025     O     R      740,000.00   11/01/98
 108090185  Marinelli       12/01/98   SF     2,762.81      405,000.00    7.2500    0.1625     O     C      580,000.00   11/01/98
 108090186  Chiu            11/01/98   SF     2,011.25      290,978.42    7.3750    0.2875     O     C      364,000.00   11/01/98
 108090189  Li              12/01/98   SF     2,075.74      312,000.00    7.0000    0.0025     O     R      470,000.00   11/01/98
 108090222  Ashby           12/01/98   SF     2,098.89      319,500.00    6.8750    0.0000     O     P      355,000.00   11/01/98
 108090257  Kramer          11/01/98   SF     1,691.80      247,806.54    7.2500    0.1625     O     P      310,000.00   11/01/98
 108090270  Trujillo        12/01/98   SF     1,878.64      272,000.00    7.3750    0.2875     O     R      425,000.00   11/01/98
</TABLE>


  LOAN                     SVG      NET     DOC 
 NUMBER     NAME           FEE      RATE    TYPE
- ------------------------------------------------
  20803466  Yu             0.3250   7.5375   F   
  20804039  Miller         0.3250   7.9125   I   
  70804465  Stoll          0.3250   7.0375   F   
 108060422  Vij            0.3250   7.0375   F   
 108060455  Carrade        0.3250   6.7875   F   
 108060576  Mahood         0.3250   6.7875   F   
 108060699  Tang           0.3250   6.7875   F   
 108060712  Aplin          0.3250   7.5375   F   
 108060713  Basel          0.2000   6.2875   F   
 108070011  Hatefi         0.2350   6.7525   F   
 108070039  Kirtley Jr.    0.3250   7.0375   I   
 108070070  Collins        0.3250   7.0375   F   
 108070440  Collins        0.3250   7.1625   F   
 108070490  Teeter         0.3250   6.9125   F   
 108070511  Agnello        0.2350   6.7525   F   
 108070521  Chase          0.2000   6.6625   F   
 108070651  Lewis          0.3250   6.9125   R   
 108070664  Strapp         0.3250   7.1625   F   
 108070775  Peters         0.3250   7.2875   F   
 108070830  Fischman       0.3250   7.0375   F   
 108080006  Chatterjee     0.3250   7.4125   F   
 108080154  Cook           0.3250   6.9125   F   
 108080162  TaoFan Chen    0.3250   6.7875   F   
 108080211  Kozak          0.3250   7.4125   F   
 108080252  Pentek         0.2000   6.6625   F   
 108080329  Coons          0.3250   7.0375   F   
 108080342  Mc Nally       0.3250   7.1625   F   
 108080385  Stewart        0.3250   6.9125   F   
 108080387  Finka          0.3250   7.0375   F   
 108080408  Plomedahl      0.3250   7.1625   F   
 108080443  Taylor         0.2350   6.7525   F   
 108080450  Parde          0.3250   6.9125   F   
 108080472  Beheshti       0.2000   6.6625   F   
 108080499  Wilson         0.3250   6.9125   F   
 108080510  Schick         0.3250   9.1625   N   
 108080547  Sandhu         0.3250   6.7875   F   
 108080559  Wrath          0.3250   6.9125   F   
 108080589  Pittler        0.3250   6.9125   F   
 108080612  Gerstenberger  0.2000   6.6625   F   
 108090025  Cantor         0.3250   7.0375   I   
 108090039  Wible          0.3250   7.1625   F   
 108090072  Harman         0.3250   6.9125   F   
 108090122  Mccartney      0.2350   6.7525   F   
 108090144  Blinn          0.2350   6.7525   F   
 108090185  Marinelli      0.3250   6.9125   F   
 108090186  Chiu           0.3250   7.0375   F   
 108090189  Li             0.2350   6.7525   F   
 108090222  Ashby          0.2000   6.6625   F   
 108090257  Kramer         0.3250   6.9125   I   
 108090270  Trujillo       0.3250   7.0375   F   
                           

                                  Page 1 of 16

<PAGE>

<TABLE>
<CAPTION>

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
 <S>        <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 108090272  Hwang          7733 Oak Meadow Court                Cupertino             CA   95014    360     548,000.00    7.0000 
 108090299  Eastland       2805 Calle Aventura                  Rancho Palos Verdes   CA   90275    360     344,000.00    7.5000 
 108090319  Georgia        4186 Graydon Road                    San Diego             CA   92130    360     251,300.00    7.1250 
 108090323  Cacabelos      2626 Maybury Square                  San Jose              CA   95133    360     248,000.00    7.2500 
 108090353  Do             635 Pinot Blanc Way                  Fremont               CA   94539    360     269,500.00    7.2500 
 108090357  Cliff          333 Molton Avenue                    San Carlos            CA   94070    360     284,000.00    7.5000 
 108090359  Lynch          14633 Shake Ridge Road               Sutter Creek          CA   95685    360     277,000.00    7.0000 
 108090360  Lai            40703 Rainwater Court                Fremont               CA   94539    360     396,500.00    7.2500 
 108090383  Mastick        2646 Grand Summit Road               Torrance              CA   90505    360     272,000.00    7.2500 
 108090385  Torgersen      3659 Mapleknoll Place                Thousand Oaks         CA   91362    360     344,000.00    7.5000 
 108090386  Hendricker     15182 Stratford Drive                San Jose              CA   95124    360     246,800.00    7.2500 
 108090389  Shaby          210 Camino Real #B                   Redondo Beach         CA   90277    360     261,000.00    7.3750 
 108090393  Paul           10 Ryan Avenue                       Mill Valley           CA   94941    360     243,000.00    7.3750 
 108090425  Blum           222 Elvia Court                      San Rafael            CA   94903    360     332,000.00    7.1250 
 108090538  Ryan           3715 South Dolphin Street            (San Pedro Area), Lo  CA   90731    360     262,300.00    7.2500 
 108090541  Faloon         18 Lopez Key                         Bellevue              WA   98006    360     260,000.00    7.2500 
 108090549  Khoo           4643 Maritime Loop                   Union City            CA   94587    360     295,000.00    7.2500 
 108090583  Lehrke         42 Humboldt Avenue                   San Anselmo           CA   94960    360     389,900.00    7.2500 
 108090586  Combs          173 Dune Drift Close                 The Sea Ranch         CA   95497    360     296,000.00    7.0000 
 108090589  Vaziri         43555 Puesta Del Sol                 Fremont               CA   94539    360     304,800.00    6.8750 
 108090592  Sagdahl        320 210Th Court Southeast            Redmond               WA   98053    360     300,000.00    7.2500 
 108090622  Bowie          207 Edgehill Drive                   San Carlos            CA   94070    360     475,000.00    7.0000 
 108090661  Scharlau       890 W. Mckinley Avenue               Sunnyvale             CA   94086    360     303,000.00    7.3750 
 108090664  Hamilton       7028 Via Valverde                    San Diego             CA   92037    360     610,000.00    7.1250 
 108090688  Bushweiler     1734 Springsong Drive                San  Jose             CA   95131    360     281,250.00    7.2500 
 108090695  Portillo       471 Doma Drive                       San Jose              CA   95117    360     241,000.00    7.2500 
 108090697  Geddes         232 7Th Street                       Seal Beach            CA   90740    360     437,000.00    7.2500 
 108090701  Wong           1443 Chavez Way                      San Jose              CA   95131    360     252,000.00    7.2500 
 108090710  Bull           931 North Rose Street                Burbank               CA   91505    360     244,000.00    7.2500 
 108090748  Warren         2725 226Th Place Ne                  Redmond               WA   98053    360     263,100.00    7.2500 
 108090845  Fuller         2797 Mira Bella Circle               Morgan Hill           CA   95037    360     330,000.00    6.7500 
 108090857  Wen            408 Peninsula Avenue                 Burlingame            CA   94010    360     350,000.00    7.0000 
 108090873  Madrigal       2030 Avy Avenue                      Menlo Park            CA   94025    360     500,000.00    7.5000 
 108090881  Chen           2101 Calle Vista Verde               Milpitas              CA   95035    360     287,200.00    7.5000 
 108100003  Lerz           2347 Mcgilvra  Boulevard  Ea         Seattle               WA   98112    360     320,000.00    7.0000 
 108100021  Logevall       618 Calle Granada                    Santa Barbara         CA   93105    360     255,000.00    6.8750 
 108100038  Hallstein      861 Del Ganado Road                  San Rafael            CA   94903    360     264,000.00    7.0000 
 108100050  Michalak       5340 Matthew Terrace                 Fremont               CA   94555    360     252,000.00    7.5000 
 108100057  Rao            18950 Mc Farland Avenue              Saratoga              CA   95070    360     254,000.00    7.3750 
 108100090  Robles         67 Tara Road                         Orinda                CA   94563    360     602,000.00    7.0000 
 108100092  Brunnquell     761 Neal Avenue                      San Carlos            CA   94070    360     318,500.00    7.2500 
 108100107  Montano  Jr.   3178 Diablo View Road                Lafayette             CA   94549    360     426,000.00    7.0000 
 108100111  Petek          547 Monterey Road                    Pacifica              CA   94044    360     285,000.00    7.0000 
 108100114  Quan           943 Fell Court                       San Jose              CA   95136    360     252,000.00    7.0000 
 108100122  Clegg          3376 Via Alicante                    La Jolla              CA   92037    360     140,000.00    8.1250 
 108100129  Roth           331 West Linden Avenue               Burbank               CA   91506    360     289,600.00    7.0000 
 108100131  Mei            43326 Debrum Common                  Fremont               CA   94539    360     355,500.00    7.5000 
 108100138  Lu             20264 Glen Brae Drive                Saratoga              CA   95070    360     393,000.00    7.0000 
 108100208  Wade           2758 Dominici Drive                  Fremont               CA   94536    360     328,000.00    7.2500 
 108100256  Russo          3276 Deluna Drive                    Rancho Palos Verdes   CA   90275    360     368,000.00    7.0000 
</TABLE>

<TABLE>
<CAPTION>

  LOAN                              PROP                  CURR          GROSS    POOL           LOAN     APPR         INTEREST    
 NUMBER     NAME          EFPD      TYPE    PANDI         BAL           RATE     STRIP    OCC   PURP     VALUE        PAID TO     
- ---------------------------------------------------------------------------------------------------------------------------------
<S>        <C>            <C>       <C>     <C>           <C>           <C>      <C>       <C>   <C>     <C>          <C>
108090272  Hwang          12/01/98   SF     3,645.86      548,000.00    7.0000   0.0025     O     P      685,000.00   11/01/98    
108090299  Eastland       11/01/98   SF     2,405.30      343,744.70    7.5000   0.4125     O     R      470,000.00   11/01/98    
108090319  Georgia        12/01/98   SF     1,693.05      251,300.00    7.1250   0.0375     O     C      385,000.00   11/01/98    
108090323  Cacabelos      12/01/98   SF     1,691.80      248,000.00    7.2500   0.1625     O     P      310,000.00   11/01/98    
108090353  Do             12/01/98   SF     1,838.47      269,500.00    7.2500   0.1625     O     R      410,000.00   11/01/98    
108090357  Cliff          11/01/98   SF     1,985.77      283,789.23    7.5000   0.4125     O     C      410,000.00   11/01/98    
108090359  Lynch          12/01/98   SF     1,842.89      277,000.00    7.0000   0.0025     O     R      369,000.00   11/01/98    
108090360  Lai            11/01/98   SF     2,704.83      396,190.69    7.2500   0.1625     O     R      670,000.00   11/01/98    
108090383  Mastick        11/01/98   SF     1,855.52      271,787.81    7.2500   0.1625     O     R      345,000.00   11/01/98    
108090385  Torgersen      11/01/98   SF     2,405.30      343,744.70    7.5000   0.4125     O     R      430,000.00   11/01/98    
108090386  Hendricker     11/01/98   SF     1,683.61      246,607.47    7.2500   0.1625     O     P      308,500.00   11/01/98    
108090389  Shaby          12/01/98   CO     1,802.66      261,000.00    7.3750   0.2875     O     R      327,000.00   11/01/98    
108090393  Paul           12/01/98   SF     1,678.34      243,000.00    7.3750   0.2875     O     R      455,000.00   11/01/98    
108090425  Blum           12/01/98   SF     2,236.75      332,000.00    7.1250   0.0375     O     R      415,000.00   11/01/98    
108090538  Ryan           12/01/98   SF     1,789.35      262,300.00    7.2500   0.1625     O     R      400,000.00   11/01/98    
108090541  Faloon         12/01/98   SF     1,773.66      260,000.00    7.2500   0.1625     O     R      610,000.00   11/01/98    
108090549  Khoo           11/01/98   SF     2,012.42      294,769.87    7.2500   0.1625     O     R      450,000.00   11/01/98    
108090583  Lehrke         12/01/98   2F     2,659.81      389,900.00    7.2500   0.1625     O     R      530,000.00   11/01/98    
108090586  Combs          12/01/98   SF     1,969.30      296,000.00    7.0000   0.0025     O     P      640,000.00   11/01/98    
108090589  Vaziri         12/01/98   SF     2,002.32      304,800.00    6.8750   0.0000     O     P      381,000.00   11/01/98    
108090592  Sagdahl        12/01/98   SF     2,046.53      300,000.00    7.2500   0.1625     O     C      423,500.00   11/01/98    
108090622  Bowie          12/01/98   SF     3,160.19      475,000.00    7.0000   0.0025     O     C      875,000.00   11/01/98    
108090661  Scharlau       12/01/98   SF     2,092.75      303,000.00    7.3750   0.2875     O     R      495,000.00   11/01/98    
108090664  Hamilton       12/01/98   SF     4,109.68      610,000.00    7.1250   0.0375     O     C      880,000.00   11/01/98    
108090688  Bushweiler     12/01/98   SF     1,918.62      281,250.00    7.2500   0.1625     O     C      375,000.00   11/01/98    
108090695  Portillo       12/01/98   SF     1,644.04      241,000.00    7.2500   0.1625     O     C      322,000.00   11/01/98    
108090697  Geddes         12/01/98   SF     2,981.11      437,000.00    7.2500   0.1625     O     C      585,000.00   11/01/98    
108090701  Wong           12/01/98   SF     1,719.08      252,000.00    7.2500   0.1625     O     R      335,000.00   11/01/98    
108090710  Bull           12/01/98   SF     1,664.51      244,000.00    7.2500   0.1625     O     R      305,000.00   11/01/98    
108090748  Warren         12/01/98   SF     1,794.81      263,100.00    7.2500   0.1625     O     C      355,000.00   11/01/98    
108090845  Fuller         12/01/98   SF     2,140.37      330,000.00    6.7500   0.0000     O     R      532,000.00   11/01/98    
108090857  Wen            12/01/98   SF     2,328.56      350,000.00    7.0000   0.0025     O     C      480,000.00   11/01/98    
108090873  Madrigal       12/01/98   SF     3,496.07      500,000.00    7.5000   0.4125     N     C      950,000.00   11/01/98    
108090881  Chen           12/01/98   SF     2,008.14      287,200.00    7.5000   0.4125     O     P      359,000.00   11/01/98    
108100003  Lerz           12/01/98   SF     2,128.97      320,000.00    7.0000   0.0025     O     P      400,000.00   11/01/98    
108100021  Logevall       12/01/98   SF     1,675.17      255,000.00    6.8750   0.0000     O     P      465,000.00   11/01/98    
108100038  Hallstein      12/01/98   SF     1,756.40      264,000.00    7.0000   0.0025     O     R      380,000.00   11/01/98    
108100050  Michalak       12/01/98   SF     1,762.02      252,000.00    7.5000   0.4125     O     C      315,000.00   11/01/98    
108100057  Rao            12/01/98   SF     1,754.31      254,000.00    7.3750   0.2875     O     R      525,000.00   11/01/98    
108100090  Robles         12/01/98   SF     4,005.12      602,000.00    7.0000   0.0025     O     R      845,000.00   11/01/98    
108100092  Brunnquell     12/01/98   SF     2,172.73      318,500.00    7.2500   0.1625     O     R      445,000.00   11/01/98    
108100107  Montano  Jr.   12/01/98   SF     2,834.19      426,000.00    7.0000   0.0025     O     R      635,000.00   11/01/98    
108100111  Petek          12/01/98   SF     1,896.11      285,000.00    7.0000   0.0025     O     C      380,000.00   11/01/98    
108100114  Quan           12/01/98   SF     1,676.56      252,000.00    7.0000   0.0025     O     P      315,000.00   11/01/98    
108100122  Clegg          12/01/98   CO     1,039.50      140,000.00    8.1250   1.0375     N     C      190,000.00   11/01/98    
108100129  Roth           12/01/98   SF     1,926.72      289,600.00    7.0000   0.0025     O     P      362,000.00   11/01/98    
108100131  Mei            12/01/98   SF     2,485.71      355,500.00    7.5000   0.4125     O     P      410,000.00   11/01/98    
108100138  Lu             12/01/98   SF     2,614.64      393,000.00    7.0000   0.0025     O     R      930,000.00   11/01/98    
108100208  Wade           12/01/98   SF     2,237.54      328,000.00    7.2500   0.1625     O     P      424,000.00   11/01/98    
108100256  Russo          12/01/98   SF     2,448.31      368,000.00    7.0000   0.0025     O     R      510,000.00   11/01/98    
</TABLE>


  LOAN                   SVG      NET     DOC
 NUMBER     NAME         FEE      RATE    TYPE
- ----------------------------------------------
108090272  Hwang         0.2350   6.7525   F 
108090299  Eastland      0.3250   7.1625   F 
108090319  Georgia       0.3250   6.7875   F 
108090323  Cacabelos     0.3250   6.9125   F 
108090353  Do            0.3250   6.9125   F 
108090357  Cliff         0.3250   7.1625   F 
108090359  Lynch         0.2350   6.7525   F 
108090360  Lai           0.3250   6.9125   F 
108090383  Mastick       0.3250   6.9125   F 
108090385  Torgersen     0.3250   7.1625   F 
108090386  Hendricker    0.3250   6.9125   F 
108090389  Shaby         0.3250   7.0375   F 
108090393  Paul          0.3250   7.0375   F 
108090425  Blum          0.3250   6.7875   F 
108090538  Ryan          0.3250   6.9125   F 
108090541  Faloon        0.3250   6.9125   F 
108090549  Khoo          0.3250   6.9125   F 
108090583  Lehrke        0.3250   6.9125   F 
108090586  Combs         0.2350   6.7525   F 
108090589  Vaziri        0.2000   6.6625   F 
108090592  Sagdahl       0.3250   6.9125   F 
108090622  Bowie         0.2350   6.7525   F 
108090661  Scharlau      0.3250   7.0375   F 
108090664  Hamilton      0.3250   6.7875   F 
108090688  Bushweiler    0.3250   6.9125   F 
108090695  Portillo      0.3250   6.9125   F 
108090697  Geddes        0.3250   6.9125   F 
108090701  Wong          0.3250   6.9125   F 
108090710  Bull          0.3250   6.9125   F 
108090748  Warren        0.3250   6.9125   F 
108090845  Fuller        0.2000   6.5375   F 
108090857  Wen           0.2350   6.7525   F 
108090873  Madrigal      0.3250   7.1625   F 
108090881  Chen          0.3250   7.1625   F 
108100003  Lerz          0.2350   6.7525   F 
108100021  Logevall      0.2000   6.6625   I 
108100038  Hallstein     0.2350   6.7525   F 
108100050  Michalak      0.3250   7.1625   F 
108100057  Rao           0.3250   7.0375   F 
108100090  Robles        0.2350   6.7525   F 
108100092  Brunnquell    0.3250   6.9125   F 
108100107  Montano  Jr.  0.2350   6.7525   F 
108100111  Petek         0.2350   6.7525   F 
108100114  Quan          0.2350   6.7525   F 
108100122  Clegg         0.3250   7.7875   F 
108100129  Roth          0.2350   6.7525   F 
108100131  Mei           0.3250   7.1625   F 
108100138  Lu            0.2350   6.7525   F 
108100208  Wade          0.3250   6.9125   F 
108100256  Russo         0.2350   6.7525   F 
                         

                                  Page 2 of 16


<PAGE>

<TABLE>
<CAPTION>


  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 108100284  Vu             514 Angus Drive                      Milpitas              CA   95035    360     369,000.00    7.0000
 108100289  Tan            1412 Valdez Way                      Fremont               CA   94539    360     376,000.00    7.5000
 108100297  Olsen          760 Jeffrey Avenue                   Campbell              CA   95008    360     248,000.00    7.7500
 108100301  Young          1207 Prevost Street                  San Jose              CA   95125    360     261,600.00    7.5000
 108100364  Anderle        2245 Cloverfield Boulevard           Santa Monica          CA   90405    360     260,500.00    7.1250
 108100437  Miller         1 Rowland Court                      Novato                CA   94947    360     256,000.00    7.3750
 108100439  Bettencourt    4661 Richmond Avenue                 Fremont               CA   94536    360     300,000.00    7.0000
 108100450  Koenig         15 Cypress Point Court               Alamo                 CA   94507    360     443,200.00    7.0000
 108100502  Le             2418 Glen Duff Way                   San Jose              CA   95148    360     292,400.00    7.0000
 108100521  Kubo           1980 Spyglass Hill Court             La Habra              CA   90631    360     321,000.00    6.7500
 108100557  Robison        1350 Nathan Lane                     Ventura               CA   93001    360     232,000.00    7.3750
 108100559  Pham           140 Arcadia Avenue                   Santa Clara           CA   95050    360     340,000.00    7.0000
 108100617  Smetana        106 Ardith Drive                     Orinda                CA   94563    360     249,000.00    7.0000
 108100628  Zhou           1515 Stubbins Way                    San Jose              CA   95132    360     255,800.00    7.5000
 108100672  Tonkin         21 South Ridgewood Road              Kentfield             CA   94904    360     394,000.00    7.2500
 108100695  Walters        318 Avila Road                       San Mateo             CA   94402    360     515,000.00    7.1250
 108100765  Richardson     1141 Marlin Avenue                   Foster City           CA   94404    360     268,000.00    6.8750
 108100767  Nguyen         6220 Running Springs Road            San Jose              CA   95135    360     355,000.00    7.6250
 108100882  Nacht          16832 Northeast  128Th Street        Redmond               WA   98052    360     277,500.00    6.8750
 208060009  Sirdofsky      67 Platt Avenue                      Sausalito             CA   94965    360     273,000.00    7.8750
 208060211  Wilcox         705 Hibiscus Place                   San Jose              CA   95117    360     237,500.00    7.8750
 208060437  Nguyen         5094 Gazania Drive                   San Jose              CA   95111    360     217,000.00    7.6250
 208060730  Bismanovsky    2220 Loch Lane                       Walnut Creek          CA   94598    360     332,000.00    7.7500
 208060773  Avila          335 North Twentieth Street           San Jose              CA   95122    360     240,000.00    7.1250
 208070052  Spinrad        15 Oak Avenue                        Kentfield             CA   94904    360     424,200.00    6.8750
 208070059  Gaerlan        8714 Stockholm Avenue                Las Vegas             NV   89117    360     254,950.00    7.3750
 208070155  Drolet         634636  Church Street                San Francisco         CA   94114    360     383,000.00    7.0000
 208070171  Sip            1258 Littleton Drive                 San Jose              CA   95131    360     312,000.00    7.7500
 208070180  Feeney         781 Starlight Court                  San Jose              CA   95117    360     230,000.00    7.7500
 208070255  Hong           213 North Ninth Street               San Jose              CA   95112    360     248,000.00    7.2500
 208070411  Catolico       32625 Lake Mead Drive                Fremont               CA   94555    360     255,500.00    7.5000
 208070418  Thorbrogger    1126 Alameda De Las Pulgas           San Mateo             CA   94402    360     337,000.00    7.0000
 208070559  Liepold        1181 Beach Park Boulevard            Foster City           CA   94404    360     378,000.00    7.3750
 208070571  Matar  Jr.     3053 Ridgegate Drive                 San Jose              CA   95133    360     282,000.00    7.0000
 208070574  Kopansky       875 Erickson Lane                    Foster City           CA   94404    360     280,000.00    7.8750
 208070599  Singh          1150 Natalie Lane                    Watsonville           CA   95076    180     218,000.00    7.6250
 208070621  Mc Cormick     1430 Barbis Way                      Concord               CA   94518    360     230,300.00    7.5000
 208070650  Dhiman         2448 Corum Court                     Union City            CA   94587    360     293,500.00    7.6250
 208070706  Nguyen         1671 Canyon View Drive               San Jose              CA   95132    360     450,000.00    7.7500
 208080026  Allsbrook      1860 Lone Oak Road                   Brentwood             CA   94513    360     261,250.00    7.5000
 208080090  Lorenzini      210 Duck Court                       Foster City           CA   94404    360     351,000.00    7.8750
 208080103  Clark          2947 Piedmont Avenue                 Berkeley              CA   94705    360     310,000.00    7.0000
 208080127  Leung          1499 Tolteca Drive                   Fremont               CA   94539    360     572,600.00    7.3750
 208080134  Cohen          2008 North Serrano Avenue            Los Angeles           CA   90027    360     460,000.00    7.3750
 208080138  Norland        397 Upper Terrace                    San Francisco         CA   94117    360     328,000.00    7.7500
 208080168  Quan           2827 Rainview Drive                  San Jose              CA   95133    360     192,000.00    8.0000
 208080226  Finnigan       12308 Titus Avenue                   Saratoga              CA   95070    360     340,500.00    7.3750
 208080266  Kauffman       1089 Oak Hill Road                   Lafayette             CA   94549    180     195,000.00    6.8750
 208080279  Brown          39 Humboldt Road                     Burlingame            CA   94010    360     320,000.00    7.7500
 208080302  Bowling        1037 Ranleigh Way                    Piedmont              CA   94610    360     479,000.00    7.3750
</TABLE>

<TABLE>
<CAPTION>

  LOAN                               PROP                  CURR          GROSS    POOL          LOAN     APPR         INTEREST
 NUMBER     NAME           FPD       TYPE    PANDI         BAL           RATE     STRIP    OCC  PURP     VALUE        PAID TO 
- --------------------------------------------------------------------------------------------------------------------------------
<S>         <C>          <C>        <C>    <C>           <C>           <C>      <C>       <C>   <C>   <C>            <C>
 108100284  Vu           12/01/98   SF     2,454.97      369,000.00    7.0000   0.0025     O     C      615,000.00   11/01/98    
 108100289  Tan          12/01/98   SF     2,629.05      376,000.00    7.5000   0.4125     O     P      470,000.00   11/01/98    
 108100297  Olsen        12/01/98   SF     1,776.70      248,000.00    7.7500   0.6625     O     P      337,000.00   11/01/98    
 108100301  Young        12/01/98   SF     1,829.15      261,600.00    7.5000   0.4125     O     P      327,000.00   11/01/98    
 108100364  Anderle      12/01/98   SF     1,755.04      260,500.00    7.1250   0.0375     O     R      550,000.00   11/01/98    
 108100437  Miller       12/01/98   SF     1,768.13      256,000.00    7.3750   0.2875     O     C      360,000.00   11/01/98    
 108100439  Bettencourt  12/01/98   SF     1,995.91      300,000.00    7.0000   0.0025     O     C      455,000.00   11/01/98    
 108100450  Koenig       12/01/98   SF     2,948.62      443,200.00    7.0000   0.0025     O     P      554,000.00   11/01/98    
 108100502  Le           12/01/98   SF     1,945.34      292,400.00    7.0000   0.0025     O     R      420,000.00   11/01/98    
 108100521  Kubo         12/01/98   SF     2,082.00      321,000.00    6.7500   0.0000     O     R      440,000.00   11/01/98    
 108100557  Robison      01/01/99   SF     1,602.37      232,000.00    7.3750   0.2875     O     P      290,000.00   11/01/98    
 108100559  Pham         12/01/98   SF     2,262.03      340,000.00    7.0000   0.0025     O     R      460,000.00   11/01/98    
 108100617  Smetana      12/01/98   SF     1,656.60      249,000.00    7.0000   0.0025     O     R      545,000.00   11/01/98    
 108100628  Zhou         12/01/98   SF     1,788.59      255,800.00    7.5000   0.4125     O     R      320,000.00   11/01/98    
 108100672  Tonkin       12/01/98   SF     2,687.77      394,000.00    7.2500   0.1625     O     C    1,275,000.00   11/01/98    
 108100695  Walters      12/01/98   SF     3,469.65      515,000.00    7.1250   0.0375     O     C      850,000.00   11/01/98    
 108100765  Richardson   12/01/98   SF     1,760.57      268,000.00    6.8750   0.0000     O     R      475,000.00   11/01/98    
 108100767  Nguyen       01/01/99   SF     2,512.67      355,000.00    7.6250   0.5375     O     P      495,000.00   11/01/98    
 108100882  Nacht        01/01/99   SF     1,822.98      277,500.00    6.8750   0.0000     O     R      475,000.00   11/01/98    
 208060009  Sirdofsky    09/01/98   SF     1,979.44      272,432.66    7.8750   0.7875     O     R      550,000.00   11/01/98    
 208060211  Wilcox       09/01/98   SF     1,722.04      237,006.44    7.8750   0.7875     O     P      290,000.00   11/01/98    
 208060437  Nguyen       10/01/98   SF     1,535.91      216,684.89    7.6250   0.5375     O     R      340,000.00   11/01/98    
 208060730  Bismanovsky  09/01/98   SF     2,378.49      331,292.48    7.7500   0.6625     O     R      425,000.00   11/01/98    
 208060773  Avila        10/01/98   SF     1,616.92      239,615.01    7.1250   0.0375     O     C      300,000.00   11/01/98    
 208070052  Spinrad      12/01/98   SF     2,786.69      424,200.00    6.8750   0.0000     O     R      625,000.00   11/01/98    
 208070059  Gaerlan      01/01/99   SF     1,760.88      254,950.00    7.3750   0.2875     O     P      284,000.00   11/01/98    
 208070155  Drolet       09/01/98   2F     2,548.11      382,052.67    7.0000   0.0025     O     R      690,000.00   11/01/98    
 208070171  Sip          09/01/98   SF     2,235.21      311,335.11    7.7500   0.6625     O     C      392,000.00   11/01/98    
 208070180  Feeney       10/01/98   SF     1,647.75      229,674.29    7.7500   0.6625     O     P      390,500.00   11/01/98    
 208070255  Hong         11/01/98   SF     1,691.80      247,806.54    7.2500   0.1625     O     C      325,000.00   11/01/98    
 208070411  Catolico     10/01/98   SF     1,786.49      255,119.58    7.5000   0.4125     O     P      270,000.00   11/01/98    
 208070418  Thorbrogger  10/01/98   SF     2,242.07      336,445.92    7.0000   0.0025     O     C      424,000.00   11/01/98    
 208070559  Liepold      12/01/98   SF     2,610.75      378,000.00    7.3750   0.2875     O     P      472,500.00   11/01/98    
 208070571  Matar  Jr.   12/01/98   SF     1,876.15      282,000.00    7.0000   0.0025     O     P      354,000.00   11/01/98    
 208070574  Kopansky     10/01/98   SF     2,030.19      279,613.35    7.8750   0.7875     O     C      350,000.00   11/01/98    
 208070599  Singh        10/01/98   SF     2,036.40      216,693.47    7.6250   0.5375     O     R      273,000.00   11/01/98    
 208070621  Mc Cormick   10/01/98   SF     1,610.29      229,957.10    7.5000   0.4125     O     P      243,000.00   11/01/98    
 208070650  Dhiman       10/01/98   SF     2,077.37      293,073.80    7.6250   0.5375     O     P      310,000.00   11/01/98    
 208070706  Nguyen       10/01/98   SF     3,223.86      449,362.74    7.7500   0.6625     O     C      600,000.00   11/01/98    
 208080026  Allsbrook    11/01/98   SF     1,826.70      261,056.11    7.5000   0.4125     O     P      275,000.00   11/01/98    
 208080090  Lorenzini    10/01/98   SF     2,544.99      350,515.30    7.8750   0.7875     O     C      445,000.00   11/01/98    
 208080103  Clark        10/01/98   2F     2,062.44      309,490.31    7.0000   0.0025     O     C      630,000.00   11/01/98    
 208080127  Leung        10/01/98   SF     3,954.81      571,725.92    7.3750   0.2875     O     P      818,000.00   11/01/98    
 208080134  Cohen        10/01/98   SF     3,177.11      459,297.80    7.3750   0.2875     O     C      600,000.00   11/01/98    
 208080138  Norland      10/01/98   CO     2,349.83      327,535.51    7.7500   0.6625     O     C      410,000.00   11/01/98    
 208080168  Quan         12/01/98   SF     1,408.83      192,000.00    8.0000   0.9125     N     C      310,000.00   11/01/98    
 208080226  Finnigan     10/01/98   SF     2,351.75      339,980.22    7.3750   0.2875     O     R      845,000.00   11/01/98    
 208080266  Kauffman     11/01/98   SF     1,739.12      194,378.07    6.8750   0.0000     O     C      410,000.00   11/01/98    
 208080279  Brown        10/01/98   SF     2,292.52      319,546.84    7.7500   0.6625     O     C      400,000.00   11/01/98    
 208080302  Bowling      11/01/98   SF     3,308.33      478,635.52    7.3750   0.2875     O     C      612,000.00   11/01/98    
</TABLE>

