THORNBURG MORTGAGE ASSET CORP
10-K, 1999-03-26
REAL ESTATE INVESTMENT TRUSTS
Previous: CIGNA INSTITUTIONAL FUNDS GROUP, 24F-2NT, 1999-03-26
Next: JOHNSON MUTUAL FUNDS TRUST, 24F-2NT, 1999-03-26



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


                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549

                                    FORM 10-K

(MARK  ONE)
[X]  ANNUAL  REPORT  PURSUANT  TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT  OF  1934

     FOR  THE  FISCAL  YEAR  ENDED:     DECEMBER  31,  1998

                                       OR

[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(D)  OF THE SECURITIES
     EXCHANGE  ACT  OF  1934

     FOR THE TRANSITION PERIOD FROM             TO
                                   -------------  -------------

                     COMMISSION FILE NUMBER:       001-11914

                      THORNBURG MORTGAGE ASSET CORPORATION
             (Exact name of Registrant as specified in its Charter)

                 MARYLAND                                    85-0404134
       (State or other jurisdiction of                    (I.R.S. Employer
        incorporation or organization)                   Identification Number)

           119 E. MARCY STREET
           SANTA FE, NEW MEXICO                                87501
  (Address of principal executive offices)                   (Zip Code)

               Registrant's telephone number, including area code (505) 989-1900

           Securities registered pursuant to Section 12(b) of the Act:

        Title  of  Each  Class             Name of Exchange on Which Registered
- ----------------------------------------  --------------------------------------
Common  Stock  ($.01  par  value)                 New York Stock Exchange
Series A 9.68% Cumulative Convertible
  Preferred Stock ($.01 par value)                New York Stock Exchange

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding  12  months  (or  for such shorter period that the Registrant was
required  to  file  such  reports),  and  (2)  has  been  subject to such filing
requirements  for  the  past  90  days.
     Yes   X   No
         -----    -----

Indicate  by  check mark if disclosure of delinquent filers pursuant to Item 405
Regulation  S-K  is not contained herein, and will not be contained, to the best
of  Registrant's  knowledge,  in  definitive  proxy  or  information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form  10-K.  [ ]

At  March  9,  1999,  the  aggregate  market  value  of the voting stock held by
non-affiliates  was $199,887,825, based on the closing price of the common stock
on  the  New  York  Stock  Exchange.

Number  of  shares  of  Common  Stock outstanding at March 9 , 1999:  21,489,663

DOCUMENTS  INCORPORATED  BY  REFERENCE:

     Portions  of  the  Registrant's  definitive Proxy Statement dated March 29,
1999,  issued  in  connection  with  the  Annual  Meeting of Shareholders of the
Registrant  to  be  held  on  April 29, 1999, are incorporated by reference into
Parts  I  and  III.


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


                                        1
<PAGE>
<TABLE>
<CAPTION>
                      THORNBURG MORTGAGE ASSET CORPORATION
                          1998 FORM 10-K ANNUAL REPORT
                                TABLE OF CONTENTS

                               PART I

                                                                Page
                                                                ----
<S>                                                             <C>
  ITEM 1. BUSINESS . . . . . . . . . . . . . . . . . . . . . .     3

  ITEM 2. PROPERTIES . . . . . . . . . . . . . . . . . . . . .    17

  ITEM 3. LEGAL PROCEEDINGS. . . . . . . . . . . . . . . . . .    17

  ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.    17

                              PART II

  ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY
          AND RELATED SHAREHOLDER MATTERS. . . . . . . . . . .    18

  ITEM 6. SELECTED FINANCIAL DATA. . . . . . . . . . . . . . .    19

  ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS. . . .    20

  ITEM 7A.QUANTITATIVE AND QUALITATIVE DISCLOSURE
          ABOUT MARKET RISKS . . . . . . . . . . . . . . . . .    39

  ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA. . . . .    39

  ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE. . . . . . . . .    39

                              PART III

  ITEM 10.DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT .    39

  ITEM 11.EXECUTIVE COMPENSATION . . . . . . . . . . . . . . .    39

  ITEM 12.SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT . . . . . . . . . . . . . . . . . . . . .    39

  ITEM 13.CERTAIN RELATIONSHIPS AND  RELATED TRANSACTIONS. . .    39

                              PART IV

  ITEM 14.EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND
          REPORTS ON FORM 8-K. . . . . . . . . . . . . . . . .    40

  FINANCIAL STATEMENTS. . . . . . . . . . . . . . . . . . . . .  F-1

  SIGNATURES

  EXHIBIT INDEX
</TABLE>


                                        2
<PAGE>
                                     PART I


ITEM  1.     BUSINESS

GENERAL

Thornburg  Mortgage  Asset  Corporation  and  subsidiaries  (the "Company") is a
mortgage  acquisition company that primarily invests in adjustable-rate mortgage
("ARM")  assets  comprised  of  ARM securities and ARM loans, thereby indirectly
providing capital to the single family residential housing market.  In 1998, the
Company  began investing in hybrid ARM assets ("Hybrid ARMs") which are included
in the Company's references to ARM securities and ARM loans.  Hybrid ARMs have a
fixed  rate  of interest for an initial period, generally 3 to 5 years, and then
convert  to an adjustable-rate for the balance of the term of the Hybrid ARM and
are funded with long-term debt obligations such that the debt obligations mature
within  one  year of the first interest rate reset date of the Hybrid ARMs.  ARM
securities  represent  interests  in  pools  of  ARM  loans, which often include
guarantees  or  other  credit  enhancements  against  losses from loan defaults.
While  the  Company  is  not  a  bank or savings and loan, its business purpose,
strategy, method of operation and risk profile are best understood in comparison
to  such  institutions.  The Company leverages its equity capital using borrowed
funds,  invests  in  ARM  assets  and  seeks  to  generate  income  based on the
difference  between  the  yield  on its ARM assets portfolio and the cost of its
borrowings.  The  corporate  structure  of the Company differs from most lending
institutions  in that the Company is organized for tax purposes as a real estate
investment  trust  ("REIT") and therefore generally passes through substantially
all  of  its earnings to shareholders without paying federal or state income tax
at  the corporate level.  See "Federal Income Tax Considerations -- Requirements
for  Qualification  as  a  REIT".  During 1998, in connection with the Company's
issuance  of  $1.1  billion  of  callable AAA notes, the Company formed two REIT
qualified  subsidiaries.  These  subsidiaries  are consolidated in the Company's
financial  statements  and  federal  and  state  tax  returns.

OPERATING  POLICIES  AND  STRATEGIES

Investment  Strategies

The  Company's  investment  strategy is to purchase ARM securities and ARM loans
originated  and  serviced by other mortgage lending institutions.  Increasingly,
mortgage  lending  is  being conducted by mortgage lenders who specialize in the
origination  and  servicing of mortgage loans and then sell these loans to other
mortgage  investment institutions, such as the Company.  The Company believes it
has  a competitive advantage in the acquisition and investment of these mortgage
securities and mortgage loans because of the low cost of its operations relative
to  traditional  mortgage  investors  like  banks  and  savings and loans.  Like
traditional  financial  institutions,  the  Company seeks to generate income for
distribution  to  its  shareholders  primarily  from  the difference between the
interest  income  on  its  ARM  assets  and  the financing costs associated with
carrying  its  ARM  assets.

The  Company purchases ARM assets from broker-dealers and financial institutions
that  regularly  make  markets  in these assets.  The Company also purchases ARM
assets from other mortgage suppliers, including mortgage bankers, banks, savings
and  loans,  investment banking firms, home builders and other firms involved in
originating,  packaging  and  selling  mortgage  loans.

The  Company's  mortgage  assets  portfolio  may  consist  of  either  agency or
privately  issued  securities  (generally  publicly  registered)  mortgage
pass-through  securities,  multiclass  pass-through  securities,  collateralized
mortgage  obligations  ("CMOs"),  collateralized  bond  obligations  ("CBOs"),
generally  backed  by high quality mortgage backed securities, ARM loans, Hybrid
ARMs  or  short-term  investments  that either mature within one year or have an
interest  rate  that reprices within one year.  The Company will not invest more
than  30%  of  its  ARM  assets  in Hybrid ARMs and will limit its interest rate
repricing  mismatch (the difference between the remaining fixed-rate period of a
Hybrid ARM and the maturity of the fixed-rate liability funding a Hybrid ARM) to
no  more  than  one  year.


                                        3
<PAGE>
The  Company's  investment  policy  is to invest at least 70% of total assets in
High  Quality  adjustable  and  variable rate mortgage securities and short-term
investments.  High  Quality  means:

(1)     securities that are unrated but are guaranteed by the U.S. Government or
issued  or  guaranteed  by  an  agency  of  the  U.S.  Government;
(2)     securities  which  are  rated  within  one  of  the  two  highest rating
categories  by  at  least  one  of either Standard & Poor's or Moody's Investors
Service,  Inc.  (the  "Rating  Agencies");  or
(3)     securities  that  are unrated or whose ratings have not been updated but
are  determined to be of comparable quality (by the rating standards of at least
one  of  the  Rating  Agencies)  to  a  High Quality rated mortgage security, as
determined by the Manager (as defined below) and approved by the Company's Board
of  Directors;  or
(4)     the portion of ARM or hybrid loans that have been deposited into a trust
and  have  received  a  credit  rating  of AA or better from at least one Rating
Agency.

The  remainder  of  the Company's ARM portfolio, comprising not more than 30% of
total  assets,  may  consist  of  Other  Investment  assets,  which may include:

(1)     adjustable  or  variable  rate  pass-through  certificates,  multi-class
pass-through  certificates  or  CMOs  backed  by  loans  on  single-family,
multi-family, commercial or other real estate-related properties so long as they
are  rated  at  least  Investment  Grade  at the time of purchase.   "Investment
Grade" generally means a security rating of BBB or Baa or better by at least one
of  the  Rating  Agencies;
(2)     ARM  loans  secured  by  first  liens  on  single-family  residential
properties,  generally  underwritten  to "A" quality standards, and acquired for
the  purpose  of  future  securitization  (see  description  of  "A"  quality in
"Portfolio  of  Mortgage  Assets  -  ARM  and  Hybrid  ARM  Loans");  or
(3)     a  limited  amount,  currently $70 million as authorized by the Board of
Directors,  of  less  than  investment  grade classes of ARM securities that are
created  as  a  result  of  the  Company's  loan  acquisition and securitization
efforts.

Since  inception,  the  Company  has generally invested less than 15%, currently
approximately  4%,  of  its  total  assets in Other Investment assets, excluding
loans  held for securitization.  Despite the generally higher yield, the Company
does  not  expect  to  significantly increase its investment in Other Investment
securities.  This is primarily due to the difficulty of financing such assets at
reasonable  financing  terms  and values through all economic cycles.  Since the
Company  has  never  had  a  large investment in Other Investment securities and
believes  it  has  always  been  very  selective  and  cautious  regarding these
investments,  this  adjustment  to  the  Company's  investment  strategy  is not
expected  to  have  a  material  impact  on  the  Company's  operating  results.

The  Company  does  not  invest  in  REMIC residuals or other CMO residuals and,
therefore  does not create excess inclusion income or unrelated business taxable
income  for  tax  exempt  investors.  Therefore,  the Company is a mortgage REIT
eligible  for  purchase  by  tax exempt investors, such as pension plans, profit
sharing  plans,  401(k)  plans,  Keogh  plans and Individual Retirement Accounts
("IRAs").

Acquisition  of  ARM  and  Hybrid  ARM  Loans

The  Company acquires existing pools of ARM loans and intends to begin acquiring
individual  loans  directly  from  loan  originators  for future securitization.
Acquiring ARM loans for future securitization is expected to benefit the Company
by  providing:  (i) greater control over the types of ARM loans originated; (ii)
the  ability  to  acquire  ARM  loans  at lower prices so that the amount of the
premium  to  be  amortized  will  be  reduced  in the event of prepayment; (iii)
additional  sources  of  new  whole-pool ARM assets; and (iv) potentially higher
yielding  investments  in  its  portfolio.

The  Company  acquires  residential ARM and Hybrid ARM whole loans utilizing two
processes  which  the  Company calls the Bulk Acquisition Method ("Bulk Method")
and  the  Flow  Acquisition  Method ("Flow Method").  The Bulk Method, which the
Company  began utilizing in 1997, involves a number of the Company's established
relationships  with  mortgage originators, or mortgage aggregators, who sell the
Company  pools  of  whole  loans  at  market  prices, with the servicing rights,
generally,  remaining with the originator or seller.  In cases where the Company
buys  the  servicing  rights  along with the loans, the Company contracts with a
qualified  loan  servicer  to perform the loan servicing function for a fee.  In
this  Bulk Method, the loans are originated using the seller's loan products and
programs,  and  the  credit  review  of  the  borrower  and the appraisal of the
property  and  the  quality control procedures are performed by the originators.


                                        4
<PAGE>
The  Company only considers the purchase of loans when all of the borrowers have
had  their  incomes  verified,  their  credit checked, their assets verified and
appraisals  of  the  properties have been obtained.  The Company then obtains an
independent  underwriter's review, performed by a third party for the benefit of
the  Company, which entails a review of the processes and closing method used by
the  originators  in  verifying  the  borrower credit as well as a review of the
property  valuation.  In addition, the Company will, at the request of the third
party  credit  review  providers, utilize its own personnel to re-review some of
the  individual loans in order to insure the highest possible loan quality.  The
Company  generally  selects  loans  for  underwriting review based upon specific
criteria  such  as property location, loan size, effective loan-to-value ratios,
borrowers'  credit  scoring  and  other  criteria  the  Company  believes  to be
important  indicators  of  credit  risk.  Additionally, prior to the purchase of
loans,  the  Company  obtains  representations  and  warranties from each seller
stating  that  each  loan  meets  the Company's underwriting standards and other
requirements.  The breach of such representations and warranties in regards to a
loan  can  result  in  the  seller  having an obligation to repurchase the loan.

In  the Flow Method, which the Company will begin utilizing in the first half of
1999,  the  Company  acquires  mortgage  loans using the Company's specific loan
programs  and  underwriting  criteria.  This  means  that  the originator/seller
originates  the  individual  loans  using  the  Company's established credit and
program  guidelines.  All  program  participants,  (originators/sellers),  are
screened  by  the Company as to their financial strength as well as to their own
established  in-house  mortgage procedures.  The credit of each borrower and the
value of each property is underwritten by the originators and are subject to the
quality control procedures of the originators.  This is the same process used by
originators/sellers  in  the  Bulk  Method  except  that  all  of the credit and
appraisal guidelines have been developed and designed by the Company to meet the
Company's  own credit criteria and portfolio requirements.  All of the loans are
then  subjected  to  further  credit review by mortgage insurance companies that
also  use  the  Company's guidelines to insure product quality and compliance to
the  Company's guidelines.  The three mortgage insurance companies chosen by the
Company  to  perform  this function use a two-step loan approval process.  After
the  credit  review  and  quality  control  review  are  performed  by  the
originator/seller, but prior to the purchase of the loans by the Company, all of
the  loans  are  placed  through an automated underwriting system created by the
Federal  National  Mortgage  Association  ("Fannie  Mae")  called  "Desktop
Underwriter."   This  is  the  same system used by Fannie Mae in connection with
all  of  their  own  loan  purchases.  Secondly, all loans that pass the Desktop
Underwriter  test  are then screened by the mortgage insurance company personnel
as  to  their  compliance  to the Company's guidelines. A select number of these
loans are then subjected to an additional quality control procedure performed by
a  third party.  Additionally, all of the loans acquired through the Flow Method
are  assigned  a  "Risk  Evaluation  Score"  or  "Mortgage Score" by each of the
mortgage  insurance companies.  The risk score evaluates not only the borrower's
credit  but also the geographic location of the property, the economic viability
of  the  area,  the general market conditions and the loan product chosen by the
borrower.  The Company believes that obtaining risk scores will help in reducing
the  Company's  securitization  costs by insuring that the Company purchases the
highest  quality  mortgage  loans with the lowest risk possible.  As in the Bulk
Method, mortgage loans acquired through the Flow Method are acquired, generally,
with  the  servicing  rights  remaining with the originator/seller.  As with the
Bulk Method, in cases where the Company buys the servicing rights along with the
loans,  the Company contracts with a qualified loan servicer to perform the loan
servicing  function  for  a  fee.  The  Company  obtains  representations  and
warranties  from each seller or program participant stating that each loan meets
the  Company's  underwriting  standards  and other requirements.  As in the Bulk
Method,  the  breach of such representations and warranties in regards to a loan
can  result  in  the  seller  having  an  obligation  to  repurchase  the  loan.

In  both  methods the Company uses its in-house staff as well as third party due
diligence providers to verify the credit quality of the borrowers as well as the
soundness  of  the  mortgage collateral securing the individual loans.  As added
security,  the  Company uses the services of a third party document custodian to
insure  the quality and accuracy of all individual mortgage loan documents which
are  then  held  in  safekeeping  with the third-party document custodian.  As a
result,  all  of  the  original individual loan documents that are signed by the
borrower,  other  than  the original credit verification documents, are examined
and  verified  by  the  custodian.

Securitization  of  ARM  and  Hybrid  ARM  Loans

The  Company  acquires  ARM  and  Hybrid  ARM  loans  for its portfolio with the
intention  of  securitizing them in such a way as to maximize the amount of high
quality  assets  that can be created from an accumulation of  the ARM and Hybrid
ARM  loans.  In order to facilitate the securitization of its loans, the Company
intends  to  create and retain a subordinate interest in the loans, to provide a
limited  amount  of credit enhancement, and then to purchase an insurance policy
from a third party financial guarantor that will "wrap" the remaining balance of
the  loans to a credit rating of AA or better.  Upon securitization, the Company
then  plans  to either own the high quality ARM certificates and the subordinate
certificates  in  its portfolio and finance the high quality certificates in the
repurchase  agreement  market,  or  to  utilize such ARM assets to collateralize
capital  markets  issued  debt  obligations with a credit rating of AA or better
from  a  Rating  Agency  as  an  alternative  financing source to the repurchase
agreement  market.


                                        5
<PAGE>
Financing  Strategies

The  Company  employs  a leveraging strategy to increase its assets by borrowing
against  its  ARM  assets  and then using the proceeds to acquire additional ARM
assets.  By  leveraging  its  portfolio  in  this manner, the Company expects to
maintain  an  equity-to-assets  ratio  between  8%  to  10%,  when measured on a
historical  cost  basis.  The  Company  believes  that  this level of capital is
sufficient  to  allow  the  Company  to  continue  to  operate  in interest rate
environments  in  which the Company's borrowing rates might exceed its portfolio
yield.  These  conditions  could occur when the interest rate adjustments on the
ARM  assets  lag  the  interest  rate  increases  in the Company's variable rate
borrowings  or  when the interest rate of the Company's variable rate borrowings
are  mismatched with the interest rate indices of the Company's ARM assets.  The
Company also believes that this capital level is adequate to protect the Company
from  having  to sell assets during periods when the value of its ARM assets are
declining.  During  the fourth quarter of 1998, the Company did sell some assets
in  order  to  increase its equity ratio from approximately 8% to over 9%, which
under  the  market  conditions at the time was a more appropriate level.  If the
ratio  of  the  Company's  equity-to-total assets, measured on a historical cost
basis,  falls  below  8%,  the  Company  will  take  action  to  increase  its
equity-to-assets  ratio  to  8%  of  total assets or greater, when measured on a
historical  cost  basis,  through  normal portfolio amortization, raising equity
capital,  sale  of  assets  or  other  steps  as  necessary.

The  Company's  ARM  assets are financed primarily at short-term borrowing rates
and  can  be  financed  utilizing  reverse  repurchase  agreements,  dollar-roll
agreements,  borrowings  under  lines  of  credit and other secured or unsecured
financings  which the Company may establish with approved institutional lenders.
Prior  to  1998,  reverse  repurchase  agreements had been the primary source of
financing  utilized  by  the  Company  to  finance its ARM assets.  In 1998, the
Company issued $1.1 billion of callable AAA rated notes in addition to utilizing
reverse  repurchase agreements to finance its assets.  Generally, upon repayment
of  each  reverse repurchase agreement, the ARM assets used to collateralize the
financing  will  immediately  be  pledged  to  secure  a  new reverse repurchase
agreement.  The  Company  has  established  lines  of  credit and collateralized
financing  agreements  with  twenty-four  different  financial  institutions.