  LOAN                  SVG      NET     DOC
 NUMBER     NAME        FEE      RATE    TYPE
- ---------------------------------------------
 108100284  Vu          0.2350   6.7525   F
 108100289  Tan         0.3250   7.1625   F
 108100297  Olsen       0.3250   7.4125   F
 108100301  Young       0.3250   7.1625   I
 108100364  Anderle     0.3250   6.7875   F
 108100437  Miller      0.3250   7.0375   F
 108100439  Bettencourt 0.2350   6.7525   F
 108100450  Koenig      0.2350   6.7525   F
 108100502  Le          0.2350   6.7525   F
 108100521  Kubo        0.2000   6.5375   F
 108100557  Robison     0.3250   7.0375   F
 108100559  Pham        0.2350   6.7525   F
 108100617  Smetana     0.2350   6.7525   F
 108100628  Zhou        0.3250   7.1625   F
 108100672  Tonkin      0.3250   6.9125   F
 108100695  Walters     0.3250   6.7875   F
 108100765  Richardson  0.2000   6.6625   F
 108100767  Nguyen      0.3250   7.2875   F
 108100882  Nacht       0.2000   6.6625   F
 208060009  Sirdofsky   0.3250   7.5375   I
 208060211  Wilcox      0.3250   7.5375   F
 208060437  Nguyen      0.3250   7.2875   I
 208060730  Bismanovsky 0.3250   7.4125   I
 208060773  Avila       0.3250   6.7875   F
 208070052  Spinrad     0.2000   6.6625   I
 208070059  Gaerlan     0.3250   7.0375   F
 208070155  Drolet      0.2350   6.7525   F
 208070171  Sip         0.3250   7.4125   F
 208070180  Feeney      0.3250   7.4125   N
 208070255  Hong        0.3250   6.9125   F
 208070411  Catolico    0.3250   7.1625   F
 208070418  Thorbrogger 0.2350   6.7525   F
 208070559  Liepold     0.3250   7.0375   F
 208070571  Matar  Jr.  0.2350   6.7525   F
 208070574  Kopansky    0.3250   7.5375   F
 208070599  Singh       0.3250   7.2875   I
 208070621  Mc Cormick  0.3250   7.1625   F
 208070650  Dhiman      0.3250   7.2875   F
 208070706  Nguyen      0.3250   7.4125   F
 208080026  Allsbrook   0.3250   7.1625   F
 208080090  Lorenzini   0.3250   7.5375   F
 208080103  Clark       0.2350   6.7525   F
 208080127  Leung       0.3250   7.0375   I
 208080134  Cohen       0.3250   7.0375   F
 208080138  Norland     0.3250   7.4125   F
 208080168  Quan        0.3250   7.6625   R
 208080226  Finnigan    0.3250   7.0375   I
 208080266  Kauffman    0.2000   6.6625   N
 208080279  Brown       0.3250   7.4125   F
 208080302  Bowling     0.3250   7.0375   F
                        

                                  Page 3 of 16


<PAGE>

<TABLE>
<CAPTION>

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 208080306  Cummings       5348 Meadow Wood Place               Concord               CA   94521    360     232,000.00    7.3750
 208080315  Mcmahon        120 Gabarda Way                      Portola Valley        CA   94028    360     500,000.00    7.1250
 208080319  Intuprapa      3347 La Selva                        San Mateo             CA   94403    360     144,800.00    7.6250
 208080331  Lakes          2335 Mt. Davidson Drive              San Jose              CA   95124    360     248,800.00    7.7500
 208080336  Curameng       666 San Diego Avenue                 Daly City             CA   94014    360     196,000.00    7.8750
 208080339  Hettrich       126 San Felipe Avenue                San Francisco         CA   94127    360     500,000.00    7.2500
 208080363  Stouffer       9 Courtney Lane                      Danville              CA   94506    360     488,000.00    7.2500
 208080372  Meylan         150 Willow Avenue                    Corte Madera          CA   94925    360     313,000.00    6.8750
 208080373  Graybeal       470 Stonefield Court                 San Jose              CA   95136    360     300,000.00    7.5000
 208080411  Raaker         1465 Gable Court                     Tracy                 CA   95376    360     246,950.00    6.8750
 208080470  Barbour        647 Glenwood Avenue                  Mill Valley           CA   94941    360     280,000.00    7.8750
 208080489  Hansen         4600 Crow Canyon Place               Castro Valley         CA   94552    360     340,000.00    7.0000
 208080528  Farrow         730 Colusa Avenue                    El Cerrito            CA   94530    360     244,000.00    7.5000
 208080538  Tang           510 La Casa Avenue                   San Mateo             CA   94403    360     382,500.00    7.5000
 208080591  Brandt         544 Bayview Avenue                   Millbrae              CA   94030    360     295,000.00    7.2500
 208080623  Busot          408410  Waller Street                San Francisco         CA   94117    360     360,000.00    7.6250
 208090009  Cabico         1977 Marsh Creek Court               Santa Rosa            CA   94503    360     150,000.00    7.7500
 208090043  Nguyen         302 Coty Way                         San Jose              CA   95136    180     122,000.00    7.2500
 208090062  Fauss          3737 Sky Court                       San Mateo             CA   94403    360     292,500.00    6.8750
 208090067  Desuyo         9 Lycett Court                       Daly City             CA   94015    360     259,000.00    7.3750
 208090069  Tuscano        98 Menlo Avenue                      Daly City             CA   94015    360     213,500.00    7.6250
 208090079  Poling         987 Hawthorn Drive                   Lafayette             CA   94549    360     284,800.00    7.7500
 208090101  Sanchez        2013 Olivia Court                    Pleasanton            CA   94588    360     270,000.00    7.3750
 208090109  Blonigan       32478 Monterey Drive                 Union City            CA   94587    360     359,200.00    7.2500
 208090118  Wisler         1242 Dorchester Lane                 San Jose              CA   95118    360     250,000.00    7.1250
 208090119  Helmig         364 Devonshire Boulevard             San Carlos            CA   94070    360     540,000.00    8.2500
 208090120  Seshappan      5468 Shattuck Avenue                 Fremont               CA   94555    360     323,200.00    7.3750
 208090126  Rajala         12 Red Maple Place                   Danville              CA   94506    360     480,000.00    7.5000
 208090128  Duval          4335 Opal Cliff Drive                Santa Cruz            CA   95062    360     260,000.00    6.8750
 208090141  Boyenga        1010 25Th Avenue                     Oakland               CA   94601    180      54,000.00    7.6250
 208090158  Salinda  Jr.   2545 Ardee Lane                      South San Francisco   CA   94080    360     333,000.00    7.5000
 208090167  Rushmeyer      429 Colony Knoll Drive               San Jose              CA   95123    360     164,000.00    7.1250
 208090171  Schooley       480 Oakshire Place                   Alamo                 CA   94507    360     628,000.00    7.0000
 208090172  Davis          1280 Mountain Quail Circle           San Jose              CA   95120    360     394,400.00    7.2500
 208090175  Huynh          2987 Capewood Lane                   San Jose              CA   95132    360     216,250.00    7.8750
 208090177  Steere         4145 Segunda Drive                   Carmel                CA   93923    360     320,000.00    7.6250
 208090179  Judd           3534 Jefferson Avenue                Redwood City          CA   94062    360     270,000.00    7.2500
 208090185  Garcia         5920 Cabral Avenue                   San Jose              CA   95123    360     292,600.00    7.1250
 208090198  Connolly  Jr.  30093011  Van Ness Avenue            San Francisco         CA   94123    360     650,000.00    7.2500
 208090215  Le Blanc       4089 Amos Way                        San Jose              CA   95135    360     260,800.00    7.7500
 208090251  Kang           2121 Goldenrod Lane                  San Ramon             CA   94583    360     340,000.00    7.3750
 208090258  Johansen       2632 Bush Street                     San Francisco         CA   94115    360     308,000.00    7.2500
 208090260  Isaacson       17 Via Capistrano                    Tiburon               CA   94920    360     560,000.00    7.2500
 208090272  Bernhardt      845 Rebecca Circle                   Watsonville           CA   95076    360     204,400.00    7.5000
 208090302  Bergin         8584 Peachtree Avenue                Newark                CA   94560    360     260,000.00    7.2500
 208090305  Casquejo       25061 Sausalito Street               Laguna Hills          CA   92653    360     275,000.00    7.0000
 208090313  Pon            4643 Hampshire Way                   Fremont               CA   94538    360     261,000.00    7.2500
 208090314  Toney          3390 Awalt Drive                     Mountain View         CA   94040    360     455,000.00    7.3750
 208090325  Montague       3737 Cherryvale Avenue               Soquel                CA   95073    360     354,000.00    7.2500
 208090326  Allard         818 Sugarpine  Avenue                Sunnyvale             CA   94086    360     334,400.00    7.0000
</TABLE>

<TABLE>
<CAPTION>

  LOAN                               PROP                  CURR          GROSS    POOL          LOAN     APPR         INTEREST    
 NUMBER     NAME           FPD       TYPE    PANDI         BAL           RATE     STRIP    OCC  PURP     VALUE        PAID TO     
- ----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>        <C>    <C>           <C>           <C>      <C>       <C>   <C>   <C>            <C>
 208080306  Cummings       10/01/98   SF     1,602.37      231,645.85    7.3750   0.2875     O     C      295,000.00   11/01/98
 208080315  Mcmahon        01/01/99   SF     3,368.59      500,000.00    7.1250   0.0375     O     C      675,000.00   11/01/98
 208080319  Intuprapa      11/01/98   CO     1,024.89      144,695.20    7.6250   0.5375     O     P      152,500.00   11/01/98
 208080331  Lakes          10/01/98   SF     1,782.43      248,447.67    7.7500   0.6625     O     C      311,000.00   11/01/98
 208080336  Curameng       12/01/98   SF     1,421.14      196,000.00    7.8750   0.7875     O     P      255,000.00   11/01/98
 208080339  Hettrich       10/01/98   SF     3,410.88      499,217.55    7.2500   0.1625     O     C      650,000.00   11/01/98
 208080363  Stouffer       11/01/98   SF     3,329.02      487,619.31    7.2500   0.1625     O     C      610,000.00   11/01/98
 208080372  Meylan         11/01/98   SF     2,056.19      312,737.04    6.8750   0.0000     O     R      430,000.00   11/01/98
 208080373  Graybeal       11/01/98   SF     2,097.64      299,777.36    7.5000   0.4125     O     C      375,000.00   11/01/98
 208080411  Raaker         12/01/98   SF     1,622.29      246,950.00    6.8750   0.0000     O     P      260,000.00   11/01/98
 208080470  Barbour        11/01/98   SF     2,030.19      279,807.31    7.8750   0.7875     O     P      350,000.00   11/01/98
 208080489  Hansen         11/01/98   SF     2,262.03      339,721.30    7.0000   0.0025     O     C      425,000.00   11/01/98
 208080528  Farrow         11/01/98   SF     1,706.08      243,818.92    7.5000   0.4125     N     C      305,000.00   11/01/98
 208080538  Tang           11/01/98   SF     2,674.50      382,216.13    7.5000   0.4125     O     P      510,000.00   11/01/98
 208080591  Brandt         11/01/98   SF     2,012.42      294,769.87    7.2500   0.1625     O     C      385,000.00   11/01/98
 208080623  Busot          11/01/98   2F     2,548.06      359,739.44    7.6250   0.5375     O     C      455,000.00   11/01/98
 208090009  Cabico         11/01/98   SF     1,074.62      149,894.13    7.7500   0.6625     O     C      225,000.00   11/01/98
 208090043  Nguyen         12/01/98   SF     1,113.69      122,000.00    7.2500   0.1625     N     R      299,000.00   11/01/98
 208090062  Fauss          12/01/98   SF     1,921.52      292,500.00    6.8750   0.0000     O     C      460,000.00   11/01/98
 208090067  Desuyo         12/01/98   SF     1,788.85      259,000.00    7.3750   0.2875     O     C      335,000.00   11/01/98
 208090069  Tuscano        11/01/98   SF     1,511.14      213,345.47    7.6250   0.5375     O     R      280,000.00   11/01/98
 208090079  Poling         11/01/98   SF     2,040.34      284,598.99    7.7500   0.6625     O     C      356,000.00   11/01/98
 208090101  Sanchez        12/01/98   SF     1,864.82      270,000.00    7.3750   0.2875     O     C      360,000.00   11/01/98
 208090109  Blonigan       11/01/98   SF     2,450.38      358,919.79    7.2500   0.1625     O     C      468,500.00   11/01/98
 208090118  Wisler         11/01/98   SF     1,684.30      249,800.08    7.1250   0.0375     O     C      320,000.00   11/01/98
 208090119  Helmig         12/01/98   SF     4,056.84      540,000.00    8.2500   1.1625     O     C    1,050,000.00   11/01/98
 208090120  Seshappan      12/01/98   SF     2,232.26      323,200.00    7.3750   0.2875     O     C      404,000.00   11/01/98
 208090126  Rajala         11/01/98   SF     3,356.23      479,643.77    7.5000   0.4125     O     C      600,000.00   11/01/98
 208090128  Duval          12/01/98   SF     1,708.01      260,000.00    6.8750   0.0000     O     C      375,000.00   11/01/98
 208090141  Boyenga        12/01/98   SF       504.43       54,000.00    7.6250   0.5375     N     P       72,000.00   11/01/98
 208090158  Salinda  Jr.   11/01/98   SF     2,328.38      332,752.87    7.5000   0.4125     O     R      370,000.00   11/01/98
 208090167  Rushmeyer      11/01/98   CO     1,104.90      163,868.85    7.1250   0.0375     O     C      205,000.00   11/01/98
 208090171  Schooley       12/01/98   SF     4,178.10      628,000.00    7.0000   0.0025     O     R    1,100,000.00   11/01/98
 208090172  Davis          11/01/98   SF     2,690.50      394,092.33    7.2500   0.1625     O     C      493,000.00   11/01/98
 208090175  Huynh          12/01/98   SF     1,567.96      216,250.00    7.8750   0.7875     N     C      280,000.00   11/01/98
 208090177  Steere         11/01/98   SF     2,264.94      319,768.39    7.6250   0.5375     O     C      400,000.00   11/01/98
 208090179  Judd           12/01/98   SF     1,841.88      270,000.00    7.2500   0.1625     O     C      460,000.00   11/01/98
 208090185  Garcia         12/01/98   SF     1,971.30      292,600.00    7.1250   0.0375     O     P      308,000.00   11/01/98
 208090198  Connolly  Jr.  11/01/98   2F     4,434.15      649,492.94    7.2500   0.1625     O     C      920,000.00   11/01/98
 208090215  Le Blanc       12/01/98   SF     1,868.40      260,800.00    7.7500   0.6625     O     C      326,000.00   11/01/98
 208090251  Kang           11/01/98   SF     2,348.30      339,741.29    7.3750   0.2875     O     C      425,000.00   11/01/98
 208090258  Johansen       12/01/98   SF     2,101.10      308,000.00    7.2500   0.1625     O     R      650,000.00   11/01/98
 208090260  Isaacson       12/01/98   SF     3,820.19      560,000.00    7.2500   0.1625     O     C    1,110,000.00   11/01/98
 208090272  Bernhardt      11/01/98   SF     1,429.19      204,248.31    7.5000   0.4125     O     P      292,000.00   11/01/98
 208090302  Bergin         12/01/98   SF     1,773.66      260,000.00    7.2500   0.1625     O     C      365,000.00   11/01/98
 208090305  Casquejo       12/01/98   SF     1,829.58      275,000.00    7.0000   0.0025     O     R      450,000.00   11/01/98
 208090313  Pon            12/01/98   SF     1,780.48      261,000.00    7.2500   0.1625     O     R      276,000.00   11/01/98
 208090314  Toney          12/01/98   SF     3,142.57      455,000.00    7.3750   0.2875     O     C      665,000.00   11/01/98
 208090325  Montague       11/01/98   SF     2,414.90      353,723.85    7.2500   0.1625     O     R      464,000.00   11/01/98
 208090326  Allard         12/01/98   SF     2,224.77      334,400.00    7.0000   0.0025     O     P      418,000.00   11/01/98
</TABLE>

  LOAN                    SVG      NET     DOC 
 NUMBER     NAME          FEE      RATE    TYPE
- -----------------------------------------------
 208080306  Cummings      0.3250   7.0375   F  
 208080315  Mcmahon       0.3250   6.7875   F  
 208080319  Intuprapa     0.3250   7.2875   F  
 208080331  Lakes         0.3250   7.4125   F  
 208080336  Curameng      0.3250   7.5375   F  
 208080339  Hettrich      0.3250   6.9125   F  
 208080363  Stouffer      0.3250   6.9125   F  
 208080372  Meylan        0.2000   6.6625   F  
 208080373  Graybeal      0.3250   7.1625   F  
 208080411  Raaker        0.2000   6.6625   F  
 208080470  Barbour       0.3250   7.5375   I  
 208080489  Hansen        0.2350   6.7525   F  
 208080528  Farrow        0.3250   7.1625   F  
 208080538  Tang          0.3250   7.1625   R  
 208080591  Brandt        0.3250   6.9125   F  
 208080623  Busot         0.3250   7.2875   F  
 208090009  Cabico        0.3250   7.4125   N  
 208090043  Nguyen        0.3250   6.9125   I  
 208090062  Fauss         0.2000   6.6625   F  
 208090067  Desuyo        0.3250   7.0375   F  
 208090069  Tuscano       0.3250   7.2875   F  
 208090079  Poling        0.3250   7.4125   F  
 208090101  Sanchez       0.3250   7.0375   F  
 208090109  Blonigan      0.3250   6.9125   F  
 208090118  Wisler        0.3250   6.7875   F  
 208090119  Helmig        0.3250   7.9125   I  
 208090120  Seshappan     0.3250   7.0375   F  
 208090126  Rajala        0.3250   7.1625   F  
 208090128  Duval         0.2000   6.6625   F  
 208090141  Boyenga       0.3250   7.2875   I  
 208090158  Salinda  Jr.  0.3250   7.1625   F  
 208090167  Rushmeyer     0.3250   6.7875   I  
 208090171  Schooley      0.2350   6.7525   F  
 208090172  Davis         0.3250   6.9125   F  
 208090175  Huynh         0.3250   7.5375   F  
 208090177  Steere        0.3250   7.2875   F  
 208090179  Judd          0.3250   6.9125   F  
 208090185  Garcia        0.3250   6.7875   F  
 208090198  Connolly  Jr. 0.3250   6.9125   F  
 208090215  Le Blanc      0.3250   7.4125   F  
 208090251  Kang          0.3250   7.0375   F  
 208090258  Johansen      0.3250   6.9125   F  
 208090260  Isaacson      0.3250   6.9125   I  
 208090272  Bernhardt     0.3250   7.1625   N  
 208090302  Bergin        0.3250   6.9125   F  
 208090305  Casquejo      0.2350   6.7525   F  
 208090313  Pon           0.3250   6.9125   F  
 208090314  Toney         0.3250   7.0375   F  
 208090325  Montague      0.3250   6.9125   I  
 208090326  Allard        0.2350   6.7525   F  

                                  Page 4 of 16


<PAGE>

<TABLE>
<CAPTION>

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 208090327  Benassini      500 Iris Lane                        San Ramon             CA   94583    360     400,000.00    7.8750
 208090328  Fryhoff        112 Barberry Lane                    San Ramon             CA   94583    360     445,000.00    6.8750
 208090356  Barker         3321 Dover Road                      Redwood City          CA   94061    360     298,500.00    7.5000
 208090368  Sirulnick      18 Bayview Avenue                    Mill Valley           CA   94941    360     312,500.00    7.3750
 208090371  Donovan        172 Chetwood Drive                   Mountain View         CA   94043    360     405,000.00    7.2500
 208090372  Ferrigno       1221 Swordfish Street                Foster City           CA   94404    360     256,000.00    7.1250
 208090379  Wilson         1634 Hallbrook Drive                 San Jose              CA   95124    360     293,600.00    7.2500
 208090391  Lu             3607 Slopeview Drive                 San Jose              CA   95148    360     288,000.00    6.8750
 208090395  Amores         7510 May Way                         San Ramon             CA   94583    360     255,000.00    7.5000
 208090447  Tadevich       2460 Scarlett Road                   Gilroy                CA   95020    360     332,400.00    7.1250
 208090448  Stenzel        5250 East Lakeshore Drive            San Ramon             CA   94583    360     300,000.00    7.0000
 208090450  Du             2690 Sycamore Grove Place            San Jose              CA   95121    360     466,000.00    7.7500
 208090457  Saunders       4580 Quarter Lane                    Oakley                CA   94561    360     256,000.00    7.5000
 208090459  Bautista       210 Santa Clara Avenue               Alameda               CA   94501    360     206,000.00    7.7500
 208090463  Gottlieb       1272 Simmons Lane                    Novato                CA   94945    360     313,000.00    7.3750
 208090480  Chotani        20361 Via San Marino                 Cupertino             CA   95014    360     450,000.00    7.2500
 208090490  Osterloh       341 Castle Crest Road                Alamo                 CA   94507    360     499,200.00    7.6250
 208090511  Ricco          1018 Nightfall Court                 San Jose              CA   95120    360     444,000.00    7.2500
 208090514  Simms          999 La Mesa Terrace                  Sunnyvale             CA   94086    360     316,000.00    6.8750
 208090524  Parish         614 Torwood Lane                     Los Altos             CA   94022    360     626,250.00    7.3750
 208090554  Shahab         311 Nob Hill Drive                   Walnut Creek          CA   94596    360     322,000.00    7.1250
 208090555  Soriano        1212 Mayberry Lane                   San Jose              CA   95131    360     367,500.00    7.2500
 208090570  Anderson       5861 Bridle Way                      San Jose              CA   95123    360     285,000.00    7.1250
 208090582  Vo             3921 Honolulu Court                  San Jose              CA   95119    360     242,000.00    7.3750
 208090583  Khorashadi     1548 Primrose Way                    Cupertino             CA   95014    360     360,000.00    7.1250
 208090588  Lang  Jr.      448 Knollcrest Avenue                San Jose              CA   95138    360     266,400.00    7.1250
 208090591  Gopinath       10 Chapparal Court                   San Ramon             CA   94583    360     346,700.00    7.2500
 208090600  Nguyen         1686 Via Campo Verde                 San Jose              CA   95120    360     367,000.00    7.2500
 208090620  Smith          237 Hermosa Avenue                   Oakland               CA   94618    360     320,000.00    7.0000
 208090622  Barreras       4380 Callan Boulevard                Daly City             CA   94015    360     276,000.00    7.1250
 208090624  Kang           6735 Elwood Road                     San Jose              CA   95120    360     300,000.00    7.0000
 208090628  Riley          2090 Braemar Road                    Oakland               CA   94602    360     376,000.00    7.5000
 208090632  Malloy         1695 Clovis Avenue                   San Jose              CA   95124    360     297,000.00    7.3750
 208090647  Vardaro        2300 Slater Street                   Santa Rosa            CA   95404    360     151,000.00    7.2500
 208090660  Shaposhnikov   736738  44Th Avenue                  San Francisco         CA   94121    360     364,000.00    7.3750
 208090676  Lambidakis     3900 Maybee Lane                     Santa Cruz            CA   95065    360     400,000.00    7.0000
 208090678  Robinson       27 Sheridan Road                     Oakland               CA   94618    360     335,150.00    7.2500
 208090704  Arbabaraghi    4331 Diavila Avenue                  Pleasanton            CA   94588    360     285,600.00    7.3750
 208090706  Wornum         1823 Alameda Avenue                  Alameda               CA   94501    360     440,000.00    7.2500
 208090709  Jen            568 Kelly Way                        Palo Alto             CA   94306    360     442,000.00    7.1250
 208090710  Abraham        5019 New Trier Avenue                San Jose              CA   95136    360     304,100.00    7.8750
 208090715  Jensen         3 Aster Court                        Mill Valley           CA   94941    360     300,000.00    7.3750
 208090723  Hicks          2805 Pleasant Vallley Road           Aptos                 CA   95003    360     470,000.00    7.3750
 208090726  Gu             686 Fairlane Avenue                  Santa Clara           CA   95051    360     260,000.00    7.3750
 208090732  Schnider       2804 Benvenue Avenue                 Berkeley              CA   94705    360     347,000.00    7.2500
 208090739  Brown          170 Walter Hays Drive                Palo Alto             CA   94303    360     545,000.00    7.0000
 208090745  Yu             34170 Audrey Court                   Fremont               CA   94555    360     195,000.00    8.2500
 208090746  Gebhart        110 Tanoak Drive                     Portola Valley        CA   94028    360     375,000.00    7.0000
 208090817  Kriscunas      916 Kennedy Drive                    Capitola              CA   95010    360     284,000.00    6.8750
 208090832  Blackford      225 Whitehaven Way                   Martinez              CA   94553    360     303,000.00    7.0000
</TABLE>


<TABLE>
<CAPTION>
  LOAN                               PROP                  CURR          GROSS    POOL          LOAN     APPR         INTEREST
 NUMBER     NAME           FPD       TYPE    PANDI         BAL           RATE     STRIP    OCC  PURP     VALUE        PAID TO 
- ----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>        <C>    <C>           <C>           <C>      <C>       <C>   <C>    <C>          <C>
 208090327  Benassini      11/01/98   SF     2,900.28      399,724.72    7.8750   0.7875     N     P      530,000.00   11/01/98
 208090328  Fryhoff        12/01/98   SF     2,923.33      445,000.00    6.8750   0.0000     O     R      640,000.00   11/01/98
 208090356  Barker         11/01/98   SF     2,087.16      298,278.47    7.5000   0.4125     O     R      410,000.00   11/01/98
 208090368  Sirulnick      11/01/98   SF     2,158.36      312,262.21    7.3750   0.2875     O     R      750,000.00   11/01/98
 208090371  Donovan        11/01/98   SF     2,762.81      404,684.06    7.2500   0.1625     O     C      544,000.00   11/01/98
 208090372  Ferrigno       12/01/98   SF     1,724.72      256,000.00    7.1250   0.0375     O     R      420,000.00   11/01/98
 208090379  Wilson         11/01/98   SF     2,002.87      293,370.96    7.2500   0.1625     O     C      367,000.00   11/01/98
 208090391  Lu             12/01/98   SF     1,891.96      288,000.00    6.8750   0.0000     O     P      375,000.00   11/01/98
 208090395  Amores         12/01/98   SF     1,783.00      255,000.00    7.5000   0.4125     O     P      372,000.00   11/01/98
 208090447  Tadevich       12/01/98   SF     2,239.44      332,400.00    7.1250   0.0375     O     R      425,000.00   11/01/98
 208090448  Stenzel        12/01/98   SF     1,995.91      300,000.00    7.0000   0.0025     O     P      398,500.00   11/01/98
 208090450  Du             11/01/98   SF     3,338.48      465,671.10    7.7500   0.6625     O     P      583,000.00   11/01/98
 208090457  Saunders       11/01/98   SF     1,789.99      255,810.01    7.5000   0.4125     O     P      320,000.00   11/01/98
 208090459  Bautista       12/01/98   SF     1,475.81      206,000.00    7.7500   0.6625     O     C      265,000.00   11/01/98
 208090463  Gottlieb       11/01/98   SF     2,161.81      312,761.83    7.3750   0.2875     O     R      405,000.00   11/01/98
 208090480  Chotani        12/01/98   SF     3,069.79      450,000.00    7.2500   0.1625     O     C      635,000.00   11/01/98
 208090490  Osterloh       12/01/98   SF     3,533.31      499,200.00    7.6250   0.5375     O     P      625,000.00   11/01/98
 208090511  Ricco          11/01/98   SF     3,028.86      443,653.64    7.2500   0.1625     O     C      630,000.00   11/01/98
 208090514  Simms          11/01/98   CO     2,075.90      315,734.52    6.8750   0.0000     O     C      395,000.00   11/01/98
 208090524  Parish         11/01/98   SF     4,325.35      625,773.48    7.3750   0.2875     O     R      835,000.00   11/01/98
 208090554  Shahab         12/01/98   SF     2,169.37      322,000.00    7.1250   0.0375     O     R      420,000.00   11/01/98
 208090555  Soriano        01/01/99   SF     2,507.00      367,500.00    7.2500   0.1625     O     P      460,000.00   11/01/98
 208090570  Anderson       11/01/98   SF     1,920.10      284,772.09    7.1250   0.0375     O     P      317,000.00   11/01/98
 208090582  Vo             12/01/98   SF     1,671.43      242,000.00    7.3750   0.2875     O     C      310,000.00   11/01/98
 208090583  Khorashadi     12/01/98   SF     2,425.39      360,000.00    7.1250   0.0375     O     C      580,000.00   11/01/98
 208090588  Lang  Jr.      12/01/98   SF     1,794.79      266,400.00    7.1250   0.0375     O     P      349,000.00   11/01/98
 208090591  Gopinath       11/01/98   SF     2,365.11      346,429.54    7.2500   0.1625     O     R      460,000.00   11/01/98
 208090600  Nguyen         12/01/98   SF     2,503.59      367,000.00    7.2500   0.1625     O     R      550,000.00   11/01/98
 208090620  Smith          12/01/98   SF     2,128.97      320,000.00    7.0000   0.0025     O     C      420,000.00   11/01/98
 208090622  Barreras       12/01/98   SF     1,859.46      276,000.00    7.1250   0.0375     O     C      345,000.00   11/01/98
 208090624  Kang           12/01/98   SF     1,995.91      300,000.00    7.0000   0.0025     O     R      597,000.00   11/01/98
 208090628  Riley          11/01/98   SF     2,629.05      375,720.95    7.5000   0.4125     O     C      470,000.00   11/01/98
 208090632  Malloy         12/01/98   SF     2,051.31      297,000.00    7.3750   0.2875     O     C      390,000.00   11/01/98
 208090647  Vardaro        12/01/98   SF     1,030.09      151,000.00    7.2500   0.1625     O     C      212,000.00   11/01/98
 208090660  Shaposhnikov   12/01/98   2F     2,514.06      364,000.00    7.3750   0.2875     O     R      580,000.00   11/01/98
 208090676  Lambidakis     12/01/98   SF     2,661.21      400,000.00    7.0000   0.0025     O     P      780,000.00   11/01/98
 208090678  Robinson       12/01/98   SF     2,286.31      335,150.00    7.2500   0.1625     O     R      500,000.00   11/01/98
 208090704  Arbabaraghi    12/01/98   SF     1,972.57      285,600.00    7.3750   0.2875     O     C      362,000.00   11/01/98
 208090706  Wornum         12/01/98   SF     3,001.58      440,000.00    7.2500   0.1625     O     C      550,000.00   11/01/98
 208090709  Jen            12/01/98   SF     2,977.84      442,000.00    7.1250   0.0375     O     C      552,500.00   11/01/98
 208090710  Abraham        12/01/98   SF     2,204.94      304,100.00    7.8750   0.7875     O     C      405,500.00   11/01/98
 208090715  Jensen         12/01/98   SF     2,072.03      300,000.00    7.3750   0.2875     O     C      720,000.00   11/01/98
 208090723  Hicks          12/01/98   SF     3,246.17      470,000.00    7.3750   0.2875     O     C      775,000.00   11/01/98
 208090726  Gu             12/01/98   SF     1,795.76      260,000.00    7.3750   0.2875     O     R      433,000.00   11/01/98
 208090732  Schnider       12/01/98   SF     2,367.15      347,000.00    7.2500   0.1625     O     R      470,000.00   11/01/98
 208090739  Brown          12/01/98   SF     3,625.90      545,000.00    7.0000   0.0025     O     R    1,100,000.00   11/01/98
 208090745  Yu             12/01/98   SF     1,464.97      195,000.00    8.2500   1.1625     N     C      260,000.00   11/01/98
 208090746  Gebhart        12/01/98   SF     2,494.88      375,000.00    7.0000   0.0025     O     C      850,000.00   11/01/98
 208090817  Kriscunas      12/01/98   SF     1,865.68      284,000.00    6.8750   0.0000     O     C      355,000.00   11/01/98
 208090832  Blackford      12/01/98   SF     2,015.87      303,000.00    7.0000   0.0025     O     R      950,000.00   11/01/98
</TABLE>

  LOAN                    SVG      NET     DOC 
 NUMBER     NAME          FEE      RATE    TYPE 
- -----------------------------------------------
 208090327  Benassini     0.3250   7.5375   F 
 208090328  Fryhoff       0.2000   6.6625   F 
 208090356  Barker        0.3250   7.1625   F 
 208090368  Sirulnick     0.3250   7.0375   I 
 208090371  Donovan       0.3250   6.9125   F 
 208090372  Ferrigno      0.3250   6.7875   F 
 208090379  Wilson        0.3250   6.9125   F 
 208090391  Lu            0.2000   6.6625   I 
 208090395  Amores        0.3250   7.1625   F 
 208090447  Tadevich      0.3250   6.7875   F 
 208090448  Stenzel       0.2350   6.7525   F 
 208090450  Du            0.3250   7.4125   I 
 208090457  Saunders      0.3250   7.1625   I 
 208090459  Bautista      0.3250   7.4125   R 
 208090463  Gottlieb      0.3250   7.0375   F 
 208090480  Chotani       0.3250   6.9125   F 
 208090490  Osterloh      0.3250   7.2875   I 
 208090511  Ricco         0.3250   6.9125   F 
 208090514  Simms         0.2000   6.6625   F 
 208090524  Parish        0.3250   7.0375   F 
 208090554  Shahab        0.3250   6.7875   F 
 208090555  Soriano       0.3250   6.9125   F 
 208090570  Anderson      0.3250   6.7875   F 
 208090582  Vo            0.3250   7.0375   F 
 208090583  Khorashadi    0.3250   6.7875   F 
 208090588  Lang  Jr.     0.3250   6.7875   F 
 208090591  Gopinath      0.3250   6.9125   F 
 208090600  Nguyen        0.3250   6.9125   F 
 208090620  Smith         0.2350   6.7525   F 
 208090622  Barreras      0.3250   6.7875   F 
 208090624  Kang          0.2350   6.7525   F 
 208090628  Riley         0.3250   7.1625   F 
 208090632  Malloy        0.3250   7.0375   F 
 208090647  Vardaro       0.3250   6.9125   I 
 208090660  Shaposhnikov  0.3250   7.0375   I 
 208090676  Lambidakis    0.2350   6.7525   F 
 208090678  Robinson      0.3250   6.9125   F 
 208090704  Arbabaraghi   0.3250   7.0375   F 
 208090706  Wornum        0.3250   6.9125   F 
 208090709  Jen           0.3250   6.7875   F 
 208090710  Abraham       0.3250   7.5375   R 
 208090715  Jensen        0.3250   7.0375   F 
 208090723  Hicks         0.3250   7.0375   F 
 208090726  Gu            0.3250   7.0375   F 
 208090732  Schnider      0.3250   6.9125   F 
 208090739  Brown         0.2350   6.7525   F 
 208090745  Yu            0.3250   7.9125   I 
 208090746  Gebhart       0.2350   6.7525   F 
 208090817  Kriscunas     0.2000   6.6625   F 
 208090832  Blackford     0.2350   6.7525   I 


                                  Page 5 of 16


<PAGE>

<TABLE>
<CAPTION>

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 208090839  Norori         24 Santa Fe Avenue                   San Francisco         CA   94124    360     256,500.00    6.8750
 208090859  Tahriri        2812 Newlands Avenue                 Belmont               CA   94002    180     320,000.00    6.8750
 208090860  Chan           5124 Desmond Street                  Oakland               CA   94618    360     256,000.00    6.8750
 208090877  Panlasigui     2412 Villa Nueva Way                 Mountain View         CA   94040    360     300,000.00    7.2500
 208090893  Chavez         1625 Diel Drive                      Milpitas              CA   95035    360     200,000.00    8.0000
 208100013  Nguyen         5817 Chambertin Drive                San Jose              CA   95118    360     284,000.00    7.2500
 208100020  Bear           77 Crest Drive                       Watsonville           CA   95076    360     510,000.00    7.7500
 208100095  Duckering      285 Firestone Drive                  Walnut Creek          CA   94598    360     300,000.00    7.2500
 208100102  Tischer        611 Park Hill Road                   Danville              CA   94526    360     317,000.00    7.1250
 208100108  Davis          2066 Dublin Way                      San Mateo             CA   94403    360     265,000.00    7.2500
 208100109  Harden         360 S. Thirteenth  Street            San Jose              CA   95112    360     240,000.00    7.7500
 208100114  Makowsky       500 Magellan Avenue                  San Francisco         CA   94116    360     385,000.00    7.1250
 208100118  HeadGordon    710 Miner Road                        Orinda                CA   94563    360     444,000.00    7.2500
 208100159  Finer          21 Oakhaven Way                      Woodside              CA   94062    360     809,000.00    7.0000
 208100173  Tran           1837 Montage Court                   San Jose              CA   95131    360     275,000.00    7.1250
 208100176  Green          2 Hartwood Court                     Lafayette             CA   94549    360     471,600.00    7.1250
 208100195  Szeto          1410 Braebridge Road                 San Jose              CA   95131    360     254,000.00    7.5000
 208100215  Yang           2814 Monte Cresta Way                San Jose              CA   95132    360     190,000.00    7.2500
 208100219  Robinson       1676 Littleton Place                 Campbell              CA   95008    360     470,000.00    7.3750
 208100231  Dunham         20502052  Bush Street                San Francisco         CA   94115    360     320,000.00    7.0000
 208100233  Yakushi        241 Port Royal Avenue                Foster City           CA   94404    360     464,000.00    6.7500
 208100235  Wong           1522 Lawton Street                   San Francisco         CA   94122    360     323,000.00    7.3750
 208100238  Campbell       1218 Silva Lane                      Alameda               CA   94502    360     261,000.00    7.0000
 208100272  Pino           2535 Crestmoor Drive                 San Bruno             CA   94066    360     246,600.00    7.3750
 208100273  Carter         102 Dogwood Drive                    Walnut Creek          CA   94598    360     269,600.00    7.1250
 208100275  Edelman        2775 Mossy Oak Drive                 Danville              CA   94506    360     423,750.00    7.2500
 208100285  O'Brien        150 Hill Road                        Danville              CA   94526    360     645,000.00    6.8750
 208100289  Fleming        7380 Jaybrook Court                  Pleasanton            CA   94588    360     301,000.00    7.8750
 208100294  Rodgers        15520 Via Eduardo                    Morgan Hill           CA   95037    360     258,300.00    7.1250
 208100303  Parker         58 Wildwood Gardens                  Piedmont              CA   94611    360     378,000.00    7.2500
 208100315  O'Farrell      463 Waskow Drive                     San Jose              CA   95123    360     264,600.00    7.3750
 208100325  Hong           2527  Emerson Street                 San Francisco         CA   94118    360     485,000.00    7.3750
 208100327  Mac Leod       218 Pacific Avenue                   Piedmont              CA   94611    360     400,000.00    7.0000
 208100333  Arlie          36843 Dauphine Avenue                Fremont               CA   94536    360     270,250.00    7.1250
 208100334  Das            2917 Regent Street                   Berkeley              CA   94705    360     376,600.00    7.3750
 208100349  Robinson       3240 Blackhawk Meadow Drive          Danville              CA   94506    360     490,000.00    7.1250
 208100374  Ziedman        931 Mendocino Avenue                 Berkeley              CA   94707    360     493,000.00    7.2500
 208100390  Elliott        239 Harding Avenue                   Los Gatos             CA   95030    360     590,000.00    7.2500
 208100397  Bailowitz      911 Shattuck Avenue                  Berkeley              CA   94707    360     248,700.00    7.0000
 208100428  Tran           368 Moretti Lane                     Milpitas              CA   95035    360     278,350.00    7.2500
 208100432  Iida           110 Juanita Woods Road               Boulder Creek         CA   95006    360     240,000.00    7.0000
 208100438  Keefer         35 Primrose Way                      San Ramon             CA   94583    360     423,000.00    7.0000
 208100442  Oka            17870 Holiday Drive                  Morgan Hill           CA   95037    360     272,000.00    6.7500
 208100444  Lowe           2160 Vizcaya Circle                  San Jose              CA   95124    360     379,000.00    7.0000
 208100447  Chow           4006 West Rincon Avenue              Campbell              CA   95008    360     277,500.00    7.0000
 208100474  Raker          21 Oakdale Avenue                    Mill Valley           CA   94941    360     425,000.00    7.2500
 208100485  Brown          43921 Pine Court                     Fremont               CA   94539    360     362,000.00    7.1250
 208100489  Do             4814 Plainfield  Drive               San Jose              CA   95111    360     253,600.00    7.2500
 208100509  Sun            823 Ramona Avenue                    Albany                CA   94706    360     262,400.00    7.2500
 208100518  Cutler         134 Sunnyside Avenue                 Piedmont              CA   94611    360     263,200.00    7.3750
</TABLE>

<TABLE>
<CAPTION>

  LOAN                              PROP                  CURR          GROSS    POOL           LOAN     APPR         INTEREST
 NUMBER     NAME          FPD       TYPE    PANDI         BAL           RATE     STRIP    OCC   PURP     VALUE        PAID TO 
- ---------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>       <C>    <C>           <C>           <C>     <C>        <C>   <C>   <C>            <C>
 208090839  Norori        12/01/98   SF     1,685.02      256,500.00    6.8750  0.0000      O     P      285,000.00   11/01/98    
 208090859  Tahriri       12/01/98   SF     2,853.93      320,000.00    6.8750  0.0000      O     C      640,000.00   11/01/98    
 208090860  Chan          12/01/98   SF     1,681.74      256,000.00    6.8750  0.0000      O     P      320,000.00   11/01/98    
 208090877  Panlasigui    12/01/98   SF     2,046.53      300,000.00    7.2500  0.1625      O     C      560,000.00   11/01/98    
 208090893  Chavez        12/01/98   SF     1,467.53      200,000.00    8.0000  0.9125      O     C      300,000.00   11/01/98    
 208100013  Nguyen        12/01/98   SF     1,937.38      284,000.00    7.2500  0.1625      O     C      447,000.00   11/01/98    
 208100020  Bear          12/01/98   SF     3,653.70      510,000.00    7.7500  0.6625      O     P      681,000.00   11/01/98    
 208100095  Duckering     12/01/98   SF     2,046.53      300,000.00    7.2500  0.1625      O     R      450,000.00   11/01/98    
 208100102  Tischer       12/01/98   SF     2,135.69      317,000.00    7.1250  0.0375      O     C      492,000.00   11/01/98    
 208100108  Davis         12/01/98   SF     1,807.77      265,000.00    7.2500  0.1625      O     C      370,000.00   11/01/98    
 208100109  Harden        12/01/98   SF     1,719.39      240,000.00    7.7500  0.6625      O     C      300,000.00   11/01/98    
 208100114  Makowsky      12/01/98   SF     2,593.82      385,000.00    7.1250  0.0375      O     C      725,000.00   11/01/98    
 208100118  HeadGordon    12/01/98   SF     3,028.86      444,000.00    7.2500  0.1625      O     R      555,000.00   11/01/98    
 208100159  Finer         12/01/98   SF     5,382.30      809,000.00    7.0000  0.0025      O     R    1,165,000.00   11/01/98    
 208100173  Tran          12/01/98   SF     1,852.73      275,000.00    7.1250  0.0375      O     R      438,000.00   11/01/98    
 208100176  Green         12/01/98   SF     3,177.26      471,600.00    7.1250  0.0375      O     P      590,000.00   11/01/98    
 208100195  Szeto         12/01/98   SF     1,776.00      254,000.00    7.5000  0.4125      O     C      343,000.00   11/01/98    
 208100215  Yang          12/01/98   SF     1,296.13      190,000.00    7.2500  0.1625      O     C      311,000.00   11/01/98    
 208100219  Robinson      12/01/98   SF     3,246.17      470,000.00    7.3750  0.2875      O     R      655,000.00   11/01/98    
 208100231  Dunham        12/01/98   2F     2,128.97      320,000.00    7.0000  0.0025      O     R      710,000.00   11/01/98    
 208100233  Yakushi       12/01/98   SF     3,009.50      464,000.00    6.7500  0.0000      O     P      585,000.00   11/01/98    
 208100235  Wong          12/01/98   SF     2,230.88      323,000.00    7.3750  0.2875      O     C      443,000.00   11/01/98    
 208100238  Campbell      01/01/99   SF     1,736.44      261,000.00    7.0000  0.0025      O     P      290,000.00   11/01/98    
 208100272  Pino          12/01/98   SF     1,703.20      246,600.00    7.3750  0.2875      O     C      360,000.00   11/01/98    
 208100273  Carter        12/01/98   SF     1,816.35      269,600.00    7.1250  0.0375      O     R      337,000.00   11/01/98    
 208100275  Edelman       12/01/98   SF     2,890.72      423,750.00    7.2500  0.1625      O     R      565,000.00   11/01/98    
 208100285  O'Brien       12/01/98   SF     4,237.19      645,000.00    6.8750  0.0000      O     R      860,000.00   11/01/98    
 208100289  Fleming       12/01/98   SF     2,182.46      301,000.00    7.8750  0.7875      O     C      450,000.00   11/01/98    
 208100294  Rodgers       12/01/98   SF     1,740.21      258,300.00    7.1250  0.0375      O     P      369,000.00   11/01/98    
 208100303  Parker        12/01/98   SF     2,578.63      378,000.00    7.2500  0.1625      O     R      775,000.00   11/01/98    
 208100315  O'Farrell     12/01/98   SF     1,827.53      264,600.00    7.3750  0.2875      O     R      294,000.00   11/01/98    
 208100325  Hong          12/01/98   2F     3,349.77      485,000.00    7.3750  0.2875      O     C      730,000.00   11/01/98    
 208100327  Mac Leod      12/01/98   SF     2,661.21      400,000.00    7.0000  0.0025      O     P      500,000.00   11/01/98    
 208100333  Arlie         12/01/98   SF     1,820.72      270,250.00    7.1250  0.0375      O     P      288,000.00   11/01/98    
 208100334  Das           12/01/98   SF     2,601.08      376,600.00    7.3750  0.2875      O     R      560,000.00   11/01/98    
 208100349  Robinson      12/01/98   SF     3,301.22      490,000.00    7.1250  0.0375      O     C      666,000.00   11/01/98    
 208100374  Ziedman       12/01/98   SF     3,363.13      493,000.00    7.2500  0.1625      O     C      750,000.00   11/01/98    
 208100390  Elliott       12/01/98   SF     4,024.84      590,000.00    7.2500  0.1625      O     C      825,000.00   11/01/98    
 208100397  Bailowitz     12/01/98   SF     1,654.61      248,700.00    7.0000  0.0025      O     R      370,000.00   11/01/98    
 208100428  Tran          01/01/99   SF     1,898.84      278,350.00    7.2500  0.1625      O     P      300,000.00   11/01/98    
 208100432  Iida          12/01/98   SF     1,596.73      240,000.00    7.0000  0.0025      O     C      320,000.00   11/01/98    
 208100438  Keefer        12/01/98   SF     2,814.23      423,000.00    7.0000  0.0025      O     C      540,000.00   11/01/98    
 208100442  Oka           12/01/98   SF     1,764.19      272,000.00    6.7500  0.0000      O     R      510,000.00   11/01/98    
 208100444  Lowe          12/01/98   SF     2,521.50      379,000.00    7.0000  0.0025      O     R      507,500.00   11/01/98    
 208100447  Chow          12/01/98   SF     1,846.21      277,500.00    7.0000  0.0025      O     R      370,000.00   11/01/98    
 208100474  Raker         12/01/98   SF     2,899.25      425,000.00    7.2500  0.1625      O     R      610,000.00   11/01/98    
 208100485  Brown         12/01/98   SF     2,438.86      362,000.00    7.1250  0.0375      O     R      600,000.00   11/01/98    
 208100489  Do            12/01/98   SF     1,730.00      253,600.00    7.2500  0.1625      O     P      320,000.00   11/01/98    
 208100509  Sun           01/01/99   SF     1,790.03      262,400.00    7.2500  0.1625      O     P      330,000.00   11/01/98    
 208100518  Cutler        01/01/99   SF     1,817.86      263,200.00    7.3750  0.2875      O     P      329,000.00   11/01/98    
</TABLE>


  LOAN                   SVG      NET     DOC 
 NUMBER     NAME         FEE      RATE    TYP 
- --------------------------------------------- 
 208090839  Norori       0.2000   6.6625   F  
 208090859  Tahriri      0.2000   6.6625   I  
 208090860  Chan         0.2000   6.6625   F  
 208090877  Panlasigui   0.3250   6.9125   F  
 208090893  Chavez       0.3250   7.6625   N  
 208100013  Nguyen       0.3250   6.9125   F  
 208100020  Bear         0.3250   7.4125   I  
 208100095  Duckering    0.3250   6.9125   F  
 208100102  Tischer      0.3250   6.7875   F  
 208100108  Davis        0.3250   6.9125   I  
 208100109  Harden       0.3250   7.4125   N  
 208100114  Makowsky     0.3250   6.7875   F  
 208100118  HeadGordon   0.3250   6.9125   F  
 208100159  Finer        0.2350   6.7525   F  
 208100173  Tran         0.3250   6.7875   F  
 208100176  Green        0.3250   6.7875   F  
 208100195  Szeto        0.3250   7.1625   F  
 208100215  Yang         0.3250   6.9125   I  
 208100219  Robinson     0.3250   7.0375   F  
 208100231  Dunham       0.2350   6.7525   F  
 208100233  Yakushi      0.2000   6.5375   F  
 208100235  Wong         0.3250   7.0375   I  
 208100238  Campbell     0.2350   6.7525   F  
 208100272  Pino         0.3250   7.0375   F  
 208100273  Carter       0.3250   6.7875   F  
 208100275  Edelman      0.3250   6.9125   F  
 208100285  O'Brien      0.2000   6.6625   F  
 208100289  Fleming      0.3250   7.5375   F  
 208100294  Rodgers      0.3250   6.7875   F  
 208100303  Parker       0.3250   6.9125   F  
 208100315  O'Farrell    0.3250   7.0375   F  
 208100325  Hong         0.3250   7.0375   I  
 208100327  Mac Leod     0.2350   6.7525   F  
 208100333  Arlie        0.3250   6.7875   F  
 208100334  Das          0.3250   7.0375   F  
 208100349  Robinson     0.3250   6.7875   F  
 208100374  Ziedman      0.3250   6.9125   F  
 208100390  Elliott      0.3250   6.9125   F  
 208100397  Bailowitz    0.2350   6.7525   F  
 208100428  Tran         0.3250   6.9125   F  
 208100432  Iida         0.2350   6.7525   F  
 208100438  Keefer       0.2350   6.7525   F  
 208100442  Oka          0.2000   6.5375   F  
 208100444  Lowe         0.2350   6.7525   F  
 208100447  Chow         0.2350   6.7525   F  
 208100474  Raker        0.3250   6.9125   F  
 208100485  Brown        0.3250   6.7875   F  
 208100489  Do           0.3250   6.9125   F  
 208100509  Sun          0.3250   6.9125   F  
 208100518  Cutler       0.3250   7.0375   F  


                                  Page 6 of 16


<PAGE>

<TABLE>
<CAPTION>

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 208100522  Smith          1509 Darlene Avenue                  San Jose              CA   95125    360     272,000.00    7.0000
 208100555  Highman        18 Crest Road                        Piedmont              CA   94611    360     500,000.00    6.8750
 208100562  Christy        1067 Firth Court                     Sunnyvale             CA   94087    360     349,200.00    7.0000
 208100566  Reed           511 Pamlar Avenue                    San Jose              CA   95128    360     292,500.00    7.7500
 208100599  Gonzalez       394 Mt. Sequoia Place                Clayton               CA   94517    360     245,000.00    7.0000
 208100735  Ahmann         4407 Hendrix Court                   San Jose              CA   95124    360     279,950.00    7.3750
 208100749  Esteban        5268 Rio Lobo Drive                  San Jose              CA   95136    360     285,000.00    7.0000
 208100792  Birns          118 Palmetta Street                  Santa Cruz            CA   95060    360     256,000.00    7.3750
 208100794  Lamoly         550 Fiesta Way                       Watsonville           CA   95076    360     249,200.00    8.5000
 208100898  Lahanna        222 Panoramic Way                    Berkeley              CA   94704    360     336,000.00    7.7500
 208100914  Totah          1801 Yolanda Circle                  Clayton               CA   94517    360     300,000.00    6.8750
 208100961  Batchelder     189 Stonewall Road                   Berkeley              CA   94705    360     344,000.00    7.7500
 308070182  Camacho        5719 Sagewell Way                    San Jose              CA   95138    360     247,000.00    7.0000
 308080162  Podkomorka     857 Abbie Street                     Pleasanton            CA   94566    360     305,600.00    7.2500
 308080242  Razzano        9487 Crocker Road                    Granite Bay           CA   95746    360     300,000.00    7.6250
 308090018  Hillhouse      1422 Meek Avenue                     Napa                  CA   94559    360     256,000.00    7.2500
 308090191  Berry          2098 Bates Circle                    El Dorado Hills       CA   95762    360     200,500.00    7.5000
 308090192  Pinkard        17463 East Lone Oak Road             Sanger                CA   93657    360     237,500.00    7.2500
 308090221  Marrujo        10390 Sherman Oaks Court             Elk Grove             CA   95624    360     468,000.00    7.5000
 308090244  Klein          5315 Terrace Oak Circle              Fair Oaks             CA   95628    360     151,000.00    7.0000
 308090296  Holland        3996 Young Avenue                    Napa                  CA   94558    360     185,600.00    7.5000
 308090314  Robinson       2020 Summit Mine Court               Gold River            CA   95670    360     278,000.00    7.2500
 308090329  Wang           8644 Royal Estates Way               Fair Oaks             CA   95628    360     298,000.00    7.1250
 308090331  Dunlap         14684 Banner Quaker Hill Road        Nevada City           CA   95959    360     289,000.00    7.1250
 308090378  Daniel         3259 Collingswood Drive              El Dorado Hills       CA   95762    360     253,600.00    7.0000
 308090409  Mart           15164 Point Drive                    Truckee               CA   96161    360     376,000.00    7.0000
 308090410  Callahan       1364 Brickwell Way                   Carmichael            CA   95608    360     245,100.00    6.7500
 308090476  Barazi         70 Syar Drive                        Napa                  CA   94558    360     300,000.00    6.8750
 308100002  Brown  Jr.     1110 Discovery Bay Boulevard         Discovery Bay         CA   94514    360     290,400.00    7.2500
 308100025  Weaver         1157 Pinewood Drive                  Cambria               CA   93428    360     249,000.00    7.1250
 308100047  Cook           18719 Wildflower Drive               Penn Valley           CA   95946    360     300,000.00    7.2500
 308100085  Singh          5025 Northampton Court               Newark                CA   94560    360     286,400.00    7.2500
 308100087  Farr           5856 Granite Hills Drive             Granite Bay           CA   95746    360     611,250.00    7.0000
 308100103  Mart           44904 Sandy Circle                   El Macero             CA   95618    360     295,300.00    7.0000
 308100106  Ayala          26204 Clover Road                    Hayward               CA   94542    360     453,600.00    7.2500
 308100232  Schlenker      6801 Terreno Drive                   Rancho Murieta        CA   95683    360     252,000.00    7.0000
 308100233  Reeves         8770 Petite Creek Way                Roseville             CA   95661    360     425,000.00    7.0000
 308100234  Banes          7288 Hatboro Court                   Sacramento            CA   95828    180      80,000.00    7.1250
 308100260  Gevurtz        7632 Marina Cove Drive               Sacramento            CA   95831    360     285,000.00    7.2500
 308100310  MeinckeJechura 10705 Round Valley                   Grass Valley          CA   95949    360     354,000.00    7.3750
 308100382  Chambliss      2726 Curlew Court                    Pleasanton            CA   94566    360     322,000.00    7.2500
 308100392  Hedges         220 Oak Canyon Way                   Folsom                CA   95630    360     237,050.00    7.5000
 308100453  Grimes         1236 Elderberry Drive                Sunnyvale             CA   94087    360     316,000.00    7.2500
 308100477  Vaughan        4435 East Mosher Drive               Stockton              CA   95212    360     169,600.00    7.7500
 308100649  Lacey          43 Haskins Ranch Circle              Danville              CA   94506    360     260,000.00    7.0000
 408070106  Rowe           4801 East Mountain View Road         Paradise Valley       AZ   85253    360     338,200.00    7.3750
 408070302  Norten         22635 North 45Th Place               Phoenix               AZ   85024    360     254,250.00    7.1250
 408080224  Moore          2879 West Moore Road                 Tucson                AZ   85742    360     280,000.00    7.5000
 408080455  Rucker         683 Butterfield Trail                Gila Bend             AZ   85337    180      67,500.00    7.5000
 408080511  Juetten        16313 East Cholla Drive              Fountain Hills        AZ   85268    360     299,000.00    7.6250
</TABLE>