Reverse  repurchase  agreements  take the form of a simultaneous sale of pledged
assets  to a lender at an agreed upon price in return for the lender's agreement
to resell the same assets back to the borrower at a future date (the maturity of
the borrowing) at a higher price.  The price difference is the cost of borrowing
under  these  agreements.  In  the  event  of  the insolvency or bankruptcy of a
lender  during  the  term  of  a reverse repurchase agreement, provisions of the
Federal  Bankruptcy  Code,  if applicable, may permit the lender to consider the
agreement to resell the assets to be an executory contract that, at the lender's
option,  may  be either assumed or rejected by the lender.  If a bankrupt lender
rejects  its  obligation  to resell pledged assets to the Company, the Company's
claim  against  the lender for the damages resulting therefrom may be treated as
one of many unsecured claims against the lender's assets.  These claims would be
subject to significant delay and, if and when payments are received, they may be
substantially  less  than  the  damages  actually  suffered  by the Company.  To
mitigate  this  risk the Company enters into collateralized borrowings with only
financially  sound  institutions approved by the Board of Directors, including a
majority of unaffiliated directors, and monitors the financial condition of such
institutions  on  a  regular,  periodic  basis.

The  Company,  commencing  in 1998, also utilizes capital market transactions by
issuing debt collateralized by specific pools of ARM assets that are placed in a
trust.  The  financing  of  ARM assets in this way eliminates the risk of margin
calls  on the financing of those ARM assets and limits the Company's exposure to
credit  risk  on  the  ARM  and Hybrid ARM loans collateralizing such debt.  The
Company  receives  a  credit  rating on the debt based on the quality of the ARM
assets,  amount  of  any credit enhancement obtained and subordination levels of
the debt proscribed by the rating agency(ies), all of which affects the interest
rate  at  which  the debt can be issued.  The principal and interest payments on
the debt are paid by the trust out of the cash flows received on the collateral.
By  utilizing  such a structure, the Company can issue either floating rate debt
indexed  to various indices that more closely matches the characteristics of the
collateralized  ARM assets, depending upon market constraints and conditions, or
fixed rate debt that corresponds to the characteristics of collateralized Hybrid
ARM  loans.


                                        6
<PAGE>
The  Company also enters into financing facilities for whole loans.  The Company
uses  these  credit  lines to finance its acquisition of whole loans while it is
accumulating  loans  for  securitization  or  until  more permanent financing is
arranged  in  a  capital  markets collateralized debt transaction.  In 1998, the
Company  utilized  two whole loan financing facilities that provided the Company
with  uncommitted  lines of credit based on the market value of its whole loans.
Uncommitted  lines  of credit are generally less expensive than a committed line
of credit, but during periods of market turmoil, uncommitted lines of credit can
be  terminated  by  the  counterparty with little notice to the Company and at a
time  when  the  Company  would have difficulty in replacing the line of credit.
Therefore, beginning in 1999, the Company has decided to negotiate and pay a fee
for  committed facilities as well as continue to utilize uncommitted facilities.
During  January  1999,  the  Company  entered into one committed facility in the
amount  of  $150,000,000,  which the Company can increase to $300,000,000 for an
additional  fee,  and is negotiating a number of other committed and uncommitted
facilities.

The  Company  mitigates  its  interest-rate  risk  from  borrowings by selecting
maturities  that approximately match the interest-rate adjustment periods on its
ARM assets.  Accordingly, borrowings bear variable or short-term fixed (one year
or  less)  interest  rates.  Generally,  the  borrowing  agreements  require the
Company  to  deposit  additional  collateral  in  the  event the market value of
existing  collateral  declines,  which,  in  dramatically  rising  interest rate
markets,  could  require  the  Company  to sell assets to reduce the borrowings.

The  Company's  Bylaws limit borrowings, excluding the collateralized borrowings
in  the  form of reverse repurchase agreements, dollar-roll agreements and other
forms  of collateralized borrowings discussed above, to no more than 300% of the
Company's  net assets, on a consolidated basis, unless approved by a majority of
the unaffiliated directors.  This limitation generally applies only to unsecured
borrowings  of  the  Company.  For this purpose, the term "net assets" means the
total  assets  (less  intangibles)  of  the  Company  at  cost, before deducting
depreciation  or  other non-cash reserves, less total liabilities, as calculated
at  the  end  of  each  quarter in accordance with generally accepted accounting
principles.  Accordingly,  the  300% limitation on unsecured borrowings does not
affect  the  Company's  ability  to finance its total assets with collateralized
borrowings.

Hedging  Strategies

The  Company makes use of hedging transactions to mitigate the impact of certain
adverse  changes  in interest rates on its net interest income.  In general, ARM
assets  have a maximum lifetime interest rate cap, or ceiling, meaning that each
ARM  asset  contains a contractual maximum rate.  The borrowings incurred by the
Company  to  finance  its  ARM  assets  portfolio  are not subject to equivalent
interest  rate  caps.  Accordingly,  the  Company  purchases  interest  rate cap
agreements  ("Cap  Agreements")  to  prevent  the Company's borrowing costs from
exceeding  the  lifetime  maximum  interest  rate  on its ARM assets.  These Cap
Agreements  have  the  effect of offsetting a portion of the Company's borrowing
costs  if  prevailing  interest  rates  exceed  the  rate  specified  in the Cap
Agreement.  A  Cap  Agreement  is  a contractual agreement for which the Company
pays  a  fee,  which  may at times be financed, typically to either a commercial
bank  or  investment  banking firm.  Pursuant to the terms of the Cap Agreements
owned  as  of  December  31, 1998, the Company will receive cash payments if the
one-month,  three-month  or  six-month  LIBOR  index  increases  above  certain
specified  levels,  which  range  from 7.50% to 13.00% and average approximately
10.10%.  The  fair  value  of  these  Cap Agreements also tends to increase when
general  market  interest rates increase and decrease when market interest rates
decrease, helping to partially offset changes in the fair value of the Company's
ARM  assets.

In  addition,  ARM assets are generally subject to periodic caps.  Periodic caps
generally  limit  the  maximum  interest rate coupon change on any interest rate
coupon adjustment date to either a maximum of 1% per semiannual adjustment or 2%
per  annual  adjustment.  The  borrowings  incurred  by  the Company do not have
similar periodic caps.  The Company generally does not hedge against the risk of
its borrowing costs rising above the periodic interest rate cap level on the ARM
assets  because  the  contractual  future  interest  rate adjustments on the ARM
assets will cause their interest rates to increase over time and reestablish the
ARM  assets'  interest  rate  to a spread over the then current index rate.  The
Company  attempts  to  mitigate  the  effect  of  periodic caps in several ways.
First,  the  yield on the Company's ARM assets can change by more that the 1% or
2%  per  periodic  interest  rate  adjustment  limitation  depending  upon  how
prepayment  activity  changes  as interest rates change.  Secondly, during 1998,
the  Company  began to acquired variable rate CMOs and CBOs ("Floaters"), Hybrid
ARMs  and  certain  other  ARM  loans  that  do  not have a periodic cap.  As of
December  31, 1998, approximately $622.9 million of the Company's ARM securities
and $909.2 million of the Company's ARM loans did not have periodic caps or were
Hybrid  ARMs,  representing  approximately  36%  of  total  ARM  assets.


                                        7
<PAGE>
The  Hybrid  ARMs  have  an  initial  fixed rate period, generally 3 to 5 years.
Since the Company's borrowings are generally short-term, the Company enters into
interest  rate swap agreements that hedge a portion of the fixed rate period, so
that  the  unhedged  fixed  rate period is no more than one year.  In accordance
with  the  terms  of  these  swap  agreements,  the Company pays a fixed rate of
interest  during  the term of the agreements, and receives a payment that varies
monthly  with the one month LIBOR Index.  Due to the longer term nature of these
agreements  and because the hedged Hybrid ARMs are amortizing based on homeowner
scheduled  payments  and  unscheduled  prepayments, the Company generally enters
into  both a swap that amortizes at an agreed upon single prepayment rate and an
additional  swap  that  amortizes at a prepayment rate which the Company has the
option  to  change  monthly  within  a  range  of  rates.

The Company also enters into interest rate swap agreements to manage the average
interest  rate  reset period on its borrowings.  In accordance with the terms of
the  swap  agreements, the Company pays a fixed rate of interest during the term
of  the agreements and receives a payment that varies monthly with the one month
LIBOR Index.  These agreements have the effect of fixing the Company's borrowing
costs  on  a  similar amount of swaps owned by the Company and, as a result, the
Company  reduces  the  interest rate variability of its borrowings.  The Company
may  also use interest rate swap agreements from time to time to change from one
interest rate index to another interest rate index and thus decrease further the
basis  risk  between the Company's interest yielding assets and the financing of
such  assets.

The  ARM  assets  held by the Company were generally purchased at prices greater
than  par.  The  Company  is  amortizing the premiums paid for these assets over
their  expected lives using the level yield method of accounting.  To the extent
that  the prepayment rate on the Company's ARM assets differs from expectations,
the  Company's  net  interest  income  will  be affected.  Prepayments generally
increase  when  mortgage  interest  rates  fall  below the interest rates on ARM
loans.  To  the  extent there is an increase in prepayment rates, resulting in a
shortening  of the expected lives of the Company's ARM assets, the Company's net
income  and,  therefore,  the  amount available for dividends could be adversely
affected.  To  mitigate  the adverse effect of an increase in prepayments on the
Company's ARM assets, the Company has purchased ARM assets at prices at or below
par,  however  the  Company's portfolio of ARM assets is currently held at a net
premium.  The  Company  may  also  purchase  limited amounts of "principal only"
mortgage  derivative  assets backed by either fixed-rate mortgages or ARM assets
as  a  hedge  against the adverse effect of increased prepayments.  To date, the
Company  has  not  purchased  any  "principal  only" mortgage derivative assets.

The  Company  may enter into other hedging-type transactions designed to protect
its  borrowings  costs  or  portfolio  yields  from interest rate changes.  Such
transactions may include the purchase or sale of interest rate futures contracts
or  options  on  interest rate futures contracts.  The Company may also purchase
"interest  only"  mortgage  derivative  assets  or other derivative products for
purposes of mitigating risk from interest rate changes.  The Company has not, to
date,  entered  into  these  types of transactions, but may do so in the future.
The  Company  will not invest in any futures transactions unless the Company and
Thornburg  Mortgage  Advisory  Corporation  (the  "Manager") are exempt from the
registration  requirements  of  the Commodities Exchange Act or otherwise comply
with  the  provisions  of  that  Act.

Hedging transactions currently utilized by the Company generally are designed to
protect  the  Company's  net  interest  income  during  periods of rising market
interest  rates.  The Company does not intend to hedge for speculative purposes.
Further,  no hedging strategy can completely insulate the Company from risk, and
certain  of the federal income tax requirements that the Company must satisfy to
qualify  as  a  REIT  limit  the  Company's  ability to hedge, particularly with
respect  to  hedging  against periodic cap risk.  The Company carefully monitors
and  may have to limit its hedging strategies to ensure that it does not realize
excessive hedging income, or hold hedging assets having excess value in relation
to  total  assets.  See  "Federal  Income  Tax Considerations - Requirements for
Qualification  as  a  REIT".

Operating  Restrictions

The  Board of Directors has established the Company's operating policies and any
revisions  in  the operating policies and strategies require the approval of the
Board  of Directors, including a majority of the unaffiliated directors.  Except
as otherwise restricted, the Board of Directors has the power to modify or alter
the operating policies without the consent of shareholders.  Developments in the
market  which  affect  the operating policies and strategies mentioned herein or
which  change  the  Company's  assessment  of  the market may cause the Board of
Directors  (including  a  majority of the unaffiliated directors)  to revise the
Company's  operating  policies  and  financing  strategies.

In the event the rating of an ARM security held by the Company is reduced by the
Rating  Agencies to below Investment Grade after acquisition by the Company, the
asset  may  be  retained  in  the  Company's investment portfolio if the Manager
recommends  that  it be retained and the recommendation is approved by the Board
of  Directors  (including  a  majority  of  the  unaffiliated  directors).


                                        8
<PAGE>
The  Company has elected to qualify as a REIT for tax purposes.  The Company has
adopted  certain  compliance  guidelines  which  include  restrictions  on  the
acquisition, holding and sale of assets.  Prior to the acquisition of any asset,
the  Company  determines  whether  such  asset will constitute a "Qualified REIT
Asset" as defined by the Internal Revenue Code of 1986, as amended (the "Code").
Substantially  all the assets that the Company has acquired and will acquire for
investment  are  expected  to  be Qualified REIT Assets.  This policy limits the
investment  strategies  that  the  Company  may  employ.

The  Company  closely  monitors  its purchases of ARM assets and the income from
such assets, including from its hedging strategies, so as to ensure at all times
that  it  maintains  its qualification as a REIT.  The Company developed certain
accounting systems and testing procedures with the help of qualified accountants
and tax experts to facilitate its ongoing compliance with the REIT provisions of
the  Code.  See  "Federal  Income  Tax  Considerations  -  Requirements  for
Qualification  as  a REIT".  No changes in the Company's investment policies and
operating  policies and strategies, including credit criteria for mortgage asset
investments,  may  be  made  without  the  approval  of  the  Company's Board of
Directors,  including  a  majority  of  the  unaffiliated  directors.

The  Company  at  all  times intends to conduct its business so as not to become
regulated  as  an  investment  company under the Investment Company Act of 1940.
The  Investment  Company Act exempts entities that are "primarily engaged in the
business  of  purchasing or otherwise acquiring mortgages and other liens on and
interests  in  real  estate"  ("Qualifying  Interests").  Under  current
interpretation  of the staff of the SEC, in order to qualify for this exemption,
the  Company  must  maintain  at  least 55% of its assets directly in Qualifying
Interests.  In  addition,  unless  certain  mortgage  assets  represent  all the
certificates  issued  with  respect  to  an  underlying  pool of mortgages, such
mortgage  assets  may be treated as assets separate from the underlying mortgage
loans  and, thus, may not be considered Qualifying Interests for purposes of the
55%  requirement.  The  Company  closely  monitors  its  compliance  with  this
requirement  and  intends to maintain its exempt status.  Up to the present, the
Company  has  been  able to maintain its exemption through the purchase of whole
pool  government  agency  and  privately  issued  ARM  securities and loans that
qualify  for  the  exemption.  See  "Portfolio of Mortgage Assets - Pass-Through
Certificates  -  Privately  Issued  ARM  Pass-Through  Certificates".

The  Company  does  not  purchase any assets from or enter into any servicing or
administrative  agreements  (other  than  the  Management  Agreement)  with  any
entities  affiliated  with  the  Manager.  Any  changes  in this policy would be
subject  to  approval  by  the  Board  of Directors, including a majority of the
unaffiliated  directors.


                          PORTFOLIO OF MORTGAGE ASSETS

As of December 31, 1998, ARM assets comprised approximately 98% of the Company's
total  assets.  The  Company  has  invested  in  the following types of mortgage
assets  in  accordance  with  the operating policies established by the Board of
Directors  and  described  in  "Business  -  Operating Policies and Strategies -
Operating  Restrictions".

PASS-THROUGH  CERTIFICATES

The  Company's  investments  in mortgage assets are concentrated in High Quality
ARM  pass-through certificates which account for approximately 90% of ARM assets
held.  These  High  Quality  ARM  pass-through  certificates  consist  of Agency
Certificates  and  privately  issued ARM pass-through certificates that meet the
High  Quality credit criteria.  These High Quality ARM pass-through certificates
acquired  by  the  Company  represent  interests  in ARM loans which are secured
primarily  by  first  liens  on  single-family  (one-to-four  units) residential
properties,  although the Company may also acquire ARM pass-through certificates
secured  by liens on other types of real estate-related properties.  The Company
also  includes  in  this  category of assets a portion of the ARM and Hybrid ARM
loans  that  have  been  deposited in a trust and held as collateral for its AAA
notes  payable in the amount equivalent to the AAA portion of the debt issued by
the  trust.  The ARM pass-through certificates, including the ARM and Hybrid ARM
loans  collateralizing  AAA notes payable, acquired by the Company are generally
subject  to periodic interest rate adjustments, as well as periodic and lifetime
interest  rate  caps  which limit the amount an ARM security's interest rate can
change  during  any  given  period.


                                        9
<PAGE>
The  following  is a discussion of each type of pass-through certificate held by
the  Company  as  of  December  31,  1998:

FHLMC  ARM  Programs

FHLMC is a shareholder-owned government sponsored enterprise created pursuant to
an  Act  of Congress on July 24, 1970.  The principal activity of FHLMC consists
of  the  purchase  of  first lien, conventional residential mortgages, including
both whole loans and participation interests in such mortgages and the resale of
the  loans and participations in the form of guaranteed mortgage assets.  During
1998, FHLMC issued $7.2 billion of FHLMC ARM certificates and as of December 31,
1998,  there  was  $37.5  billion  of  all  types  of  FHLMC  ARM  certificates
outstanding,  of  which  FHLMC  held  $9.8  billion  in  its  own  portfolio.

Each  FHLMC  ARM  Certificate  issued  to  date has been issued in the form of a
pass-through  certificate  representing  an  undivided interest in a pool of ARM
loans  purchased  by  FHLMC.  The  ARM  loans  included  in  each pool are fully
amortizing, conventional mortgage loans with original terms to maturity of up to
40  years  secured  by  first  liens  on  one-to-four  unit  family  residential
properties  or  multi-family  properties.  The  interest  rate paid on FHLMC ARM
Certificates  adjust  periodically  on  the first day of the month following the
month  in  which  the  interest  rates  on the underlying mortgage loans adjust.

FHLMC  guarantees  to  each holder of its ARM Certificates the timely payment of
interest  at  the  applicable  pass-through  rate and ultimate collection of all
principal  on the holder's pro rata share of the unpaid principal balance of the
related  ARM  loans,  but  does  not  guarantee  the timely payment of scheduled
principal  of the underlying mortgage loans.  The obligations of FHLMC under its
guarantees  are  solely  those of FHLMC and are not backed by the full faith and
credit  of  the  U.S.  Government.  If  FHLMC  were  unable  to  satisfy  such
obligations,  distributions  to  holders of FHLMC ARM Certificates would consist
solely  of  payments  and other recoveries on the underlying mortgage loans and,
accordingly, monthly distributions to holders of FHLMC ARM Certificates would be
affected  by  delinquent  payments  and  defaults  on  such  mortgage  loans.

FNMA  ARM  Programs

FNMA  is  a  federally  chartered  and privately owned corporation organized and
existing  under  the  Federal  National  Mortgage Association Charter Act.  FNMA
provides  funds  to  the  mortgage  market primarily by purchasing home mortgage
loans  from  mortgage  loan  originators,  thereby  replenishing their funds for
additional  lending.  FNMA  established  its  first  ARM  programs  in  1982 and
currently  has  several ARM programs under which ARM certificates may be issued,
including  programs  for  the  issuance of assets through REMICs under the Code.
During  1998,  FNMA  issued  $14.0  billion  of  FNMA ARM certificates and as of
December 31, 1998, there was $59.0 billion of all types of FNMA ARM certificates
outstanding,  of  which  FNMA  held  $11.9  billion  in  its  own  portfolio.

Each  FNMA  ARM  Certificate  issued  to  date  has been issued in the form of a
pass-through  certificate representing a fractional undivided interest in a pool
of  ARM  loans  formed  by  FNMA.  The ARM loans included in each pool are fully
amortizing  conventional  mortgage  loans  secured  by  a  first  lien on either
one-to-four  family  residential  properties  or  multi-family  properties.  The
original  terms  to  maturities of the mortgage loans generally do not exceed 40
years.  FNMA  has  issued  several  different  series of ARM Certificates.  Each
series  bears  an initial interest rate and margin tied to an index based on all
loans  in  the  related  pool,  less  a  fixed percentage representing servicing
compensation  and  FNMA's  guarantee  fee.

FNMA  guarantees to the registered holder of a FNMA ARM Certificate that it will
distribute  amounts  representing  scheduled principal and interest (at the rate
provided  by  the  FNMA  ARM  Certificate)  on  the  mortgage  loans in the pool
underlying  the  FNMA  ARM  Certificate,  whether  or not received, and the full
principal  amount  of  any  such  mortgage  loan foreclosed or otherwise finally
liquidated,  whether  or  not  the  principal  amount is actually received.  The
obligations  of  FNMA  under its guarantees are solely those of FNMA and are not
backed by the full faith and credit of the U.S. Government.  If FNMA were unable
to  satisfy  such obligations, distributions to holders of FNMA ARM Certificates
would consist solely of payments and other recoveries on the underlying mortgage
loans  and,  accordingly,  monthly  distributions  to  holders  of  FNMA  ARM
Certificates  would  be  affected  by  delinquent  payments and defaults on such
mortgage  loans.