<TABLE>
<CAPTION>
  LOAN                                PROP                  CURR          GROSS    POOL          LOAN     APPR         INTEREST    
 NUMBER     NAME            FPD       TYPE    PANDI         BAL           RATE     STRIP    OCC  PURP     VALUE        PAID TO     
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>             <C>        <C>    <C>           <C>           <C>      <C>       <C>   <C>    <C>          <C>         
 208100522  Smith           01/01/99   SF     1,809.62      272,000.00    7.0000   0.0025     O     C      340,500.00   11/01/98
 208100555  Highman         12/01/98   SF     3,284.64      500,000.00    6.8750   0.0000     O     P      803,000.00   11/01/98
 208100562  Christy         12/01/98   SF     2,323.24      349,200.00    7.0000   0.0025     O     P      436,500.00   11/01/98
 208100566  Reed            12/01/98   SF     2,095.51      292,500.00    7.7500   0.6625     O     C      390,000.00   11/01/98
 208100599  Gonzalez        01/01/99   SF     1,629.99      245,000.00    7.0000   0.0025     O     C      326,500.00   11/01/98
 208100735  Ahmann          12/01/98   SF     1,933.55      279,950.00    7.3750   0.2875     O     C      352,000.00   11/01/98
 208100749  Esteban         01/01/99   SF     1,896.11      285,000.00    7.0000   0.0025     O     C      380,000.00   11/01/98
 208100792  Birns           12/01/98   SF     1,768.13      256,000.00    7.3750   0.2875     O     C      320,000.00   11/01/98
 208100794  Lamoly          01/01/99   SF     1,916.13      249,200.00    8.5000   1.4125     O     C      356,000.00   11/01/98
 208100898  Lahanna         01/01/99   SF     2,407.15      336,000.00    7.7500   0.6625     O     P      420,000.00   11/01/98
 208100914  Totah           12/01/98   SF     1,970.79      300,000.00    6.8750   0.0000     O     C      405,000.00   11/01/98
 208100961  Batchelder      01/01/99   SF     2,464.46      344,000.00    7.7500   0.6625     O     C      430,000.00   11/01/98
 308070182  Camacho         10/01/98   SF     1,643.30      246,593.89    7.0000   0.0025     O     C      318,000.00   11/01/98
 308080162  Podkomorka      10/01/98   SF     2,084.73      305,121.76    7.2500   0.1625     O     R      575,000.00   11/01/98
 308080242  Razzano         10/01/98   SF     2,123.38      299,564.36    7.6250   0.5375     O     C      400,000.00   11/01/98
 308090018  Hillhouse       11/01/98   SF     1,746.37      255,800.30    7.2500   0.1625     O     C      345,000.00   11/01/98
 308090191  Berry           11/01/98   SF     1,401.93      200,351.20    7.5000   0.4125     O     C      285,000.00   11/01/98
 308090192  Pinkard         11/01/98   SF     1,620.17      237,314.73    7.2500   0.1625     O     P      250,000.00   11/01/98
 308090221  Marrujo         11/01/98   SF     3,272.32      467,652.68    7.5000   0.4125     O     R      520,000.00   11/01/98
 308090244  Klein           12/01/98   SF     1,004.61      151,000.00    7.0000   0.0025     O     R      201,000.00   11/01/98
 308090296  Holland         11/01/98   SF     1,297.74      185,462.26    7.5000   0.4125     O     P      232,000.00   11/01/98
 308090314  Robinson        12/01/98   SF     1,896.45      278,000.00    7.2500   0.1625     O     R      375,000.00   11/01/98
 308090329  Wang            12/01/98   SF     2,007.68      298,000.00    7.1250   0.0375     O     R      380,000.00   11/01/98
 308090331  Dunlap          12/01/98   SF     1,947.05      289,000.00    7.1250   0.0375     O     C      368,000.00   11/01/98
 308090378  Daniel          12/01/98   SF     1,687.21      253,600.00    7.0000   0.0025     O     P      330,000.00   11/01/98
 308090409  Mart            12/01/98   SF     2,501.54      376,000.00    7.0000   0.0025     O     C      625,000.00   11/01/98
 308090410  Callahan        12/01/98   SF     1,589.71      245,100.00    6.7500   0.0000     O     P      265,000.00   11/01/98
 308090476  Barazi          12/01/98   SF     1,970.79      300,000.00    6.8750   0.0000     O     P      375,000.00   11/01/98
 308100002  Brown  Jr.      12/01/98   SF     1,981.04      290,400.00    7.2500   0.1625     O     R      363,000.00   11/01/98
 308100025  Weaver          12/01/98   SF     1,677.56      249,000.00    7.1250   0.0375     O     R      410,000.00   11/01/98
 308100047  Cook            12/01/98   SF     2,046.53      300,000.00    7.2500   0.1625     O     R      433,000.00   11/01/98
 308100085  Singh           12/01/98   SF     1,953.75      286,400.00    7.2500   0.1625     O     R      358,000.00   11/01/98
 308100087  Farr            12/01/98   SF     4,066.66      611,250.00    7.0000   0.0025     O     R      815,000.00   11/01/98
 308100103  Mart            12/01/98   SF     1,964.64      295,300.00    7.0000   0.0025     O     R      450,000.00   11/01/98
 308100106  Ayala           12/01/98   SF     3,094.35      453,600.00    7.2500   0.1625     O     P      567,000.00   11/01/98
 308100232  Schlenker       12/01/98   SF     1,676.56      252,000.00    7.0000   0.0025     O     R      315,000.00   11/01/98
 308100233  Reeves          12/01/98   SF     2,827.54      425,000.00    7.0000   0.0025     O     R      540,000.00   11/01/98
 308100234  Banes           12/01/98   SF       724.66       80,000.00    7.1250   0.0375     N     C      105,000.00   11/01/98
 308100260  Gevurtz         12/01/98   SF     1,944.20      285,000.00    7.2500   0.1625     O     R      505,000.00   11/01/98
 308100310  MeinckeJechura  12/01/98   SF     2,444.99      354,000.00    7.3750   0.2875     O     R      442,500.00   11/01/98
 308100382  Chambliss       12/01/98   SF     2,196.61      322,000.00    7.2500   0.1625     O     C      470,000.00   11/01/98
 308100392  Hedges          12/01/98   SF     1,657.49      237,050.00    7.5000   0.4125     O     R      290,000.00   11/01/98
 308100453  Grimes          12/01/98   SF     2,155.68      316,000.00    7.2500   0.1625     O     C      535,000.00   11/01/98
 308100477  Vaughan         01/01/99   SF     1,215.04      169,600.00    7.7500   0.6625     O     P      217,000.00   11/01/98
 308100649  Lacey           01/01/99   SF     1,729.79      260,000.00    7.0000   0.0025     O     R      377,000.00   11/01/98
 408070106  Rowe            09/01/98   SF     2,335.86      337,423.22    7.3750   0.2875     O     C      430,000.00   11/01/98
 408070302  Norten          09/01/98   SF     1,712.93      253,636.41    7.1250   0.0375     O     C      325,000.00   11/01/98
 408080224  Moore           10/01/98   SF     1,957.80      279,583.10    7.5000   0.4125     O     C      350,000.00   11/01/98
 408080455  Rucker          11/01/98   SF       625.73       67,296.14    7.5000   0.4125     O     C       90,000.00   11/01/98
 408080511  Juetten         11/01/98   SF     2,116.30      298,783.59    7.6250   0.5375     O     R      391,000.00   11/01/98
</TABLE>


  LOAN                     SVG      NET     DOC    
 NUMBER     NAME           FEE      RATE    TYPE   
- ------------------------------------------------  
 208100522  Smith          0.2350   6.7525   F     
 208100555  Highman        0.2000   6.6625   F     
 208100562  Christy        0.2350   6.7525   F     
 208100566  Reed           0.3250   7.4125   I     
 208100599  Gonzalez       0.2350   6.7525   F     
 208100735  Ahmann         0.3250   7.0375   F     
 208100749  Esteban        0.2350   6.7525   F     
 208100792  Birns          0.3250   7.0375   F     
 208100794  Lamoly         0.3250   8.1625   N     
 208100898  Lahanna        0.3250   7.4125   N     
 208100914  Totah          0.2000   6.6625   F     
 208100961  Batchelder     0.3250   7.4125   F     
 308070182  Camacho        0.2350   6.7525   F     
 308080162  Podkomorka     0.3250   6.9125   I     
 308080242  Razzano        0.3250   7.2875   F     
 308090018  Hillhouse      0.3250   6.9125   I     
 308090191  Berry          0.3250   7.1625   I     
 308090192  Pinkard        0.3250   6.9125   F     
 308090221  Marrujo        0.3250   7.1625   F     
 308090244  Klein          0.2350   6.7525   I     
 308090296  Holland        0.3250   7.1625   N     
 308090314  Robinson       0.3250   6.9125   F     
 308090329  Wang           0.3250   6.7875   F     
 308090331  Dunlap         0.3250   6.7875   F     
 308090378  Daniel         0.2350   6.7525   F     
 308090409  Mart           0.2350   6.7525   F     
 308090410  Callahan       0.2000   6.5375   F     
 308090476  Barazi         0.2000   6.6625   F     
 308100002  Brown  Jr.     0.3250   6.9125   F     
 308100025  Weaver         0.3250   6.7875   F     
 308100047  Cook           0.3250   6.9125   F     
 308100085  Singh          0.3250   6.9125   F     
 308100087  Farr           0.2350   6.7525   F     
 308100103  Mart           0.2350   6.7525   F     
 308100106  Ayala          0.3250   6.9125   F     
 308100232  Schlenker      0.2350   6.7525   F     
 308100233  Reeves         0.2350   6.7525   F     
 308100234  Banes          0.3250   6.7875   F     
 308100260  Gevurtz        0.3250   6.9125   F     
 308100310  MeinckeJechura 0.3250   7.0375   F     
 308100382  Chambliss      0.3250   6.9125   F     
 308100392  Hedges         0.3250   7.1625   F     
 308100453  Grimes         0.3250   6.9125   F     
 308100477  Vaughan        0.3250   7.4125   N     
 308100649  Lacey          0.2350   6.7525   F     
 408070106  Rowe           0.3250   7.0375   F     
 408070302  Norten         0.3250   6.7875   F     
 408080224  Moore          0.3250   7.1625   F     
 408080455  Rucker         0.3250   7.1625   I     
 408080511  Juetten        0.3250   7.2875   I     
                           

                                  Page 7 of 16


<PAGE>

<TABLE>
<CAPTION>

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 408080579  Mannino        1841 East Washington Avenue          Gilbert               AZ   85234    360     241,000.00    7.2500
 408090034  Ross           5923 East Calle Del Norte            Phoenix               AZ   85018    360     310,400.00    7.5000
 408090050  Orwin          13672 South Bridle Trail Road        Draper                UT   84020    360     259,000.00    7.0000
 408090056  Foulger        285 North Ski Court                  Gilbert               AZ   85233    360     473,750.00    7.2500
 408090063  Robertson      6501 East Rockaway Hills Dri         Cave Creek            AZ   85331    360     465,000.00    7.2500
 408090092  Friedman       5501 East Gelding Drive              Phoenix               AZ   85254    360     189,000.00    7.5000
 408090115  Tulin          12112 North 120Th Way                Scottsdale            AZ   85259    360     486,400.00    7.2500
 408090128  Davis          1925 South Wasatch Drive             Salt Lake City        UT   84108    360     309,600.00    7.3750
 408090145  Woodyatt       9920 East Paradise Drive             Scottsdale            AZ   85260    360     200,000.00    7.0000
 408090167  Wright         1785 East Millcreek Way              Salt Lake City        UT   84106    360     270,000.00    6.8750
 408090263  Robinette      12474 North 80Th Place               Scottsdale            AZ   85260    360     246,500.00    7.5000
 408090288  Marshall       2114 East Fort Union                 Salt Lake City        UT   84121    360     198,900.00    8.2500
 408090293  Bair           9164 South Wedgefield Drive          Sandy                 UT   84093    360     258,350.00    7.2500
 408090299  Friederich     5500 West Chaos Canyon               Tucson                AZ   85745    360     490,000.00    7.5000
 408090335  Moore  Iii     1542 Cutter Lane                     Park City             UT   84098    360     324,800.00    7.2500
 408090337  Grimes Jr.     5926 East Placita De Las Luc         Tucson                AZ   85750    360     291,600.00    7.7500
 408090425  Bernstein      7323 East Gainey Ranch               Scottsdale            AZ   85258    360     395,000.00    7.2500
 408090437  Fredrickson    6319 East Calle Rosa                 Phoenix               AZ   85251    360     250,000.00    7.7500
 408090457  Bala           8738 East Whispering Wind Dr         Scottsdale            AZ   85255    360     500,000.00    7.2500
 408090467  Miller         2522 North Robin Lane                Mesa                  AZ   85213    360     163,200.00    7.2500
 408090473  Mason          3481 Pleasant View Lane              Shingle Springs       CA   95682    360     237,750.00    7.1250
 408100116  Morton         2604 West Central Park Way           Taylorsville          UT   84118    180      91,900.00    7.1250
 408100258  Fountain       188 South Country Manor Lan          Alpine                UT   84004    360     300,000.00    7.7500
 508060187  Morrow         744 Montezuma Drive                  Pacifica              CA   94044    360     263,500.00    7.7500
 508060350  Cohen          1448 Laurel Way                      Los Angeles           CA   90210    360     581,250.00    7.7500
 508060381  Lim            20387 Portside Drive                 Walnut                CA   91789    360     246,000.00    7.8750
 508060387  Lepore         4037 Woodman Canyon                  Sherman Oaks          CA   91423    360     319,000.00    7.8750
 508060423  Thiel          15945 Miami Way                      Pacific Palisades     CA   90272    360     550,000.00    7.5000
 508070048  Arnold Iii     109,341,093,610,9310940  Bloomfield  North Hollywood       CA   91602    360     175,000.00    7.8750
 508070106  Rokerya        14263 Walnut Creek Drive             Chino Hills           CA   91709    360     200,000.00    7.2500
 508070368  Foland         4535 White Oak Place                 Encino                CA   91316    360     264,000.00    7.7500
 508070373  Lewis          2258 Barbara Drive                   Camarillo             CA   93012    360     281,500.00    7.2500
 508070383  Druce          840   842  North Harper Avenue       Los Angeles           CA   90046    360     223,000.00    7.7500
 508070423  Mirzaian       22450 Cairnloch Street               Calabasas             CA   91302    360     243,000.00    7.3750
 508080013  Szarkowski     27743 Sutters Pointe Drive           Saugus                CA   91350    360     256,500.00    7.7500
 508080031  Broussard      4118 San Martin Way                  Santa Barbara         CA   93110    360     170,000.00    7.7500
 508080047  Zorc           1044 East Angeleno Avenue            Burbank               CA   91501    360     420,000.00    7.5000
 508080141  Ferry Iii      11134 Cabriole Avenue                Northridge            CA   91326    360     252,000.00    7.5000
 508080150  Selden         3901 Hilton Head Way                 Tarzana               CA   91356    360     379,000.00    7.1250
 508080190  Molloy         10211 Falun Drive                    Sun Valley            CA   91352    360     205,200.00    7.2500
 508080201  Mc Donald      1356 Winchester Avenue               Glendale              CA   91201    360     186,500.00    7.6250
 508080207  Bassi          13529 Chandler Boulevard             Sherman Oaks          CA   91401    360     375,000.00    7.0000
 508080271  Tataryan       2353 North Vermont Avenue            Los Angeles           CA   90027    360     240,000.00    7.3750
 508080300  Badeau         2467 North Catalina Street           Los Angeles           CA   90027    360     395,000.00    7.3750
 508080314  Barnes         4403 Ocean Front Walk                Marina Del Rey        CA   90292    360     481,250.00    7.1250
 508080325  Van Niekerk    5633 Tanner Ridge Avenue             Thousand Oaks         CA   91362    360     300,000.00    7.7500
 508080340  Sellers        151 West Avenida  De Los Lo          San Clemente          CA   92672    360     320,000.00    7.1250
 508080356  Berrios        17730 Romar Street                   Northridge            CA   91325    360     280,000.00    7.7500
 508080402  Chen           1715 South Los Robles Avenue         San Marino            CA   91108    360     310,000.00    7.0000
 508080433  Chung          21162 Poston Lane                    Huntington Beach      CA   92646    360     380,000.00    7.7500
</TABLE>

<TABLE>
<CAPTION>
  LOAN                              PROP                  CURR          GROSS    POOL          LOAN     APPR         INTEREST
 NUMBER     NAME          FPD       TYPE    PANDI         BAL           RATE     STRIP    OCC  PURP     VALUE        PAID TO
- ---------------------------------------------------------------------------------------------------------------------------------
<S>         <C>           <C>        <C>    <C>           <C>           <C>      <C>       <C>   <C>     <C>          <C>
 408080579  Mannino       11/01/98   SF     1,644.04      240,812.00    7.2500   0.1625     O     R      320,000.00   11/01/98
 408090034  Ross          11/01/98   SF     2,170.36      310,169.64    7.5000   0.4125     O     C      388,000.00   11/01/98
 408090050  Orwin         12/01/98   SF     1,723.13      259,000.00    7.0000   0.0025     O     C      324,000.00   11/01/98
 408090056  Foulger       11/01/98   SF     3,231.81      473,380.43    7.2500   0.1625     O     C      600,000.00   11/01/98
 408090063  Robertson     11/01/98   SF     3,172.12      464,637.26    7.2500   0.1625     O     C      585,000.00   11/01/98
 408090092  Friedman      11/01/98   SF     1,321.52      188,859.73    7.5000   0.4125     O     C      252,000.00   11/01/98
 408090115  Tulin         11/01/98   SF     3,318.11      486,020.56    7.2500   0.1625     O     C      608,000.00   11/01/98
 408090128  Davis         11/01/98   SF     2,138.33      309,364.42    7.3750   0.2875     O     C      387,000.00   11/01/98
 408090145  Woodyatt      11/01/98   SF     1,330.61      199,836.06    7.0000   0.0025     O     P      287,000.00   11/01/98
 408090167  Wright        12/01/98   SF     1,773.71      270,000.00    6.8750   0.0000     O     C      338,000.00   11/01/98
 408090263  Robinette     11/01/98   SF     1,723.56      246,317.06    7.5000   0.4125     O     P      272,000.00   11/01/98
 408090288  Marshall      11/01/98   SF     1,494.27      198,773.17    8.2500   1.1625     N     C      306,000.00   11/01/98
 408090293  Bair          11/01/98   SF     1,762.40      258,148.46    7.2500   0.1625     O     R      335,000.00   11/01/98
 408090299  Friederich    11/01/98   SF     3,426.15      489,636.35    7.5000   0.4125     O     C      685,000.00   11/01/98
 408090335  Moore  Iii    12/01/98   SF     2,215.71      324,800.00    7.2500   0.1625     O     R      406,000.00   11/01/98
 408090337  Grimes Jr.    12/01/98   SF     2,089.06      291,600.00    7.7500   0.6625     O     C      368,000.00   11/01/98
 408090425  Bernstein     11/01/98   SF     2,694.60      394,691.86    7.2500   0.1625     O     R      545,000.00   11/01/98
 408090437  Fredrickson   11/01/98   SF     1,791.03      249,823.55    7.7500   0.6625     O     P      325,000.00   11/01/98
 408090457  Bala          12/01/98   SF     3,410.88      500,000.00    7.2500   0.1625     O     R      643,000.00   11/01/98
 408090467  Miller        12/01/98   SF     1,113.31      163,200.00    7.2500   0.1625     O     C      212,000.00   11/01/98
 408090473  Mason         12/01/98   SF     1,601.77      237,750.00    7.1250   0.0375     O     C      317,000.00   11/01/98
 408100116  Morton        12/01/98   CO       832.46       91,900.00    7.1250   0.0375     O     R      131,000.00   11/01/98
 408100258  Fountain      01/01/99   SF     2,149.24      300,000.00    7.7500   0.6625     O     P      350,000.00   11/01/98
 508060187  Morrow        10/01/98   SF     1,887.75      263,126.85    7.7500   0.6625     O     R      282,000.00   11/01/98
 508060350  Cohen         11/01/98   SF     4,164.15      580,839.76    7.7500   0.6625     O     P      775,000.00   11/01/98
 508060381  Lim           10/01/98   SF     1,783.67      245,660.30    7.8750   0.7875     O     R      259,000.00   11/01/98
 508060387  Lepore        10/01/98   SF     2,312.97      318,559.49    7.8750   0.7875     O     R      450,000.00   11/01/98
 508060423  Thiel         11/01/98   SF     3,845.68      549,591.82    7.5000   0.4125     O     C      800,000.00   11/01/98
 508070048  Arnold Iii    09/01/98   4F     1,268.87      174,636.32    7.8750   0.7875     N     P      335,000.00   11/01/98
 508070106  Rokerya       10/01/98   SF     1,364.35      199,687.02    7.2500   0.1625     O     C      275,990.00   11/01/98
 508070368  Foland        10/01/98   SF     1,891.33      263,626.14    7.7500   0.6625     O     C      390,000.00   11/01/98
 508070373  Lewis         10/01/98   2F     1,920.33      281,059.48    7.2500   0.1625     O     R      375,000.00   11/01/98
 508070383  Druce         10/01/98   2F     1,597.60      222,684.20    7.7500   0.6625     N     R      365,000.00   11/01/98
 508070423  Mirzaian      10/01/98   SF     1,678.34      242,629.06    7.3750   0.2875     O     R      425,000.00   11/01/98
 508080013  Szarkowski    10/01/98   SF     1,837.60      256,136.76    7.7500   0.6625     O     P      270,000.00   11/01/98
 508080031  Broussard     10/01/98   2F     1,217.90      169,759.26    7.7500   0.6625     O     C      375,000.00   11/01/98
 508080047  Zorc          10/01/98   SF     2,936.70      419,374.65    7.5000   0.4125     O     C      525,000.00   11/01/98
 508080141  Ferry Iii     10/01/98   SF     1,762.02      251,624.79    7.5000   0.4125     O     C      315,000.00   11/01/98
 508080150  Selden        10/01/98   SF     2,553.39      378,392.04    7.1250   0.0375     O     R      800,000.00   11/01/98
 508080190  Molloy        11/01/98   SF     1,399.83      205,039.92    7.2500   0.1625     O     P      256,500.00   11/01/98
 508080201  Mc Donald     11/01/98   SF     1,320.04      186,365.02    7.6250   0.5375     N     P      295,000.00   11/01/98
 508080207  Bassi         12/01/98   SF     2,494.88      375,000.00    7.0000   0.0025     O     C      475,000.00   11/01/98
 508080271  Tataryan      10/01/98   SF     1,657.62      239,633.64    7.3750   0.2875     O     R      605,000.00   11/01/98
 508080300  Badeau        11/01/98   SF     2,728.17      394,699.44    7.3750   0.2875     O     C      525,000.00   11/01/98
 508080314  Barnes        10/01/98   CO     3,242.27      480,478.02    7.1250   0.0375     O     P      687,500.00   11/01/98
 508080325  Van Niekerk   01/01/99   CO     2,149.24      300,000.00    7.7500   0.6625     O     P      320,000.00   11/01/98
 508080340  Sellers       12/01/98   SF     2,155.90      320,000.00    7.1250   0.0375     O     R      400,000.00   11/01/98
 508080356  Berrios       11/01/98   SF     2,005.95      279,802.38    7.7500   0.6625     O     R      361,000.00   11/01/98
 508080402  Chen          11/01/98   SF     2,062.44      309,745.90    7.0000   0.0025     O     C      625,000.00   11/01/98
 508080433  Chung         11/01/98   SF     2,722.37      379,731.80    7.7500   0.6625     O     P      475,000.00   11/01/98
</TABLE>

  LOAN                   SVG      NET     DOC
 NUMBER     NAME         FEE      RATE    TYPE
- ----------------------------------------------
 408080579  Mannino      0.3250   6.9125   F 
 408090034  Ross         0.3250   7.1625   F 
 408090050  Orwin        0.2350   6.7525   F 
 408090056  Foulger      0.3250   6.9125   F 
 408090063  Robertson    0.3250   6.9125   F 
 408090092  Friedman     0.3250   7.1625   I 
 408090115  Tulin        0.3250   6.9125   F 
 408090128  Davis        0.3250   7.0375   F 
 408090145  Woodyatt     0.2350   6.7525   I 
 408090167  Wright       0.2000   6.6625   F 
 408090263  Robinette    0.3250   7.1625   F 
 408090288  Marshall     0.3250   7.9125   I 
 408090293  Bair         0.3250   6.9125   F 
 408090299  Friederich   0.3250   7.1625   R 
 408090335  Moore  Iii   0.3250   6.9125   F 
 408090337  Grimes Jr.   0.3250   7.4125   I 
 408090425  Bernstein    0.3250   6.9125   F 
 408090437  Fredrickson  0.3250   7.4125   R 
 408090457  Bala         0.3250   6.9125   F 
 408090467  Miller       0.3250   6.9125   I 
 408090473  Mason        0.3250   6.7875   F 
 408100116  Morton       0.3250   6.7875   I 
 408100258  Fountain     0.3250   7.4125   F 
 508060187  Morrow       0.3250   7.4125   F 
 508060350  Cohen        0.3250   7.4125   I 
 508060381  Lim          0.3250   7.5375   F 
 508060387  Lepore       0.3250   7.5375   I 
 508060423  Thiel        0.3250   7.1625   F 
 508070048  Arnold Iii   0.3250   7.5375   I 
 508070106  Rokerya      0.3250   6.9125   I 
 508070368  Foland       0.3250   7.4125   F 
 508070373  Lewis        0.3250   6.9125   F 
 508070383  Druce        0.3250   7.4125   I 
 508070423  Mirzaian     0.3250   7.0375   I 
 508080013  Szarkowski   0.3250   7.4125   F 
 508080031  Broussard    0.3250   7.4125   I 
 508080047  Zorc         0.3250   7.1625   F 
 508080141  Ferry Iii    0.3250   7.1625   F 
 508080150  Selden       0.3250   6.7875   I 
 508080190  Molloy       0.3250   6.9125   R 
 508080201  Mc Donald    0.3250   7.2875   F 
 508080207  Bassi        0.2350   6.7525   F 
 508080271  Tataryan     0.3250   7.0375   I 
 508080300  Badeau       0.3250   7.0375   F 
 508080314  Barnes       0.3250   6.7875   F 
 508080325  Van Niekerk  0.3250   7.4125   F 
 508080340  Sellers      0.3250   6.7875   F 
 508080356  Berrios      0.3250   7.4125   I 
 508080402  Chen         0.2350   6.7525   I 
 508080433  Chung        0.3250   7.4125   I 


                                  Page 8 of 16


<PAGE>

<TABLE>
<CAPTION>

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 508080438  Kimball        6325 Paseo Canyon Drive              Malibu                CA   90265    360     496,000.00    7.6250
 508080478  Graham         3029 Markridge Road                  La Crescenta          CA   91214    360     253,650.00    7.6250
 508080523  Rosenfield     4225 Laurelview Drive                Moorpark              CA   93021    360     380,000.00    7.2500
 508080531  White  Iii     562 Vista Montana                    Camarillo             CA   93010    360     444,000.00    7.2500
 508090007  Vizireanu      1181 Kelsford Court                  Westlake Village      CA   91361    360     320,000.00    7.5000
 508090011  Blomer         7843 West 80Th Street                Playa Del Rey         CA   90293    360     398,000.00    6.8750
 508090016  Parr           23201 Sylvan Street                  Woodland Hills        CA   91367    360     372,000.00    7.7500
 508090028  Bankston       5388 Vista Lejana Lane               La CanadaFlintridge   CA   91011    360     230,000.00    7.2500
 508090029  Kwong          5535 Burning Tree Drive              La Canada Flintridge  CA   91011    360     520,700.00    7.1250
 508090045  OseiAkoto      10756 Ayres Avenue                   Los Angeles           CA   90064    360     310,000.00    7.3750
 508090059  Green          4076 Lemonberry Place                Thousand Oaks         CA   91362    360     261,600.00    7.5000
 508090112  Feldman        24301 Belford Court                  West Hills            CA   91304    360     436,000.00    7.1250
 508090132  Liu            887 Hanley Avenue                    Los Angeles           CA   90049    360     300,000.00    7.5000
 508090134  Kho            5826 Wheelhouse Lane                 Agoura Hills          CA   91301    360     240,000.00    7.0000
 508090204  Hameed         1755 Stonegate Street                Westlake Village      CA   91361    360     283,000.00    7.5000
 508090240  Orenstein      12938 Bloomfield Street              Studio City           CA   91604    360     325,000.00    7.5000
 508090243  Scott          1208 South Genesee Avenue            Los Angeles           CA   90019    360     367,500.00    7.6250
 508090244  Lam            10548 Live Oak Avenue                Arcadia               CA   91007    360     267,000.00    7.0000
 508090245  Fulmis         4373 Beck Avenue                     Studio City           CA   91604    360     400,000.00    7.0000
 508090265  Briganti       19646 Eagle Ridge Lane               Northridge            CA   91326    360     235,200.00    7.2500
 508090292  Montoya        24128 Tossano Drive                  Valencia              CA   91355    360     246,000.00    7.2500
 508090346  Guttman        11716 Louise Avenue                  Granada Hills         CA   91344    360     239,000.00    7.3750
 508090350  Riffenburgh    3742 Scadlock Lane                   Sherman Oaks          CA   91403    360     344,000.00    7.2500
 508090362  Bonnot         1344 North Orange Grove Aven         Los Angeles           CA   90046    360     310,000.00    7.2500
 508090364  Aroditis       914 Via Amadeo                       San Dimas             CA   91773    360     328,000.00    7.6250
 508090374  Lee            11746 Woodbine Street                Los Angeles           CA   90066    360     264,000.00    7.5000
 508090377  Storms         59 Marin Avenue                      Sausalito             CA   94965    360     348,000.00    7.1250
 508090379  Jung           1235 Justin Avenue                   Glendale              CA   91201    360     185,250.00    7.1250
 508090401  Ply            5440 Liverpool Court                 Agoura                CA   91301    360     450,000.00    7.3750
 508090415  Singh          751 Parkbrook Lane                   Glendora              CA   91741    360     284,000.00    7.3750
 508090418  Cruce          1974 Via Esperanza                   San Dimas             CA   91773    360     325,000.00    7.2500
 508090419  Caplan         32080 Avenida Donari                 Agua Dulce            CA   91350    360     442,500.00    7.2500
 508090425  Arcia          10226 Woodruff Avenue                Downey                CA   90241    360     236,000.00    6.7500
 508090515  Jacobs         3050 Greentree Court                 Los Angeles           CA   90077    360     620,000.00    7.0000
 508090521  Futch          26017 Singer Place                   Stevenson Ranch       CA   91381    360     255,900.00    7.2500
 508090523  Pollack        174176 1/2  North Sycamore Avenue    Los Angeles           CA   90036    360     500,000.00    7.1250
 508090541  Robinson       1646 South Fairfax  Avenue           Los Angeles           CA   90019    360     273,000.00    7.1250
 508090542  Shamban        4610 Ethel Avenue                    Sherman Oaks          CA   91423    360     315,000.00    7.1250
 508090559  Avivi          5126 Balboa Boulevard                Encino                CA   91316    360     204,000.00    7.5000
 508090591  Swan           1648 Idlewood Road                   Glendale              CA   91202    360     301,000.00    6.8750
 508090632  Selvarajah     25688 Leticia Drive                  Valencia              CA   91355    360     150,000.00    8.2500
 508090642  Maranga        31849 Saddletree Drive               Westlake Village      CA   91361    360     622,000.00    7.3750
 508090652  Iorgulescu     22037 Ybarra Road                    Woodland Hills        CA   91364    360     274,000.00    7.2500
 508090654  Trilling       23538 Hearthside Court               Valencia              CA   91354    360     292,500.00    7.5000
 508090659  Rivera         12764 Meadowlark Avenue              Granada Hills         CA   91344    360     273,600.00    7.3750
 508090766  Levin          1349 Londonderry Place               Los Angeles           CA   90069    360     375,000.00    7.1250
 508090770  Tornell        124 Maynard Avenue                   Newbury Park          CA   91320    360     176,250.00    7.5000
 508100064  Mendoza        526 South Maria Avenue               Redondo Beach         CA   90277    360     271,900.00    7.7500
 508100067  Duff           934 Camino Viejo Road                Santa Barbara         CA   93108    360     276,000.00    7.1250
 508100122  Masonagahi     6895 East Georgetown Circle          Anaheim               CA   92807    360     261,150.00    7.7500
</TABLE>