                                       10
<PAGE>
Privately  Issued  ARM  Pass-Through  Certificates

Privately  issued  ARM  Pass-Through  Certificates are structured similar to the
Agency  Certificates  discussed  above  but  are  issued  by originators of, and
investors  in,  mortgage loans, including savings and loan associations, savings
banks,  commercial  banks,  mortgage banks, investment banks and special purpose
subsidiaries  of  such  institutions.  Privately  issued  ARM  pass-through
certificates  are  usually  backed  by  a  pool  of  non-conforming conventional
adjustable-rate  mortgage  loans  and  are generally structured with one or more
types  of  credit  enhancement,  including  pool  insurance,  guarantees,  or
subordination.  Accordingly,  the privately issued ARM pass-through certificates
typically  are  not guaranteed by an entity having the credit status of FHLMC or
FNMA.

Privately  issued ARM pass-through certificates credit enhanced by mortgage pool
insurance  provide  the  Company with an alternative source of ARM assets (other
than  Agency  ARM  assets)  that meet the Qualifying Interests test for purposes
maintaining  the  Company's  exemption under the Investment Company Act of 1940.
Since  the  inception  of the Company in 1993, most of the providers of mortgage
pool  insurance  have  stopped providing such insurance.  Therefore, the Company
has  increased its investment in Agency ARM securities and in whole loans as its
primary  sources  of  Qualifying  Interests  in  real  estate.

COLLATERALIZED  MORTGAGE  OBLIGATIONS  ("CMOS"), COLLATERALIZED BOND OBLIGATIONS
("CBOS")  AND  MULTICLASS  PASS-THROUGH  ASSETS

CMOs  are debt obligations, ordinarily issued in series and most commonly backed
by  a  pool  of  fixed rate mortgage loans or pass-through certificates, each of
which  consists  of several serially maturing classes.  The CBOs acquired by the
Company, like CMOs, are debt obligations, but, in the case of  CBOs, are secured
by  security  interests  in  portfolios  of  high  quality,  low  duration,
mortgage-backed,  asset-backed  and  other  fixed  and  floating rate securities
managed  by third-parties.  The Company only acquires CBO's that have portfolios
that  consist  primarily of either real estate qualifying assets or high quality
mortgage  backed  securities.  Multiclass  pass-through  securities  are  equity
interests in a trust composed of similar underlying mortgage assets.  Generally,
principal  and  interest  payments  received  on the underlying mortgage-related
assets  securing  a  series  of  CMOs  or multiclass pass-through securities are
applied to principal and interest due on one or more classes of the CMOs of such
series or to pay scheduled distributions of principal and interest on multiclass
pass-throughs.  In  a  CBO transaction, principal and interest payments are used
to  pay current period interest and any excess is reinvested into the portfolio.
CBOs typically don't amortize monthly, rather they mature on a specific maturity
date.  Scheduled  payments  of  principal  and  interest on the mortgage-related
assets  and  other  collateral  securing  a  series  of CMOs, CBOs or multiclass
pass-throughs are intended to be sufficient to make timely payments of principal
and  interest  on  such  issues  or  securities and to retire each class of such
obligations  at  their  stated  maturity.

Multiclass  pass-through  securities  backed by ARM assets or ARM loans owned by
the  Company are typically structured into classes designated as senior classes,
mezzanine classes and subordinated classes.  The Company also owns variable rate
classes  of  CMOs  and  CBOs  that are backed by both fixed- and adjustable-rate
mortgages.

The  senior  classes  in a multiclass pass-through security generally have first
priority  over  all  cash flows and consequently have the least amount of credit
risk  since  principal  losses  are generally covered by mortgage pool insurance
policies  or  are  charged  against  the  subordinated  classes  in  order  of
subordination.  As  a  result  of these features, the senior classes receive the
highest  credit  rating  from  Rating Agencies of the series of classes for each
multiclass  pass-through  security.

The  mezzanine  classes  of  a multiclass pass-through security generally have a
slightly  greater  risk  of  principal  loss  than the senior classes since they
provide  some  credit  enhancement to the senior classes.  In most, but not all,
instances, mezzanine classes participate on a pro-rata basis with senior classes
in  their  right  to  receive  cash  flow and have expected lives similar to the
senior  classes.  In other instances, mezzanine classes are subordinate in their
right  to  receive  cash  flow  and  have average lives that are longer than the
senior  classes.  However,  in  all  cases,  a  mezzanine class has a similar or
slightly  lower  credit  rating  than the senior class from the Rating Agencies.
Generally,  the  mezzanine  classes that the Company has acquired are rated High
Quality.

Subordinated  classes  are  junior  in  the  right  to  receive payment from the
underlying  mortgages  to  other  classes of a multiclass pass-through security.
The  subordination  provides  credit  enhancement  to  the  senior and mezzanine
classes.  Subordinated  classes  may be at risk for some payment failures on the
mortgage  loans  securing  or  underlying  such assets and generally represent a
greater  level  of  credit  risk as they are responsible for bearing the risk of
credit loss on all of the outstanding loans underlying a CMO, CBO or multi-class
pass-through.  As  a  result  of being subject to more credit risk, subordinated
classes generally have lower credit ratings relative to the senior and mezzanine
classes.


                                       11
<PAGE>
The  Subordinated classes which the Company has acquired were all rated at least
Investment  Grade  at the time of purchase by one of the Rating Agencies, and in
certain cases are High Quality, or were created as part of the Company's process
of  securitizing  whole loans.  The Subordinated classes acquired by the Company
in  the  open  market  are  limited  in amount and bear yields which the Company
believes  are  commensurate  with the increased risks involved.  In general, the
Company  acquires  subordinated classes when they are seasoned and when the more
senior  classes  of  the multi-class security have been paid down to levels that
mitigate  the  risk  of  non-payment  on  the  subordinate  classes.

The  market  for  Subordinated  classes  is  not  extensive  and at times may be
illiquid.  In  addition,  the  Company's ability to sell Subordinated classes is
limited  by  the REIT Provisions of the Code.  The Company has not purchased any
Subordinated  classes  that  are  not  Qualified  REIT Assets.  The Subordinated
classes  acquired  by the Company, which are not High Quality, together with the
Company's  other  investments  in  Other  Investment  assets,  may  not,  in the
aggregate,  comprise  more than 30% of the Company's total assets, in accordance
with  the  Company's  investment  policy.

The  variable  rate  classes of CMOs and CBOs, or Floaters, owned by the Company
generally  float  at  a  spread  to  the one-month LIBOR index and are backed by
mortgages that are either fixed-rate or are adjustable-rate mortgages indexed to
the  one-year  U.  S.  Treasury  yield  or  a  Cost  of  Funds  index.

ARM  AND  HYBRID  ARM  LOANS

The ARM and Hybrid ARM loans the Company has acquired are all first mortgages on
single-family  residential  properties.  Some  have additional collateral in the
form  of  pledged  financial  assets  that  provides the Company with additional
credit  protection  in  exchange for a simpler application and approval process.
The  Company  acquires  loans  are  underwritten  to "A" quality standards.  The
Company  considers  loans to be "A" quality when they are underwritten in such a
way as to assure that the mortgages are protected by adequate borrower income to
make  the  required  loan  payment, adequate verifiable equity in the underlying
property, and by the borrower's willingness and ability to repay the mortgage as
demonstrated  by  a  good  credit history.  As a result, the loans are generally
fully  documented loans to borrowers with good credit histories, adequate income
to support the monthly mortgage payment, adequate assets to close the loan, with
80%  or  lower  effective  loan-to-value ratios based on independently appraised
property  values  or  are  seasoned  loans  with over five years or more of good
payment  history.

When  acquiring ARM and Hybrid ARM loans, either originated specifically for the
Company or when the Company acquires pools of loans in bulk, the Company focuses
its  attention on key aspects of a borrower's profile and the characteristics of
a mortgage loan product that the Company believes are most important in insuring
excellent  loan  performance  and  minimal  credit exposure.  The Company's loan
programs  focus  on  larger down payments, excellent borrower credit history (as
measured  by  a  credit  report and a credit score) and a conservative appraisal
process.  If  an  ARM  or  Hybrid ARM loan acquired has a loan to property value
that  is  above  80%,  then the borrower is required to pay for private mortgage
insurance  providing  additional  protection to the Company against credit risk.
The  loans  acquired  have  original maturities of forty years or less.  The ARM
and  Hybrid ARM loans are either fully amortizing or are interest only for up to
ten  years  and  fully  amortizing  thereafter.  All  ARM loans acquired bear an
interest  rate that is tied to an interest rate index and some have periodic and
lifetime  constraints  on  how  much  the  loan  interest rate can change on any
predetermined  interest  rate reset date.  In general, the interest rate on each
ARM  loan  resets  at  a  frequency  that  is  either  monthly, semi-annually or
annually.  The  indices  the ARM loans are tied to are generally a U.S. Treasury
Bill  index, LIBOR, Certificate of Deposit, a Cost of Funds index or Prime.  The
Hybrid  ARM loans have an initial fixed rate period, generally 3 to 5 years, and
then  they  convert  to  an  ARM loan with the features of an ARM loan described
above.


                                       12
<PAGE>
                                  RISK FACTORS

FORWARD-LOOKING  STATEMENTS

     In  accordance  with  the  Private Securities Litigation Reform Act of 1995
(the  "1995  Act"),  the  Company can obtain a "Safe Harbor" for forward-looking
statements  by identifying those statements and by accompanying those statements
with  cautionary  statements  which  identify  factors  that  could cause actual
results  to  differ  from those in the forward-looking statements.  Accordingly,
the  following  information  contains or may contain forward-looking statements:
(1)  information included in this Annual Report on Form 10-K, including, without
limitation,  statements  made  regarding  investments  in ARM securities and ARM
loans, and Hybrid ARM loans, hedging, leverage, interest rates and statements in
Item  7, Management's Discussion and Analysis of Financial Condition and Results
of  Operations,  (2)  information included in future filings by the Company with
the Securities and Exchange Commission including, without limitation, statements
with  respect to growth, projected revenues, earnings, returns and yields on its
portfolio  of mortgage assets, the impact of interest rates, costs, and business
strategies  and  plans,  and  (3)  information contained in the Company's Annual
Report  or  other written material, releases and oral statements issued by or on
behalf  of,  the Company, including, without limitation, statements with respect
to  growth,  projected revenues, net income, returns and yields on its portfolio
of  mortgage assets, the impact of interest rates, costs and business strategies
and  plans.

     The  following  is  a summary of the factors the Company believes important
and  that  could cause actual results to differ from the Company's expectations.
The  Company is publishing these factors pursuant to the 1995 Act.  Such factors
should  not be construed as exhaustive or as an admission regarding the adequacy
of  disclosure  made by the Company prior to the effective date of the 1995 Act.
Readers  should  understand that many factors govern whether any forward-looking
statement  will  be  or  can  be achieved.  Any one of those factors could cause
actual  results  to  differ materially from those projected.  No assurance is or
can  be  given  that  any important factor set forth below will be realized in a
manner  so  as to allow the Company to achieve the desired or projected results.
The  words  "believe,"  "except,"  "anticipate,"  "intend,"  "aim,"  "will," and
similar words identify forward-looking statements.  The Company cautions readers
that  the  following important factors, among others, could affect the Company's
actual  results  and  could  cause  the Company's actual consolidated results to
differ materially from those expressed in any forward-looking statements made by
or  on  behalf  of  the  Company.

- -     A  Dramatic  Increase  in  Short-term  Interest  Rates

- -     The  Effectiveness  of  Using Various Interest Rate Derivative Instruments
      for  Hedging  ARM  Assets  or  Borrowing  Costs

- -     The Ability to Acquire Attractively Priced and Underwritten ARM and Hybrid
      ARM  Loans  and  Securities

- -     Interest  Rate Repricing Mismatch Between Asset Yields and Borrowing Rates

- -     A  Decline  in  the  Market Value of ARM Securities, Which Would Result in
      Margin  Calls

- -     Unanticipated  Levels  of  Prepayment  Rates

- -     A  Flattening  or Inversion of the Yield Curve Between Short and Long-Term
      Interest  Rates

- -     The  Use  of  Substantial  Borrowed  Funds  to  Enhance  Returns

- -     Risk  of  Credit  Loss  Associated  with  Acquiring,  Accumulating  and
      Securitizing  ARM  Loans

- -     Interest  Rate  Risks  Associated  with any Future Unhedged Portion of the
      Fixed  Term  of  Hybrid  ARMs

- -     The  Loss  of  Key  Personnel

- -     Fundamental  Changes  in  Investment  Policies  and  Strategies

- -     Fluctuations  or  Variability  of  Dividend  Distributions

- -     Capital  Stock  Price  Volatility


                                       13
<PAGE>
                                   COMPETITION

In  acquiring  ARM  assets,  the  Company  competes  with  other mortgage REITs,
investment  banking  firms,  savings  and  loan  associations,  banks,  mortgage
bankers, insurance companies, mutual funds, other lenders, FNMA, FHLMC and other
entities  purchasing  ARM assets, many of which have greater financial resources
than  the  Company.  The existence of these competitive entities, as well as the
possibility  of  additional  entities  forming  in  the future, may increase the
competition  for  the  acquisition  of ARM assets resulting in higher prices and
lower  yields  on  such  mortgage  assets.


                                    EMPLOYEES

As  of  December  31,  1998,  the  Company had no employees.  Thornburg Mortgage
Advisory  Corporation  (the  "Manager") carries out the day to day operations of
the  Company, subject to the supervision of the Board of Directors and under the
terms  of  a  management  agreement  discussed  below.

THE  MANAGEMENT  AGREEMENT

On  June  17,  1994, the Company renewed its management agreement with Thornburg
Mortgage  Advisory Corporation (the "Management Agreement"), the  Manager, for a
term  of  five years, with an annual review required each year.  On December 15,
1995,  the Agreement was amended to provide that in the event a person or entity
obtains  more than 20% of the Company's common stock, if the Company is combined
with  another  entity, or if the Company terminates the Agreement other than for
cause,  the  Company  is obligated to acquire substantially all of the assets of
the  Manager  through an exchange of shares with a value based on a formula tied
to  the  Manager's  net  profits.  The  Company  has  the right to terminate the
Management Agreement upon the occurrence of certain specific events, including a
material  breach  by  the  Manager  of any provision contained in the Management
Agreement.

The Manager at all times is subject to the supervision of the Company's Board of
Directors  and has only such functions and authority as the Company may delegate
to  it.  The Manager is responsible for the day-to-day operations of the Company
and  performs such services and activities relating to the assets and operations
of  the  Company  as  may  be  appropriate.

The  Manager receives a per annum base management fee on a declining scale based
on  average shareholders' equity, adjusted for liabilities that are not incurred
to  finance  assets  ("Average  Shareholders'  Equity"  or "Average Net Invested
Assets"  as  defined in the Agreement), payable monthly in arrears.  The Manager
is  also entitled to receive, as incentive compensation for each fiscal quarter,
an  amount  equal  to  20%  of  the  Net Income of the Company, before incentive
compensation, in excess of the amount that would produce an annualized Return on
Equity equal to 1% over the Ten Year U.S. Treasury Rate. For further information
regarding  the  base  management  fee,  incentive  compensation  and  applicable
definitions,  see  the  Company's Proxy Statement dated March 29, 1999 under the
caption  "Certain  Relationships  and  Related  Transactions".

Subject  to  the  limitations  set  forth  below, the Company pays all operating
expenses  except those specifically required to be paid by the Manager under the
Management Agreement.  The operating expenses required to be paid by the Manager
include the compensation of the Company's officers and the cost of office space,
equipment  and other personnel required for the Company's day-to-day operations.
The  expenses  that  will  be  paid  by  the  Company  will include issuance and
transaction  costs  incident  to  the  acquisition, disposition and financing of
investments, regular legal and auditing fees and expenses, the fees and expenses
of  the  Company's  directors,  the  costs  of  printing and mailing proxies and
reports  to  shareholders,  the fees and expenses of the Company's custodian and
transfer  agent,  if any, and reimbursement of any obligation of the Manager for
any  New  Mexico Gross Receipts Tax liability.  The expenses required to be paid
by  the Company which are attributable to the operations of the Company shall be
limited  to  an  amount  per  year equal to the greater of 2% of the Average Net
Invested Assets of the Company or 25% of the Company's Net Income for that year.
The  determination  of  Net  Income  for  purposes  of  calculating  the expense
limitation  will  be  the  same  as  for  calculating  the  Manager's  incentive
compensation  except that it will include any incentive compensation payable for
such  period.  Expenses  in  excess  of such amount will be paid by the Manager,
unless  the  unaffiliated  directors  determine  that,  based  upon  unusual  or
non-recurring  factors,  a higher level of expenses is justified for such fiscal
year.  In  that  event,  such  expenses  may  be  recovered  by  the  Manager in
succeeding  years  to  the extent that expenses in succeeding quarters are below
the  limitation of expenses.  The Company, rather than the Manager, will also be
required  to  pay expenses associated with litigation and other extraordinary or
non-recurring  expenses.  Expense reimbursement will be made monthly, subject to
adjustment  at  the  end  of  each  year.


                                       14
<PAGE>
The  transaction  costs  incident  to  the  acquisition  and  disposition  of
investments,  the  incentive  compensation and the New Mexico Gross Receipts Tax
liability  will  not  be  subject  to  the  2% limitation on operating expenses.
Expenses  excluded  from the expense limitation are those incurred in connection
with the servicing of mortgage loans, the raising of capital, the acquisition of
assets,  interest  expenses,  taxes  and  license  fees,  non-cash costs and the
incentive  management  fee.


                        FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

The Company has elected to be treated as a REIT for federal income tax purposes.
In  brief,  if certain detailed conditions imposed by the REIT provisions of the
Code are met, electing entities that invest primarily in real estate investments
and  mortgage loans, and that otherwise would be taxed as corporations are, with
certain  limited  exceptions,  not taxed at the corporate level on their taxable
income  that  is  currently  distributed  to their shareholders.  This treatment
eliminates  most of the "double taxation" (at the corporate level and then again
at  the shareholder level when the income is distributed) that typically results
from  the  use  of  corporate  investment  vehicles.

In  the  event that the Company does not qualify as a REIT in any year, it would
be subject to federal income tax as a domestic corporation and the amount of the
Company's after-tax cash available for distribution to its shareholders would be
reduced.  The  Company  believes  it  has  satisfied  the  requirements  for
qualification  as a REIT since commencement of its operations in June 1993.  The
Company  intends  at  all  times to continue to comply with the requirements for
qualification  as  a  REIT  under  the  Code,  as  described  below.

REQUIREMENTS  FOR  QUALIFICATION  AS  A  REIT

To  qualify  for  tax  treatment as a REIT under the Code, the Company must meet
certain  tests  which  are  described  briefly  below.

Ownership  of  Common  Stock

For  all taxable years after the first taxable year for which a REIT election is
made,  the  Company's  shares  of capital stock must be held by a minimum of 100
persons  for  at least 335 days of a 12 month year (or a proportionate part of a
short  tax  year).  In  addition,  at  all  times during the second half of each
taxable  year, no more than 50% in value of the capital stock of the Company may
be  owned  directly  or indirectly by five or fewer individuals.  The Company is
required  to maintain records regarding the actual and constructive ownership of
its  shares, and other information, and to demand statements from persons owning
above  a  specified  level of the REIT's shares (as long as the Company has over
200  or  more  shareholders,  only  persons  holding 1% or more of the Company's
outstanding  shares  of capital stock) regarding their ownership of shares.  The
Company  must  keep  a  list  of  those shareholders who fail to reply to such a
demand.

The  Company is required to use the calendar year as its taxable year for income
purposes.

Nature  of  Assets

On  the  last  day  of  each  calendar  quarter at least 75% of the value of the
Company's  assets must consist of Qualified REIT Assets, government assets, cash
and  cash  items.  The Company expects that substantially all of its assets will
continue to be Qualified REIT Assets.  On the last day of each calendar quarter,
of  the investments in assets not included in the foregoing 75% assets test, the
value  of  securities issued by any one issuer may not exceed 5% in value of the
Company's  total  assets  and  the  Company may not own more than 10% of any one
issuer's  outstanding voting securities.  Pursuant to its compliance guidelines,
the Company intends to monitor closely the purchase and holding of its assets in
order  to  comply  with  the  above  assets  tests.


                                       15
<PAGE>
Sources  of  Income

The  Company  must  meet  the  following  separate income-based tests each year:

     1.     THE 75% TEST.     At least 75% of the Company's gross income for the
taxable  year  must  be  derived  from  Qualified REIT Assets including interest
(other  than  interest based in whole or in part on the income or profits of any
person)  on  obligations  secured  by mortgages on real property or interests in
real  property.  The  investments that the Company has made and will continue to
make  will  give  rise  primarily  to mortgage interest qualifying under the 75%
income  test.

     2.     THE  95%  TEST.     In  addition to deriving 75% of its gross income
from the sources listed above, at least an additional 20% of the Company's gross
income  for  the  taxable  year  must  be  derived  from  those sources, or from
dividends,  interest  or  gains  from  the sale or disposition of stock or other
assets that are not dealer property.  The Company intends to limit substantially
all  of  the  assets  that  it  acquires  (other than stock in certain affiliate
corporations  as  discussed  below) to Qualified REIT Assets.  The policy of the
Company  to maintain REIT status may limit the type of assets, including hedging
contracts  and  other  assets,  that  the  Company  otherwise  might  acquire.

Distributions

The Company must distribute to its shareholders on a pro rata basis each year an
amount  equal  to  at  least  (i)  95% of its taxable income before deduction of
dividends  paid  and  excluding net capital gain, plus (ii) 95% of the excess of
the  net income from foreclosure property over the tax imposed on such income by
the  Code,  less (iii) any "excess noncash income".  The Company intends to make
distributions  to  its  shareholders  in  sufficient  amounts  to  meet this 95%
distribution  requirement.

The  Service  has  ruled that if a REIT's dividend reinvestment plan (the "DRP")
allows  shareholders  of the REIT to elect to have cash distributions reinvested
in  shares  of the REIT at a purchase price equal to at least 95% of fair market
value  on  the distribution date, then such cash distributions qualify under the
95%  distribution  test.  The  Company  believes that its DRP complies with this
ruling.

TAXATION  OF  THE  COMPANY'S  SHAREHOLDERS

For  any  taxable  year  in  which  the Company is treated as a REIT for federal
income  purposes,  amounts distributed by the Company to its shareholders out of
current  or  accumulated  earnings  and  profits  will  be  includable  by  the
shareholders  as ordinary income for federal income tax purposes unless properly
designated  by  the  Company  as  capital  gain dividends.  Distributions of the
Company  will  not  be  eligible  for  the  dividends  received  deduction  for
corporations.  Shareholders  may  not deduct any net operating losses or capital
losses  of  the  Company.

If  the Company makes distributions to its shareholders in excess of its current
and  accumulated  earnings  and  profits, those distributions will be considered
first  a  tax-free  return of capital, reducing the tax basis of a shareholder's
shares  until  the  tax  basis is zero.  Such distributions in excess of the tax
basis  will  be  taxable as gain realized from the sale of the Company's shares.
The Company will withhold 30% of dividend distributions to shareholders that the
Company  knows to be foreign persons unless the shareholder provides the Company
with  a  properly  completed  IRS form for claiming the reduced withholding rate
under  an  applicable  income  tax  treaty.

The  Clinton Administration has introduced a proposal in the fiscal 2000 federal
budget  that  would limit the aggregate value of businesses undertaken by a REIT
through  taxable  subsidiaries  to  5%  or less of the REIT's total assets.  The
Company  may  from  time to time hold, through one or more taxable subsidiaries,
assets  that,  if  held directly by the Company, could otherwise generate income
that would have an adverse effect on the Company's qualification as a REIT or on
certain  classes of the Company's shareholders.  The Company does not reasonably
expect  that  the value of any such taxable subsidiaries, in the aggregate, ever
to  exceed  5%  of  the  Company's  assets  and  therefore  the Company does not
anticipate  that  the  proposal, if enacted, would have a material effect on the
Company's  operations.

The  provisions  of  the Code are highly technical and complex.  This summary is
not  intended  to  be  a detailed discussion of all applicable provisions of the
Code,  the  rules  and regulations promulgated thereunder, or the administrative
and  judicial  interpretations  thereof.  The  Company has not obtained a ruling
from the Internal Revenue Service with respect to tax considerations relevant to
its  organization  or operation, or to an acquisition of its common stock.  This
summary  is  not  intended to be a substitute for prudent tax planning, and each
shareholder  of the Company is urged to consult its own tax advisor with respect
to these and other federal, state and local tax consequences of the acquisition,
ownership  and  disposition  of shares of stock of the Company and any potential
changes  in  applicable  law.


                                       16
<PAGE>
ITEM  2.     PROPERTIES

     The  Company's  principal  executive  offices  are located in Santa Fe, New
Mexico  and  are  provided  by  the  Manager  in  accordance with the Management
Agreement.  The  Company's  two  subsidiaries  have  their  principal offices in
Irvine,  California.

ITEM  3.     LEGAL  PROCEEDINGS

     At  December 31, 1998, there were no pending legal proceedings to which the
Company  was  a  party  or  of  which  any  of  its  property  was  subject.

ITEM  4.     SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS

     No  matters  were  submitted to a vote of the Company's shareholders during
the  fourth  quarter  of  1998.


                                       17
<PAGE>
                                     PART II

ITEM  5.     MARKET  FOR  REGISTRANT'S  COMMON  EQUITY  AND  RELATED SHAREHOLDER
             MATTERS

The  Company's  common  stock is traded on the New York Stock Exchange under the
trading symbol "TMA".  As of January 31, 1999, the Company had 21,989,679 shares
of  common  stock issued and 21,489,663 shares of common stock outstanding which
were held by 1,161 holders of record and approximately 17,355 beneficial owners.

The  following  table  sets  forth, for the periods indicated, the high, low and
closing sales prices per share of common stock as reported on the New York Stock
Exchange  composite  tape  and  the  cash dividends declared per share of common
stock.

<TABLE>
<CAPTION>
                                                                        Cash
                                                 Stock Prices         Dividends
                                        ----------------------------  Declared
1998                                      High        Low     Close   Per Share
- ----                                    ---------  ---------  ------  --------
<S>                                     <C>        <C>        <C>     <C>
Fourth Quarter ended December 31, 1998     9 1/2      5 5/8    7 5/8  $  0.23 
Third Quarter ended September 30, 1998    13 5/8      7 3/16   9       -   (1)
Second Quarter ended June 30, 1998 . .    16 1/8     10 1/2   11 7/8  $  0.30 
First Quarter ended March 31, 1998 . .    18 1/2     14 3/4   15 7/8  $ 0.375 

1997
- ----

Fourth Quarter ended December 31, 1997    22 1/4     15 7/8   16 1/2  $  0.50 
Third Quarter ended September 30, 1997    24 9/16    20       21      $  0.50 
Second Quarter ended June 30, 1997 . .    22 1/8     17 3/4   21 1/2  $  0.49 
First Quarter ended March 31, 1997 . .    22 7/8     18 3/4   19      $  0.48 

1996
- ----

Fourth Quarter ended December 31, 1996    21 1/2     16 1/8   21 3/8  $  0.45 
Third Quarter ended September 30, 1996    17 5/8     14 7/8   16 1/4  $  0.40 
Second Quarter ended June 30, 1996 . .    17         14 1/8   16 1/4  $  0.40 
First Quarter ended March 31, 1996 . .    16 5/8     14 1/8   14 3/8  $  0.40 
<FN>
- ----------------
(1)     On  August  17,  1998,  the  Company's Board of Directors announced that
dividends  on  common  stock,  in  the  future,  would  be  declared  after each
quarter-end  rather  than  during the applicable quarter.  The fourth quarter of
1998  dividend  was  declared  in  January  1999  and  paid  in  February  1999.
</TABLE>

The Company intends to pay quarterly dividends and to make such distributions to
its  shareholders  in  such amounts that all or substantially all of its taxable
income  each  year  (subject  to  certain  adjustments) is distributed, so as to
qualify  for  the  tax  benefits  accorded  to  a  REIT  under  the  Code.  All
distributions  will  be  made  by  the Company at the discretion of the Board of
Directors  and  will  depend  on  the  earnings  and  financial condition of the
Company,  maintenance  of  REIT  status  and  such other factors as the Board of
Directors  may  deem  relevant  from  time  to  time.

DIVIDEND  REINVESTMENT  PLAN

The Company has a Dividend Reinvestment and Stock Purchase Plan (the "DRP") that
allows both common and preferred shareholders to have their dividends reinvested
in  additional  shares  of  common stock and to purchase additional shares.  The
common  stock  to be acquired for distribution under the DRP may be purchased at
the Company's discretion from the Company at a discount from the then prevailing
market  price or in the open market.  Shareholders and non-shareholders also can
make  additional  purchases of stock monthly, subject to a minimum of $100 ($500
for  non-shareholders)  and a maximum of $5,000 for each optional cash purchase.
Continental Stock Transfer & Trust Company (the "Agent"), the Company's transfer
agent,  is  the  Trustee  and  administrator of the DRP.  Additional information
about  the  details  of the DRP and a prospectus are available from the Agent or
the  Company.  Shareholders  who  own stock that is registered in their own name
and  want  to participate must deliver a completed enrollment form to the Agent.
Forms  are available from the Agent or the Company.   Shareholders who own stock
that is registered in a name other than their own (e.g., broker or bank nominee)
and want to participate must either request the broker or nominee to participate
on  their  behalf or request that the broker or nominee re-register the stock in
the  shareholder's  name  and  deliver a completed enrollment form to the Agent.


                                       18
<PAGE>
ITEM  6.     SELECTED  FINANCIAL  DATA

The  following  selected  financial  data  are  derived  from  audited financial
statements  of  the  Company  for the years ended December 31, 1998, 1997, 1996,
1995  and  1994.  The selected financial data should be read in conjunction with
the  more  detailed  information contained in the Financial Statements and Notes
thereto  and  "Management's  Discussion and Analysis of Financial Conditions and
Results  of  Operations"  included  elsewhere  in  this  Form  10-K  (Amounts in
thousands,  except  per  share  data).

<TABLE>
<CAPTION>
OPERATIONS STATEMENT HIGHLIGHTS
                                         1998      1997      1996      1995      1994
                                       --------  --------  --------  --------  --------
<S>                                    <C>       <C>       <C>       <C>       <C>
Net interest income . . . . . . . . .  $31,040   $49,064   $30,345   $13,496   $13,055 
Net income. . . . . . . . . . . . . .  $22,695   $41,402   $25,737   $10,452   $11,946 
Basic earnings per share. . . . . . .  $  0.75   $  1.95   $  1.73   $  0.88   $  1.02 
Diluted earnings per share. . . . . .  $  0.75   $  1.94   $  1.73   $  0.88   $  1.02 
Average common shares . . . . . . . .   21,488    18,048    14,874    11,927    11,759 
Distributable income per common share  $  0.84   $  1.98   $  1.76   $  0.92   $  1.02 
Dividends declared per common share .  $ 0.905   $  1.97   $  1.65   $  0.93   $  1.00 
Noninterest expense to average assets     0.13%     0.21%     0.21%     0.13%     0.11%
</TABLE>
<TABLE>
<CAPTION>
BALANCE SHEET HIGHLIGHTS
                                                                            As of December 31
                                                     ---------------------------------------------------------------
                                                        1998         1997         1996         1995         1994
                                                     -----------  -----------  -----------  -----------  -----------
<S>                                                  <C>          <C>          <C>          <C>          <C>
Adjustable-rate mortgage assets . . . . . . . . . .  $4,268,417   $4,638,694   $2,727,875   $1,995,287   $1,727,469 
Total assets. . . . . . . . . . . . . . . . . . . .  $4,344,633   $4,691,115   $2,755,358   $2,017,985   $1,751,832 
Shareholders' equity  (1) . . . . . . . . . . . . .  $  395,484   $  380,658   $  238,005   $  182,312   $  180,035 
Historical book value per share (2) . . . . . . . .  $    15.34   $    15.53   $    14.67   $    14.96   $    15.29 
Market value adjusted book value per share (3). . .  $    11.45   $    14.42   $    13.70   $    13.16   $    10.19 
Number of common shares outstanding . . . . . . . .      21,490       20,280       16,219       12,191       11,773 
Yield on ARM assets . . . . . . . . . . . . . . . .        5.86%        6.38%        6.64%        6.73%        5.66%
Yield on net int.-earning assets (Portfolio Margin)        0.61%        0.96%        1.34%        1.11%        0.17%
Return on average common equity . . . . . . . . . .        4.80%       12.72%       11.68%        5.81%        6.94%
<FN>
- ---------------------------------------------------
(1)     Shareholders'  equity  before  unrealized  market  value  adjustments.
(2)     Shareholders'  equity  before  unrealized  market  value  adjustments, excluding preferred stock, divided by
        common  shares  outstanding.
(3)     Shareholders'  equity,  excluding  preferred  stock,  divided  by  common  shares  outstanding.
</TABLE>


                                       19
<PAGE>
ITEM  7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF FINANCIAL CONDITION AND
             RESULTS  OF  OPERATIONS


OVERVIEW  OF  FOURTH  QUARTER  1998  EVENTS  IN  THE  MORTGAGE  MARKET

Like  most other mortgage finance companies, the Company was affected by turmoil
in  the global and domestic financial markets during the fourth quarter of 1998.
Due  to  turbulent market conditions, the Company saw its portfolio asset values
decline,  its  margin  requirements  for  financing  certain  of  its ARM assets
increase,  especially  with  respect to its non-agency portfolio, and the market
value  of  its  hedging  instruments decline, which required the Company to post
additional  collateral  and  caused the Company difficulty in financing its less
than  AA  rated  assets at acceptable valuations.  Additionally, due to the high
level  of  prepayments on its agency securities, which the Company must fund out
of  its  excess  liquidity prior to receipt of payments from FNMA and FHLMC, and
the  heightened sense of risk aversion on the part of the Company's lenders, the
Company's  level  of available excess cash and liquid securities diminished from
levels maintained in prior periods.  All of these factors combined to reduce the
level  of  liquidity available to the Company during the fourth quarter of 1998.
The  Company  undertook  several measures to increase its liquidity during these
difficult  market conditions.  First, the Company requested that its lenders not
make  margin calls on its loans backed by agency securities until the applicable
payments  had  been  received  by  the  Company.  Several lenders agreed to this
request.  Second,  the  Company undertook the sale of certain assets in order to
reduce its asset portfolio.  Accordingly, during the fourth quarter, the Company
sold  $421.2  million of ARM assets and recorded a loss on sale of $4.1 million.
Of  this  loss amount, $3.4 million is related to $155 million of ARM securities
that  are  indexed  to  the  one-year U.S. Treasury index and which, as a group,
prepaid  at  an annualized  rate of 49% during October and had a yield below the
Company's  cost of funds.  The Company believes that by selecting these specific
ARM  securities  for  sale, it not only increased its liquidity, but it improved
the future return on its ARM securities portfolio.  Lastly, the Company financed
the  majority  of  its  whole  loans  and commitments to purchase whole loans by
issuing  $1.1  billion  of  AAA  rated notes, callable monthly, in a securitized
financing  transaction  in the fourth quarter of 1998.  This financing benefited
the  Company by providing the Company with a capital efficient method to finance
its  whole  loan  assets  over  year  end  and  allows  the  Company to call the
transaction  and  refinance  the loans at a lower interest rate in early 1999 if
market conditions improve.  However, the cost of this financing was greater than
current  financing  rates available to the Company for whole loans and therefore
adversely  affected  earnings  in  the  fourth quarter of 1998 and possibly will
continue  to  do  so  during the first half of 1999.  All of these measures were
successful  in maintaining the Company's liquidity throughout the fourth quarter
of  1998  and  the  Company  entered  1999 with a much improved liquidity level.

FINANCIAL  CONDITION

At  December  31,  1998, the Company held total assets of $4.345 billion, $4.268
billion  of  which  consisted of ARM assets.  That compares to $4.691 billion in
total  assets  and  $4.639  billion  of  ARM assets at December 31, 1997.  Since
commencing  operations,  the Company has purchased either ARM securities (backed
by  agencies  of  the  U.S.  government  or privately-issued, generally publicly
registered,  mortgage  assets,  most of which are rated AA or higher by at least
one  of  the  Rating  Agencies) or ARM loans generally originated to "A" quality
underwriting  standards.  At  December 31, 1998, 95.9% of the assets held by the
Company,  including  cash  and  cash  equivalents, were High Quality assets, far
exceeding  the  Company's  investment policy minimum requirement of investing at
least  70%  of  its  total  assets  in High Quality ARM assets and cash and cash
equivalents.  Of the ARM assets currently owned by the Company, 90.0% are in the
form  of  adjustable-rate pass-through certificates or ARM loans.  The remainder
are floating rate classes of CMOs (5.8%) or investments in floating rate classes
of  CBOs  (4.2%)  backed  primarily  by  mortgaged-backed  securities.


                                       20
<PAGE>
The following table presents a schedule of ARM assets owned at December 31, 1998
and December 31, 1997 classified by High Quality and Other Investment assets and
further  classified  by  type  of  issuer  and  by  ratings  categories.

<TABLE>
<CAPTION>
                     ARM ASSETS BY ISSUER AND CREDIT RATING
                          (Dollar amounts in thousands)

                                  December 31, 1998        December 31, 1997
                             --------------------------  ---------- -----------
                                Carrying     Portfolio    Carrying   Portfolio
                                 Value          Mix        Value        Mix
                             --------------  ----------  ----------  ----------
<S>                          <C>             <C>         <C>         <C>
HIGH QUALITY:
 FHLMC/FNMA . . . . . . . .  $   2,072,871        48.6%  $3,117,937       67.2%
 Privately Issued:
   AAA/Aaa Rating . . . . .   1,398,659 (1)       32.8      476,615       10.3 
   AA/Aa Rating . . . . . .        597,493        14.0      782,206       16.8 
                             --------------  ----------  ----------  ----------
     Total Privately Issued      1,996,152        46.8    1,258,821       27.1 
                             --------------  ----------  ----------  ----------

     Total High Quality . .      4,069,023        95.4    4,376,758       94.3 
                             --------------  ----------  ----------  ----------

OTHER INVESTMENT:
 Privately Issued:
   A Rating . . . . . . . .         40,591         1.0      115,055        2.5 
   BBB/Baa Rating . . . . .         88,273         2.1       17,625        0.4 
   BB/Ba Rating and Other .      44,120 (1)        0.9       10,269        0.2 
 Whole loans. . . . . . . .         26,410         0.6      118,987        2.6 
                             --------------  ----------  ----------  ----------
     Total Other Investment        199,394         4.6      261,936        5.7 
                             --------------  ----------  ----------  ----------

     Total ARM Portfolio. .  $   4,268,417       100.0%  $4,638,694      100.0%
                             ==============  ==========  ==========  ==========
<FN>
- --------------
(1)   AAA  Rating  category  includes  $1.020  billion  of whole loans that have
been  credit  enhanced  by  an insurance policy purchased from a third-party and
credit  support  from  an  unrated  subordinated  certificate  for $32.4 million
included  in BB/Ba Rating and Other category and that are held as collateral for
callable  AAA  notes.
</TABLE>

As  of  December  31,  1998,  the  Company had reduced the cost basis of its ARM
securities by a total of $1,242,000 due to potential future credit losses (other
than  temporary declines in fair value).  The Company is providing for potential
future  credit losses on two securities that have an aggregate carrying value of
$11.8  million,  which represent less than 0.3% of the Company's total portfolio
of ARM assets.  Although both of these assets continue to perform, there is only
minimal remaining credit support to mitigate the Company's exposure to potential
future  credit  losses.

Additionally,  during  1998,  the  Company  recorded  a  $762,000  provision for
potential  credit  losses  on its loan portfolio, although no actual losses have
been  realized  in  the  loan  portfolio  to date.  As of December 31, 1998, the
Company's  ARM loan portfolio included eight loans that are considered seriously
delinquent  (60  days  or  more  delinquent)  with  an aggregate balance of $5.0
million.  The  average  original  effective  loan-to-value  ratio on these eight
delinquent  loans  is  approximately  62%.  The  Company  estimates  that  the
realizable  value  of  each of the single family homes backing these loans to be
more than the value of the individual loans and, therefore, the Company does not
expect to realize a loss on any of these delinquent loans.  The Company's credit
reserve  policy  regarding  ARM  loans is to record a monthly provision of 0.15%
(annualized rate) on the outstanding principal balance of loans (including loans
securitized  by  the  Company  for  which  the  Company  has retained first loss
exposure),  subject  to adjustment on certain loans or pools of loans based upon
factors such as, but not limited to, age of the loans, borrower payment history,
low  loan-to-value  ratios  and quality of underwriting standards applied by the
originator.


                                       21
<PAGE>
The  following table classifies the Company's portfolio of ARM assets by type of
interest  rate  index.