<TABLE>
<CAPTION>

  LOAN                              PROP                  CURR          GROSS    POOL           LOAN     APPR         INTEREST
 NUMBER     NAME          FPD       TYPE    PANDI         BAL           RATE     STRIP     OCC  PURP     VALUE        PAID TO 
- ---------------------------------------------------------------------------------------------------------------------------------
<S>         <C>           <C>        <C>    <C>           <C>           <C>      <C>       <C>   <C>   <C>            <C>
 508080438  Kimball       12/01/98   SF     3,510.66      496,000.00    7.6250   0.5375     O     P      620,000.00   11/01/98    
 508080478  Graham        11/01/98   SF     1,795.32      253,466.42    7.6250   0.5375     O     P      267,000.00   11/01/98    
 508080523  Rosenfield    12/01/98   SF     2,592.27      380,000.00    7.2500   0.1625     O     R      475,000.00   11/01/98    
 508080531  White  Iii    12/01/98   SF     3,028.86      444,000.00    7.2500   0.1625     O     C      555,000.00   11/01/98    
 508090007  Vizireanu     11/01/98   SF     2,237.49      319,762.51    7.5000   0.4125     O     C      400,000.00   11/01/98    
 508090011  Blomer        12/01/98   SF     2,614.58      398,000.00    6.8750   0.0000     O     C      525,000.00   11/01/98    
 508090016  Parr          12/01/98   SF     2,665.05      372,000.00    7.7500   0.6625     O     C      475,000.00   11/01/98    
 508090028  Bankston      11/01/98   SF     1,569.01      229,820.58    7.2500   0.1625     O     C      455,000.00   11/01/98    
 508090029  Kwong         12/01/98   SF     3,508.05      520,700.00    7.1250   0.0375     O     C      730,000.00   11/01/98    
 508090045  OseiAkoto     12/01/98   SF     2,141.09      310,000.00    7.3750   0.2875     O     C      425,000.00   11/01/98    
 508090059  Green         11/01/98   SF     1,829.15      261,405.85    7.5000   0.4125     O     C      327,000.00   11/01/98    
 508090112  Feldman       12/01/98   SF     2,937.41      436,000.00    7.1250   0.0375     O     R      545,000.00   11/01/98    
 508090132  Liu           11/01/98   SF     2,097.64      299,777.36    7.5000   0.4125     O     R    1,050,000.00   11/01/98    
 508090134  Kho           11/01/98   SF     1,596.73      239,803.27    7.0000   0.0025     O     P      253,000.00   11/01/98    
 508090204  Hameed        12/01/98   SF     1,978.78      283,000.00    7.5000   0.4125     O     R      375,000.00   11/01/98    
 508090240  Orenstein     11/01/98   SF     2,272.45      324,758.80    7.5000   0.4125     O     R      545,000.00   11/01/98    
 508090243  Scott         11/01/98   SF     2,601.14      367,234.01    7.6250   0.5375     O     C      490,000.00   11/01/98    
 508090244  Lam           12/01/98   SF     1,776.36      267,000.00    7.0000   0.0025     O     C      398,000.00   11/01/98    
 508090245  Fulmis        12/01/98   SF     2,661.21      400,000.00    7.0000   0.0025     O     R      500,000.00   11/01/98    
 508090265  Briganti      11/01/98   SF     1,604.48      235,016.52    7.2500   0.1625     O     P      294,000.00   11/01/98    
 508090292  Montoya       12/01/98   SF     1,678.15      246,000.00    7.2500   0.1625     O     P      259,000.00   11/01/98    
 508090346  Guttman       11/01/98   SF     1,650.71      238,818.14    7.3750   0.2875     O     R      300,000.00   11/01/98    
 508090350  Riffenburgh   11/01/98   SF     2,346.69      343,731.65    7.2500   0.1625     O     C      455,000.00   11/01/98    
 508090362  Bonnot        12/01/98   SF     2,114.75      310,000.00    7.2500   0.1625     O     R      450,000.00   11/01/98    
 508090364  Aroditis      12/01/98   SF     2,321.56      328,000.00    7.6250   0.5375     O     C      410,000.00   11/01/98    
 508090374  Lee           11/01/98   SF     1,845.93      263,804.07    7.5000   0.4125     O     R      340,000.00   11/01/98    
 508090377  Storms        12/01/98   CO     2,344.54      348,000.00    7.1250   0.0375     O     C      450,000.00   11/01/98    
 508090379  Jung          12/01/98   SF     1,248.06      185,250.00    7.1250   0.0375     O     C      247,000.00   11/01/98    
 508090401  Ply           11/01/98   SF     3,108.04      449,657.59    7.3750   0.2875     O     R      655,000.00   11/01/98    
 508090415  Singh         12/01/98   SF     1,961.52      284,000.00    7.3750   0.2875     O     P      300,000.00   11/01/98    
 508090418  Cruce         12/01/98   SF     2,217.07      325,000.00    7.2500   0.1625     O     C      425,000.00   11/01/98    
 508090419  Caplan        11/01/98   SF     3,018.63      442,154.81    7.2500   0.1625     O     C      590,000.00   11/01/98    
 508090425  Arcia         12/01/98   SF     1,530.69      236,000.00    6.7500   0.0000     O     C      295,000.00   11/01/98    
 508090515  Jacobs        12/01/98   CO     4,124.88      620,000.00    7.0000   0.0025     O     R      850,000.00   11/01/98    
 508090521  Futch         12/01/98   SF     1,745.69      255,900.00    7.2500   0.1625     O     P      320,000.00   11/01/98    
 508090523  Pollack       11/01/98   4F     3,368.59      499,600.16    7.1250   0.0375     O     R      650,000.00   11/01/98    
 508090541  Robinson      12/01/98   SF     1,839.25      273,000.00    7.1250   0.0375     O     R      321,000.00   11/01/98    
 508090542  Shamban       12/01/98   SF     2,122.21      315,000.00    7.1250   0.0375     O     R      515,000.00   11/01/98    
 508090559  Avivi         12/01/98   SF     1,426.40      204,000.00    7.5000   0.4125     O     R      255,000.00   11/01/98    
 508090591  Swan          12/01/98   SF     1,977.36      301,000.00    6.8750   0.0000     O     R      405,000.00   11/01/98    
 508090632  Selvarajah    12/01/98   SF     1,126.90      150,000.00    8.2500   1.1625     N     R      177,000.00   11/01/98    
 508090642  Maranga       12/01/98   SF     4,296.00      622,000.00    7.3750   0.2875     O     R      830,000.00   11/01/98    
 508090652  Iorgulescu    12/01/98   SF     1,869.16      274,000.00    7.2500   0.1625     O     R      450,000.00   11/01/98    
 508090654  Trilling      12/01/98   SF     2,045.20      292,500.00    7.5000   0.4125     O     R      390,000.00   11/01/98    
 508090659  Rivera        12/01/98   SF     1,889.69      273,600.00    7.3750   0.2875     O     P      345,000.00   11/01/98    
 508090766  Levin         12/01/98   SF     2,526.44      375,000.00    7.1250   0.0375     O     C      600,000.00   11/01/98    
 508090770  Tornell       12/01/98   SF     1,232.37      176,250.00    7.5000   0.4125     N     P      235,000.00   11/01/98    
 508100064  Mendoza       12/01/98   CO     1,947.92      271,900.00    7.7500   0.6625     O     P      339,900.00   11/01/98    
 508100067  Duff          12/01/98   SF     1,859.46      276,000.00    7.1250   0.0375     O     R      645,000.00   11/01/98    
 508100122  Masonagahi    12/01/98   SF     1,870.91      261,150.00    7.7500   0.6625     O     P      274,900.00   11/01/98    
</TABLE>

  LOAN                   SVG      NET     DOC    
 NUMBER     NAME         FEE      RATE    TYPE   
- ----------------------------------------------   
 508080438  Kimball      0.3250   7.2875   I     
 508080478  Graham       0.3250   7.2875   F     
 508080523  Rosenfield   0.3250   6.9125   F     
 508080531  White  Iii   0.3250   6.9125   F     
 508090007  Vizireanu    0.3250   7.1625   F     
 508090011  Blomer       0.2000   6.6625   F     
 508090016  Parr         0.3250   7.4125   I     
 508090028  Bankston     0.3250   6.9125   I     
 508090029  Kwong        0.3250   6.7875   I     
 508090045  OseiAkoto    0.3250   7.0375   F     
 508090059  Green        0.3250   7.1625   F     
 508090112  Feldman      0.3250   6.7875   F     
 508090132  Liu          0.3250   7.1625   I     
 508090134  Kho          0.2350   6.7525   F     
 508090204  Hameed       0.3250   7.1625   F     
 508090240  Orenstein    0.3250   7.1625   F     
 508090243  Scott        0.3250   7.2875   F     
 508090244  Lam          0.2350   6.7525   F     
 508090245  Fulmis       0.2350   6.7525   F     
 508090265  Briganti     0.3250   6.9125   F     
 508090292  Montoya      0.3250   6.9125   F     
 508090346  Guttman      0.3250   7.0375   F     
 508090350  Riffenburgh  0.3250   6.9125   F     
 508090362  Bonnot       0.3250   6.9125   I     
 508090364  Aroditis     0.3250   7.2875   I     
 508090374  Lee          0.3250   7.1625   F     
 508090377  Storms       0.3250   6.7875   F     
 508090379  Jung         0.3250   6.7875   I     
 508090401  Ply          0.3250   7.0375   I     
 508090415  Singh        0.3250   7.0375   F     
 508090418  Cruce        0.3250   6.9125   F     
 508090419  Caplan       0.3250   6.9125   I     
 508090425  Arcia        0.2000   6.5375   I     
 508090515  Jacobs       0.2350   6.7525   F     
 508090521  Futch        0.3250   6.9125   F     
 508090523  Pollack      0.3250   6.7875   F     
 508090541  Robinson     0.3250   6.7875   F     
 508090542  Shamban      0.3250   6.7875   F     
 508090559  Avivi        0.3250   7.1625   I     
 508090591  Swan         0.2000   6.6625   F     
 508090632  Selvarajah   0.3250   7.9125   F     
 508090642  Maranga      0.3250   7.0375   F     
 508090652  Iorgulescu   0.3250   6.9125   F     
 508090654  Trilling     0.3250   7.1625   F     
 508090659  Rivera       0.3250   7.0375   F     
 508090766  Levin        0.3250   6.7875   F     
 508090770  Tornell      0.3250   7.1625   I     
 508100064  Mendoza      0.3250   7.4125   F     
 508100067  Duff         0.3250   6.7875   I     
 508100122  Masonagahi   0.3250   7.4125   F     
                         

                                  Page 9 of 16


<PAGE>


<TABLE>
<CAPTION>
  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 508100125  Cohoon         11228 Blix Street                    West Toluca Lake      CA   91602    360     224,000.00    7.3750
 508100201  Cuckler        3544 Rathbone Way                    Pleasanton            CA   94588    360     412,000.00    7.2500
 508100217  Simpson        17 Haverhill Road                    Laguna Niguel         CA   92677    360     284,000.00    7.2500
 508100232  Gershick       10064 Claire Avenue                  Northridge            CA   91324    360     396,000.00    7.0000
 508100292  Veal           15601 Saddleback Road                Santa Clarita         CA   91351    360     261,000.00    7.1250
 508100333  Moscovitz      415 North Spaulding Avenue           Los Angeles           CA   90036    360     380,000.00    7.2500
 508100334  Wong           946 Palo Alto Drive                  Arcadia               CA   91007    360     246,000.00    7.1250
 508100347  Harper         27150 Colebrook Place                Valencia              CA   91354    360     288,000.00    7.1250
 508100355  Vom Steeg      121 Clara  Vista Court               Santa Barbara         CA   93110    360     295,000.00    6.7500
 508100458  Hollosy        4434 Moorpark Way                    Toluca Lake           CA   91602    360     264,000.00    7.1250
 508100515  Sallenbach     23212323  Clark Avenue               Long Beach            CA   90815    360     160,000.00    7.3750
 508100562  Fletcher       840 Harvard Street                   Santa Monica          CA   90403    360     546,000.00    6.8750
 508100654  Wagar          4176 Gettysburg Street               Ventura               CA   93003    360     242,000.00    7.1250
 508100675  Cain           5051 Bayonne Circle                  Irvine                CA   92604    360     224,000.00    7.6250
 608060405  Saia           850 State Street                     San Diego             CA   92101    360     154,000.00    8.2500
 608060441  Katata         2101 Monteverde Drive                Chino Hills           CA   91709    360     282,000.00    7.1250
 608060484  Bobrick        2842 East Wyecliff Way               Highlands Ranch       CO   80126    360     300,000.00    7.7500
 608060498  Pidal          22152 Crane Street                   Lake Forest           CA   92630    360     246,900.00    7.6250
 608060582  Kimball        12 Via Cancha                        San Clemente          CA   92672    360     392,850.00    7.7500
 608070071  Glancey        1310 Rexford Avenue                  Pasadena              CA   91107    360     278,500.00    7.8750
 608070091  Miller         11674 Port Road                      Culver City           CA   90230    360     248,000.00    7.2500
 608070177  Goldberg       133 South Hobart  Boulevard          Los Angeles           CA   90004    360     195,000.00    7.6250
 608070179  Nero           8107 Jennet Street                   Rancho Cucamonga      CA   91701    360     207,000.00    7.6250
 608070220  Naik           6916 Orozco Drive                    Riverside             CA   92506    360     399,900.00    8.1250
 608070282  Berardino      5550 Camino Vista                    Yorba Linda           CA   92887    180     268,000.00    6.8750
 608070322  Khan           14008 Crescenta Way                  Rancho Cucamonga      CA   91730    360     160,000.00    7.3750
 608070378  Perkins        13552 And 13556  Portsmouth Circle   Westminster           CA   92683    360     147,000.00    8.0000
 608070421  Cupp           8141 Suffield Street                 La Palma              CA   90623    360     237,500.00    7.2500
 608070441  Mckee          28191 Calle San Remo                 San Juan Capistrano   CA   92675    360     325,000.00    7.8750
 608070449  Soni           1307 Olive Lane                      La Canada Flintridge  CA   91011    360     400,000.00    7.5000
 608070450  Baker          2203 Cedar Ridge Court               Oxnard                CA   93030    360     227,500.00    7.5000
 608070481  Hemmati        6362 La Jolla Boulevard              San Diego, La Jolla   CA   92037    360     399,750.00    7.8750
 608080038  Hosseinabadi   18155 Mollie Lane                    Yorba Linda           CA   92886    360     233,700.00    7.5000
 608080070  Trautman       43812 Fenner Avenue                  Lancaster             CA   93536    360     280,000.00    7.7500
 608080092  Davis          2426 Badajoz Place                   Carlsbad              CA   92009    360     325,000.00    7.5000
 608080100  Davis          29 Carnelian                         Irvine                CA   92614    360     246,500.00    7.7500
 608080101  Gillette       2464 Amherst Avenue                  Los Angeles           CA   90064    360     253,750.00    7.1250
 608080126  Mcfadden       1 Treethorne Circle                  Laguna Niguel         CA   92677    360     250,000.00    7.7500
 608080127  Crutcher       6282 Barbados Avenue                 Cypress               CA   90630    360     280,000.00    7.7500
 608080155  Michel         125 Spindrift Drive                  Rancho Palos Verdes   CA   90275    360     431,250.00    7.3750
 608080189  Zacuto         2306 Via Clavel                      San Clemente          CA   92673    360     310,000.00    7.5000
 608080233  Netherton      4 Rockrose Court                     Coto De Caza (Area)   CA   92679    360     268,000.00    7.3750
 608080235  Rojo           512 Ocean Breeze Way                 Chula Vista           CA   91914    360     247,950.00    7.3750
 608080270  Bonk           431 South Canyon Ridge Driv          Anaheim               CA   92807    360     440,000.00    7.5000
 608080275  Howarth        402 Canyon Country Road              Brea                  CA   92821    360     285,000.00    7.2500
 608080279  Spaulding      31092 Via Cristal                    San Juan Capistrano   CA   92675    360     278,000.00    7.5000
 608080285  Swingholm      27655 Carballo                       Mission Viejo         CA   92692    360     260,000.00    7.5000
 608080288  Hallock        3750 San Ramon Drive                 Corona                CA   91720    360     268,550.00    7.6250
 608080289  Czerniak       24312 Via San Clemente               Mission Viejo         CA   92692    360     265,000.00    7.1250
 608080308  Paz            44 Ascension                         Irvine                CA   92612    360     597,300.00    7.5000
</TABLE>

<TABLE>
<CAPTION>

  LOAN                               PROP                  CURR          GROSS    POOL           LOAN     APPR         INTEREST
 NUMBER     NAME           FPD       TYPE    PANDI         BAL           RATE     STRIP     OCC  PURP     VALUE        PAID TO 
- ----------------------------------------------------------------------------------------------------------------------------------
<S>        <C>            <C>       <C>     <C>           <C>           <C>      <C>        <C>   <C>     <C>          <C>
 508100125  Cohoon         12/01/98   SF     1,547.11      224,000.00    7.3750  0.2875      O     C      280,000.00   11/01/98
 508100201  Cuckler        12/01/98   SF     2,810.57      412,000.00    7.2500  0.1625      O     C      515,000.00   11/01/98
 508100217  Simpson        12/01/98   SF     1,937.38      284,000.00    7.2500  0.1625      O     P      355,000.00   11/01/98
 508100232  Gershick       12/01/98   SF     2,634.60      396,000.00    7.0000  0.0025      O     R      811,000.00   11/01/98
 508100292  Veal           12/01/98   SF     1,758.41      261,000.00    7.1250  0.0375      O     C      530,000.00   11/01/98
 508100333  Moscovitz      01/01/99   4F     2,592.27      380,000.00    7.2500  0.1625      O     R      540,000.00   11/01/98
 508100334  Wong           12/01/98   SF     1,657.35      246,000.00    7.1250  0.0375      O     R      322,000.00   11/01/98
 508100347  Harper         12/01/98   SF     1,940.31      288,000.00    7.1250  0.0375      O     P      360,000.00   11/01/98
 508100355  Vom Steeg      12/01/98   SF     1,913.36      295,000.00    6.7500  0.0000      O     P      565,000.00   11/01/98
 508100458  Hollosy        01/01/99   CO     1,778.62      264,000.00    7.1250  0.0375      O     P      330,000.00   11/01/98
 508100515  Sallenbach     12/01/98   2F     1,105.08      160,000.00    7.3750  0.2875      N     R      200,000.00   11/01/98
 508100562  Fletcher       01/01/99   SF     3,586.83      546,000.00    6.8750  0.0000      O     C      785,000.00   11/01/98
 508100654  Wagar          12/01/98   SF     1,630.40      242,000.00    7.1250  0.0375      O     P      305,000.00   11/01/98
 508100675  Cain           01/01/99   SF     1,585.46      224,000.00    7.6250  0.5375      O     P      285,000.00   11/01/98
 608060405  Saia           10/01/98   CO     1,156.95      153,802.92    8.2500  1.1625      N     C      220,000.00   11/01/98
 608060441  Katata         09/01/98   SF     1,899.89      281,319.44    7.1250  0.0375      O     R      300,000.00   11/01/98
 608060484  Bobrick        09/01/98   SF     2,149.24      299,360.68    7.7500  0.6625      O     R      320,000.00   11/01/98
 608060498  Pidal          09/01/98   SF     1,747.54      246,360.49    7.6250  0.5375      O     P      260,000.00   11/01/98
 608060582  Kimball        10/01/98   SF     2,814.43      392,293.67    7.7500  0.6625      O     R      627,000.00   11/01/98
 608070071  Glancey        09/01/98   SF     2,019.32      277,921.23    7.8750  0.7875      O     R      300,000.00   11/01/98
 608070091  Miller         09/01/98   SF     1,691.80      247,416.09    7.2500  0.1625      O     R      310,000.00   11/01/98
 608070177  Goldberg       10/01/98   SF     1,380.20      194,716.83    7.6250  0.5375      O     C      278,000.00   11/01/98
 608070179  Nero           10/01/98   SF     1,465.13      206,699.41    7.6250  0.5375      O     P      390,000.00   11/01/98
 608070220  Naik           09/01/98   SF     2,969.25      399,109.90    8.1250  1.0375      O     P      500,000.00   11/01/98
 608070282  Berardino      11/01/98   SF     2,390.17      267,145.25    6.8750  0.0000      O     R      420,000.00   11/01/98
 608070322  Khan           11/01/98   SF     1,105.08      159,878.25    7.3750  0.2875      O     R      200,000.00   11/01/98
 608070378  Perkins        10/01/98   2F     1,078.63      146,802.07    8.0000  0.9125      O     R      210,000.00   11/01/98
 608070421  Cupp           10/01/98   SF     1,620.17      237,128.33    7.2500  0.1625      O     P      253,000.00   11/01/98
 608070441  Mckee          10/01/98   SF     2,356.48      324,551.21    7.8750  0.7875      O     C      440,000.00   11/01/98
 608070449  Soni           10/01/98   SF     2,796.86      399,404.43    7.5000  0.4125      O     C      550,000.00   11/01/98
 608070450  Baker          10/01/98   SF     1,590.71      227,161.27    7.5000  0.4125      O     P      360,000.00   11/01/98
 608070481  Hemmati        10/01/98   SF     2,898.46      399,197.98    7.8750  0.7875      O     C      615,000.00   11/01/98
 608080038  Hosseinabadi   10/01/98   SF     1,634.06      233,352.04    7.5000  0.4125      O     P      248,000.00   11/01/98
 608080070  Trautman       11/01/98   SF     2,005.95      279,802.38    7.7500  0.6625      O     C      350,000.00   11/01/98
 608080092  Davis          11/01/98   CO     2,272.45      324,758.80    7.5000  0.4125      O     C      410,000.00   11/01/98
 608080100  Davis          10/01/98   SF     1,765.96      246,150.92    7.7500  0.6625      O     R      380,000.00   11/01/98
 608080101  Gillette       10/01/98   SF     1,709.56      253,342.95    7.1250  0.0375      O     C      322,000.00   11/01/98
 608080126  Mcfadden       10/01/98   SF     1,791.03      249,645.97    7.7500  0.6625      O     C      340,000.00   11/01/98
 608080127  Crutcher       10/01/98   SF     2,005.95      279,603.48    7.7500  0.6625      O     C      350,000.00   11/01/98
 608080155  Michel         11/01/98   SF     2,978.54      430,921.85    7.3750  0.2875      O     C      575,000.00   11/01/98
 608080189  Zacuto         10/01/98   SF     2,167.57      309,538.43    7.5000  0.4125      O     C      410,000.00   11/01/98
 608080233  Netherton      10/01/98   SF     1,851.01      267,590.89    7.3750  0.2875      O     C      340,000.00   11/01/98
 608080235  Rojo           11/01/98   SF     1,712.53      247,761.33    7.3750  0.2875      O     R      261,000.00   11/01/98
 608080270  Bonk           11/01/98   SF     3,076.54      439,673.46    7.5000  0.4125      O     C      560,000.00   11/01/98
 608080275  Howarth        10/01/98   SF     1,944.20      284,554.00    7.2500  0.1625      O     P      300,000.00   11/01/98
 608080279  Spaulding      10/01/98   SF     1,943.82      277,586.08    7.5000  0.4125      O     C      360,000.00   11/01/98
 608080285  Swingholm      11/01/98   SF     1,817.96      259,807.04    7.5000  0.4125      O     C      340,000.00   11/01/98
 608080288  Hallock        12/01/98   SF     1,900.78      268,550.00    7.6250  0.5375      O     P      336,000.00   11/01/98
 608080289  Czerniak       11/01/98   SF     1,785.35      264,788.08    7.1250  0.0375      O     C      338,000.00   11/01/98
 608080308  Paz            11/01/98   SF     4,176.41      596,856.72    7.5000  0.4125      O     C      800,000.00   11/01/98
</TABLE>


  LOAN                    SVG      NET     DOC    
 NUMBER     NAME          FEE      RATE    TYPE   
- -----------------------------------------------   
 508100125  Cohoon        0.3250   7.0375   I     
 508100201  Cuckler       0.3250   6.9125   F     
 508100217  Simpson       0.3250   6.9125   F     
 508100232  Gershick      0.2350   6.7525   F     
 508100292  Veal          0.3250   6.7875   F     
 508100333  Moscovitz     0.3250   6.9125   I     
 508100334  Wong          0.3250   6.7875   F     
 508100347  Harper        0.3250   6.7875   F     
 508100355  Vom Steeg     0.2000   6.5375   F     
 508100458  Hollosy       0.3250   6.7875   F     
 508100515  Sallenbach    0.3250   7.0375   F     
 508100562  Fletcher      0.2000   6.6625   I     
 508100654  Wagar         0.3250   6.7875   F     
 508100675  Cain          0.3250   7.2875   F     
 608060405  Saia          0.3250   7.9125   R     
 608060441  Katata        0.3250   6.7875   F     
 608060484  Bobrick       0.3250   7.4125   F     
 608060498  Pidal         0.3250   7.2875   F     
 608060582  Kimball       0.3250   7.4125   I     
 608070071  Glancey       0.3250   7.5375   F     
 608070091  Miller        0.3250   6.9125   I     
 608070177  Goldberg      0.3250   7.2875   I     
 608070179  Nero          0.3250   7.2875   I     
 608070220  Naik          0.3250   7.7875   I     
 608070282  Berardino     0.2000   6.6625   R     
 608070322  Khan          0.3250   7.0375   I     
 608070378  Perkins       0.3250   7.6625   N     
 608070421  Cupp          0.3250   6.9125   F     
 608070441  Mckee         0.3250   7.5375   F     
 608070449  Soni          0.3250   7.1625   F     
 608070450  Baker         0.3250   7.1625   I     
 608070481  Hemmati       0.3250   7.5375   I     
 608080038  Hosseinabadi  0.3250   7.1625   F     
 608080070  Trautman      0.3250   7.4125   I     
 608080092  Davis         0.3250   7.1625   F     
 608080100  Davis         0.3250   7.4125   I     
 608080101  Gillette      0.3250   6.7875   F     
 608080126  Mcfadden      0.3250   7.4125   F     
 608080127  Crutcher      0.3250   7.4125   F     
 608080155  Michel        0.3250   7.0375   I     
 608080189  Zacuto        0.3250   7.1625   F     
 608080233  Netherton     0.3250   7.0375   F     
 608080235  Rojo          0.3250   7.0375   F     
 608080270  Bonk          0.3250   7.1625   F     
 608080275  Howarth       0.3250   6.9125   F     
 608080279  Spaulding     0.3250   7.1625   F     
 608080285  Swingholm     0.3250   7.1625   F     
 608080288  Hallock       0.3250   7.2875   F     
 608080289  Czerniak      0.3250   6.7875   F     
 608080308  Paz           0.3250   7.1625   F     
                          

                                  Page 10 of 16


<PAGE>

<TABLE>
<CAPTION>
  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 608080314  Honma          18172 Pamela Place                   Villa Park            CA   92861    360     419,000.00    7.0000
 608080316  Powers         11515 Wills Creek Road               San Diego             CA   92131    360     324,000.00    7.2500
 608080361  Phillips       1501 East Central Avenue             Fullerton             CA   92831    360     167,000.00    7.5000
 608080377  Rinaldi        13707 Walnut Street                  Whittier              CA   90602    360     189,000.00    7.5000
 608080393  Grewal         12949 Club Drive                     Redlands              CA   92373    360     494,500.00    7.7500
 608080421  Pareja         268 East Bay Street                  Costa Mesa            CA   92627    180     288,000.00    7.0000
 608080442  Coble          31711 Grand Canyon Drive             Laguna Niguel         CA   92677    360     274,000.00    7.0000
 608080469  Taha           25940 Pacific Point                  Mission Viejo         CA   92692    360     284,000.00    7.5000
 608080484  Smiley         8012 Dunfield Avenue, Los An         Westchester (Area)    CA   90045    360     376,000.00    7.5000
 608080494  Crivello       3322 Russell Street                  San Diego             CA   92106    360     313,000.00    7.3750
 608080500  Murie          1647 Calle Marcus                    Palm Springs          CA   92264    360     191,600.00    7.7500
 608080501  Stern          12909 Camino Del Valle               Poway                 CA   92064    360     258,500.00    7.2500
 608080502  Smith          15067 Calle La Paloma                Chino Hills           CA   91709    360     159,000.00    7.2500
 608080503  Yeghiayan      10 Meadowood                         Laguna Hills (Area)   CA   92656    360     135,000.00    7.5000
 608080506  Iglesias       39 Ledgewood Drive                   Las Flores            CA   92688    360     368,000.00    7.0000
 608080509  Brookshire     10947 Southland Road                 Manteca               CA   95336    360     256,500.00    7.1250
 608080513  Goldberg       5761 Waverly Avenue                  La Jolla              CA   92037    360     375,000.00    7.2500
 608080529  Brennan        27492 Via Redondo                    San Juan Capistrano   CA   92675    360     216,600.00    7.8750
 608080543  Mccray         7354 Celata Lane                     San Diego             CA   92129    360     275,000.00    6.8750
 608080547  Heard  Jr.     20752 Laguna Canyon Road             Laguna Beach          CA   92651    360     245,000.00    7.7500
 608090032  Finn           6328 Lake Como Avenue                San Diego             CA   92119    360     145,000.00    7.3750
 608090035  Cutchshaw      15651 Sunflower Lane                 Huntington Beach      CA   92647    360     336,000.00    7.3750
 608090039  Bonanno        17820 Doty Avenue                    Torrance              CA   90504    360     200,000.00    7.5000
 608090056  Patel          1101 Avenida Del Corto               Fullerton             CA   92833    360     304,000.00    7.6250
 608090060  Guerin         28951 Via Hacienda                   San Juan Capistrano   CA   92675    360     416,500.00    7.2500
 608090067  Dillard        19409 Redbeam Avenue                 Torrance              CA   90503    360     352,000.00    7.1250
 608090084  Spruce Iii     1962 Port Edward Place               Newport Beach         CA   92660    360     418,000.00    7.1250
 608090103  Perakis        3136 Stanford Avenue, Marina         Los Angeles           CA   90292    360     303,000.00    7.1250
 608090106  Loyd           2293 Hilton Head Road                Chula Vista           CA   91915    360     300,000.00    7.5000
 608090133  Woody          1734 Royal Boulevard                 Glendale              CA   91207    360     261,000.00    7.5000
 608090208  Amare          4600 Via Dolce, Marina Del R         Los Angeles           CA   90292    360     269,900.00    7.2500
 608090215  Ruland         3084 Corte Portofino                 Newport Beach         CA   92660    360     320,000.00    7.3750
 608090231  Windsor        30842 Olympic Place                  Laguna Niguel         CA   92677    360     400,000.00    7.1250
 608090235  Camacho  Jr.   356356A356B West Acacia Avenue       Glendale              CA   91204    360     194,750.00    7.3750
 608090236  Friest         3681 Oleander Street                 Seal Beach            CA   90740    360     267,000.00    7.5000
 608090257  Hamidzadeh     27385 Via Primero                    Mission Viejo         CA   92692    360     256,500.00    7.1250
 608090276  Decker         3041 Babb Street                     Costa Mesa            CA   92626    360     192,000.00    7.0000
 608090292  Buller         24802 Solano Court                   Laguna Hills          CA   92653    360     268,000.00    7.5000
 608090293  Matthews       2111 Camino Barranca                 Palm Springs          CA   92264    360     232,800.00    7.2500
 608090297  Gold           339 Granados Avenue                  Solana Beach          CA   92075    360     468,000.00    7.3750
 608090301  Davoodifard    9732 Mel Dar Avenue                  Downey                CA   90240    360     239,000.00    7.1250
 608090317  Andrews        32702 Rosemont Drive                 Trabuco Canyon        CA   92679    360     335,000.00    7.1250
 608090319  Hing           10290 El Monterey Avenue             Fountain Valley       CA   92708    360     292,500.00    7.0000
 608090322  Hickey         2049 North Acacia Avenue             Fullerton             CA   92831    360     510,000.00    7.0000
 608090324  Franklin       1212 Via Barranca, San Diego         La Jolla (Area)       CA   92037    360     342,900.00    7.2500
 608090338  O'Donnell      15 Blazing Star                      Irvine                CA   92604    360     280,000.00    7.0000
 608090345  Thornburgh     6 Butternut Lane                     Irvine                CA   92715    360     340,000.00    7.3750
 608090408  Stokes         4725 East Bradford Avenue            Orange                CA   92867    360     321,000.00    7.1250
 608090422  Gumm           2605 Alma Avenue                     Manhattan Beach       CA   90266    360     341,000.00    7.5000
 608090441  Rashidi        2212 Pebble Beach Trail              Oxnard                CA   93030    360     336,800.00    7.5000
</TABLE>