<TABLE>
<CAPTION>
                                   ARM ASSETS BY INDEX
                              (Dollar amounts in thousands)

                                              December 31, 1998       December 31, 1997
                                           ----------------------  ----------------------
                                            Carrying   Portfolio    Carrying   Portfolio
                                             Value        Mix        Value        Mix
                                           ----------  ----------  ----------  ----------
<S>                                        <C>         <C>         <C>         <C>
ARM ASSETS:
    INDEX:
     One-month LIBOR. . . . . . . . . . .  $  556,574       13.0%  $  115,198        2.5%
     Three-month LIBOR. . . . . . . . . .     181,143        4.2       31,215        0.7 
     Six-month LIBOR. . . . . . . . . . .     939,824       22.0    1,489,802       32.1 
     Six-month Certificate of Deposit . .     313,268        7.3      278,386        6.0 
     Six-month Constant Maturity Treasury      49,023        1.2       66,669        1.4 
     One-year Constant Maturity Treasury.   1,479,054       34.7    2,271,914       49.0 
     Cost of Funds. . . . . . . . . . . .     268,486        6.3      385,510        8.3 
                                           ----------  ----------  ----------  ----------
                                            3,787,372       88.7    4,638,694      100.0 
                                           ----------  ----------  ----------  ----------

HYBRID ARM ASSETS . . . . . . . . . . . .     481,045       11.3            -          - 
                                           ----------  ----------  ----------  ----------
                                           $4,268,417      100.0%  $4,638,694      100.0%
                                           ==========  ==========  ==========  ==========
</TABLE>

The ARM portfolio had a current weighted average coupon of 7.28% at December 31,
1998.  This consisted of an average coupon of 6.96% on the hybrid portion of the
portfolio  and  an average coupon of 7.32% on the rest of the portfolio.  If the
non-hybrid  portion  of  the  portfolio  had  been "fully indexed," the weighted
average  coupon  would  have  been  approximately  6.79%, based upon the current
composition  of  the  portfolio  and the applicable indices.  As of December 31,
1997,  the  ARM  portfolio  had  a weighted average coupon of 7.56%.  If the ARM
portfolio  had been "fully indexed," the weighted average coupon would have been
approximately  7.64%,  based  upon  the  composition  of  the  portfolio and the
applicable  indices  at  that  time.  The  Company did not own any hybrids as of
December  31, 1997.  The lower average coupon on the ARM portfolio as of the end
of  1998  compared  to 1997 is reflective of the overall lower interest rates in
the  U.S.  economy  during  these  respective  periods.

At  December  31, 1998, the current yield of the ARM assets portfolio was 5.86%,
compared  to  6.38%  as  of  December 31, 1997, with an average term to the next
repricing  date  of 253 days as of December 31, 1998, compared to 110 days as of
December  31, 1997.  The increase in the number of days until the next repricing
of  the ARMs is primarily due to the hybrid loans acquired by the Company during
1998,  which,  in  general,  do  not  reprice for three to five years from their
origination  date  and have an average remaining fixed rate period of 4.3 years.
The current yield includes the impact of the amortization of applicable premiums
and  discounts, the cost of hedging, the amortization of the deferred gains from
hedging  activity  and  the  impact  of  principal  payment  receivables.

The  reduction  in  the yield as of December 31, 1998,  compared to December 31,
1997,  is  primarily because of a combination of a lower average interest coupon
on  the  ARM  portfolio  by  0.28%,  as stated above, and the higher rate of ARM
portfolio prepayments as of the end of 1998 compared to the end of 1997.  During
the  fourth  quarter of 1998 the rate of prepayments had slowed to 29%, but this
was  higher  than  the  24%  experienced during the fourth quarter of 1997.  The
higher level of prepayments increased the amount of premium amortization expense
and increased the impact of non-interest earning assets in the form of principal
payment  receivables.  Higher  premium  amortization  and  a  higher  balance of
principal  payment  receivables decreased the ARM portfolio yield by 0.24% as of
the  end  of  1998  compared  to  the  end  of  1997.


                                       22
<PAGE>
The  following  table  presents various characteristics of the Company's ARM and
Hybrid ARM loan portfolio as of December 31, 1998.  This information pertains to
both  the loans held for securitization and the loans held as collateral for the
callable  AAA  notes  payable.

<TABLE>
<CAPTION>
                ARM AND HYBRID ARM LOAN PORTFOLIO CHARACTERISTICS

                              Average      High       Low
                             ---------  -----------  ------
<S>                          <C>        <C>          <C>
  Unpaid principal balance.  $277,276   $3,450,000   $ 278 
  Coupon rate on loans. . .      7.50%        9.63%   5.00%
  Pass-through rate . . . .      7.15%        9.23%   4.73%
  Pass-through margin . . .      2.20%        5.18%   0.48%
  Lifetime cap. . . . . . .     13.04%       16.75%   9.75%
  Original Term (months). .       333          480     120 
  Remaining Term (months) .       319          358      93 
</TABLE>
<TABLE>
<CAPTION>
<S>                           <C>             <C>                       <C>
  Geographic Distribution (Top 5 States):     Property type:
    California . . . . . . .  21.87%            Single-family           65.23%
    Florida. . . . . . . . .  12.96             DeMinimus PUD           20.00 
    Georgia. . . . . . . . .   7.06             Condominium              9.59 
    New York . . . . . . . .   6.96             Other                    5.18 
    Colorado . . . . . . . .   4.42

  Occupancy status:. . . . .                  Loan purpose:
    Owner occupied . . . . .  84.14%            Purchase                57.60%
    Second home. . . . . . .  11.38             Cash out refinance      23.78
    Investor . . . . . . . .   4.48             Rate & term refinance   18.62

  Documentation type:. . . .                  Periodic Cap:
    Full/Alternative . . . .  95.73%            None                    49.04%
    Other. . . . . . . . . .   4.27             2.00%                   49.33 
                                                0.50%                    1.63 
  Average effective original
  loan-to-value: . . . . . .  67.55%
</TABLE>

During the year ended December 31, 1998, the Company purchased $1.502 billion of
ARM  securities,  93.7% of which were High Quality assets, and $1.092 billion of
ARM loans generally originated to "A" quality underwriting standards or seasoned
loans  with  over  five  years  of good payment history and/or low loan-to-value
ratios.  Of  the  ARM assets acquired during 1998, approximately 33% were Hybrid
ARMs,  32%  were indexed to LIBOR, 13% were indexed to U.S. Treasury bill rates,
12%  were  indexed to a Cost of Funds Index, 9% were indexed to a Certificate of
Deposit  Index  and the remaining 1% to other indices.  During 1998, the Company
began  the  acquisition  of Hybrid ARM assets that have an interest rate that is
fixed for an initial period of time, generally 3 to 5 years, and then convert to
an  adjustable-rate  for  the  balance  of  the  term  of the loan.  The Company
emphasized  purchasing assets during 1998 at substantially lower prices relative
to  par  in  order  to  reduce the potential impact of future prepayments.  As a
result,  the  Company emphasized the acquisition of ARM and Hybrid ARM loans and
high  quality  floating  rate  collateralized mortgage and bond obligations.  In
doing  so, the average premium paid for ARM assets acquired in 1998 was 1.09% of
par as compared to 3.29% of par in 1997 when the Company emphasized the purchase
of  seasoned  ARM  assets.

The  Company  sold  ARM  assets in the amount of $932.3 million at a net loss of
$278,000  during  1998.  As  discussed  earlier,  a large portion of these sales
occurred  in  the  fourth  quarter  during a period of time when liquidity was a
problem for the mortgage finance industry.  During this period, the Company sold
$421.2  million  of  ARM  securities  at a net loss of $4.1 million.  During the
prior  nine  months,  the Company had sold $511.1 million of ARM assets at a net
gain  of $3.8 million.  These sales during the first nine months of 1998 reflect
the  Company's desire to manage the portfolio with a view to enhancing the total
return of the portfolio.  The Company monitors the performance of its individual
ARM  assets and generally sells an asset when there is an opportunity to replace
it  with  an  ARM  asset  that  has  an  expected higher long-term yield or more
attractive  interest  rate  characteristics.  The  Company  is  presented  with
investment  opportunities  in  the  ARM  assets  market  on  a  daily  basis and
management  evaluates such opportunities against the performance of its existing
portfolio.  At  times,  the  Company  is  able to identify opportunities that it
believes  will  improve  the total return of its portfolio by replacing selected
assets.  In  managing  the  portfolio,  the  Company may realize either gains or
losses  in  the  process  of  replacing  selected  assets.


                                       23
<PAGE>
For the quarter ended December 31, 1998, the Company's mortgage assets paid down
at an approximate average annualized constant prepayment rate of 29% compared to
24%  during  the  same  period of 1997.  The annualized constant prepayment rate
averaged  approximately  31% during the full year of 1998 compared to 22% during
1997.  When  prepayment  experience  exceeds  expectations  due  to  sustained
increased  prepayment  activity, the Company has to amortize its premiums over a
shorter  time  period, resulting in a reduced yield to maturity on the Company's
ARM  assets.  Conversely,  if  actual  prepayment  experience  is  less than the
assumed  constant  prepayment rate, the premium would be amortized over a longer
time  period, resulting in a higher yield to maturity.  The Company monitors its
prepayment  experience on a monthly basis in order to adjust the amortization of
the  net  premium,  as  appropriate.

The  fair  value  of  the  Company's  portfolio  of  ARM  assets  classified  as
available-for-sale  declined by 2.10% from a negative adjustment of 0.52% of the
portfolio  as  of  December  31,  1997,  to a negative adjustment of 2.62% as of
December 31, 1998.  This price decline was primarily because of a decline in the
levels of liquidity in the mortgage market, the impact of market difficulties in
financing  mortgage  assets,  a  widening of credit spreads relative to treasury
yields  due  to uncertainties regarding future economic activity in the U.S. and
global  economies  and because of increased future prepayment expectations which
have  the  effect of shortening the average life of the Company's ARM assets and
decreasing  their  fair  value.  The  amount  of the negative adjustment to fair
value  on  the  ARM assets classified as available-for-sale increased from $21.7
million  as  of December 31, 1997, to $83.2 million as of December 31, 1998.  As
of  December  31,  1998,  all  of the Company's ARM securities are classified as
available-for-sale  and  are  carried  at  their  fair  value.

The Company has purchased Cap Agreements in order to limit its exposure to risks
associated  with  the  lifetime  interest  rate  caps  of  its ARM assets should
interest  rates  rise  above specified levels.  The Cap Agreements act to reduce
the  effect  of  the  lifetime or maximum interest rate cap limitation.  The Cap
Agreements  purchased  by  the Company will allow the yield on the ARM assets to
continue  to rise in a high interest rate environment just as the Company's cost
of  borrowings  would  continue  to  rise,  since the borrowings do not have any
interest rate cap limitation.  At December 31, 1998, the Cap Agreements owned by
the  Company  had a remaining notional balance of $4.026 billion with an average
final  maturity of 2.3 years, compared to a remaining notional balance of $4.156
billion  with  an  average  final  maturity  of  3.1 years at December 31, 1997.
Pursuant  to  the  terms  of  the  Cap Agreements, the Company will receive cash
payments  if the one-month, three-month or six-month LIBOR index increases above
certain  specified  levels,  which  range  from  7.50%  to  13.00%  and  average
approximately  10.10%.  The  fair  value  of  these Cap Agreements also tends to
increase  when  general  market interest rates increase and decrease when market
interest  rates  decrease, helping to partially offset changes in the fair value
of  the  Company's  ARM assets.  At December 31, 1998, the fair value of the Cap
Agreements  was  $1.5  million, $6.8 million less than the amortized cost of the
Cap  Agreements.


                                       24
<PAGE>
The  following  table  presents  information  about  the Company's Cap Agreement
portfolio  as  of  December  31,  1998:

<TABLE>
<CAPTION>
                    CAP AGREEMENTS STRATIFIED BY STRIKE PRICE
                          (Dollar amounts in thousands)

   Hedged     Weighted    Cap Agreement                    Weighted
 ARM Assets    Average      Notional                        Average
Balance (1)   Life Cap     Balance (2)    Strike Price   Remaining Term
- ------------  ---------  ---------------  -------------  --------------
<S>           <C>        <C>              <C>            <C>
$    439,159      9.12%  $       433,261          7.50%       1.3 Years
     533,267     10.13           534,804          8.00              3.3
     175,811     10.70           181,896          8.50              1.2
     276,916     11.22           274,910          9.00              1.0
     144,468     11.38           144,819          9.50              1.8
     318,654     11.78           315,879         10.00              3.4
     428,068     12.09           432,183         10.50              1.9
     363,355     12.48           361,297         11.00              2.9
     553,091     13.06           554,112         11.50              3.5
     344,475     14.20           538,616         12.00              2.1
      49,410     16.41           164,969         12.50              1.4
           -         -            89,283         13.00              1.1
- ------------  ---------  ---------------  -------------  --------------
$  3,626,674     11.70%  $     4,026,029         10.10%       2.3 Years
============  =========  ===============  =============  ==============
<FN>
- ------------
(1)  Excludes  ARM  assets  that  do  not have life caps or are hybrids that are
match  funded  during  a  fixed  rate  period,  in accordance with the Company's
investment  policy.
(2)  As  of  December  31,  1998,  the  Company  was $399.4 million over hedged,
primarily because of the ARM asset sales that occurred during the fourth quarter
of  1998.  The  Company  has  retained  these Cap Agreements to hedge its future
acquisitions  which it expects to make during 1999.  The retained Cap Agreements
have  a  carrying  value  of  $0.
</TABLE>

As  of  December  31,  1998, the Company was a counterparty to nineteen interest
rate  swap  agreements  ("Swaps") having an aggregate notional balance of $1.473
billion.  As  of  year-end, these Swaps had a weighted average remaining term of
16.5  months.  In accordance with these Swaps, the Company will pay a fixed rate
of  interest  during  the  term of these Swaps and receive a payment that varies
monthly  with  the  one-month  LIBOR  rate.  As  a result of entering into these
Swaps,  the  Company  has  reduced  the interest rate variability of its cost to
finance its ARM assets by increasing the average period until the next repricing
of  its  borrowings  from  26  days  to  204 days.  Fourteen of these Swaps were
entered  into  in  connection with the Company's acquisition of Hybrid ARM loans
and  commitments  to purchase Hybrid ARM loans.  These fourteen Swaps that hedge
the  fixed rate portion of the Company's Hybrid ARM loans (to within one year of
the  first  interest  rate  reset)  had  a  notional  balance of $523 million at
year-end  and  an  average maturity of 44.0 months.  The other five swaps with a
notional  balance  of  $950  million  were  entered  into  for  the  purpose  of
lengthening the average next re-pricing date of the Company's borrowings to more
closely match the re-pricing characteristics of the Company's ARM assets.  These
five  swaps  mature  during  the  first  quarter  of  1999.

RESULTS  OF  OPERATIONS  -  1998  COMPARED  TO  1997

For  the year ended December 31, 1998, the Company's net income was $22,695,000,
or $0.75 per share (Basic EPS), based on a weighted average of 21,488,000 shares
outstanding.  That  compares  to  $41,402,000,  or  $1.95 per share (Basic EPS),
based  on a weighted average of 18,048,000 shares outstanding for the year ended
December  31,  1997.  Net  interest  income  for  the  year totaled $31,040,000,
compared  to  $49,064,000  for  the same period in 1997.  Net interest income is
comprised  of  the  interest  income  earned  on  portfolio assets less interest
expense  from  borrowings.  During  1998, the Company recorded a net loss on the
sale  of  ARM  securities of $278,000 as compared to a gain of $1,189,000 during
1997.  Additionally,  during  1998,  the  Company  reduced  its earnings and the
carrying  value  of  its ARM assets by reserving $2,032,000 for potential credit
losses,  compared  to  $886,000  during 1997.  During 1998, the Company incurred
operating  expenses  of  $6,035,000,  consisting  of  a  base  management fee of
$4,142,000,  a performance-based fee of $759,000 and other operating expenses of
$1,134,000.  During 1997, the Company incurred operating expenses of $7,965,000,
consisting  of  a  base management fee of $3,664,000, a performance-based fee of
$3,363,000  and  other operating expenses of $938,000.  Total operating expenses
decreased as a percentage of average assets to 0.13% for 1998, compared to 0.21%
for  1997,  primarily due to the elimination of the performance-based fee during
the  last  three  quarters  of  1998.


                                       25
<PAGE>
The  Company's  return  on  average  common  equity was 4.80% for the year ended
December  31, 1998 compared to 12.72% for the year ended December 31, 1997.  The
primary  reasons for the lower return on average common equity are the Company's
lower interest rate spread, discussed further below and the net loss recorded in
1998  on  the  sale  of  ARM  securities,  which  were partially offset by lower
operating  expenses.

The  table below highlights the historical trend and the components of return on
average  common equity (annualized) and the 10-year U. S. Treasury average yield
during  each  respective  quarter  which is applicable to the computation of the
performance  fee:

<TABLE>
<CAPTION>
                                      COMPONENTS OF RETURN ON AVERAGE COMMON EQUITY (1)

                                                                                                                  ROE in
                                                                                                                 Excess of
                  Net                 Gain (Loss)                                            Net       10-Year    10-Year
               Interest    Provision    on ARM       G & A      Performance   Preferred    Income/    US Treas.   US Treas.
For The         Income/   For Losses/   Sales/   Expense (2)/       Fee/      Dividend/     Equity     Average     Average
Quarter Ended   Equity       Equity     Equity      Equity         Equity       Equity      (ROE)       Yield       Yield
- -------------  ---------  ------------  -------  -------------  ------------  ----------  ----------  ----------  ----------
<S>            <C>        <C>           <C>      <C>            <C>           <C>         <C>         <C>         <C>
Mar 31, 1996.     13.37%            -     0.03%          1.04%         1.27%          -       11.08%       5.90%       5.18%
Jun 30, 1996.     13.14%            -        -           1.00%         0.92%          -       11.22%       6.72%       4.50%
Sep 30, 1996.     13.42%         0.34%    0.88%          1.03%         1.07%          -       11.86%       6.78%       5.08%
Dec 31, 1996.     14.99%         1.32%    1.38%          1.46%         1.23%          -       12.37%       6.35%       6.02%
Mar 31, 1997.     18.85%         0.32%    0.01%          1.65%         1.43%       2.07%      13.40%       6.55%       6.85%
Jun 30, 1997.     19.48%         0.34%    0.03%          1.81%         1.25%       2.67%      13.45%       6.71%       6.74%
Sep 30, 1997.     17.66%         0.30%    0.45%          1.64%         1.24%       2.23%      12.70%       6.26%       6.44%
Dec 31, 1997.     15.62%         0.33%    1.06%          1.59%         1.01%       2.12%      11.63%       5.92%       5.71%
Mar 31, 1998.     14.13%         0.48%    1.89%          1.62%         0.94%       2.06%      10.91%       5.60%       5.31%
Jun 30, 1998.      9.15%         0.53%    1.76%          1.58%         0.00%       1.96%       6.83%       5.60%       1.23%
Sep 30, 1998.      6.82%         0.66%    0.89%          1.54%         0.00%       1.97%       3.54%       5.24%      -1.70%
Dec 31, 1998.      7.27%         0.76%   -4.88%          1.57%         0.00%       2.01%      -1.95%       4.66%      -6.61%
<FN>
- -------------
(1)     Average  common  equity  excludes  unrealized  gain  (loss)  on  available-for-sale  ARM  securities.
(2)     Excludes  performance  fees.
</TABLE>

The  decline in the Company's return on common equity from the fourth quarter of
1997  to  the  fourth quarter of 1998 is primarily due to the decline in the net
interest  spread  between  the  Company's  interest-earning  assets  and
interest-bearing  liabilities, an increase in the Company's provision for losses
and  the  impact  of  a  net  loss on ARM sales as compared to a net gain on ARM
sales.  This  decline in net return on common equity was partially offset by the
elimination  of  the performance-based fee.  The decline in the Company's return
on common equity from the third quarter of 1998 to the fourth quarter of 1998 is
primarily due to the impact of a net loss on ARM sales as compared to a net gain
on  ARM  sales  and  an  increase  in  the Company's provision for losses.  This
decline  was  partially offset by an increase in the net interest spread between
the  Company's  interest-earning  assets  and  interest-bearing  liabilities.