<TABLE>
<CAPTION>

  LOAN                              PROP                  CURR          GROSS    POOL           LOAN     APPR         INTEREST    
 NUMBER     NAME          FPD       TYPE    PANDI         BAL           RATE     STRIP     OCC  PURP     VALUE        PAID TO     
- ---------------------------------------------------------------------------------------------------------------------------------
<S>        <C>            <C>       <C>     <C>           <C>           <C>      <C>       <C>   <C>     <C>          <C>
 608080314  Honma         11/01/98   SF     2,787.62      418,656.55    7.0000   0.0025     O     C      530,000.00   11/01/98    
 608080316  Powers        11/01/98   SF     2,210.25      323,747.25    7.2500   0.1625     O     C      405,000.00   11/01/98    
 608080361  Phillips      11/01/98   SF     1,167.69      166,876.06    7.5000   0.4125     O     P      227,000.00   11/01/98    
 608080377  Rinaldi       11/01/98   SF     1,321.52      188,859.73    7.5000   0.4125     O     R      240,000.00   11/01/98    
 608080393  Grewal        11/01/98   SF     3,542.66      494,150.99    7.7500   0.6625     O     R      725,000.00   11/01/98    
 608080421  Pareja        11/01/98   SF     2,588.63      287,091.37    7.0000   0.0025     O     C      360,000.00   11/01/98    
 608080442  Coble         12/01/98   SF     1,822.93      274,000.00    7.0000   0.0025     O     P      399,000.00   11/01/98    
 608080469  Taha          11/01/98   SF     1,985.77      283,789.23    7.5000   0.4125     O     R      425,000.00   11/01/98    
 608080484  Smiley        11/01/98   SF     2,629.05      375,720.95    7.5000   0.4125     O     C      470,000.00   11/01/98    
 608080494  Crivello      11/01/98   SF     2,161.81      312,761.83    7.3750   0.2875     O     C      420,000.00   11/01/98    
 608080500  Murie         11/01/98   SF     1,372.65      191,464.77    7.7500   0.6625     O     P      240,000.00   11/01/98    
 608080501  Stern         11/01/98   SF     1,763.43      258,298.35    7.2500   0.1625     O     C      435,000.00   11/01/98    
 608080502  Smith         12/01/98   SF     1,084.66      159,000.00    7.2500   0.1625     O     R      300,000.00   11/01/98    
 608080503  Yeghiayan     11/01/98   CO       943.94      134,899.81    7.5000   0.4125     N     R      183,000.00   11/01/98    
 608080506  Iglesias      11/01/98   SF     2,448.31      367,698.35    7.0000   0.0025     O     C      460,000.00   11/01/98    
 608080509  Brookshire    11/01/98   SF     1,728.09      256,294.88    7.1250   0.0375     O     P      270,000.00   11/01/98    
 608080513  Goldberg      11/01/98   SF     2,558.16      374,707.46    7.2500   0.1625     O     R      550,000.00   11/01/98    
 608080529  Brennan       12/01/98   CO     1,570.50      216,600.00    7.8750   0.7875     O     R      285,000.00   11/01/98    
 608080543  Mccray        11/01/98   SF     1,806.55      274,768.97    6.8750   0.0000     O     R      395,000.00   11/01/98    
 608080547  Heard  Jr.    12/01/98   SF     1,755.21      245,000.00    7.7500   0.6625     O     C      400,000.00   11/01/98    
 608090032  Finn          11/01/98   SF     1,001.48      144,889.67    7.3750   0.2875     O     C      195,000.00   11/01/98    
 608090035  Cutchshaw     11/01/98   SF     2,320.67      335,744.33    7.3750   0.2875     O     P      420,000.00   11/01/98    
 608090039  Bonanno       11/01/98   SF     1,398.43      199,851.57    7.5000   0.4125     O     R      250,000.00   11/01/98    
 608090056  Patel         11/01/98   SF     2,151.69      303,779.97    7.6250   0.5375     O     C      380,000.00   11/01/98    
 608090060  Guerin        11/01/98   SF     2,841.26      416,175.09    7.2500   0.1625     O     C      595,000.00   11/01/98    
 608090067  Dillard       12/01/98   SF     2,371.49      352,000.00    7.1250   0.0375     O     P      452,000.00   11/01/98    
 608090084  Spruce Iii    12/01/98   SF     2,816.14      418,000.00    7.1250   0.0375     O     R      642,000.00   11/01/98    
 608090103  Perakis       12/01/98   SF     2,041.37      303,000.00    7.1250   0.0375     O     C      400,000.00   11/01/98    
 608090106  Loyd          11/01/98   SF     2,097.64      299,777.36    7.5000   0.4125     O     P      320,000.00   11/01/98    
 608090133  Woody         12/01/98   SF     1,824.95      261,000.00    7.5000   0.4125     O     R      354,000.00   11/01/98    
 608090208  Amare         12/01/98   CO     1,841.19      269,900.00    7.2500   0.1625     O     R      300,000.00   11/01/98    
 608090215  Ruland        12/01/98   SF     2,210.16      320,000.00    7.3750   0.2875     O     R      450,000.00   11/01/98    
 608090231  Windsor       12/01/98   SF     2,694.87      400,000.00    7.1250   0.0375     O     C      500,000.00   11/01/98    
 608090235  Camacho  Jr.  12/01/98   3F     1,345.09      194,750.00    7.3750   0.2875     O     P      210,000.00   11/01/98    
 608090236  Friest        11/01/98   SF     1,866.90      266,801.85    7.5000   0.4125     O     C      360,000.00   11/01/98    
 608090257  Hamidzadeh    12/01/98   SF     1,728.09      256,500.00    7.1250   0.0375     O     P      285,000.00   11/01/98    
 608090276  Decker        12/01/98   SF     1,277.38      192,000.00    7.0000   0.0025     O     C      240,000.00   11/01/98    
 608090292  Buller        11/01/98   SF     1,873.89      267,801.11    7.5000   0.4125     O     C      335,000.00   11/01/98    
 608090293  Matthews      12/01/98   SF     1,588.11      232,800.00    7.2500   0.1625     O     P      265,000.00   11/01/98    
 608090297  Gold          12/01/98   SF     3,232.36      468,000.00    7.3750   0.2875     O     P      585,500.00   11/01/98    
 608090301  Davoodifard   12/01/98   SF     1,610.19      239,000.00    7.1250   0.0375     O     R      345,000.00   11/01/98    
 608090317  Andrews       11/01/98   SF     2,256.96      334,732.11    7.1250   0.0375     O     C      445,000.00   11/01/98    
 608090319  Hing          12/01/98   SF     1,946.01      292,500.00    7.0000   0.0025     O     P      325,000.00   11/01/98    
 608090322  Hickey        12/01/98   SF     3,393.04      510,000.00    7.0000   0.0025     O     R      650,000.00   11/01/98    
 608090324  Franklin      12/01/98   SF     2,339.18      342,900.00    7.2500   0.1625     O     R      450,000.00   11/01/98    
 608090338  O'Donnell     11/01/98   SF     1,862.85      279,770.49    7.0000   0.0025     O     C      354,000.00   11/01/98    
 608090345  Thornburgh    12/01/98   SF     2,348.30      340,000.00    7.3750   0.2875     O     C      475,000.00   11/01/98    
 608090408  Stokes        12/01/98   SF     2,162.64      321,000.00    7.1250   0.0375     O     P      357,000.00   11/01/98    
 608090422  Gumm          12/01/98   CO     2,384.32      341,000.00    7.5000   0.4125     O     R      505,000.00   11/01/98    
 608090441  Rashidi       12/01/98   SF     2,354.95      336,800.00    7.5000   0.4125     O     R      421,000.00   11/01/98    
</TABLE>

  LOAN                   SVG      NET     DOC    
 NUMBER     NAME         FEE      RATE    TYPE   
- ----------------------------------------------   
 608080314  Honma        0.2350   6.7525   F     
 608080316  Powers       0.3250   6.9125   F     
 608080361  Phillips     0.3250   7.1625   R     
 608080377  Rinaldi      0.3250   7.1625   I     
 608080393  Grewal       0.3250   7.4125   I     
 608080421  Pareja       0.2350   6.7525   I     
 608080442  Coble        0.2350   6.7525   F     
 608080469  Taha         0.3250   7.1625   I     
 608080484  Smiley       0.3250   7.1625   F     
 608080494  Crivello     0.3250   7.0375   I     
 608080500  Murie        0.3250   7.4125   N     
 608080501  Stern        0.3250   6.9125   I     
 608080502  Smith        0.3250   6.9125   I     
 608080503  Yeghiayan    0.3250   7.1625   I     
 608080506  Iglesias     0.2350   6.7525   I     
 608080509  Brookshire   0.3250   6.7875   F     
 608080513  Goldberg     0.3250   6.9125   I     
 608080529  Brennan      0.3250   7.5375   I     
 608080543  Mccray       0.2000   6.6625   I     
 608080547  Heard  Jr.   0.3250   7.4125   N     
 608090032  Finn         0.3250   7.0375   I     
 608090035  Cutchshaw    0.3250   7.0375   I     
 608090039  Bonanno      0.3250   7.1625   F     
 608090056  Patel        0.3250   7.2875   F     
 608090060  Guerin       0.3250   6.9125   I     
 608090067  Dillard      0.3250   6.7875   F     
 608090084  Spruce Iii   0.3250   6.7875   F     
 608090103  Perakis      0.3250   6.7875   F     
 608090106  Loyd         0.3250   7.1625   F     
 608090133  Woody        0.3250   7.1625   F     
 608090208  Amare        0.3250   6.9125   F     
 608090215  Ruland       0.3250   7.0375   F     
 608090231  Windsor      0.3250   6.7875   F     
 608090235  Camacho  Jr. 0.3250   7.0375   F     
 608090236  Friest       0.3250   7.1625   F     
 608090257  Hamidzadeh   0.3250   6.7875   F     
 608090276  Decker       0.2350   6.7525   I     
 608090292  Buller       0.3250   7.1625   F     
 608090293  Matthews     0.3250   6.9125   F     
 608090297  Gold         0.3250   7.0375   F     
 608090301  Davoodifard  0.3250   6.7875   F     
 608090317  Andrews      0.3250   6.7875   F     
 608090319  Hing         0.2350   6.7525   F     
 608090322  Hickey       0.2350   6.7525   F     
 608090324  Franklin     0.3250   6.9125   F     
 608090338  O'Donnell    0.2350   6.7525   F     
 608090345  Thornburgh   0.3250   7.0375   F     
 608090408  Stokes       0.3250   6.7875   F     
 608090422  Gumm         0.3250   7.1625   I     
 608090441  Rashidi      0.3250   7.1625   F     
                         

                                  Page 11 of 16


<PAGE>

<TABLE>
<CAPTION>
  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 608090444  Walley  Iii    33031 Pinnacle Drive                 Trabuco Canyon (Area  CA   92679    360     244,100.00    7.1250
 608090446  Parrott        31082 Paseo Ranchero                 San Juan Capistrano   CA   92675    360     325,900.00    7.2500
 608090483  Larsen         6665 East Canyon Hills Road          Anaheim               CA   92807    360     513,750.00    7.2500
 608090502  Vaninetti      25352 Bentley Lane                   Laguna Hills          CA   92653    360     234,000.00    7.3750
 608090509  Cianfrocca  Jr.718 South Corrida Drive              Covina                CA   91724    360     367,500.00    7.0000
 608090524  Tarvin         1621 Fairlawn Avenue                 San Jose              CA   95125    360     310,000.00    7.5000
 608090529  Place          5595 Via De Campo                    Yorba Linda           CA   92887    360     252,600.00    7.2500
 608090559  Brown          8600 East Canyon Vista Drive         Anaheim               CA   92808    360     300,000.00    7.5000
 608090563  Wilson         10520  10522  Haas Avenue            Los Angeles (Area)    CA   90047    180     130,000.00    7.3750
 608090585  Paz            414 Talbert Street, Playa D          Los Angeles           CA   90293    360     312,000.00    6.8750
 608090588  Stevenson      17418 Sara Lane                      Chino Hills           CA   91709    360     256,850.00    6.8750
 608090592  Imera          28318 Bryce Drive                    Castaic (Area)        CA   91384    360     196,000.00    7.1250
 608090629  Galhouse       126 East Laurel Avenue               Sierra Madre          CA   91024    360     150,000.00    7.3750
 608090649  Nadler         585 29Th Street                      Manhattan Beach       CA   90266    360     418,000.00    7.5000
 608090667  Ryan           21331 Autumnwood                     Lake Forest           CA   92630    360     231,000.00    7.2500
 608090669  Tartt          5351 East Rural Ridge Circle         Anheim                CA   92807    360     334,000.00    6.8750
 608100011  Myers          2207 East Sixteenth Street           Newport Beach         CA   92663    360     280,000.00    7.3750
 608100019  Wells          10 Saint Annes                       Trabucco Canyon       CA   92679    360     251,000.00    7.0000
 608100064  Lund           1259 Military West                   Benicia               CA   94510    360     265,500.00    7.1250
 608100066  Sexton         10092 Beverly Drive                  Huntington Beach      CA   92646    360     270,400.00    7.0000
 608100072  Mcconkie       32031 Lomita Drive                   Trabuco Canyon        CA   92679    360     223,000.00    7.2500
 608100104  Buck           2017 Orchard Drive                   Placentia             CA   92870    360     121,500.00    7.5000
 608100208  Tayenaka       6366 Jasmine Drive                   Huntington Beach      CA   92647    360     350,000.00    6.8750
 608100219  Micalizzi      17 Kennedy Court                     Coto De Caza (Area)   CA   92679    360     366,000.00    7.0000
 608100238  Brown          1574 Palisades Drive                 Pacific Palisades (A  CA   90272    360     334,400.00    7.3750
 608100248  Babazadeh      10141 Jon Day Drive                  Huntington Beach      CA   92646    360     326,250.00    7.6250
 608100349  Lincoln        8 Calle Marta                        Rancho Santa Margari  CA   92688    360     350,000.00    7.0000
 608100366  Black          12502 Labella Drive                  Santa Ana (Area)      CA   92705    360     300,000.00    7.1250
 608100387  Steinberg      11164 Kling Street                   North Hollywood       CA   91602    360     165,000.00    8.5000
 608100415  Schneider      4728 East Stetson Lane               Orange                CA   92869    360     452,550.00    6.8750
 608100550  Ratzlaff       12323 Ocaso Avenue                   La Mirada             CA   90638    360     304,000.00    7.7500
 608100596  Clark          140 North Cleveland Street           Orange                CA   92866    360     162,000.00    7.7500
 608110004  Mott           24011 Frigate Drive                  Laguna Niguel         CA   92677    360     340,000.00    8.2500
 708060287  Silva          637 East Bonds Street                Carson                CA   90745    180     137,600.00    7.3750
 708070053  Henry  Jr.     14247 Bernabe Court                  San Diego             CA   92129    360     246,900.00    7.1250
 708070144  Medak          114 Mayhew  Circle                   Incline Village       NV   89451    360     233,500.00    7.6250
 708080025  Stysis         12622 Senda Panacea                  San Diego             CA   92129    360     282,400.00    7.1250
 708080079  Molle          2304 Anabas Avenue                   Los Angeles (San Ped  CA   90732    360     330,000.00    7.5000
 708080105  French         4305 Admirable Drive                 Rancho Palos Verdes   CA   90275    360     404,800.00    7.0000
 708080130  Kasten         123 Rocket                           Lakeway               TX   78734    360     305,100.00    7.1250
 708080156  Dunnavant      2630 Thomas Jefferson Drive          Reno                  NV   89509    360     273,000.00    7.3750
 708080200  Adleson        20530 Almaden Road                   San Jose              CA   95120    360     750,000.00    7.2500
 708080224  Wood           3080 East Horse Thief Drive          Heber City            UT   84032    360     285,000.00    7.6250
 708080294  Mowery         55 Lakefront                         Irvine                CA   92604    360     365,625.00    7.6250
 708090026  Davenport      1020 North Second Street             San Jose              CA   95112    360     277,000.00    7.3750
 708090029  Helminiak      386 Cottonwood Court                 Incline Village       NV   89451    360     191,250.00    8.2500
 708090083  Smith          875 Aaron Park Drive                 Milpitas              CA   95035    360     308,000.00    7.3750
 708090122  Starr          3523 Meadowlands Lane                San Jose              CA   95135    360     523,000.00    7.2500
 708090146  Seiden         854 Seminole Way                     Redwood City          CA   94062    360     632,000.00    7.0000
 708090158  Ryan           28328 Palos Verdes Drive East        Rancho Palos Verdes   CA   90275    360     565,000.00    7.3750
</TABLE>

<TABLE>
<CAPTION>
  LOAN                                PROP                  CURR          GROSS    POOL           LOAN     APPR         INTEREST
 NUMBER     NAME            FPD       TYPE    PANDI         BAL           RATE     STRIP     OCC  PURP     VALUE        PAID TO
- -----------------------------------------------------------------------------------------------------------------------------------
<S>        <C>              <C>       <C>     <C>           <C>           <C>      <C>       <C>   <C>   <C>            <C>
 608090444  Walley  Iii     11/01/98   SF     1,644.55      243,904.80    7.1250   0.0375     O     R      377,000.00   11/01/98
 608090446  Parrott         12/01/98   SF     2,223.21      325,900.00    7.2500   0.1625     O     R      590,000.00   11/01/98
 608090483  Larsen          12/01/98   SF     3,504.68      513,750.00    7.2500   0.1625     O     P      685,000.00   11/01/98
 608090502  Vaninetti       11/01/98   SF     1,616.18      233,821.95    7.3750   0.2875     O     R      249,000.00   11/01/98
 608090509  Cianfrocca  Jr. 12/01/98   SF     2,444.99      367,500.00    7.0000   0.0025     O     R      490,000.00   11/01/98
 608090524  Tarvin          12/01/98   SF     2,167.57      310,000.00    7.5000   0.4125     O     C      460,000.00   11/01/98
 608090529  Place           12/01/98   SF     1,723.18      252,600.00    7.2500   0.1625     O     R      355,000.00   11/01/98
 608090559  Brown           12/01/98   SF     2,097.64      300,000.00    7.5000   0.4125     O     R      392,000.00   11/01/98
 608090563  Wilson          12/01/98   2F     1,195.90      130,000.00    7.3750   0.2875     N     C      210,000.00   11/01/98
 608090585  Paz             12/01/98   SF     2,049.62      312,000.00    6.8750   0.0000     O     P      390,000.00   11/01/98
 608090588  Stevenson       12/01/98   SF     1,687.32      256,850.00    6.8750   0.0000     O     P      336,000.00   11/01/98
 608090592  Imera           12/01/98   SF     1,320.49      196,000.00    7.1250   0.0375     O     R      245,000.00   11/01/98
 608090629  Galhouse        12/01/98   SF     1,036.01      150,000.00    7.3750   0.2875     O     C      475,000.00   11/01/98
 608090649  Nadler          12/01/98   SF     2,922.72      418,000.00    7.5000   0.4125     O     R      655,000.00   11/01/98
 608090667  Ryan            12/01/98   SF     1,575.83      231,000.00    7.2500   0.1625     O     C      310,000.00   11/01/98
 608090669  Tartt           12/01/98   SF     2,194.14      334,000.00    6.8750   0.0000     O     R      375,000.00   11/01/98
 608100011  Myers           12/01/98   SF     1,933.89      280,000.00    7.3750   0.2875     O     C      420,000.00   11/01/98
 608100019  Wells           12/01/98   SF     1,669.91      251,000.00    7.0000   0.0025     O     R      372,000.00   11/01/98
 608100064  Lund            12/01/98   SF     1,788.72      265,500.00    7.1250   0.0375     O     P      320,000.00   11/01/98
 608100066  Sexton          12/01/98   SF     1,798.98      270,400.00    7.0000   0.0025     O     C      338,000.00   11/01/98
 608100072  Mcconkie        12/01/98   SF     1,521.25      223,000.00    7.2500   0.1625     O     R      375,000.00   11/01/98
 608100104  Buck            12/01/98   CO       849.55      121,500.00    7.5000   0.4125     O     P      153,000.00   11/01/98
 608100208  Tayenaka        12/01/98   SF     2,299.25      350,000.00    6.8750   0.0000     O     P      482,000.00   11/01/98
 608100219  Micalizzi       12/01/98   SF     2,435.01      366,000.00    7.0000   0.0025     O     C      535,000.00   11/01/98
 608100238  Brown           01/01/99   CO     2,309.62      334,400.00    7.3750   0.2875     O     C      418,000.00   11/01/98
 608100248  Babazadeh       12/01/98   SF     2,309.18      326,250.00    7.6250   0.5375     O     R      435,000.00   11/01/98
 608100349  Lincoln         12/01/98   SF     2,328.56      350,000.00    7.0000   0.0025     O     C      474,000.00   11/01/98
 608100366  Black           12/01/98   SF     2,021.16      300,000.00    7.1250   0.0375     O     C      420,000.00   11/01/98
 608100387  Steinberg       01/01/99   SF     1,268.71      165,000.00    8.5000   1.4125     O     C      240,000.00   11/01/98
 608100415  Schneider       01/01/99   SF     2,972.93      452,550.00    6.8750   0.0000     O     P      566,000.00   11/01/98
 608100550  Ratzlaff        01/01/99   SF     2,177.89      304,000.00    7.7500   0.6625     O     P      380,000.00   11/01/98
 608100596  Clark           01/01/99   SF     1,160.59      162,000.00    7.7500   0.6625     O     C      240,000.00   11/01/98
 608110004  Mott            01/01/99   SF     2,554.31      340,000.00    8.2500   1.1625     O     C      447,000.00   11/01/98
 708060287  Silva           10/01/98   SF     1,265.81      136,757.12    7.3750   0.2875     O     R      175,000.00   11/01/98
 708070053  Henry  Jr.      09/01/98   SF     1,663.41      246,304.15    7.1250   0.0375     O     P      260,000.00   11/01/98
 708070144  Medak           10/01/98   SF     1,652.70      233,160.93    7.6250   0.5375     O     R      350,000.00   11/01/98
 708080025  Stysis          10/01/98   SF     1,902.58      281,947.00    7.1250   0.0375     O     P      298,000.00   11/01/98
 708080079  Molle           10/01/98   SF     2,307.41      329,508.65    7.5000   0.4125     O     C      415,000.00   11/01/98
 708080105  French          12/01/98   SF     2,693.14      404,800.00    7.0000   0.0025     O     P      506,000.00   11/01/98
 708080130  Kasten          12/01/98   SF     2,055.52      305,100.00    7.1250   0.0375     O     R      460,000.00   11/01/98
 708080156  Dunnavant       10/01/98   SF     1,885.54      272,583.26    7.3750   0.2875     O     R      287,500.00   11/01/98
 708080200  Adleson         12/01/98   SF     5,116.32      750,000.00    7.2500   0.1625     O     R    1,100,000.00   11/01/98
 708080224  Wood            11/01/98   SF     2,017.21      284,793.73    7.6250   0.5375     O     R      380,000.00   11/01/98
 708080294  Mowery          11/01/98   CO     2,587.87      365,360.37    7.6250   0.5375     O     P      488,000.00   11/01/98
 708090026  Davenport       12/01/98   SF     1,913.17      277,000.00    7.3750   0.2875     O     C      367,000.00   11/01/98
 708090029  Helminiak       12/01/98   2F     1,436.80      191,250.00    8.2500   1.1625     N     C      255,000.00   11/01/98
 708090083  Smith           11/01/98   SF     2,127.28      307,765.64    7.3750   0.2875     O     C      385,000.00   11/01/98
 708090122  Starr           12/01/98   SF     3,567.78      523,000.00    7.2500   0.1625     O     C      700,000.00   11/01/98
 708090146  Seiden          12/01/98   SF     4,204.71      632,000.00    7.0000   0.0025     O     R      850,000.00   11/01/98
 708090158  Ryan            12/01/98   SF     3,902.31      565,000.00    7.3750   0.2875     O     R      900,000.00   11/01/98
</TABLE>

  LOAN                     SVG      NET     DOC    
 NUMBER     NAME           FEE      RATE    TYPE   
- ------------------------------------------------   
 608090444  Walley  Iii    0.3250   6.7875   F     
 608090446  Parrott        0.3250   6.9125   F     
 608090483  Larsen         0.3250   6.9125   I     
 608090502  Vaninetti      0.3250   7.0375   F     
 608090509  Cianfrocca  Jr.0.2350   6.7525   F     
 608090524  Tarvin         0.3250   7.1625   F     
 608090529  Place          0.3250   6.9125   F     
 608090559  Brown          0.3250   7.1625   F     
 608090563  Wilson         0.3250   7.0375   F     
 608090585  Paz            0.2000   6.6625   F     
 608090588  Stevenson      0.2000   6.6625   F     
 608090592  Imera          0.3250   6.7875   F     
 608090629  Galhouse       0.3250   7.0375   I     
 608090649  Nadler         0.3250   7.1625   I     
 608090667  Ryan           0.3250   6.9125   I     
 608090669  Tartt          0.2000   6.6625   F     
 608100011  Myers          0.3250   7.0375   I     
 608100019  Wells          0.2350   6.7525   F     
 608100064  Lund           0.3250   6.7875   F     
 608100066  Sexton         0.2350   6.7525   F     
 608100072  Mcconkie       0.3250   6.9125   I     
 608100104  Buck           0.3250   7.1625   F     
 608100208  Tayenaka       0.2000   6.6625   F     
 608100219  Micalizzi      0.2350   6.7525   F     
 608100238  Brown          0.3250   7.0375   F     
 608100248  Babazadeh      0.3250   7.2875   F     
 608100349  Lincoln        0.2350   6.7525   I     
 608100366  Black          0.3250   6.7875   F     
 608100387  Steinberg      0.3250   8.1625   N     
 608100415  Schneider      0.2000   6.6625   F     
 608100550  Ratzlaff       0.3250   7.4125   F     
 608100596  Clark          0.3250   7.4125   N     
 608110004  Mott           0.3250   7.9125   I     
 708060287  Silva          0.3250   7.0375   I     
 708070053  Henry  Jr.     0.3250   6.7875   F     
 708070144  Medak          0.3250   7.2875   I     
 708080025  Stysis         0.3250   6.7875   F     
 708080079  Molle          0.3250   7.1625   F     
 708080105  French         0.2350   6.7525   F     
 708080130  Kasten         0.3250   6.7875   F     
 708080156  Dunnavant      0.3250   7.0375   F     
 708080200  Adleson        0.3250   6.9125   F     
 708080224  Wood           0.3250   7.2875   I     
 708080294  Mowery         0.3250   7.2875   R     
 708090026  Davenport      0.3250   7.0375   F     
 708090029  Helminiak      0.3250   7.9125   F     
 708090083  Smith          0.3250   7.0375   F     
 708090122  Starr          0.3250   6.9125   F     
 708090146  Seiden         0.2350   6.7525   F     
 708090158  Ryan           0.3250   7.0375   I     
                           

                                  Page 12 of 16


<PAGE>

<TABLE>
<CAPTION>

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 708090183  Chu            105 Woodland Valley Drive            San Ramon             CA   94583    360     306,000.00    7.2500
 708090184  Jury           193 Coventry Drive                   Campbell              CA   95008    360     235,000.00    7.5000
 708090185  Kozlowski      8292 Robert Court                    Granite Bay           CA   95746    360     284,000.00    7.1250
 708090211  Garner         267 Hillview Avenue                  Redwood City          CA   94062    360     364,000.00    7.2500
 708090241  Earley         2475 Manchester Avenue               Encinitas             CA   92007    360     285,000.00    7.0000
 708090245  Lloyd          12824 Brendel Drive                  Los Altos Hills       CA   94022    360     299,000.00    7.1250
 708090268  Amador         128 Camino De Amador Nw              Albuquerque           NM   87107    360     240,000.00    7.0000
 708090273  Balaji         1064 Moffett Circle                  Palo Alto             CA   94303    360     470,000.00    7.3750
 708090276  Comeau         15445 Karl Avenue                    Monte Sereno          CA   95030    360     445,000.00    7.2500
 708090277  Breaux         595 Clyde Court                      Milpitas              CA   95035    360     325,000.00    7.2500
 708090303  Shen           1018 Windfield Street                Redwood City          CA   94065    360     285,000.00    7.1250
 708090313  Desai          1138 Cameo Drive                     Campbell              CA   95008    360     381,000.00    7.2500
 708090319  Lau            430 Grenadine Way                    Hercules              CA   94547    360     250,000.00    7.3750
 708090320  Pinto          13901 Upper Hill Drive               Saratoga              CA   95070    360     349,000.00    7.2500
 708090335  Buczek         208 Dantley Way                      Walnut Creek          CA   94598    360     343,000.00    7.2500
 708090351  Bates          13961 South Prairie Road             Herriman              UT   84065    360     295,400.00    7.0000
 708100013  Nguyen         831 Wooded Hills Court               Fremont               CA   94539    360     499,000.00    7.2500
 708100066  Giessler       1035 Whitney Drive                   Menlo Park            CA   94025    360     452,000.00    7.0000
 708100070  Yang           1528 Via Boronada                    Palos Verdes Estates  CA   90274    360     380,000.00    7.0000
 708100106  Red            1604 Troon Drive                     San Jose              CA   95116    360     236,500.00    7.0000
 708100166  Ho             218 Beaumere Way                     Milpitas              CA   95035    360     266,000.00    7.0000
 708100224  Bromberg       1736 South Mohawk Circle             Salt Lake City        UT   84108    360     281,000.00    7.0000
 708100226  Denton         2315 Benson Avenue                   Santa Cruz            CA   95065    360     366,000.00    7.0000
 708100312  Verhulp        3325 Vernon Terrace                  Palo Alto             CA   94303    360     425,000.00    7.0000
 708100375  Resewehr       14406 Wamblee Trail                  Conifer               CO   80433    360     220,000.00    7.2500
 808060144  Smith          689 Leong Drive                      Mountain View         CA   94043    360     244,000.00    7.2500
 808060291  Schuelke       4459 Abbey Lane                      Santa Rosa            CA   95401    360     257,000.00    7.0000
 808060528  Savage         2803 7Th Street                      Santa Monica          CA   90405    360     351,150.00    7.0000
 808070004  Marcinkowski   1713 Casita Court                    Santa Rosa            CA   95409    360     290,700.00    7.5000
 808070162  Larsen         2489 Oakmont Court                   Fairfield             CA   94533    360     241,300.00    7.1250
 808070217  Scott          5794 Cold Water Drive                Castro Valley         CA   94552    360     253,000.00    7.1250
 808070421  Mccannell      2214 Wheaton Court                   Santa Rosa            CA   95403    360     182,800.00    7.5000
 808070832  Golter         111 Jacklin Circle                   Milpitas              CA   95035    360     282,150.00    7.5000
 808080186  Saxon          9077 Grey Street                     Graton                CA   95444    360     160,000.00    7.2500
 808080378  Hosseinyoun    2472 Mar East Street                 Tiburon               CA   94920    360     550,000.00    6.8750
 808080387  Ramsey         2032 Orestes Way                     Campbell              CA   95008    360     273,750.00    7.5000
 808080459  Webb           612 Bobelaine Drive                  Santa Rosa            CA   95405    360     152,000.00    7.7500
 808080522  Sheeks         4774 Shade Tree Lane                 Santa Rosa            CA   95405    360     148,000.00    7.5000
 808080532  Kanahele       194 South 325 West                   Orem                  UT   84058    360     291,750.00    7.8750
 808080534  Duro           15 West Court                        San Anselmo           CA   94960    360     312,000.00    7.0000
 808080576  Doria          403 Stanwick Street                  Brentwood             CA   94513    360     280,250.00    6.8750
 808080592  Brandt         32 Dutch Valley Lane                 San Anselmo           CA   94960    360     335,000.00    7.3750
 808080698  Dorsett        2729 Somerset Avenue                 Castro Valley         CA   94546    360     250,800.00    7.5000
 808080764  Lehnert        2200 Mcnab Ranch Road                Ukiah                 CA   95482    360     450,000.00    7.5000
 808080782  Metcalfe       292 Oakvue Road                      Pleasant Hill         CA   94523    360     296,400.00    7.5000
 808080792  Ubay           857 Vasona Street                    Milpitas              CA   95035    360     208,800.00    7.7500
 808080814  Marason        477 Corbett Avenue                   San Francisco         CA   94114    360     387,000.00    6.8750
 808080841  Matsumoto      2335 Blucher Valley Road             Sebastopol            CA   95472    360     345,000.00    7.1250
 808080867  Upshaw   Jr.   10 Carrie Court                      Pleasant Hill         CA   94523    360     239,600.00    8.0000
 808080869  Skelley        141 Sedgefield Court                 San Ramon             CA   94583    360     320,000.00    8.0000
</TABLE>