                                       26
<PAGE>
The following table presents the components of the Company's net interest income
for  the  years  ended  December  31,  1998  and  1997:

<TABLE>
<CAPTION>
                   COMPARATIVE NET INTEREST INCOME COMPONENTS
                          (Dollar amounts in thousands)

                                          1998       1997
                                        ---------  ---------
<S>                                     <C>        <C>
  Coupon interest income on ARM assets  $335,983   $271,170 
  Amortization of net premium. . . . .   (46,101)   (21,343)
  Amortization of Cap Agreements . . .    (5,444)    (5,313)
  Amort. of deferred gain from hedging     1,889      1,992 
  Cash and cash equivalents. . . . . .       705      1,215 
                                        ---------  ---------
    Interest income. . . . . . . . . .   287,032    247,721 
                                        ---------  ---------

  Reverse repurchase agreements. . . .   251,462    197,006 
  Callable AAA notes payable . . . . .     2,811          - 
  Other borrowings . . . . . . . . . .       632        969 
  Interest rate swaps. . . . . . . . .     1,087        682 
                                        ---------  ---------
    Interest expense . . . . . . . . .   255,992    198,657 
                                        ---------  ---------

  Net interest income. . . . . . . . .  $ 31,040   $ 49,064 
                                        =========  =========
</TABLE>

As  presented in the table above, the Company's net interest income decreased by
$18.0  million  in  1998 compared to 1997, primarily because the amortization of
net premium increased by $24.8 million.  In 1998 the amortization of net premium
was  13.7%  of coupon interest income on ARM assets as compared to 7.9% in 1997,
reflecting,  in  part, the increased rate of ARM prepayments in 1998 as compared
to  1997.

The  following  table  reflects  the  average  balances for each category of the
Company's  interest  earning  assets  as  well as the Company's interest bearing
liabilities,  with  the  corresponding effective rate of interest annualized for
the  years  ended  December  31,  1998  and  1997:

<TABLE>
<CAPTION>
                               AVERAGE BALANCE AND RATE TABLE
                               (Dollar amounts in thousands)

                                              For the Year Ended       For the Year Ended
                                               December 31, 1998       December  31,  1997
                                            -----------------------  ----------------------
                                              Average    Effective    Average    Effective
                                              Balance       Rate      Balance       Rate
                                            -----------  ----------  ----------  ----------
<S>                                         <C>          <C>         <C>         <C>
  Interest Earning Assets:
    Adjustable-rate mortgage assets. . . .  $4,800,772        5.96%  $3,755,064       6.56%
    Cash and cash equivalents. . . . . . .      16,214        4.35       21,774       5.57 
                                            -----------  ----------  ----------  ----------
                                             4,816,986        5.96    3,776,838       6.56 
                                            -----------  ----------  ----------  ----------
  Interest Bearing Liabilities:
    Borrowings . . . . . . . . . . . . . .   4,430,167        5.78    3,446,913       5.76 
                                            -----------  ----------  ----------  ----------
  Net Interest Earning Assets and Spread .  $  386,819        0.18%  $  329,925       0.80%
                                            ===========  ==========  ==========  ==========

  Yield on Net Interest Earning Assets (1)                    0.64%                   1.30%
                                                         ==========              ==========
<FN>
(1)     Yield  on  Net  Interest  Earning  Assets  is  computed  by dividing annualized net
interest  income  by  the  average  daily  balance  of  interest  earning  assets.
</TABLE>

As  a  result of the yield on the Company's interest-earning assets declining to
5.96%  during  1998  from  6.56%  during  1997  and  the Company's cost of funds
increasing  to  5.78%  during  1998  from 5.76% during 1997, net interest income
decreased by $18,024,000.  This decrease in net interest income is a combination
of rate and volume variances.  There was a combined unfavorable rate variance of
$23,332,000,  which  was  almost  entirely  the  result  of a lower yield on the
Company's ARM assets portfolio and other interest-earning assets.  The increased
average size of the Company's portfolio during 1998 compared to 1997 contributed
to  higher net interest income in the amount of $5,310,000.  The average balance
of the Company's interest-earning assets was $4.817 billion during 1998 compared
to  $3.777  billion  during  1997  --  an  increase  of  28%.


                                       27
<PAGE>
The  following  table  highlights  the components of net interest spread and the
annualized  yield  on  net interest-earning assets as of each applicable quarter
end:

<TABLE>
<CAPTION>

                COMPONENTS OF NET INTEREST SPREAD AND YIELD ON NET INTEREST EARNING ASSETS (1)
                                         (Dollar amounts in millions)

                Average                ARM Assets             Yield on                      Yield on
                           ----------------------------------
                Interest   Wgt. Avg.    Weighted              Interest              Net    Net Interest
  As of the     Earning  Fully Indexed   Average      Yield    Earning   Cost of  Interest   Earning
Quarter Ended    Assets     Coupon       Coupon      Adj. (2)  Assets    Funds     Spread    Assets
- -------------  ----------  --------  --------------  --------  -------  --------  --------  --------- 
<S>            <C>         <C>       <C>             <C>       <C>      <C>       <C>       <C>
Mar 31, 1996.  $  2,025.8     7.56%           7.48%     0.99%    6.49%     5.60%     0.89%      1.32%
Jun 30, 1996.     2,248.2     7.83%           7.28%     0.85%    6.43%     5.59%     0.84%      1.32%
Sep 30, 1996.     2,506.0     7.80%           7.31%     0.80%    6.51%     5.71%     0.80%      1.32%
Dec 31, 1996.     2,624.4     7.61%           7.57%     0.93%    6.64%     5.72%     0.92%      1.34%
Mar 31, 1997.     2,950.6     7.93%           7.53%     0.89%    6.65%     5.67%     0.98%      1.54%
Jun 30, 1997.     3,464.1     7.75%           7.57%     0.90%    6.67%     5.77%     0.90%      1.39%
Sep 30, 1997.     4,143.7     7.63%           7.65%     1.07%    6.58%     5.79%     0.79%      1.22%
Dec 31, 1997.     4,548.9     7.64%           7.56%     1.18%    6.38%     5.91%     0.47%      0.96%
Mar 31, 1998.     4,859.7     7.47%           7.47%     1.23%    6.24%     5.74%     0.50%      0.92%
Jun 30, 1998.     4,918.3     7.51%           7.44%     1.50%    5.94%     5.81%     0.13%      0.56%
Sep 30, 1998.     4,963.7     6.97%           7.40%     1.52%    5.88%     5.78%     0.09%      0.46%
Dec 31, 1998.     4,526.2     6.79%           7.28%     1.42%    5.86%     5.94%    -0.08%      0.61%
<FN>
- ------------
(1)     Yield  on  Net  Interest  Earning Assets is computed by dividing annualized net interest income by the
average  daily  balance  of  interest  earning  assets.
(2)     Yield  adjustments  include  the  impact  of  amortizing  premiums  and discounts, the cost of hedging
activities,  the  amortization  of  deferred gains from hedging activities and the impact of principal payment
receivables.  The  following  table presents these components of the yield adjustments for the dates presented
in  the  table  above:
</TABLE>
<TABLE>
<CAPTION>
               COMPONENTS OF THE YIELD ADJUSTMENTS  ON ARM ASSETS

                           Impact of                Amort. of
               Premium/    Principal              Deferred Gain      Total
As of the      Discount    Payments     Hedging    from Hedging      Yield
Quarter Ended   Amort.    Receivable   Activity      Activity     Adjustment
- -------------  ---------  -----------  ---------  --------------  -----------
<S>            <C>        <C>          <C>        <C>             <C>
Mar 31, 1996.      0.77%        0.11%      0.31%         (0.20)%        0.99%
Jun 30, 1996.      0.67%        0.07%      0.27%         (0.16)%        0.85%
Sep 30, 1996.      0.57%        0.08%      0.25%         (0.10)%        0.80%
Dec 31, 1996.      0.69%        0.09%      0.23%         (0.08)%        0.93%
Mar 31, 1997.      0.63%        0.13%      0.19%         (0.07)%        0.89%
Jun 30, 1997.      0.66%        0.13%      0.16%         (0.05)%        0.90%
Sep 30, 1997.      0.85%        0.12%      0.15%         (0.05)%        1.07%
Dec 31, 1997.      0.94%        0.14%      0.14%         (0.04)%        1.18%
Mar 31, 1998.      0.98%        0.16%      0.13%         (0.04)%        1.23%
Jun 30, 1998.      1.24%        0.17%      0.13%         (0.04)%        1.50%
Sep 30, 1998.      1.25%        0.18%      0.13%         (0.04)%        1.52%
Dec 31, 1998.      1.18%        0.14%      0.14%         (0.04)%        1.42%
</TABLE>

As  of  December  31,  1998,  the  Company's  yield on its ARM assets portfolio,
including  the impact of the amortization of premiums and discounts, the cost of
hedging, the amortization of deferred gains from hedging activity and the impact
of  principal  payment  receivables, was 5.86%, compared to 6.38% as of December
31,  1997-- a decrease of 0.52%.  The Company's cost of funds as of December 31,
1998,  was  5.94%,  compared  to 5.91% as of December 31, 1997 -- an increase of
0.03%.  As  a  result  of these changes, the Company's net interest spread as of
December  31,  1998  was -0.08%, compared to 0.47% as of December 31, 1997.  The
decline in the net interest spread is largely attributable to the decline in the
ARM  portfolio yield which is primarily the result of the lower average interest
coupon  and  the  higher  level  of  premium  amortization.  The increase in the
Company's  cost  of  funds as of year end is generally the impact of the rate on
the  newly issued callable AAA notes payable.  The notes were issued on December
18,  1998 at a time when finance rates are generally seasonably high, reflecting
the  mortgage  finance  market's reluctance to finance assets over year-end, and
the  notes  were  issued  at a time when mortgage finance spreads were unusually
wide  due  to  the liquidity crises discussed earlier.   Subsequent to year-end,
the rate on the callable AAA notes, which floats with one-month LIBOR, decreased
by  0.68%.


                                       28
<PAGE>
The  Company's  net  interest spread declined from 0.47% as of December 31, 1997
to  -0.08%  as  of  December  31,  1998.  The primary reasons for these declines
continues  to  be the relationship between the one-year U. S. Treasury yield and
LIBOR  and  the  impact  of the increased rate of ARM prepayments as well as the
impact  of  issuing the callable AAA notes close to year-end.  From December 31,
1997  to  December  31,  1998,  the  one-year  U.S.  Treasury  yield declined by
approximately  0.98%,  from  5.51% to 4.53%, while LIBOR rates applicable to the
Company's  borrowings  decreased  by only 0.70%, from 5.77% to 5.07%, creating a
negative  index  spread as of December 31, 1998 of -0.54% compared to a negative
index  spread  as  of  December  31,  1997  of -0.26%.  As of December 31, 1998,
approximately 35% of the Company's ARM assets were indexed to the one-year U. S.
Treasury  bill  yield, down from approximately 49% as of December 31, 1997, and,
therefore,  the  yield  on  such assets declined with the index.  To put this in
historical  perspective,  the  one-year U.S. Treasury bill yield had a spread of
- -0.26%  to the average of the one- and three-month LIBOR rate as of December 31,
1997,  compared  to  having  a  spread  of -0.02% at December 31, 1996, -.06% on
average  during  1997, 0.04% on average during 1996 and -0.07% on average during
1995.  For the five-year period from 1993 to 1997, the average spread was 0.15%.
The  average  spread  during  the three month period ended December 31, 1998 was
- -0.93%,  which  was  substantially  worse  than  the  average  spread during the
previous  quarter  of  -0.53%  or in the second quarter of 1998 when the average
spread  was  -0.27%.  The  Company  does  not  know  when or if the relationship
between  the  one-year  U.  S.  Treasury  bill  yield  and  LIBOR will return to
historical  norms,  but  the  Company's  spreads are expected to improve if that
occurs.  As  of  the middle of March 1999, the one-year U.S. Treasury bill yield
and  LIBOR spread had improved back to approximately -.25%.  The Company is also
continuing  to  decrease  its  exposure  to  the  one-year  U. S. Treasury/LIBOR
relationship by reducing the portion of the portfolio indexed to the one-year U.
S.  Treasury  rate  and  financed with LIBOR.  The Company's ARM portfolio yield
also  was lower as of December 31, 1998 compared to December 31, 1997 because of
an  increase in the amortization of the net premium on ARM assets which reflects
an increase in the average rate of prepayments on the ARM portfolio.  During the
fourth  quarter  of  1998,  the average prepayment rate was 29%, compared to 24%
during  the  comparable  period in 1997.  The impact of this was to increase the
average  amount of non-interest-earning assets in the form of principal payments
receivable  as  well  as to increase the amortization expense related to writing
off  the  Company's premiums and discounts.  The Company generally amortizes its
premiums  and  discounts on a monthly basis based on the most recent three-month
average  of  the  prepayment  rate  of  its  ARM  assets,  thereby adjusting its
amortization  to  current  market conditions, which is reflected in the yield of
the  ARM  portfolio.  As  of  December 31, 1998, the yield adjustment related to
premium  amortization  amounted  to  1.18%  compared to 0.94% as of December 31,
1997.  As  discussed  above, the Company's net spread of -.08% also reflects the
cost of the callable AAA notes which were issued on December 18, 1998 and had an
interest rate of 6.32% as of year-end, which has subsequently declined to a rate
of  5.64%  in  January  and  which  will continue to float with one-month LIBOR.

The  Company's  provision for losses has increased with the acquisition of whole
loans.  The provision for loan losses is based on an annualized rate of 0.15% on
the  outstanding  principal  balance  of  loans as of each month-end, subject to
certain  adjustments as discussed above.  As of December 31, 1998, the Company's
whole  loans,  including  those  held  as  collateral for the AAA notes payable,
accounted for 24.5% of the Company's portfolio of ARM assets compared to 2.6% as
of  December  31,  1997.  To  date,  the  Company has not experienced any actual
losses  in its whole loan portfolio, but based on industry standards, losses are
expected  and  are  being  provided  for  as  the  portfolio  ages.

During  1998, the Company realized a net loss from the sale of ARM securities in
the  amount  of $278,000 compared to a gain of $1,189,000 during 1997.  The 1998
sales generally fall into two categories.  During the first nine months of 1998,
the  Company  realized  a  net  gain  on  the  sale  of ARM assets in the amount
$3,780,000  as  part of the Company's ongoing portfolio management.  These sales
reflect  the  Company's  desire to manage the portfolio with a view to enhancing
the  total  return  of the portfolio over the long-term while generating current
earnings  during  this  period  of fast prepayments and narrow interest spreads.
The  Company  monitors  the  performance  of  its  individual  ARM  assets  and
selectively  sells  an  asset when there is an opportunity to replace it with an
ARM  asset  that  has  an  expected  higher  long-term  yield or more attractive
interest  rate  characteristics.  The  Company sold $511.8 million of ARM assets
during  the  first nine months of 1998, most which were either indexed to a Cost
of  Funds index, the one-year U. S. Treasury index or were prepaying faster than
expected.  During  the  first nine months of 1998 when the Company sold selected
assets,  it was able to reinvest the proceeds in ARM assets that were indexed to
indices  preferred  by  the  Company and at prices that reflected current market
assumptions  regarding  prepayments speeds and interest rates and thus far, as a
whole, they have been performing better than the portfolio acquired before 1998.
During  the  fourth  quarter  of  1998,  the Company sold assets for the primary
purpose  of maintaining adequate levels of liquidity at a time when the mortgage
finance  market  experienced  a  sudden  liquidity crises and, thus, was able to
avoid  the  forced  liquidation  of  any  of  its  assets  by  mortgage  finance
counterparties.  However, the Company realized a net loss of $4,059,000 on these
sales.  Although  the  Company  is never pleased when it has to sell assets at a
loss,  the  Company  was  very pleased with the response of its mortgage finance
counterparties  to  the high credit quality and highly liquid characteristics of
the  Company's  ARM  portfolio in that all of the Company's counterparties, upon
review  of  the  company's  ARM  portfolio and investment policies, continued to
provide  financing  at  reasonable collateral values and reasonable requirements
for  over  collateralization.


                                       29
<PAGE>
As a REIT, the Company is required to declare dividends amounting to 85% of each
year's  taxable  income  by  the  end of each calendar year and to have declared
dividends  amounting  to  95% of its taxable income for each year by the time it
files  its  applicable  tax  return  and,  therefore,  generally  passes through
substantially  all of its earnings to shareholders without paying federal income
tax  at  the  corporate  level.  As  of  December  31,  1998,  the  Company  had
distributed all of its cumulative taxable income to its shareholders.  Since the
Company,  as a REIT, pays its dividends based on taxable earnings, the dividends
may  at  times  be  more  or  less  than reported earnings.  The following table
provides  a  reconciliation  between the Company's earnings as reported based on
generally accepted accounting principles and the Company's taxable income before
its'  common  dividend  deduction:

<TABLE>
<CAPTION>
           RECONCILIATION OF REPORTED NET INCOME TO TAXABLE NET INCOME
                          (Dollar amounts in thousands)

                                            Years Ending December 31,
                                            -------------------------
                                                 1998      1997
                                               --------  --------
<S>                                            <C>       <C>
Net income. . . . . . . . . . . . . . . . . .  $22,695   $41,402 
 Additions:
 Provision for credit losses. . . . . . . . .    2,032       886 
 Net compensation related items . . . . . . .      165      (195)
 Non-deductible capital losses. . . . . . . .      278         - 
   Deductions:
        Dividend on Series A Preferred Shares   (5,009)   (6,251)
       Actual credit losses on ARM securities   (1,766)      (96)
                                               --------  --------
Taxable net income. . . . . . . . . . . . . .  $18,395   $35,746 
                                               ========  ========
</TABLE>

On  August  17,  1998,  the  Company  announced  that its Board of Directors had
approved  a  rescheduling  of  the  Company's  quarterly  board meetings and the
declaration, record and payment dates of its regular cash dividend on its common
stock.  Under the new schedule, the Board of Directors will meet after the close
of  each quarter end, so the Board can review actual quarterly financial results
as  they  consider  the  declaration  of  common dividends.  This action is also
expected  to provide a modest benefit to the financial results of the Company as
the  Company  will  be  able  to  retain  earnings  over each quarter end and to
leverage  this  additional  capital  for  an extended period of time, generating
additional  income for shareholders when the additional assets are invested at a
positive  effective  margin.  This  action does not effect the dividend dates in
connection  with  the  Company's Series A 9.68% Cumulative Convertible Preferred
Shares.

For  the year ended December 31, 1998, the Company's ratio of operating expenses
to  average  assets was 0.13% compared to 0.21% for 1997.  The Company's expense
ratios  are among the lowest of any company investing in mortgage assets, giving
the Company what it believes to be a significant competitive advantage over more
traditional  mortgage  portfolio  lending institutions such as banks and savings
and  loans.  This competitive advantage enables the Company to operate with less
risk,  such  as  credit and interest rate risk, and still generate an attractive
long-term  return  on  equity  when  compared to these more traditional mortgage
portfolio  lending  institutions.  The  Company  pays the Manager an annual base
management  fee, generally based on average shareholders' equity, not assets, as
defined  in  the  Management  Agreement,  payable monthly in arrears as follows:
1.1%  of  the  first  $300 million of Average Shareholders' Equity, plus 0.8% of
Average  Shareholders'  Equity above $300 million.  Since this management fee is
based  on shareholders' equity and not assets, this fee increases as the Company
successfully  accesses  capital markets and raises additional equity capital and
is,  therefore,  managing  a  larger amount of invested capital on behalf of its
shareholders.  In  order  for the Manager to earn a performance fee, the rate of
return  on the shareholders' investment, as defined in the Management Agreement,
must  exceed the average ten-year U.S. Treasury rate during the quarter plus 1%.
During  1998, as the Company's return on shareholders' equity declined, compared
to  1997,  the  performance fee also declined, to an annualized 0.02% of average
assets  compared to 0.09% during 1997.  As presented in the following table, the
performance  fee is a variable expense that fluctuates with the Company's return
on  shareholders'  equity  relative  to  the average 10-year U.S. Treasury rate.


                                       30
<PAGE>
The  following  table  highlights the quarterly trend of operating expenses as a
percent  of  average  assets:

<TABLE>
<CAPTION>
                       ANNUALIZED OPERATING EXPENSE RATIOS

               Management Fee &         Total
For The         Other Expenses/   Performance Fee/   G & A Expense/
Quarter Ended   Average Assets     Average Assets    Average Assets
- -------------  -----------------  -----------------  ---------------
<S>            <C>                <C>                <C>
Mar 31, 1996.              0.09%              0.12%            0.21%
Jun 30, 1996.              0.10%              0.09%            0.19%
Sep 30, 1996.              0.10%              0.10%            0.20%
Dec 31, 1996.              0.13%              0.11%            0.24%
Mar 31, 1997.              0.14%              0.11%            0.25%
Jun 30, 1997.              0.13%              0.09%            0.22%
Sep 30, 1997.              0.12%              0.09%            0.21%
Dec 31, 1997.              0.12%              0.05%            0.17%
Mar 31, 1998.              0.10%              0.06%            0.16%
Jun 30, 1998.              0.10%              0.00%            0.10%
Sep 30, 1998.              0.10%              0.00%            0.10%
Dec 31, 1998.              0.11%              0.00%            0.11%
</TABLE>

RESULTS  OF  OPERATIONS  -  1997  COMPARED  TO  1996

For  the year ended December 31, 1997, the Company's net income was $41,402,000,
or $1.95 per share (Basic EPS), based on a weighted average of 18,047,955 shares
outstanding.  That  compares  to  $25,737,000,  or  $1.73 per share (Basic EPS),
based  on a weighted average of 14,873,700 shares outstanding for the year ended
December  31,  1996.  This  61%  increase  in  earnings  --  a 13% increase on a
per-share  basis -- was achieved despite a 21% increase in the average number of
shares  outstanding  during  the  two periods.  Net interest income for the year
totaled  $49,064,000,  compared  to  $30,345,000 for the same period in 1996, an
increase of 62%.  Net interest income is comprised of the interest income earned
on mortgage investments less interest expense from borrowings.  During 1997, the
Company  recorded a gain on the sale of ARM securities of $1,189,000 as compared
to  a  gain  of  $1,362,000 during 1996.  Additionally, during 1997, the Company
reduced  its  earnings  and  the  carrying  value of its ARM assets by reserving
$886,000  for potential credit losses, compared to $990,000 during 1996.  During
1997,  the  Company  incurred  operating expenses of $7,965,000, consisting of a
base  management  fee  of  $3,664,000, a performance-based fee of $3,363,000 and
other  operating  expenses  of  $938,000.  During  1996,  the  Company  incurred
operating  expenses  of  $4,980,000,  consisting  of  a  base  management fee of
$1,872,000,  a  performance-based fee of $2,462,000 and other operating expenses
of $646,000.  Total operating expenses decreased as a percentage of net interest
income  to  16.2%  for 1997, compared to 16.4% for 1996, thereby contributing to
the  Company's  improved  net  earnings.

The  Company's  return  on average common equity for the year ended December 31,
1997  was  12.72%,  compared  to  11.68%  for  the  same  period  in  1996.


                                       31
<PAGE>
The following table presents the components of the Company's net interest income
for  the  years  ended  December  31,  1997  and  1996:

<TABLE>
<CAPTION>
                   COMPARATIVE NET INTEREST INCOME COMPONENTS
                          (Dollar amounts in thousands)

                                          1997       1996
                                        ---------  ---------
<S>                                     <C>        <C>
  Coupon interest income on ARM assets  $271,170   $165,105 
  Amortization of net premium. . . . .   (21,343)   (12,466)
  Amortization of Cap Agreements . . .    (5,313)    (5,313)
  Amort. of deferred gain from hedging     1,992      3,433 
  Cash and cash equivalents. . . . . .     1,215        752 
                                        ---------  ---------
    Interest income. . . . . . . . . .   247,721    151,511 
                                        ---------  ---------

  Reverse repurchase agreements. . . .   197,006    118,752 
  Other borrowings . . . . . . . . . .       969      1,332 
  Interest rate swaps. . . . . . . . .       682      1,082 
                                        ---------  ---------
    Interest expense . . . . . . . . .   198,657    121,166 
                                        ---------  ---------
  Net interest income. . . . . . . . .  $ 49,064   $ 30,345 
                                        =========  =========
</TABLE>

Despite  the  fact that the Company's cost of funds increased from 5.67% in 1996
to  5.76%  in  1997,  its  net  interest  income increased during this same time
period,  primarily  due  to  the increased size of the Company's portfolio.  Net
interest  income  increased  by  $18,719,000, which is a combination of rate and
volume  variances.  There  was  a  combined favorable rate variance of $623,000,
which  consisted of a favorable variance of $2,691,000 resulting from the higher
yield  on  the  Company's ARM assets portfolio and other interest-earning assets
and  an  unfavorable  variance  of  $2,068,000 resulting from an increase in the
Company's  cost of funds.  The increased average size of the Company's portfolio
during  1997  compared  to 1996 contributed to higher net interest income in the
amount  of  $18,096,000.  The  average balance of the Company's interest-earning
assets  was $3.777 billion during 1997 compared to $2.351 billion during 1996 --
an  increase  of  61%.

The  Company's  ARM  assets  portfolio  generated  a yield of 6.56% during 1997,
compared  to  6.45%  during  1996.  The  Company's cost of funds during 1997 was
5.76%, compared to 5.67% during 1996, primarily as a result of higher short-term
interest  rates  available  to  the Company for financing purposes.  Despite the
fact  that  the  Company's  cost  of  funds  increased, the Company's net spread
increased  to  0.80%  for 1997 from a spread of 0.78% for 1996 -- an increase of
0.02%.  The  Company's  yield on net interest-earning assets, which includes the
impact  of  shareholders'  equity,  rose  to 1.30% for 1997 from 1.29% for 1996.


                                       32
<PAGE>
The  following  table  reflects  the  average  balances for each category of the
Company's  interest-earning  assets  as  well  as the Company's interest-bearing
liabilities with the corresponding effective rate of interest annualized for the
years  ended  December  31,  1997,  and  December  31,  1996:

<TABLE>
<CAPTION>
                              AVERAGE BALANCE AND RATE TABLE
                              (Dollar amounts in thousands)

                                            For the Year Ended       For the Year Ended
                                             December 31, 1997       December 31, 1996
                                          -----------------------  ----------------------
                                            Average    Effective    Average    Effective
                                            Balance       Rate      Balance       Rate
                                          -----------  ----------  ----------  ----------
<S>                                       <C>          <C>         <C>         <C>
Interest-Earning Assets:
 Adjustable-rate mortgage assets . . . .  $3,755,064        6.56%  $2,336,900       6.45%
 Cash and cash equivalents . . . . . . .      21,774        5.57       14,200       5.29 
                                          -----------  ----------  ----------  ----------
                                           3,776,838        6.56    2,351,100       6.45 
                                          -----------  ----------  ----------  ----------
Interest-Bearing Liabilities:
 Borrowings. . . . . . . . . . . . . . .   3,446,913        5.76    2,138,236       5.67 

                                          -----------  ----------  ----------  ----------
Net Interest-Earning Assets and Spread .  $  329,925        0.80%  $  212,864       0.78%
                                          ===========  ==========  ==========  ==========

Yield on Net Interest-Earning Assets (1)                    1.30%                   1.29%
                                                       ==========              ==========
<FN>
- ----------------------------------------
(1)     Yield  on  Net  Interest-Earning  Assets  is  computed by dividing annualized net
        interest  income  by  the  average  daily  balance  of  interest-earning  assets.
</TABLE>

As  of  the  end  of  1997,  the  Company's  yield  on its ARM assets portfolio,
including  the impact of the amortization of premiums and discounts, the cost of
hedging, the amortization of deferred gains from hedging activity and the impact
of  principal payment receivables, was 6.38%, compared to 6.64% as of the end of
1996  --  a  decrease  of 0.26%.  The Company's cost of funds as of December 31,
1997,  was  5.91%,  compared  to 5.72% as of December 31, 1996 -- an increase of
0.19%.  This increase was primarily the result of financing a portion of the ARM
portfolio  over  1997  year-end  at  a  time when LIBOR interest rates increased
suddenly  late  in November due to year-end pressures.  Fortunately the Company,
expecting  this  to  occur,  already  had  financed  most  of its portfolio over
year-end  before  the  LIBOR  increase  and,  thus,  was  able to avoid the full
potential  impact.  Subsequent  to year-end, LIBOR interest rates have generally
returned  to their previous level, which will be reflected in first quarter 1998
interest rate spreads.  As a result of these changes, the Company's net interest
spread  as of the end of 1997 was 0.47%, compared to 0.92% as of the end of 1996
- --  a  decrease  of  0.45%.

During  1997, the Company realized a net gain from the sale of ARM securities in
the  amount  of  $1,189,000,  compared  to  a  gain  of  $1,362,000 during 1996.
Additionally,  the  Company recorded a provision for credit losses in the amount
of  $886,000  during the year ended December 31, 1997, although the Company only
incurred  actual  credit  losses  of  $96,000  during  the  year,  compared to a
provision for credit losses in the amount of $990,000 during 1996 with no actual
credit  losses.  The  Company  provided for additional credit losses because its
review of underlying ARM collateral indicates potential for some loss on two ARM
securities,  which, at December 31, 1997 were being carried at a market value of
$13.1  million,  or 0.3% of the Company's ARM portfolio.  The Company also has a
policy  to  regularly  record  a  provision  for  possible  credit losses on its
portfolio  of  ARM  loans.

For  both  years  ended  December  31,  1997  and  1996,  the Company's ratio of
operating expenses to average assets was 0.21%.  The Company's operating expense
ratio  is  well  below  the average of other more traditional mortgage portfolio
lending  institutions such as banks and savings and loans.  The Company pays the
Manager  an annual base management fee, generally based on average shareholders'
equity,  not  assets, as defined in the Management Agreement, payable monthly in
arrears  as  follows:  1.1%  of  the first $300 million of Average Shareholders'
Equity,  plus  0.8%  of  Average Shareholders' Equity above $300 million.  Since
this  management  fee  is based on shareholders' equity and not assets, this fee
increases  as  the  Company  successfully  accesses  capital  markets and raises
additional  equity  capital  and  is,  therefore,  managing  a  larger amount of
invested  capital  on  behalf  of its shareholders.  In order for the Manager to
earn  a  performance fee, the rate of return on the shareholders' investment, as
defined  in  the  Management  Agreement,  must  exceed the average ten-year U.S.
Treasury  rate  during  the  quarter plus 1%.  During 1997, the Manager earned a
performance  fee of $3,363,000.  During 1997, after paying this performance fee,
the  Company's  return on common equity was 12.72%.  See Note 7 to the Financial
Statements  for  a  discussion  of  the  management  fee  formulas.


                                       33
<PAGE>
MARKET  RISKS

The  market  risk  management  discussion  and  the  amounts  estimated from the
analysis  that follows are forward-looking statements regarding market risk that
assume  that certain adverse market conditions occur.  Actual results may differ
materially  from  these  projected  results  due to changes in the Company's ARM
portfolio  and borrowings mix and due to developments in the domestic and global
financial  and  real  estate  markets.  The  analytical  methods utilized by the
Company  to  assess  and  mitigate  these  market risks should not be considered
projections  of  future  events  or  operating  performance.

As  a  financial  institution  that has only invested in U.S. dollar denominated
instruments,  primarily  residential mortgage instruments, and has only borrowed
money  in  the  domestic  market, the Company is not subject to foreign currency
exchange  or commodity price risk, but rather the Company's market risk exposure
is  limited  solely to interest rate risk.  Interest rate risk is defined as the
sensitivity  of  the  Company's  current  and  future  earnings to interest rate
volatility,  variability of spread relationships and the difference in repricing
intervals  between  the  Company's  assets  and liabilities.  Interest rate risk
impacts  the Company's interest income, interest expense and the market value on
a  large  portion  of  the  Company's assets and liabilities.  The management of
interest  rate  risk  attempts  to  maximize earnings and to preserve capital by
minimizing  the  negative  impacts of changing market rates, asset and liability
mix  and  prepayment  activity.

The table below presents the Company's consolidated interest rate risk using the
static  gap  methodology.  This  method  reports the difference between interest
rate  sensitive assets and liabilities at specific points in time as of December
31,  1998, based on the earlier of term to repricing or the term to repayment of
the  of  the  asset  or  liability.  The  table  does  not  include  assets  and
liabilities  that  are  not interest rate sensitive such as payment receivables,
prepaid expenses, payables and accrued expenses.  The table provides a projected
repricing  or  maturity based on scheduled rate adjustments, scheduled payments,
and  estimated prepayments.  For many of the Company's assets and certain of the
Company's liabilities, the maturity date is not determinable with certainty.  In
general, the Company's ARM assets can be prepaid before contractual amortization
and/or maturity.  Likewise, the Company's callable AAA rated notes are paid down
as  the  related ARM asset collateral pays down.  The static gap report reflects
the  Company's  investment  policy  that  allows for only the acquisition of ARM
assets  that  reprice  within  one year or Hybrids ARMs that are match funded to
within  one-year  of  their  initial  repricing.

The  difference  between assets and liabilities repricing or maturing in a given
period  is  one  approximate  measure of interest rate sensitivity.  More assets
than  liabilities  repricing  in a period (a positive gap) implies earnings will
rise  as  interest  rates  rise  and  decline  as  interest rates decline.  More
liabilities  repricing  than assets (a negative gap) implies declining income as
rates rise and increasing income as rates decline.  The static gap analysis does
not take into consideration constraints on the repricing of the interest rate of
ARM  assets  in a given period resulting from periodic and lifetime cap features
nor  the  behavior  of  various  indexes  applicable to the Company's assets and
liabilities.  Different  interest  rate  indexes  exhibit  different  degrees of
volatility  in  the  same  interest rate environment due to other market factors
such  as,  but  not  limited  to,  government  fiscal  policies,  market concern
regarding  potential  credit  losses,  changes  in  spread  relationships  among
different  indexes  and  global  market  disruptions.

The  use  of  interest  rate  instruments  such  as Swaps and Cap Agreements are
integrated  into  the  Company's  interest  rate  risk management.  The notional
amounts  of  these instruments are not reflected in the Company's balance sheet.
The  Swaps  are  included  in  the  static  gap report for purposes of analyzing
interest  rate  risk  because  they  have  the affect of adjusting the repricing
characteristics  of  the  Company's  liabilities.  The  Cap  Agreements  are not
considered  in  a static gap report because they do not effect the timing of the
repricing  of the instruments they hedge, but rather they, in effect, remove the
limit  on  the  amount  of  interest  rate change that can occur relative to the
applicable  hedged  asset.


                                       34
<PAGE>
<TABLE>
<CAPTION>
                              INTEREST RATE SENSITIVITY GAP ANALYSIS
                                   (Dollar amounts in millions)

December  31,  1998
                                                       Over 3      Over 6
                                        3 Months     Months to   Months to     Over
                                         or less      6 Months     1 Year     1 Year      Total
                                      ------------  -----------  ---------  ---------  ----------
<S>                                   <C>           <C>          <C>        <C>        <C>
Interest-earning assets:
  ARM securities . . . . . . . . . .  $ 1,722,897   $  907,114   $620,671   $      -   $3,250,682
  ARM loans. . . . . . . . . . . . .      413,743      137,813     45,923          -      597,479
  Hybrid ARM loans . . . . . . . . .       20,422       22,552     44,834    393,038      480,846
  Cash and cash equivalents. . . . .       36,431            -          -          -       36,431
                                      ------------  -----------  ---------  ---------  ----------
    Total interest-earning assets. .    2,193,493    1,067,479    711,428    393,038    4,365,438
                                      ------------  -----------  ---------  ---------  ----------

Interest-bearing liabilities:
  Reverse repurchase agreements. . .    2,867,207            -          -          -    2,867,207
  Callable AAA notes . . . . . . . .    1,131,007            -          -          -    1,131,007
  Other borrowings . . . . . . . . .           83          602        712        632        2,029
  Swaps. . . . . . . . . . . . . . .   (1,249,843)     774,983     58,062    416,798            -
                                      ------------  -----------  ---------  ---------  ----------
    Total interest-bearing
      liabilities. . . . . . . . . .    2,748,454      775,585     58,774    417,430    4,000,243
                                      ------------  -----------  ---------  ---------  ----------

Interest rate sensitivity gap. . . .  $  (554,961)  $  291,894   $652,654   $(24,392)  $  365,195
                                      ============  ===========  =========  =========  ==========

Cumulative interest rate
sensitivity gap. . . . . . . . . . .  $  (554,961)  $ (263,067)  $389,587   $365,195 
                                      ============  ===========  =========  =========            

Cumulative interest rate sensitivity
gap as a percentage of total assets
before market value adjustments. . .      (12.53)%      (5.94)%      8.79%      8.25%
                                      ============  ===========  =========  =========            
</TABLE>

Although  the  static gap methodology is widely accepted in identifying interest
rate  risk,  it does not take into consideration changes that may occur such as,
but  not  limited to, changes in investment and financing strategies, changes in
market  spreads  and  relationships  among different indexes, changes in hedging
strategy,  changes  in  prepayment  speeds  and  changes  in  business  volumes.
Accordingly,  the  Company makes extensive usage of an earnings simulation model
to  analyze  its level of interest rate risk.  This analytical technique used to
measure  and  manage  interest  rate  risk  includes  the  impact  of  all
on-balance-sheet  and  off-balance-sheet  financial  instruments.

There  are  a  number  of  key  assumptions made in using the Company's earnings
simulation  model.  These  key  assumptions include changes in market conditions
that effect interest rates, the pricing of ARM products, the availability of ARM
products,  the  availability  and the cost of financing for ARM products.  Other
key  assumptions  made  in using the simulation model include prepayment speeds,
management's  investment,  financing  and hedging strategies and the issuance of
new  equity.  The Company typically runs the simulation model under a variety of
hypothetical  business  scenarios  that  may  include  different  interest  rate
scenarios,  different  investment strategies, different prepayment possibilities
and  other  scenarios that provide the Company with a range of possible earnings
outcomes  in order to assess potential interest rate risk.  The assumptions used
represent  the  Company's  estimate  of the likely effect of changes in interest
rates  and  do  not necessarily reflect actual results.  The earnings simulation
model  takes  into  account periodic and lifetime caps embedded in the Company's
ARM  assets  in  determining  the  earnings  at  risk.

At  December  31,  1998,  based  on the earnings simulation model, the Company's
potential earnings at risk to a gradual, parallel 100 basis point rise in market
interest  rates  over the next twelve months was approximately 6.3% of projected
1998  net  income.  The  assumptions  used  in the earnings simulation model are
inherently  uncertain and as a result, the analysis cannot precisely predict the
impact of higher interest rates on net income.  Actual results would differ from
simulated  results  due  to  timing,  magnitude  and  frequency of interest rate
changes,  changes  in prepayment speed other than what was assumed in the model,
changes  in  other  market  conditions  and  management strategies to offset its
potential  exposure,  among  other factors.  This measure of risk represents the
Company's  exposure to higher interest rates at a particular point in time.  The
Company's actual risk is always changing.  The Company continuously monitors the
Company's risk profile as it changes and alters its strategies as appropriate in
its  view  of  the likely course of interest rates and other developments in the
Company's  business.


                                       35
<PAGE>
LIQUIDITY  AND  CAPITAL  RESOURCES

The  Company's  primary  source  of  funds  for the year ended December 31, 1998
consisted  of  reverse  repurchase agreements, which totaled $2.867 billion, and
callable  AAA notes, which had a balance of $1.127 billion.  The Company's other
significant  sources  of  funds  for  the year ended December 31, 1998 consisted
primarily  of  payments  of  principal  and  interest from its ARM assets in the
amount  of  $2.1 billion and proceeds from the sale of ARM assets in the amounts
of  $932.0  million.  In  the future, the Company expects its primary sources of
funds  will  consist  of  borrowed  funds  under  reverse  repurchase  agreement
transactions  with  one-  to  twelve-month  maturities, capital market financing
transactions  collateralized  by  ARM  and  hybrid  loans, proceeds from monthly
payments  of  principal  and interest on its ARM assets portfolio and occasional
asset  sales.  The  Company's  liquid  assets generally consist of unpledged ARM
assets,  cash  and  cash  equivalents.

Total  borrowings incurred at December 31, 1998, had a weighted average interest
rate  of  5.84%.  The  reverse  repurchase  agreements  had  a  weighted average
remaining  term to maturity of 2.0 months and the callable AAA notes payable had
a  final  maturity  of January 25, 2029, but will be paid down as the ARM assets
collateralizing  the  notes  are  paid  down.  As  of  December 31, 1998, $1.147
billion  of  the Company's borrowings were variable-rate term reverse repurchase
agreements.  Term  reverse  repurchase  agreements are committed financings with
original  maturities  that  range  from three months to two years.  The interest
rates  on  these  term  reverse  repurchase agreements are indexed to either the
one-, three- or six-month LIBOR rate and reprice accordingly.  The interest rate
on  the  callable AAA notes adjusts monthly based on changes in one-month LIBOR.