<TABLE>
<CAPTION>
  LOAN                               PROP                  CURR          GROSS    POOL          LOAN     APPR         INTEREST    
 NUMBER     NAME           FPD       TYPE    PANDI         BAL           RATE     STRIP    OCC  PURP     VALUE        PAID TO     
- ----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>       <C>     <C>           <C>           <C>      <C>       <C>   <C>    <C>          <C>
 708090183  Chu            12/01/98   SF     2,087.46      306,000.00    7.2500   0.1625     O     R      528,000.00   11/01/98
 708090184  Jury           12/01/98   SF     1,643.15      235,000.00    7.5000   0.4125     O     R      315,000.00   11/01/98
 708090185  Kozlowski      12/01/98   SF     1,913.36      284,000.00    7.1250   0.0375     O     P      365,000.00   11/01/98
 708090211  Garner         12/01/98   SF     2,483.12      364,000.00    7.2500   0.1625     O     P      458,000.00   11/01/98
 708090241  Earley         12/01/98   SF     1,896.11      285,000.00    7.0000   0.0025     O     R      400,000.00   11/01/98
 708090245  Lloyd          12/01/98   SF     2,014.42      299,000.00    7.1250   0.0375     O     R    1,350,000.00   11/01/98
 708090268  Amador         12/01/98   SF     1,596.73      240,000.00    7.0000   0.0025     O     R      300,000.00   11/01/98
 708090273  Balaji         12/01/98   SF     3,246.17      470,000.00    7.3750   0.2875     O     C      655,000.00   11/01/98
 708090276  Comeau         12/01/98   SF     3,035.68      445,000.00    7.2500   0.1625     O     R      805,000.00   11/01/98
 708090277  Breaux         12/01/98   SF     2,217.07      325,000.00    7.2500   0.1625     O     R      560,000.00   11/01/98
 708090303  Shen           12/01/98   SF     1,920.10      285,000.00    7.1250   0.0375     O     R      450,000.00   11/01/98
 708090313  Desai          12/01/98   SF     2,599.09      381,000.00    7.2500   0.1625     O     R      530,000.00   11/01/98
 708090319  Lau            12/01/98   SF     1,726.69      250,000.00    7.3750   0.2875     O     R      290,000.00   11/01/98
 708090320  Pinto          12/01/98   SF     2,380.80      349,000.00    7.2500   0.1625     O     R    1,500,000.00   11/01/98
 708090335  Buczek         12/01/98   SF     2,339.86      343,000.00    7.2500   0.1625     O     R      563,000.00   11/01/98
 708090351  Bates          12/01/98   SF     1,965.30      295,400.00    7.0000   0.0025     O     C      375,000.00   11/01/98
 708100013  Nguyen         12/01/98   SF     3,404.06      499,000.00    7.2500   0.1625     O     R    1,225,000.00   11/01/98
 708100066  Giessler       12/01/98   SF     3,007.17      452,000.00    7.0000   0.0025     O     R      879,000.00   11/01/98
 708100070  Yang           12/01/98   SF     2,528.15      380,000.00    7.0000   0.0025     O     R      675,000.00   11/01/98
 708100106  Red            12/01/98   SF     1,573.44      236,500.00    7.0000   0.0025     O     P      249,000.00   11/01/98
 708100166  Ho             12/01/98   SF     1,769.70      266,000.00    7.0000   0.0025     O     R      425,000.00   11/01/98
 708100224  Bromberg       12/01/98   SF     1,869.50      281,000.00    7.0000   0.0025     O     R      353,000.00   11/01/98
 708100226  Denton         12/01/98   SF     2,435.01      366,000.00    7.0000   0.0025     O     R      585,000.00   11/01/98
 708100312  Verhulp        12/01/98   SF     2,827.54      425,000.00    7.0000   0.0025     O     R      540,000.00   11/01/98
 708100375  Resewehr       01/01/99   SF     1,500.79      220,000.00    7.2500   0.1625     O     C      365,000.00   11/01/98
 808060144  Smith          01/01/99   SF     1,664.51      244,000.00    7.2500   0.1625     O     P      305,000.00   11/01/98
 808060291  Schuelke       12/01/98   SF     1,709.83      257,000.00    7.0000   0.0025     O     C      355,000.00   11/01/98
 808060528  Savage         08/01/98   3F     2,336.21      349,988.55    7.0000   0.0025     O     C      498,500.00   11/01/98
 808070004  Marcinkowski   10/01/98   SF     2,032.62      290,267.17    7.5000   0.4125     O     P      319,000.00   11/01/98
 808070162  Larsen         09/01/98   SF     1,625.68      240,717.66    7.1250   0.0375     O     P      254,000.00   11/01/98
 808070217  Scott          12/01/98   SF     1,704.51      253,000.00    7.1250   0.0375     O     R      365,000.00   11/01/98
 808070421  Mccannell      10/01/98   SF     1,278.16      182,527.82    7.5000   0.4125     O     P      228,500.00   11/01/98
 808070832  Golter         11/01/98   SF     1,972.83      281,940.60    7.5000   0.4125     O     P      297,000.00   11/01/98
 808080186  Saxon          11/01/98   SF     1,091.48      159,875.18    7.2500   0.1625     O     C      230,000.00   11/01/98
 808080378  Hosseinyoun    12/01/98   SF     3,613.11      550,000.00    6.8750   0.0000     O     C    1,550,000.00   11/01/98
 808080387  Ramsey         10/01/98   SF     1,914.10      273,342.41    7.5000   0.4125     O     C      365,000.00   11/01/98
 808080459  Webb           11/01/98   SF     1,088.95      151,892.72    7.7500   0.6625     N     C      190,000.00   11/01/98
 808080522  Sheeks         10/01/98   SF     1,034.84      147,779.64    7.5000   0.4125     O     P      185,000.00   11/01/98
 808080532  Kanahele       11/01/98   SF     2,115.39      291,549.22    7.8750   0.7875     O     C      389,000.00   11/01/98
 808080534  Duro           12/01/98   SF     2,075.74      312,000.00    7.0000   0.0025     O     P      390,000.00   11/01/98
 808080576  Doria          11/01/98   SF     1,841.04      280,014.56    6.8750   0.0000     O     P      295,000.00   11/01/98
 808080592  Brandt         10/01/98   SF     2,313.76      334,488.62    7.3750   0.2875     O     R      650,000.00   11/01/98
 808080698  Dorsett        11/01/98   SF     1,753.63      250,613.87    7.5000   0.4125     O     P      264,000.00   11/01/98
 808080764  Lehnert        11/01/98   SF     3,146.47      449,666.03    7.5000   0.4125     O     C      600,000.00   11/01/98
 808080782  Metcalfe       11/01/98   SF     2,072.47      296,180.03    7.5000   0.4125     O     P      324,000.00   11/01/98
 808080792  Ubay           11/01/98   SF     1,495.87      208,652.63    7.7500   0.6625     N     C      261,000.00   11/01/98
 808080814  Marason        11/01/98   SF     2,542.31      386,674.87    6.8750   0.0000     O     R      597,500.00   11/01/98
 808080841  Matsumoto      11/01/98   SF     2,324.33      344,724.11    7.1250   0.0375     O     C      610,000.00   11/01/98
 808080867  Upshaw   Jr.   11/01/98   SF     1,758.10      239,439.23    8.0000   0.9125     O     P      300,000.00   11/01/98
 808080869  Skelley        11/01/98   SF     2,348.05      319,785.29    8.0000   0.9125     O     P      400,000.00   11/01/98
</TABLE>

  LOAN                    SVG      NET     DOC     
 NUMBER     NAME          FEE      RATE    TYPE    
- -----------------------------------------------    
 708090183  Chu           0.3250   6.9125   F      
 708090184  Jury          0.3250   7.1625   R      
 708090185  Kozlowski     0.3250   6.7875   F      
 708090211  Garner        0.3250   6.9125   F      
 708090241  Earley        0.2350   6.7525   F      
 708090245  Lloyd         0.3250   6.7875   F      
 708090268  Amador        0.2350   6.7525   F      
 708090273  Balaji        0.3250   7.0375   F      
 708090276  Comeau        0.3250   6.9125   F      
 708090277  Breaux        0.3250   6.9125   F      
 708090303  Shen          0.3250   6.7875   F      
 708090313  Desai         0.3250   6.9125   F      
 708090319  Lau           0.3250   7.0375   F      
 708090320  Pinto         0.3250   6.9125   F      
 708090335  Buczek        0.3250   6.9125   F      
 708090351  Bates         0.2350   6.7525   F      
 708100013  Nguyen        0.3250   6.9125   F      
 708100066  Giessler      0.2350   6.7525   F      
 708100070  Yang          0.2350   6.7525   F      
 708100106  Red           0.2350   6.7525   F      
 708100166  Ho            0.2350   6.7525   F      
 708100224  Bromberg      0.2350   6.7525   F      
 708100226  Denton        0.2350   6.7525   F      
 708100312  Verhulp       0.2350   6.7525   F      
 708100375  Resewehr      0.3250   6.9125   N      
 808060144  Smith         0.3250   6.9125   F      
 808060291  Schuelke      0.2350   6.7525   F      
 808060528  Savage        0.2350   6.7525   F      
 808070004  Marcinkowski  0.3250   7.1625   F      
 808070162  Larsen        0.3250   6.7875   F      
 808070217  Scott         0.3250   6.7875   F      
 808070421  Mccannell     0.3250   7.1625   F      
 808070832  Golter        0.3250   7.1625   F      
 808080186  Saxon         0.3250   6.9125   I      
 808080378  Hosseinyoun   0.2000   6.6625   R      
 808080387  Ramsey        0.3250   7.1625   F      
 808080459  Webb          0.3250   7.4125   F      
 808080522  Sheeks        0.3250   7.1625   I      
 808080532  Kanahele      0.3250   7.5375   F      
 808080534  Duro          0.2350   6.7525   F      
 808080576  Doria         0.2000   6.6625   F      
 808080592  Brandt        0.3250   7.0375   I      
 808080698  Dorsett       0.3250   7.1625   F      
 808080764  Lehnert       0.3250   7.1625   I      
 808080782  Metcalfe      0.3250   7.1625   F      
 808080792  Ubay          0.3250   7.4125   F      
 808080814  Marason       0.2000   6.6625   F      
 808080841  Matsumoto     0.3250   6.7875   F      
 808080867  Upshaw   Jr.  0.3250   7.6625   I      
 808080869  Skelley       0.3250   7.6625   R      
                          

                                  Page 13 of 16


<PAGE>

<TABLE>
<CAPTION>
  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 808080871  Adams          3058 Cafeto Drive                    Walnut Creek          CA   94598    360     296,000.00    6.8750
 808080896  Salo           2425 Sunrise Place                   Santa Rosa            CA   95409    360     301,800.00    7.7500
 808080901  Fernandez      2445 Delevan Way                     Santa Rosa            CA   95404    360     286,000.00    7.1250
 808080932  Bang           5025 Pressley Road                   Santa Rosa            CA   95404    360     401,250.00    7.6250
 808080933  Visscher       701 Woodlake Drive                   Santa Rosa            CA   95405    360     165,000.00    7.1250
 808080951  Hagan          203 Quarry Lane                      Santa Cruz            CA   95060    360     481,000.00    7.3750
 808080963  Anderson       7486 Monique Place                   Rohnert Park          CA   94928    360     199,600.00    7.8750
 808080991  White          1853 Adobe Creek Drive               Petaluma              CA   94954    360     318,000.00    7.5000
 808090029  Barthold       156 Broadmoor Court                  San Anselmo           CA   94960    360     400,000.00    7.7500
 808090030  Stenburg       314 Valley Street                    Sausalito             CA   94965    360     248,500.00    7.1250
 808090033  Canellakis     111 Bay View Avenue                  Belvedere             CA   94920    360     623,000.00    7.3750
 808090048  Moore  Jr.     1565 Laguna Road                     Santa Rosa            CA   95401    360     300,000.00    7.5000
 808090057  Hightower      342 Niblick Avenue                   Santa Rosa            CA   95403    360     267,700.00    7.1250
 808090067  Weber Jr       324 Singing Brook Circle             Santa Rosa            CA   95409    360     300,000.00    7.7500
 808090082  Affinito       777 Snyder Lane                      Walnut Creek          CA   94598    360     235,000.00    7.0000
 808090086  Nagalingam     126 Belridge Drive                   Los Gatos             CA   95032    360     496,000.00    7.5000
 808090119  Baldassari     101 Eastman Court                    Petaluma              CA   94952    360     292,000.00    7.1250
 808090120  Stephenson     33 Everett Road                      Petaluma              CA   94952    360     344,000.00    6.7500
 808090144  Petiti         304 Park Boulevard                   Millbrae              CA   94030    360     328,500.00    7.5000
 808090186  Holt           1007 West 1770 North                 Orem                  UT   84057    360     226,400.00    6.8750
 808090208  Tomka          729 San Simeon Street                Sunnyvale             CA   94086    360     303,500.00    7.3750
 808090220  Mcneal         2035 El Prado Street                 Redwood City          CA   94061    360     385,000.00    7.0000
 808090235  Stanfield      1960 Windward Point                  Byron                 CA   94514    360     284,000.00    7.5000
 808090249  Chang          9333 Se Hunters Bluff                Portland              OR   97266    360     278,000.00    7.5000
 808090293  Cornell        1601 Sunset Drive                    Pacific Grove         CA   93950    360     445,000.00    7.2500
 808090300  Metcalf        3331 La Mesa Drive                   San Carlos            CA   94070    360     188,000.00    7.7500
 808090321  Lograsso       3367 Lubich Drive                    Mountain View         CA   94040    360     320,000.00    6.8750
 808090357  Mitnick        1077 Tilton Road                     Sebastopol            CA   95472    360     314,400.00    7.0000
 808090367  Kavanagh       320 Summerview Court                 San Ramon             CA   94583    360     294,000.00    7.3750
 808090371  Shroff         4965 Wellington Park Drive           San Jose              CA   95136    360     276,000.00    7.3750
 808090399  Regan  Jr.     1208 Chiquita Road                   Healdsburg            CA   95448    360     295,000.00    6.8750
 808090458  Parker         1547 Garden Glen Way                 San Jose              CA   95125    360     280,000.00    7.2500
 808090475  Miller         425 Tamalpais Avenue                 Mill Valley           CA   94941    360     390,000.00    7.2500
 808090478  Spears         22 Nokomis Avenue                    San Anselmo           CA   94960    360     345,775.00    7.2500
 808090542  Madrid         3223 San Pedro Way                   Union City            CA   94587    360     242,200.00    7.5000
 808090562  Mc Mullin      1027 Alpine Court                    Napa                  CA   94558    360     246,000.00    7.1250
 808090618  Dotson         14861 Armstrong Woods Road           Guerneville           CA   95446    360     324,800.00    7.0000
 808090619  Delmonte       39 Cameron Court                     Danville              CA   94506    360     553,300.00    7.6250
 808090687  Stoeger        4200 Petaluma Hill Road              Santa Rosa            CA   95404    360     592,000.00    7.3750
 808090697  Niderost       19060 Stanton Avenue                 Castro Valley         CA   94546    360     257,000.00    7.5000
 808090761  Wencel         15975 Cerro Vista Drive              Los Gatos             CA   95032    360     795,000.00    7.6250
 808090764  Mayo           3473 Rambow Drive                    Palo Alto             CA   94306    360     240,000.00    7.2500
 808090769  Craik          520 Oak Park Drive                   San Francisco         CA   94131    360     385,000.00    6.8750
 808090830  Simpson        4715 Golf View Court                 Santa Rosa            CA   95405    360     253,000.00    7.3750
 808090833  Cacao          121123  Fanyon Street                Milpitas              CA   95035    360     235,100.00    7.0000
 808090856  Trammell       1943 Adams Court                     Mountain View         CA   94040    360     500,000.00    7.1250
 808090858  Skvarna        28252 Paseo Corrales                 San Juan Capistrano   CA   92675    360     320,000.00    7.2500
 808090868  Callander      30 16Th Avenue                       San Francisco         CA   94118    360     650,000.00    7.5000
 808090889  York           1018 Capitol Avenue                  San Francisco         CA   94112    360     238,000.00    7.0000
 808090914  Rogers         1901 Mar West                        Tiburon               CA   94920    360     600,000.00    7.0000
</TABLE>

<TABLE>
<CAPTION>

  LOAN                               PROP                  CURR          GROSS    POOL           LOAN     APPR         INTEREST    
 NUMBER     NAME           FPD       TYPE    PANDI         BAL           RATE     STRIP     OCC  PURP     VALUE        PAID TO     
- ----------------------------------------------------------------------------------------------------------------------------------
<S>        <C>             <C>       <C>     <C>           <C>           <C>      <C>       <C>   <C>   <C>            <C>
 808080871  Adams          12/01/98   SF     1,944.51      296,000.00    6.8750   0.0000     O     P      370,000.00   11/01/98    
 808080896  Salo           11/01/98   SF     2,162.13      301,586.99    7.7500   0.6625     O     C      450,000.00   11/01/98    
 808080901  Fernandez      11/01/98   SF     1,926.84      285,771.29    7.1250   0.0375     O     C      367,000.00   11/01/98    
 808080932  Bang           11/01/98   SF     2,840.02      400,959.59    7.6250   0.5375     O     C      535,000.00   11/01/98    
 808080933  Visscher       11/01/98   SF     1,111.64      164,868.05    7.1250   0.0375     O     C      220,000.00   11/01/98    
 808080951  Hagan          11/01/98   SF     3,322.15      480,634.00    7.3750   0.2875     O     C      642,000.00   11/01/98    
 808080963  Anderson       11/01/98   SF     1,447.24      199,462.64    7.8750   0.7875     N     P      222,000.00   11/01/98    
 808080991  White          11/01/98   SF     2,223.50      317,764.00    7.5000   0.4125     O     R      410,000.00   11/01/98    
 808090029  Barthold       12/01/98   SF     2,865.65      400,000.00    7.7500   0.6625     O     C      565,000.00   11/01/98    
 808090030  Stenburg       12/01/98   SF     1,674.19      248,500.00    7.1250   0.0375     O     C      450,000.00   11/01/98    
 808090033  Canellakis     12/01/98   SF     4,302.91      623,000.00    7.3750   0.2875     O     R    1,400,000.00   11/01/98    
 808090048  Moore  Jr.     12/01/98   SF     2,097.64      300,000.00    7.5000   0.4125     N     R      375,000.00   11/01/98    
 808090057  Hightower      11/01/98   SF     1,803.54      267,485.92    7.1250   0.0375     O     P      315,000.00   11/01/98    
 808090067  Weber Jr       11/01/98   SF     2,149.24      299,788.26    7.7500   0.6625     O     P      410,000.00   11/01/98    
 808090082  Affinito       11/01/98   SF     1,563.46      234,807.37    7.0000   0.0025     O     R      435,000.00   11/01/98    
 808090086  Nagalingam     11/01/98   SF     3,468.10      495,631.90    7.5000   0.4125     O     C      670,000.00   11/01/98    
 808090119  Baldassari     11/01/98   SF     1,967.26      291,766.49    7.1250   0.0375     O     R      520,000.00   11/01/98    
 808090120  Stephenson     11/01/98   SF     2,231.18      343,703.82    6.7500   0.0000     O     C      430,000.00   11/01/98    
 808090144  Petiti         11/01/98   SF     2,296.92      328,256.21    7.5000   0.4125     O     R      505,000.00   11/01/98    
 808090186  Holt           12/01/98   SF     1,487.29      226,400.00    6.8750   0.0000     O     C      285,000.00   11/01/98    
 808090208  Tomka          11/01/98   SF     2,096.20      303,269.06    7.3750   0.2875     O     C      380,000.00   11/01/98    
 808090220  Mcneal         12/01/98   SF     2,561.41      385,000.00    7.0000   0.0025     O     R      560,000.00   11/01/98    
 808090235  Stanfield      12/01/98   SF     1,985.77      284,000.00    7.5000   0.4125     O     R      385,000.00   11/01/98    
 808090249  Chang          11/01/98   SF     1,943.82      277,793.68    7.5000   0.4125     O     C      390,000.00   11/01/98    
 808090293  Cornell        11/01/98   SF     3,035.68      444,652.86    7.2500   0.1625     O     R      900,000.00   11/01/98    
 808090300  Metcalf        11/01/98   CO     1,346.86      187,867.31    7.7500   0.6625     N     P      263,000.00   11/01/98    
 808090321  Lograsso       11/01/98   SF     2,102.17      319,731.16    6.8750   0.0000     O     P      490,000.00   11/01/98    
 808090357  Mitnick        12/01/98   SF     2,091.71      314,400.00    7.0000   0.0025     O     P      425,000.00   11/01/98    
 808090367  Kavanagh       12/01/98   SF     2,030.58      294,000.00    7.3750   0.2875     O     C      410,000.00   11/01/98    
 808090371  Shroff         12/01/98   SF     1,906.26      276,000.00    7.3750   0.2875     O     C      360,000.00   11/01/98    
 808090399  Regan  Jr.     12/01/98   SF     1,937.94      295,000.00    6.8750   0.0000     O     C      430,000.00   11/01/98    
 808090458  Parker         12/01/98   SF     1,910.09      280,000.00    7.2500   0.1625     O     C      380,000.00   11/01/98    
 808090475  Miller         12/01/98   SF     2,660.49      390,000.00    7.2500   0.1625     O     R      825,000.00   11/01/98    
 808090478  Spears         12/01/98   SF     2,358.80      345,775.00    7.2500   0.1625     O     R      835,000.00   11/01/98    
 808090542  Madrid         12/01/98   SF     1,693.50      242,200.00    7.5000   0.4125     O     P      255,000.00   11/01/98    
 808090562  Mc Mullin      12/01/98   SF     1,657.35      246,000.00    7.1250   0.0375     O     R      350,000.00   11/01/98    
 808090618  Dotson         12/01/98   SF     2,160.90      324,800.00    7.0000   0.0025     O     P      406,000.00   11/01/98    
 808090619  Delmonte       11/01/98   SF     3,916.22      552,899.54    7.6250   0.5375     O     R      800,000.00   11/01/98    
 808090687  Stoeger        01/01/99   SF     4,088.80      592,000.00    7.3750   0.2875     O     C      740,000.00   11/01/98    
 808090697  Niderost       11/01/98   SF     1,796.98      256,809.27    7.5000   0.4125     O     R      325,000.00   11/01/98    
 808090761  Wencel         12/01/98   SF     5,626.96      795,000.00    7.6250   0.5375     O     R    1,725,000.00   11/01/98    
 808090764  Mayo           11/01/98   SF     1,637.22      239,812.78    7.2500   0.1625     O     C      655,000.00   11/01/98    
 808090769  Craik          12/01/98   SF     2,529.18      385,000.00    6.8750   0.0000     O     R      500,000.00   11/01/98    
 808090830  Simpson        12/01/98   SF     1,747.41      253,000.00    7.3750   0.2875     O     R      380,000.00   11/01/98    
 808090833  Cacao          12/01/98   2F     1,564.13      235,100.00    7.0000   0.0025     N     C      313,500.00   11/01/98    
 808090856  Trammell       12/01/98   SF     3,368.59      500,000.00    7.1250   0.0375     O     P      675,000.00   11/01/98    
 808090858  Skvarna        12/01/98   SF     2,182.96      320,000.00    7.2500   0.1625     O     C      400,000.00   11/01/98    
 808090868  Callander      12/01/98   SF     4,544.89      650,000.00    7.5000   0.4125     O     C    1,025,000.00   11/01/98    
 808090889  York           12/01/98   SF     1,583.42      238,000.00    7.0000   0.0025     O     R      315,000.00   11/01/98    
 808090914  Rogers         12/01/98   SF     3,991.82      600,000.00    7.0000   0.0025     O     R      800,000.00   11/01/98    
</TABLE>

  LOAN                    SVG      NET     DOC  
 NUMBER     NAME          FEE      RATE    TYP  
- ----------------------------------------------  
 808080871  Adams         0.2000   6.6625   F   
 808080896  Salo          0.3250   7.4125   F   
 808080901  Fernandez     0.3250   6.7875   F   
 808080932  Bang          0.3250   7.2875   R   
 808080933  Visscher      0.3250   6.7875   I   
 808080951  Hagan         0.3250   7.0375   R   
 808080963  Anderson      0.3250   7.5375   F   
 808080991  White         0.3250   7.1625   F   
 808090029  Barthold      0.3250   7.4125   F   
 808090030  Stenburg      0.3250   6.7875   F   
 808090033  Canellakis    0.3250   7.0375   I   
 808090048  Moore  Jr.    0.3250   7.1625   F   
 808090057  Hightower     0.3250   6.7875   F   
 808090067  Weber Jr      0.3250   7.4125   R   
 808090082  Affinito      0.2350   6.7525   I   
 808090086  Nagalingam    0.3250   7.1625   F   
 808090119  Baldassari    0.3250   6.7875   F   
 808090120  Stephenson    0.2000   6.5375   F   
 808090144  Petiti        0.3250   7.1625   I   
 808090186  Holt          0.2000   6.6625   F   
 808090208  Tomka         0.3250   7.0375   F   
 808090220  Mcneal        0.2350   6.7525   F   
 808090235  Stanfield     0.3250   7.1625   F   
 808090249  Chang         0.3250   7.1625   F   
 808090293  Cornell       0.3250   6.9125   I   
 808090300  Metcalf       0.3250   7.4125   R   
 808090321  Lograsso      0.2000   6.6625   F   
 808090357  Mitnick       0.2350   6.7525   F   
 808090367  Kavanagh      0.3250   7.0375   F   
 808090371  Shroff        0.3250   7.0375   F   
 808090399  Regan  Jr.    0.2000   6.6625   F   
 808090458  Parker        0.3250   6.9125   F   
 808090475  Miller        0.3250   6.9125   F   
 808090478  Spears        0.3250   6.9125   F   
 808090542  Madrid        0.3250   7.1625   F   
 808090562  Mc Mullin     0.3250   6.7875   F   
 808090618  Dotson        0.2350   6.7525   F   
 808090619  Delmonte      0.3250   7.2875   I   
 808090687  Stoeger       0.3250   7.0375   F   
 808090697  Niderost      0.3250   7.1625   F   
 808090761  Wencel        0.3250   7.2875   R   
 808090764  Mayo          0.3250   6.9125   R   
 808090769  Craik         0.2000   6.6625   F   
 808090830  Simpson       0.3250   7.0375   F   
 808090833  Cacao         0.2350   6.7525   F   
 808090856  Trammell      0.3250   6.7875   F   
 808090858  Skvarna       0.3250   6.9125   F   
 808090868  Callander     0.3250   7.1625   I   
 808090889  York          0.2350   6.7525   F   
 808090914  Rogers        0.2350   6.7525   F   


                                  Page 14 of 16


<PAGE>

<TABLE>
<CAPTION>
  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 808090918  Wengert        533 Liberty Street                   San Francisco         CA   94114    360     500,000.00    7.0000
 808090929  Beasley        4539 Elinora Avenue                  Oakland               CA   94619    360     273,000.00    7.2500
 808090943  Carpio         3941 Fleetwood Drive                 San Bruno             CA   94006    360     328,000.00    7.6250
 808090947  Morgan Jr.     141 Gemini Court                     Los Gatos             CA   95032    360     460,000.00    6.8750
 808091071  GoreMann      4238 Ridgemont Court                  Oakland               CA   94619    360     339,000.00    7.5000
 808091075  Frey           1879 Elderwood Drive                 Concord               CA   94519    360     151,200.00    7.2500
 808091082  Framsted       5292 Fairweather Court               Castro Valley         CA   94552    360     309,500.00    6.7500
 808091121  Avila          5943 Marshwell Way                   San Jose              CA   95138    360     250,200.00    7.0000
 808091155  Fattore        1052 Feather Circle                  Clayton               CA   94517    360     164,000.00    7.2500
 808091209  Cacao          781 Calero Street                    Milpitas              CA   95035    360     216,000.00    7.5000
 808091212  Reardon        3118 Arbor Drive                     Pleasanton            CA   94566    360     368,000.00    7.2500
 808100029  Huff           2360 Center Road                     Novato                CA   94947    360     260,800.00    7.3750
 808100035  Edridge        25 Manor View                        Fairfax               CA   94930    360     280,000.00    7.0000
 808100042  Ham            211 Alamos Place                     San Ramon             CA   94583    360     267,500.00    7.0000
 808100061  Plumley        1804 Brewster Avenue                 Redwood City          CA   94062    360     380,000.00    7.0000
 808100063  Semmelmayer    7429 Aspen Court                     Pleasanton            CA   94588    360     320,000.00    7.2500
 808100065  Diaz           4306 Hatteras Court                  Rohnert Park          CA   94928    360     323,800.00    7.0000
 808100084  With           2055 Mohawk Drive                    Pleasant Hill         CA   94523    360     266,000.00    6.8750
 808100087  Garcia         6364 Altamar Circle                  Livermore             CA   94550    360     268,550.00    7.7500
 808100096  Skyhawk        277 Las Lomas Way                    Walnut Creek          CA   94598    360     275,000.00    7.1250
 808100118  Jacoby         380 Gazania Court                    Santa Rosa            CA   95403    360     220,000.00    7.2500
 808100170  Sinton         21 Somerset Place                    Palo Alto             CA   94301    360     440,000.00    7.0000
 808100190  Webb           3217 Brookwood Drive                 Lafayette             CA   94549    360     308,000.00    7.0000
 808100198  Balcerak       1025 Burbank Avenue                  Santa Rosa            CA   95407    360     140,000.00    7.5000
 808100295  Yarger         1821 Rainier Circle                  Petaluma              CA   94954    360     249,800.00    7.3750
 808100297  Ramos          2240 Gadwall Court                   San Leandro           CA   94579    360     239,600.00    7.0000
 808100329  Bruce          3836 Glen Park Road                  Oakland               CA   94602    360     168,000.00    7.6250
 808100411  Skoog          306 Schiappino Street                Santa Rosa            CA   95409    360     244,000.00    7.2500
 808100434  Morrison       3870 Rocky Point Way                 Santa Rosa            CA   95404    360     270,000.00    7.0000
 808100440  August         1091 Country Lane                    Pleasanton            CA   94588    360     395,000.00    6.8750
 808100496  Cruz           2220 Warbler Court                   San Leandro           CA   94579    360     242,200.00    7.0000
 808100500  Ysunza         1007 River Rock Lane                 Danville              CA   94526    360     275,000.00    6.7500
 808100501  Estebez        2310 Redwood Road                    Hercules              CA   94547    360     254,100.00    7.3750
 808100530  Srinivasan     385 Daisy Drive                      San Jose              CA   95123    360     393,600.00    7.0000
 808100574  Hemphill       47081 Pirates Drive                  Anchor Bay            CA   95445    360     350,000.00    7.2500
 808100592  Workman        8806 Old Country Road                Roseville             CA   95661    360     376,700.00    7.0000
 808100599  Mleczko        4868 Kingdale Drive                  San Jose              CA   95124    360     294,600.00    7.1250
 808100613  Wilcsinszky    3671 Arizona Drive                   Santa Rosa            CA   95405    180     138,750.00    7.1250
 808100670  Stuhr          513 San Juan Street                  Santa Rosa            CA   95409    360     357,500.00    7.2500
 808100768  Smith          855 Wildwood Trail                   Santa Rosa            CA   95409    360     271,200.00    7.7500
 808100867  Despotakis     7756 Country Lane                    Pleasanton            CA   94566    360     398,200.00    7.3750
 808100868  Haller         131 Windsor Drive                    Petaluma              CA   94952    360     236,000.00    7.0000
 808100996  Oates          5056 Oak Mello Court                 Elk Grove             CA   95758    360     298,000.00    7.1250
 808101006  Ledbetter      644 Westridge Drive                  San Jose              CA   95117    360     280,000.00    7.3750
 808101114  Shah           43245 Luzon Drive                    Fremont               CA   94539    360     405,000.00    7.1250
 808101388  Palmer         614 Rudd Road                        Vista                 CA   92084    360     165,000.00    6.8750
 808101475  Paupst         721 Mountain View Avenue             Petaluma              CA   94952    360     292,000.00    8.5000
 908070122  Said           230 Camden Drive                     Zionsville            IN   46077    360     279,300.00    7.2500
 908070213  Blake          10602 Country Squire Court           Matthews              NC   28105    360     298,300.00    7.0000
 908070230  Czajka         5287 Oakhill                         Commerce Twp          MI   48382    360     320,000.00    7.5000
</TABLE>