The Company has arrangements to enter into reverse repurchase agreements with 24
different  financial  institutions  and on December 31, 1998, had borrowed funds
with 16 of these firms. Because the Company borrows money under these agreements
based  on the fair value of its ARM assets and because changes in interest rates
can  negatively  impact  the  valuation  of  ARM assets, the Company's borrowing
ability  under these agreements could be limited and lenders may initiate margin
calls  in  the  event  interest  rates  change or the value of the Company's ARM
assets  decline  for  other reasons.  Additionally, certain of the Company's ARM
assets  are  rated  less than AA by the Rating Agencies (approximately 4.0%) and
have  less  liquidity  than  assets that are rated AA or higher.  Other mortgage
assets  which  are rated AA or higher by the Rating Agencies derive their credit
rating based on a mortgage pool insurer's rating.  As a result of either changes
in  interest  rates,  credit  performance of a mortgage pool or a downgrade of a
mortgage  pool  issuer, the Company may find it difficult to borrow against such
assets  and, therefore, may be required to sell certain mortgage assets in order
to  maintain  liquidity.  If required, these sales could be at prices lower than
the  carrying  value  of  the  assets, which would result in losses.  During the
fourth quarter of 1998, as discussed earlier, the Company maintained an adequate
level  of  liquidity by selling certain ARM securities.  The Company believes it
will  continue to have sufficient liquidity to meet its future cash requirements
from  its primary sources of funds for the foreseeable future without needing to
sell  assets.

The Company, by issuing the callable AAA notes, has financed $1.1 billion of its
ARM  assets  in  a  structure  that  is  not  subject  to margin calls.  In this
structure,  the  financing of these assets is not based on their market value or
subject  to  subsequent changes in mortgage credit markets as is the case of the
reverse  repurchase  agreement arrangements.  The Company has retained a call on
both  the  notes  and  the  collateral in the event the Company should choose to
refinance  these  ARM  assets  in  a  different  manner.

As  of December 31, 1998, the Company had one whole loan financing facility with
an  uncommitted  borrowing capacity of $250,000,000.  The Company had no balance
borrowed against this facility as of year-end.  This facility matured on January
8,  1999  and  has  been  subsequently  re-negotiated for an additional one year
period.  Under the new agreement in effect as of January 8, 1999, the whole loan
financing  facility  is a committed facility in an amount of up to $150,000,000,
with  an  option  to  increase  the amount to $300,000,000.  The Company is also
negotiating  to enter into one other committed whole loan financing facility and
three  uncommitted  whole  loan  financing facilities in order to facilitate its
acquisitions  of  whole  loans  in  a  prudent  manner.


                                       36
<PAGE>
In  December 1996, the Company's Registration Statement on Form S-3, registering
the  sale  of  up  to $200 million of additional equity securities, was declared
effective  by  the  Securities  and  Exchange  Commission.  This  registration
statement  includes  the  possible  issuances  of common stock, preferred stock,
warrants  or  shareholder rights.  As of December 31, 1998, the Company had $109
million  of  its  securities  registered for future sale under this Registration
Statement.

On  July  13,  1998,  the  Board of Directors approved a common stock repurchase
program  of  up  to  500,000  shares  at  prices  below  book  value, subject to
availability of shares and other market conditions.   On September 18, 1998, the
Board  of  Directors  expanded this program by approving the repurchase of up to
1,000,000  shares  at  prices  below  book  value.  To  date,  the  Company  has
repurchased  500,016  shares  at  an  average  price  of  $9.28  per  share.

The  Company  has  a  Dividend  Reinvestment and Stock Purchase Plan (the "DRP")
designed to provide a convenient and economical way for existing shareholders to
automatically  reinvest their dividends in additional shares of common stock and
for  new  and  existing  shareholders  to  purchase  shares at a discount to the
current market price of the common stock, as defined in the DRP.  As a result of
participation  in  the  DRP  during  the  first half of 1998, the Company issued
1,581,550  new  shares  of common stock and received $24.4 million of new equity
capital.   During  the  second half of 1998, the Company purchased shares in the
open  market  on  behalf  of  the participants in its DRP instead of issuing new
shares  below  book  value.  In  accordance with the terms and conditions of the
DRP,  the  Company  pays  the  brokerage  commission  in  connection  with these
purchases.

EFFECTS  OF  INTEREST  RATE  CHANGES

Changes  in interest rates impact the Company's earnings in various ways.  While
the  Company  only  invests  in ARM assets, rising short-term interest rates may
temporarily  negatively  affect  the  Company's  earnings and conversely falling
short-term interest rates may temporarily increase the Company's earnings.  This
impact  can  occur  for  several  reasons  and  may  be  mitigated  by portfolio
prepayment  activity  as  discussed below.  First, the Company's borrowings will
react  to changes in interest rates sooner than the Company's ARM assets because
the  weighted average next repricing date of the borrowings is usually a shorter
time  period.  Second,  interest  rates on ARM loans are generally limited to an
increase  of  either 1% or 2% per adjustment period (commonly referred to as the
periodic  cap)  and  the  Company's  borrowings do not have similar limitations.
Third,  the  Company's  ARM  assets lag changes in the indices due to the notice
period  provided  to  ARM  borrowers  when the interest rates on their loans are
scheduled  to change.  The periodic cap only affects the Company's earnings when
interest  rates  move  by  more  than  1%  per  six-month period or 2% per year.

Interest  rate  changes  may also impact the Company's ARM assets and borrowings
differently  because  the  Company's  ARM  assets are indexed to various indices
whereas  the  interest  rate  on  the  Company's  borrowings generally move with
changes in LIBOR.  Although the Company has always favored acquiring LIBOR based
ARM assets in order to reduce this risk, LIBOR based ARMs are not generally well
accepted  by  home owners in the U.S.  As a result, the Company has acquired ARM
assets indexed to a mix of indices in order to diversify its exposure to changes
in  LIBOR  in  contrast  to  changes  in  other indices.  During times of global
economic  instability, U.S. Treasury rates generally decline because foreign and
domestic  investors  generally  consider  U.S. Treasury instruments to be a safe
haven  for investments.  The Company's ARM assets indexed to U.S. Treasury rates
then  decline  in  yield  as  U.S. Treasury rates decline, whereas the Company's
borrowings  and other ARM assets may not be affected by the same pressures or to
the  same  degree.  As  a  result,  the Company's income can improve or decrease
depending on the relationship between the various indices that the Company's ARM
assets  are  indexed  to  compared  to  changes  in the Company's cost of funds.

The rate of prepayment on the Company's mortgage assets may increase if interest
rates  decline,  or  if the difference between long-term and short-term interest
rates diminishes.  Increased prepayments would cause the Company to amortize the
premiums  paid  for  its mortgage assets faster, resulting in a reduced yield on
its mortgage assets.  Additionally, to the extent proceeds of prepayments cannot
be reinvested at a rate of interest at least equal to the rate previously earned
on  such  mortgage  assets,  the  Company's  earnings may be adversely affected.

Conversely, the rate of prepayment on the Company's mortgage assets may decrease
if  interest  rates  rise, or if the difference between long-term and short-term
interest  rates  increases.  Decreased  prepayments  would  cause the Company to
amortize  the  premiums  paid  for  its  ARM  assets  over a longer time period,
resulting  in  an  increased yield on its mortgage assets.  Therefore, in rising
interest  rate  environments where prepayments are declining, not only would the
interest rate on the ARM assets portfolio increase to re-establish a spread over
the  higher  interest  rates,  but  the  yield  also  would  rise  due to slower
prepayments.  The  combined  effect  could significantly mitigate other negative
effects  that  rising  short-term  interest  rates  might  have  on  earnings.


                                       37
<PAGE>
Lastly,  because  the Company only invests in ARM assets and approximately 8% to
10%  of  such  mortgage  assets  are  purchased  with  shareholders' equity, the
Company's  earnings  over  time  will  tend  to  increase following periods when
short-term  interest  rates  have  risen  and  decrease  following  periods when
short-term  interest  rates have declined.  This is because the financed portion
of  the  Company's  portfolio of ARM assets will, over time, reprice to a spread
over  the  Company's cost of funds, while the portion of the Company's portfolio
of ARM assets that are purchased with shareholders' equity will generally have a
higher  yield in a higher interest rate environment and a lower yield in a lower
interest  rate  environment.

YEAR  2000  ISSUES

The  Year  2000 issues involve both hardware design flaws in which many computer
systems,  and machines that use computer chips, will not correctly recognize the
date  beginning  in  the  Year 2000 and, additionally, software applications and
compilers that do not use a four-digit reference to years which might not behave
as  intended once the Year 2000 is reached.  Three general areas of concern are:
1)  clocks built into computers and computer chips that will rollover to 1900 or
1980  instead  of  2000,  2) purchased software that does not recognize the Year
2000 as a leap year or that does not use a four-digit reference to years, and 3)
internally  developed  applications  that  do not store the year as a four-digit
year.  The  Company invests in assets and enters into agreements that employ the
use  of  dates  and  is, therefore, concerned about the ability of equipment and
computer  programs  to  interpret  dates  or  recognize  dates  accurately.

In  consideration  of the Year 2000 issues, the Manager has reviewed the ability
of  its  own  computers  and  computer programs to properly recognize and handle
dates in the Year 2000.  Through the normal upgrading of computer equipment, the
Manager  has  already  replaced all computers that were not Year 2000 compliant.
The  software  used  by the Company has been internally developed using products
that are Year 2000 compliant.  The Manager has also reviewed all the date fields
embedded  in its internally developed spreadsheets, databases and other programs
and  has  determined  that  all  such  programs  are  using  four-digit years in
references  to dates.  Therefore, the Company believes that all of its equipment
and  internal  systems  are  ready  for the Year 2000.  To date, the Manager has
incurred  all  costs  in  order  for  the  Company  to  be  Year 2000 compliant.

The  Company believes that most of its exposure to Year 2000 issues involves the
readiness of third parties such as, but not limited to, loan servicers, security
master servicers, security paying agents and trustees, its stock transfer agent,
its securities custodian, the counterparties on its various financing agreements
and hedging contracts and vendors.  The Manager, at its expense, is conducting a
survey,  which is expected to be completed during the first half of 1999, of all
such  third  parties  to try to determine the readiness of such third parties to
handle Year 2000 dates and to try to determine the potential impact of Year 2000
issues.  The  Company  cannot  be certain that such a survey will fully identify
all  Year  2000  issues  or  to  fully  access  the  potential  problems or loss
associated  with  Year  2000  issues  or  that  any failure by these other third
parties  to  resolve  Year  2000  issues would not have an adverse effect on the
Company's  operations  and  financial  condition.  The  Company  and the Manager
believe that they are spending the appropriate and necessary resources to try to
identify  Year 2000 issues and to resolve them or to mitigate the impact of them
to  the  best  of  their  ability  as  they are identified.  The Company has not
developed  likely worst case scenarios nor contingency plans for such scenarios.

OTHER  MATTERS

The  Company  calculates  its  Qualified REIT Assets, as defined in the Internal
Revenue  Code of 1986, as amended (the "Code"), to be 99.1% of its total assets,
compared  to  the Code requirement that at least 75% of its total assets must be
Qualified  REIT  Assets.  The  Company  also  calculates  that 99.8% of its 1998
revenue qualifies for the 75% source of income test and 100% of its 1998 revenue
qualifies  for  the 95% source of income test under the REIT rules.  The Company
also  met  all REIT requirements regarding the ownership of its common stock and
the  distributions  of  its net income.  Therefore, as of December 31, 1998, the
Company believes that it will continue to qualify as a REIT under the provisions
of  the  Code.

The  Company  at  all  times intends to conduct its business so as not to become
regulated as an investment company under the Investment Company Act of 1940.  If
the Company were to become regulated as an investment company, the Company's use
of  leverage would be substantially reduced.  The Investment Company Act exempts
entities  that are "primarily engaged in the business of purchasing or otherwise
acquiring  mortgages  and  other  liens  on  and  interests  in  real  estate"
("Qualifying Interests").  Under current interpretation of the staff of the SEC,
in  order  to qualify for this exemption, the Company must maintain at least 55%
of  its  assets  directly  in Qualifying Interests.  In addition, unless certain
mortgage  assets  represent  all  the  certificates  issued  with  respect to an
underlying  pool  of  mortgages,  such  mortgage assets may be treated as assets
separate  from  the  underlying  mortgage loans and, thus, may not be considered
Qualifying  Interests  for  purposes of the 55% requirement.  As of December 31,
1998,  the  Company  calculates  that it is in compliance with this requirement.


                                       38
<PAGE>
ITEM  7A.     QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

     The information called for by Item 7A is incorporated by reference from the
information  in  Item  7  under  the caption "Market Risk" set forth on pages 34
through  36  in  this  Form  10-K

ITEM  8.     FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA

     The financial statements of the Company, the related notes and schedules to
the financial statements, together with the Independent Auditor's Report thereon
are  set  forth  on  pages  F-3  through  F-23  in  this  Form  10-K.

ITEM  9.     CHANGES  IN  AND  DISAGREEMENTS  WITH ACCOUNTANTS ON ACCOUNTING AND
             FINANCIAL  DISCLOSURE.

     None.


                                    PART  III

ITEM  10.     DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT

     The  information required by Item 10 is incorporated herein by reference to
the  definitive  Proxy  Statement  dated  March  29,  1999  pursuant  to General
Instruction  G(3).

ITEM  11.     EXECUTIVE  COMPENSATION

     The  information required by Item 11 is incorporated herein by reference to
the  definitive  Proxy  Statement  dated  March  29,  1999  pursuant  to General
Instruction  G(3).

ITEM  12.     SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL OWNERS AND MANAGEMENT

     The  information required by Item 12 is incorporated herein by reference to
the  definitive  Proxy  Statement  dated  March  29,  1999  pursuant  to General
Instruction  G(3).

ITEM  13.     CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS

     The  information required by Item 13 is incorporated herein by reference to
the  definitive  Proxy  Statement  dated  March  29,  1999  pursuant  to General
Instruction  G(3).


                                       39
<PAGE>
                                    PART  IV

ITEM  14.     EXHIBITS,  FINANCIAL  STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

     (a)  Documents  filed  as  part  of  this  report:

          1.   The  following Financial Statements of the Company are included
               in  Part  II,  Item  8  of  this  Annual  Report  on  Form-K:

               Independent  Auditors'  Report;
               Consolidated  Balance  Sheets  as  of December 31, 1998 and 1997;
               Consolidated  Statements  of  Operations  for  the  years  ended
               December  31,  1998,  1997  and  1996;
               Consolidated  Statements  of  Shareholders'  Equity for the years
               ended  December  31,  1998,  1997  and  1996;
               Consolidated  Statements  of  Cash  Flows  for  the  years  ended
               December  31,  1998,  1997  and  1996  and
               Notes  to  Consolidated  Financial  Statements.

          2.   Schedules  to  Consolidated  Financial  Statements:

               All  consolidated  financial  statement schedules are included in
               Part  II,  Item  8  of  this  Annual  Report  on  Form-K.

          3.   Exhibits:

               See  "Exhibit  Index".

     (b)  Reports  on  Form  8-K:

               None


                                       40
<PAGE>
                      THORNBURG MORTGAGE ASSET CORPORATION
                                AND SUBSIDIARIES


                        CONSOLIDATED FINANCIAL STATEMENTS

                                       AND

                          INDEPENDENT AUDITOR'S REPORT



                           For Inclusion in Form 10-K

                                   Filed with

                       Securities and Exchange Commission

                                December 31, 1998


<PAGE>
<TABLE>
<CAPTION>
                      THORNBURG MORTGAGE ASSET CORPORATION
                                AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                PAGE
                                                ----
<S>                                             <C>
FINANCIAL STATEMENTS:

Independent Auditor's Report . . . . . . . . .  F-3

Consolidated Balance Sheets. . . . . . . . . .  F-4

Consolidated Statements of Operations. . . . .  F-5

Consolidated Statement of Shareholders' Equity  F-6

Consolidated Statements of Cash Flows. . . . .  F-7

Notes to Consolidated Financial Statements . .  F-8

FINANCIAL STATEMENT SCHEDULE:

Schedule IV - Mortgage Loans on Real Estate. .  F-22
</TABLE>


                                      F-2
<PAGE>

                          INDEPENDENT AUDITOR'S REPORT










To  the  Board  of  Directors
Thornburg  Mortgage  Asset  Corporation
Santa  Fe,  New  Mexico

     We  have  audited the accompanying consolidated balance sheets of Thornburg
Mortgage Asset Corporation and subsidiaries as of December 31, 1998 and 1997 and
the related consolidated statements of operations, shareholders' equity and cash
flows  for each of the three years in the period ended December 31, 1998.  These
financial  statements  are  the responsibility of the Company's management.  Our
responsibility  is  to express an opinion on these financial statements based on
our  audits.

     We  conducted  our  audits  in  accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing  the  accounting  principles  used  and  significant estimates made by
management,  as well as evaluating the overall financial statement presentation.
We  believe  that  our  audits  provide  a  reasonable  basis  for  our opinion.

     In  our  opinion,  the  consolidated financial statements referred to above
present  fairly,  in  all material respects, the financial position of Thornburg
Mortgage  Asset  Corporation  and subsidiaries as of December 31, 1998 and 1997,
and  the  results of their operations and their cash flows for each of the three
years  in  the  period  ended  December  31,  1998  in conformity with generally
accepted  accounting  principles.

     Our  audits  were  made  for the purpose of forming an opinion on the basic
financial  statements  taken  as  a  whole.  The  supplemental  Schedule  IV  is
presented  for  purposes  of  complying  with  the  Securities  and  Exchange
Commission's  rules  and  is not a part of the basic financial statements.  This
schedule  has been subjected to the auditing procedures applied in our audits of
the  basic  financial  statements  and,  in our opinion, is fairly stated in all
material  respects  in  relation  to  the  basic financial statements taken as a
whole.




                                              /s/  McGLADREY  &  PULLEN,  LLP

                                              McGLADREY  &  PULLEN,  LLP

New  York,  New  York
January  20  ,  1999


                                      F-3
<PAGE>
<TABLE>
<CAPTION>
                         THORNBURG MORTGAGE ASSET CORPORATION
                                   AND SUBSIDIARIES

                              CONSOLIDATED BALANCE SHEETS
                                (Amounts in thousands)
                                                                    December 31
                                                              ------------------------
                                                                 1998         1997
                                                              -----------  -----------
<S>                                                           <C>          <C>
ASSETS
  Adjustable-rate mortgage ("ARM") assets (Notes 2 and 3)
    ARM securities . . . . . . . . . . . . . . . . . . . . .  $3,094,657   $4,519,707 
    Collateral for callable collateralized notes . . . . . .   1,147,350            - 
    ARM loans held for securitization. . . . . . . . . . . .      26,410      118,987 
                                                              -----------  -----------
                                                               4,268,417    4,638,694 

  Cash and cash equivalents (Note 3) . . . . . . . . . . . .      36,431       13,780 
  Accrued interest receivable. . . . . . . . . . . . . . . .      37,939       38,353 
  Prepaid expenses and other . . . . . . . . . . . . . . . .       1,846          289 
                                                              -----------  -----------
                                                              $4,344,633   $4,691,116 
                                                              ===========  ===========


  LIABILITIES

  Reverse repurchase agreements (Note 3) . . . . . . . . . .  $2,867,207   $4,270,170 
  Callable collateralized notes (Note 3) . . . . . . . . . .   1,127,181            - 
  Other borrowings (Note 3). . . . . . . . . . . . . . . . .       2,029       10,018 
  Accrued interest payable . . . . . . . . . . . . . . . . .      31,514       39,749 
  Dividends payable (Note 5) . . . . . . . . . . . . . . . .       1,670       11,810 
  Accrued expenses and other . . . . . . . . . . . . . . . .       3,209        1,215 
                                                              -----------  -----------
                                                               4,032,810    4,332,962 
                                                              -----------  -----------


  COMMITMENTS (Note 2)


  SHAREHOLDERS' EQUITY (Note 5)

  Preferred stock: par value $.01 per share;
     2,760 shares authorized; 9.68% Cumulative
     Convertible Series A, 2,760 and 2,760 issued
     and outstanding, respectively; aggregate preference in
     liquidation $69,000 . . . . . . . . . . . . . . . . . .      65,805       65,805 
  Common stock: par value $.01 per share;
     47,240 shares authorized, 21,990 and 20,280 shares
     issued and 21,490 and 20,280 outstanding, respectively.         220          203 
  Additional paid-in-capital . . . . . . . . . . . . . . . .     341,756      315,240 
  Accumulated other comprehensive income (loss). . . . . . .     (82,148)     (19,445)
  Notes receivable from stock sales. . . . . . . . . . . . .      (4,632)      (2,698)
  Retained earnings (deficit). . . . . . . . . . . . . . . .      (4,512)        (951)
  Treasury stock: at cost, 500 and 0 shares respectively . .      (