<TABLE>
<CAPTION>

  LOAN                               PROP                  CURR          GROSS    POOL           LOAN     APPR         INTEREST
 NUMBER     NAME           FPD       TYPE    PANDI         BAL           RATE     STRIP     OCC  PURP     VALUE        PAID TO 
- ----------------------------------------------------------------------------------------------------------------------------------
<S>        <C>            <C>         <C>    <C>           <C>           <C>      <C>       <C>   <C>     <C>          <C>
 808090918  Wengert        12/01/98   SF     3,326.51      500,000.00    7.0000   0.0025     O     R      780,000.00   11/01/98
 808090929  Beasley        12/01/98   SF     1,862.34      273,000.00    7.2500   0.1625     O     C      342,000.00   11/01/98
 808090943  Carpio         12/01/98   SF     2,321.56      328,000.00    7.6250   0.5375     O     C      410,000.00   11/01/98
 808090947  Morgan Jr.     12/01/98   SF     3,021.87      460,000.00    6.8750   0.0000     O     C      690,000.00   11/01/98
 808091071  GoreMann       12/01/98   SF     2,370.34      339,000.00    7.5000   0.4125     O     R      478,000.00   11/01/98
 808091075  Frey           12/01/98   SF     1,031.45      151,200.00    7.2500   0.1625     O     R      189,000.00   11/01/98
 808091082  Framsted       12/01/98   SF     2,007.41      309,500.00    6.7500   0.0000     O     P      387,000.00   11/01/98
 808091121  Avila          12/01/98   SF     1,664.59      250,200.00    7.0000   0.0025     O     P      278,000.00   11/01/98
 808091155  Fattore        12/01/98   SF     1,118.77      164,000.00    7.2500   0.1625     O     P      244,500.00   11/01/98
 808091209  Cacao          12/01/98   SF     1,510.30      216,000.00    7.5000   0.4125     N     C      270,000.00   11/01/98
 808091212  Reardon        12/01/98   SF     2,510.41      368,000.00    7.2500   0.1625     O     C      510,000.00   11/01/98
 808100029  Huff           12/01/98   SF     1,801.28      260,800.00    7.3750   0.2875     O     R      395,000.00   11/01/98
 808100035  Edridge        12/01/98   SF     1,862.85      280,000.00    7.0000   0.0025     O     C      350,000.00   11/01/98
 808100042  Ham            12/01/98   SF     1,779.68      267,500.00    7.0000   0.0025     O     R      350,000.00   11/01/98
 808100061  Plumley        12/01/98   SF     2,528.15      380,000.00    7.0000   0.0025     O     R      540,000.00   11/01/98
 808100063  Semmelmayer    12/01/98   SF     2,182.96      320,000.00    7.2500   0.1625     O     C      400,000.00   11/01/98
 808100065  Diaz           12/01/98   SF     2,154.25      323,800.00    7.0000   0.0025     O     R      410,000.00   11/01/98
 808100084  With           12/01/98   SF     1,747.43      266,000.00    6.8750   0.0000     O     C      380,000.00   11/01/98
 808100087  Garcia         12/01/98   SF     1,923.93      268,550.00    7.7500   0.6625     N     P      298,500.00   11/01/98
 808100096  Skyhawk        12/01/98   SF     1,852.73      275,000.00    7.1250   0.0375     O     C      365,000.00   11/01/98
 808100118  Jacoby         12/01/98   SF     1,500.79      220,000.00    7.2500   0.1625     O     C      275,000.00   11/01/98
 808100170  Sinton         12/01/98   SF     2,927.33      440,000.00    7.0000   0.0025     O     R      745,000.00   11/01/98
 808100190  Webb           12/01/98   SF     2,049.13      308,000.00    7.0000   0.0025     O     R      460,000.00   11/01/98
 808100198  Balcerak       01/01/99   SF       978.90      140,000.00    7.5000   0.4125     O     R      181,000.00   11/01/98
 808100295  Yarger         12/01/98   SF     1,725.31      249,800.00    7.3750   0.2875     O     R      346,500.00   11/01/98
 808100297  Ramos          12/01/98   CO     1,594.06      239,600.00    7.0000   0.0025     O     P      253,000.00   11/01/98
 808100329  Bruce          12/01/98   SF     1,189.09      168,000.00    7.6250   0.5375     O     P      210,000.00   11/01/98
 808100411  Skoog          12/01/98   SF     1,664.51      244,000.00    7.2500   0.1625     O     R      330,000.00   11/01/98
 808100434  Morrison       12/01/98   SF     1,796.32      270,000.00    7.0000   0.0025     O     R      605,000.00   11/01/98
 808100440  August         12/01/98   SF     2,594.87      395,000.00    6.8750   0.0000     O     R      750,000.00   11/01/98
 808100496  Cruz           12/01/98   CO     1,611.36      242,200.00    7.0000   0.0025     O     P      269,125.00   11/01/98
 808100500  Ysunza         12/01/98   SF     1,783.64      275,000.00    6.7500   0.0000     O     C      395,000.00   11/01/98
 808100501  Estebez        01/01/99   SF     1,755.01      254,100.00    7.3750   0.2875     O     P      278,000.00   11/01/98
 808100530  Srinivasan     12/01/98   SF     2,618.63      393,600.00    7.0000   0.0025     O     R      492,000.00   11/01/98
 808100574  Hemphill       12/01/98   SF     2,387.62      350,000.00    7.2500   0.1625     O     R      450,000.00   11/01/98
 808100592  Workman        12/01/98   SF     2,506.19      376,700.00    7.0000   0.0025     O     R      510,000.00   11/01/98
 808100599  Mleczko        12/01/98   SF     1,984.77      294,600.00    7.1250   0.0375     O     C      360,000.00   11/01/98
 808100613  Wilcsinszky    12/01/98   SF     1,256.84      138,750.00    7.1250   0.0375     N     R      185,000.00   11/01/98
 808100670  Stuhr          01/01/99   SF     2,438.78      357,500.00    7.2500   0.1625     O     R      450,000.00   11/01/98
 808100768  Smith          12/01/98   SF     1,942.91      271,200.00    7.7500   0.6625     O     P      350,000.00   11/01/98
 808100867  Despotakis     12/01/98   SF     2,750.27      398,200.00    7.3750   0.2875     O     R      850,000.00   11/01/98
 808100868  Haller         01/01/99   SF     1,570.11      236,000.00    7.0000   0.0025     O     R      300,000.00   11/01/98
 808100996  Oates          12/01/98   SF     2,007.68      298,000.00    7.1250   0.0375     O     R      350,000.00   11/01/98
 808101006  Ledbetter      01/01/99   SF     1,933.89      280,000.00    7.3750   0.2875     O     P      350,000.00   11/01/98
 808101114  Shah           12/01/98   SF     2,728.56      405,000.00    7.1250   0.0375     O     R      620,000.00   11/01/98
 808101388  Palmer         12/01/98   SF     1,083.93      165,000.00    6.8750   0.0000     O     C      220,000.00   11/01/98
 808101475  Paupst         01/01/99   SF     2,245.23      292,000.00    8.5000   1.4125     O     P      390,000.00   11/01/98
 908070122  Said           09/01/98   SF     1,905.32      278,642.40    7.2500   0.1625     O     P      309,000.00   11/01/98
 908070213  Blake          09/01/98   SF     1,984.60      297,562.17    7.0000   0.0025     O     P      314,000.00   11/01/98
 908070230  Czajka         09/01/98   SF     2,237.49      319,283.08    7.5000   0.4125     O     C      450,000.00   11/01/98
</TABLE>

  LOAN                    SVG      NET     DOC    
 NUMBER     NAME          FEE      RATE    TYPE   
- -----------------------------------------------   
 808090918  Wengert       0.2350   6.7525   F     
 808090929  Beasley       0.3250   6.9125   R     
 808090943  Carpio        0.3250   7.2875   F     
 808090947  Morgan Jr.    0.2000   6.6625   F     
 808091071  GoreMann      0.3250   7.1625   F     
 808091075  Frey          0.3250   6.9125   I     
 808091082  Framsted      0.2000   6.5375   F     
 808091121  Avila         0.2350   6.7525   F     
 808091155  Fattore       0.3250   6.9125   I     
 808091209  Cacao         0.3250   7.1625   F     
 808091212  Reardon       0.3250   6.9125   F     
 808100029  Huff          0.3250   7.0375   F     
 808100035  Edridge       0.2350   6.7525   I     
 808100042  Ham           0.2350   6.7525   F     
 808100061  Plumley       0.2350   6.7525   F     
 808100063  Semmelmayer   0.3250   6.9125   F     
 808100065  Diaz          0.2350   6.7525   F     
 808100084  With          0.2000   6.6625   F     
 808100087  Garcia        0.3250   7.4125   F     
 808100096  Skyhawk       0.3250   6.7875   F     
 808100118  Jacoby        0.3250   6.9125   I     
 808100170  Sinton        0.2350   6.7525   F     
 808100190  Webb          0.2350   6.7525   F     
 808100198  Balcerak      0.3250   7.1625   I     
 808100295  Yarger        0.3250   7.0375   F     
 808100297  Ramos         0.2350   6.7525   F     
 808100329  Bruce         0.3250   7.2875   I     
 808100411  Skoog         0.3250   6.9125   F     
 808100434  Morrison      0.2350   6.7525   F     
 808100440  August        0.2000   6.6625   I     
 808100496  Cruz          0.2350   6.7525   F     
 808100500  Ysunza        0.2000   6.5375   F     
 808100501  Estebez       0.3250   7.0375   F     
 808100530  Srinivasan    0.2350   6.7525   F     
 808100574  Hemphill      0.3250   6.9125   F     
 808100592  Workman       0.2350   6.7525   F     
 808100599  Mleczko       0.3250   6.7875   F     
 808100613  Wilcsinszky   0.3250   6.7875   I     
 808100670  Stuhr         0.3250   6.9125   F     
 808100768  Smith         0.3250   7.4125   F     
 808100867  Despotakis    0.3250   7.0375   F     
 808100868  Haller        0.2350   6.7525   F     
 808100996  Oates         0.3250   6.7875   F     
 808101006  Ledbetter     0.3250   7.0375   F     
 808101114  Shah          0.3250   6.7875   F     
 808101388  Palmer        0.2000   6.6625   I     
 808101475  Paupst        0.3250   8.1625   R     
 908070122  Said          0.3250   6.9125   F     
 908070213  Blake         0.2350   6.7525   F     
 908070230  Czajka        0.3250   7.1625   F     

                                  Page 15 of 16


<PAGE>

<TABLE>
<CAPTION>

  LOAN                     STREET                                                                  ORIG     ORIG          ORIG
 NUMBER     NAME           ADDRESS                              CITY                STATE  ZIP     TERM     BAL           RATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>            <C>                                  <C>                   <C>  <C>      <C>     <C>           <C>
 908070370  Waters         3553 Chippenham Drive                Birmingham            AL   35242    360     235,000.00    7.1250
 908080536  Saltzman       4386 Sunny Lake                      Hartland Twp.         MI   48353    360     371,200.00    7.0000
 908090079  Bartholomae    86 Kettle Creek Road                 Weston                CT   06883    360     510,000.00    7.3750
 908090128  Leithauser     4995 Deer Creek Circle North         Washington            MI   48094    360     300,000.00    7.7500
 908090173  Schmidt        2276 Avon Lane                       Birmingham            MI   48009    360     330,800.00    7.3750
 908090311  Soller         1833 Jason Circle                    Rochester             MI   48306    360     269,500.00    7.2500
 908090395  Downing        85028504  Colgate                    Oak Park              MI   48237    180      90,350.00    7.8750
 908100031  Fluery         28 Fluery Drive                      Stafford Springs      CT   06076    360     172,000.00    7.8750
 908100056  Maio           2818 Glazier Way                     Ann Arbor             MI   48150    360     288,000.00    7.0000
 908100110  Doklan         599 Long Hill Road                   Long Hill Twp         NJ   07933    360     346,500.00    7.5000
 908100166  Delcol         6698 Kings Mill Drive                Canton Township       MI   48187    360     256,000.00    7.2500
 908100198  Bobola         5230 Towbridge Drive                 Hudson                OH   44236    360     236,000.00    7.7500
 908100296  Oakley         181 Sherman Hill Rd                  Woodbury              CT   06798    360     248,000.00    6.8750
 908100360  Franceschiello 2203 Third Avenue                    Spring Lake           NJ   07719    360     335,000.00    7.2500
 908100391  Doyle Jr.      72911 Teal Court                     Bruce Township        MI   48065    360     260,000.00    7.1250
 908100436  Wilk           24036 Westmont Drive                 Novi                  MI   48374    360     273,000.00    7.0000
 908100446  Clemens        11872 Stoney Bay Circle              Carmel                IN   46033    360     272,800.00    7.5000
 908100447  Yakopec        408 Mumm Lane                        Raleigh               NC   27615    360     292,000.00    6.8750
1103130007  Dinhoble       2918 Rr 620 N Unit #202              Austin                TX   78734    360     135,950.00    7.1250
1108090009  Beck           5011 Selinda Lane                    San Jose              CA   95124    360     309,600.00    6.8750
1108090011  Kimmons        2918 Rr 620 N                        Austin                TX   78734    360     162,100.00    7.5000
1108090015  Cavender       2678 Sycamore Grove Pl.              San Jose              CA   95121    360     439,650.00    6.8750
1108090016  Savage         1648 Capitancillos Drive             San Jose              CA   95120    360     433,800.00    7.1250
1108090026  Connolly       6140 Franciscan Court                San Jose              CA   95120    360     325,000.00    7.1250
1108090028  Kruz           1025 Pinenut Court                   Sunnyvale             CA   94087    360     489,000.00    7.0000
1108100014  Small          1515 Castilleja Ave                  Palo Alto             CA   94306    360     490,000.00    7.1250
1408090010  Perlatti       3129 Pleasant Beach Drive No         Bainbridge Island     WA   98110    360     405,400.00    7.0000
1408090014  Bors           18201 Snow Creek Lane                Bend                  OR   97701    360     330,150.00    7.2500
1408090034  Kam            11979 Southwest Viewcrest Cou        Tigard                OR   97223    360     360,000.00    7.0000
1408090051  Liu            13551 Southwood Court                Lake Oswego           OR   97035    360     285,000.00    6.8750
1408100059  Phillips       58022 Winners Circle                 Sunriver              OR   97707    360     315,600.00    7.2500
1408100171  Singh          1429 233Rd Avenue Northeast          Redmond               WA   98053    360     268,700.00    7.0000
1408100326  Shaeffer       19228 Southeast 44Th Way             Issaquah              WA   98027    360     288,000.00    7.6250

 Total:                    783 Loans                                                                        247,681,650.00 
 ------                    --- -----                                                                        -------------- 
</TABLE>


<TABLE>
<CAPTION>

  LOAN                                PROP                  CURR          GROSS    POOL           LOAN     APPR         INTEREST 
 NUMBER     NAME            FPD       TYPE    PANDI         BAL           RATE     STRIP     OCC  PURP     VALUE        PAID TO  
- --------------------------------------------------------------------------------------------------------------------------------
<S>        <C>              <C>       <C>     <C>           <C>           <C>      <C>       <C>   <C>   <C>            <C>
 908070370  Waters          09/01/98   SF     1,583.24      234,432.87    7.1250   0.0375     O     C      300,000.00   11/01/98 
 908080536  Saltzman        01/01/99   SF     2,469.60      371,200.00    7.0000   0.0025     O     P      464,000.00   11/01/98 
 908090079  Bartholomae     12/01/98   SF     3,522.44      510,000.00    7.3750   0.2875     O     R      975,000.00   11/01/98 
 908090128  Leithauser      11/01/98   SF     2,149.24      299,788.26    7.7500   0.6625     O     R      521,000.00   11/01/98 
 908090173  Schmidt         12/01/98   SF     2,284.75      330,800.00    7.3750   0.2875     O     C      544,000.00   11/01/98 
 908090311  Soller          01/01/99   SF     1,838.47      269,500.00    7.2500   0.1625     O     R      300,000.00   11/01/98 
 908090395  Downing         12/01/98   SF       856.92       90,350.00    7.8750   0.7875     N     C      139,000.00   11/01/98 
 908100031  Fluery          12/01/98   SF     1,247.12      172,000.00    7.8750   0.7875     O     C      257,000.00   11/01/98 
 908100056  Maio            12/01/98   SF     1,916.07      288,000.00    7.0000   0.0025     O     R      360,000.00   11/01/98 
 908100110  Doklan          12/01/98   SF     2,422.78      346,500.00    7.5000   0.4125     O     P      385,000.00   11/01/98 
 908100166  Delcol          12/01/98   SF     1,746.37      256,000.00    7.2500   0.1625     O     R      327,000.00   11/01/98 
 908100198  Bobola          12/01/98   SF     1,690.73      236,000.00    7.7500   0.6625     O     R      270,000.00   11/01/98 
 908100296  Oakley          12/01/98   SF     1,629.18      248,000.00    6.8750   0.0000     O     R      310,000.00   11/01/98 
 908100360  Franceschiello  01/01/99   SF     2,285.29      335,000.00    7.2500   0.1625     O     P      375,000.00   11/01/98 
 908100391  Doyle Jr.       12/01/98   CO     1,751.67      260,000.00    7.1250   0.0375     O     R      348,000.00   11/01/98 
 908100436  Wilk            12/01/98   SF     1,816.28      273,000.00    7.0000   0.0025     O     R      375,000.00   11/01/98 
 908100446  Clemens         12/01/98   SF     1,907.46      272,800.00    7.5000   0.4125     O     P      354,000.00   11/01/98 
 908100447  Yakopec         12/01/98   SF     1,918.23      292,000.00    6.8750   0.0000     O     R      438,000.00   11/01/98 
1103130007  Dinhoble        10/01/98   CO       915.92      135,731.92    7.1250   0.0375     O     P      170,000.00   11/01/98 
1108090009  Beck            11/01/98   SF     2,033.85      309,339.90    6.8750   0.0000     O     C      387,000.00   11/01/98 
1108090011  Kimmons         11/01/98   CO     1,133.43      161,979.70    7.5000   0.4125     O     P      210,000.00   11/01/98 
1108090015  Cavender        12/01/98   SF     2,888.19      439,650.00    6.8750   0.0000     O     P      549,574.00   11/01/98 
1108090016  Savage          12/01/98   SF     2,922.59      433,800.00    7.1250   0.0375     O     R      585,000.00   11/01/98 
1108090026  Connolly        12/01/98   SF     2,189.59      325,000.00    7.1250   0.0375     O     C      479,000.00   11/01/98 
1108090028  Kruz            12/01/98   SF     3,253.33      489,000.00    7.0000   0.0025     O     R      625,000.00   11/01/98 
1108100014  Small           12/01/98   SF     3,301.22      490,000.00    7.1250   0.0375     O     R    1,012,000.00   11/01/98 
1408090010  Perlatti        12/01/98   SF     2,697.14      405,400.00    7.0000   0.0025     O     C      990,000.00   11/01/98 
1408090014  Bors            11/01/98   SF     2,252.21      329,892.45    7.2500   0.1625     O     R      425,000.00   11/01/98 
1408090034  Kam             12/01/98   SF     2,395.09      360,000.00    7.0000   0.0025     O     C      450,000.00   11/01/98 
1408090051  Liu             12/01/98   SF     1,872.25      285,000.00    6.8750   0.0000     O     P      390,000.00   11/01/98 
1408100059  Phillips        12/01/98   SF     2,152.95      315,600.00    7.2500   0.1625     O     C      411,000.00   11/01/98 
1408100171  Singh           12/01/98   SF     1,787.67      268,700.00    7.0000   0.0025     O     C      355,000.00   11/01/98 
1408100326  Shaeffer        12/01/98   SF     2,038.45      288,000.00    7.6250   0.5375     O     C      360,000.00   11/01/98 
</TABLE>

                                                         247,579,030.50   7.2900
                                                         --------------   ------
  LOAN                     SVG      NET     DOC  
 NUMBER     NAME           FEE      RATE    TYPE 
- ------------------------------------------------ 
 908070370  Waters         0.3250   6.7875   F   
 908080536  Saltzman       0.2350   6.7525   F   
 908090079  Bartholomae    0.3250   7.0375   I   
 908090128  Leithauser     0.3250   7.4125   I   
 908090173  Schmidt        0.3250   7.0375   F   
 908090311  Soller         0.3250   6.9125   F   
 908090395  Downing        0.3250   7.5375   F   
 908100031  Fluery         0.3250   7.5375   N   
 908100056  Maio           0.2350   6.7525   F   
 908100110  Doklan         0.3250   7.1625   F   
 908100166  Delcol         0.3250   6.9125   F   
 908100198  Bobola         0.3250   7.4125   F   
 908100296  Oakley         0.2000   6.6625   F   
 908100360  Franceschiello 0.3250   6.9125   F   
 908100391  Doyle Jr.      0.3250   6.7875   F   
 908100436  Wilk           0.2350   6.7525   F   
 908100446  Clemens        0.3250   7.1625   F   
 908100447  Yakopec        0.2000   6.6625   F   
1103130007  Dinhoble       0.3250   6.7875   I   
1108090009  Beck           0.2000   6.6625   F   
1108090011  Kimmons        0.3250   7.1625   I   
1108090015  Cavender       0.2000   6.6625   F   
1108090016  Savage         0.3250   6.7875   F   
1108090026  Connolly       0.3250   6.7875   F   
1108090028  Kruz           0.2350   6.7525   F   
1108100014  Small          0.3250   6.7875   F   
1408090010  Perlatti       0.2350   6.7525   F   
1408090014  Bors           0.3250   6.9125   F   
1408090034  Kam            0.2350   6.7525   F   
1408090051  Liu            0.2000   6.6625   F   
1408100059  Phillips       0.3250   6.9125   I   
1408100171  Singh          0.2350   6.7525   F   
1408100326  Shaeffer       0.3250   7.2875   F   


                                     6.9793
                                     ------


<TABLE>
<CAPTION>

Codes:

Property Type                   Occupancy           Loan Purpose                       Doc Type
- -------------                   ---------           ------------                       --------
<S>     <C>                     <C>  <C>            <C>   <C>                          <C>    <C>
 SF      Single Family          N    Investor       P     Purchase                     F      Full Doc
 2F      2 Family               O    Owner          R     Rate/Term Refinance          I      No Income Verification
 3F      3 Family                                   C     Cashout Refinance            N      No Doc (Stated Income and Asset)
 4F      4 Family                                                                      R      No Ratio
 CO      Condo                                    
</TABLE>




                                  Page 16 of 16


<PAGE>



                                    EXHIBIT H

                       Pricing and Prepayment Certificate

                                                    _______________, 1998


The First National Bank of Chicago
One North State Street
Chicago, Illinois  60602

Norwest Bank Minnesota, National Association
1100 Broken Lane Parkway
Columbia, Maryland 21044


                Re: Structured Asset Mortgage Investments Inc.,
                    Mortgage Pass-through Certificates, Series 1998-11
                    --------------------------------------------------

         Pursuant to Section 3.23 of the Pooling and Servicing Agreement dated
November 1, 1998 among Structured Asset Mortgage Investments Inc. (the
"Depositor"), Norwest Bank Minnesota, National Association (the "Master
Servicer"), Provident Funding Associates, L.P. (the "Servicer") and The First
National Bank of Chicago (the "Trustee") relating to the issuance of Structured
Asset Mortgage Investments Inc. Mortgage Pass-Through Certificates (the "Pooling
and Servicing Agreement"), the undersigned does hereby certify that:

         (a) The prepayment assumption used in pricing the Certificates was 275%
SPA.

         (b) Set forth below is (i), the first price, as a percentage of the
principal balance of each class of Certificates, at which 10% of the aggregate
principal balance of each such class of Certificates was sold to the public at a
single price, if applicable, or (ii) if more than 10% of a class of Certificates
have been sold to the public but no single price is paid for at least 10% of the
aggregate principal balance of such class of Certificates, then the weighted
average price at which the Certificates of such class were sold expressed as a
percentage of the principal balance of such class of Certificates, or (iii) if
less than 10% of the aggregate principal balance of a class of Certificates has
been sold to the public, the purchase price for each such class of Certificates
paid expressed as a percentage of the principal balance of such class of
Certificates calculated by: (1) estimating the fair market value of each such
class of Certificates as of November 30, 1998; (2) adding such estimated fair
market value to the aggregate purchase price of each class of Certificates
described in clause (i) or (ii) above; (3) dividing each of the fair market
values determined in clause (1) by the sum obtained in clause (2); (4)
multiplying the quotient obtained for each class of Certificates in clause (3)
by the purchase price paid for all the Certificates; and (5) for each class of
Certificates, dividing the product obtained from such class of Certificates in
clause (4) by the original principal balance of such class of Certificates:


                                       H-1

<PAGE>




        Class A-1: ____________                     Class A-15: ____________
        Class A-2: ____________                     Class A-16: ____________
        Class A-3: ____________                     Class A-17: ____________
        Class A-4: ____________                     Class A-18: ____________
        Class A-5: ____________                     Class X: ____________
        Class A-6: ____________                     Class PO:____________
        Class A-7: ____________                     Class R: ____________
        Class A-8: ____________                     Class B-1: ____________
        Class A-9: ____________                     Class B-2: ____________
        Class A-10: ____________                    Class B-3: ____________
        Class A-11: ____________                    Class B-4: ____________
        Class A-12: ____________                    Class B-5: ____________
        Class A-13: ____________                    Class B-6: ____________
        Class A-14: ____________

The prices set forth above do not include accrued interest with respect to
periods before closing.


                                 STRUCTURED ASSET MORTGAGE
                                 INVESTMENTS INC.

                                 By:__________________________________
                                 Name:________________________________
                                 Title:_______________________________



                                       H-2

<PAGE>



                                    EXHIBIT I

                         Schedule of Discount Fractions



LOAN NUMBER                    NET RATE                   DISCOUNT FRACTION

108060713                      6.2875                     6.851852%
108070521                      6.6625                     1.296296%
108080252                      6.6625                     1.296296%
108080472                      6.6625                     1.296296%
108080612                      6.6625                     1.296296%
108090222                      6.6625                     1.296296%
108090589                      6.6625                     1.296296%
108090845                      6.5375                     3.148148%
108100021                      6.6625                     1.296296%
108100521                      6.5375                     3.148148%
108100765                      6.6625                     1.296296%
108100882                      6.6625                     1.296296%
208070052                      6.6625                     1.296296%
208080266                      6.6625                     1.296296%
208080372                      6.6625                     1.296296%
208080411                      6.6625                     1.296296%
208090062                      6.6625                     1.296296%
208090128                      6.6625                     1.296296%
208090328                      6.6625                     1.296296%
208090391                      6.6625                     1.296296%
208090514                      6.6625                     1.296296%
208090817                      6.6625                     1.296296%
208090839                      6.6625                     1.296296%
208090859                      6.6625                     1.296296%
208090860                      6.6625                     1.296296%



                                       I-1

<PAGE>




208100233                       6.5375                     3.148148%
208100285                       6.6625                     1.296296%
208100442                       6.5375                     3.148148%
208100555                       6.6625                     1.296296%
208100914                       6.6625                     1.296296%
308090410                       6.5375                     3.148148%
308090476                       6.6625                     1.296296%
408090167                       6.6625                     1.296296%
508090011                       6.6625                     1.296296%
508090425                       6.5375                     3.148148%
508090591                       6.6625                     1.296296%
508100355                       6.5375                     3.148148%
508100562                       6.6625                     1.296296%
608070282                       6.6625                     1.296296%
608080543                       6.6625                     1.296296%
608090585                       6.6625                     1.296296%
608090588                       6.6625                     1.296296%
608090669                       6.6625                     1.296296%
608100208                       6.6625                     1.296296%
608100415                       6.6625                     1.296296%
808080378                       6.6625                     1.296296%
808080576                       6.6625                     1.296296%
808080814                       6.6625                     1.296296%
808080871                       6.6625                     1.296296%
808090120                       6.5375                     3.148148%
808090186                       6.6625                     1.296296%
808090321                       6.6625                     1.296296%
808090399                       6.6625                     1.296296%
808090769                       6.6625                     1.296296%



                                       I-2

<PAGE>



808090947                       6.6625                     1.296296%
808091082                       6.5375                     3.148148%
808100084                       6.6625                     1.296296%
808100440                       6.6625                     1.296296%
808100500                       6.5375                     3.148148%
808101388                       6.6625                     1.296296%
908100296                       6.6625                     1.296296%
908100447                       6.6625                     1.296296%
1108090009                      6.6625                     1.296296%
1108090015                      6.6625                     1.296296%
1408090051                      6.6625                     1.296296%




                                       I-3



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission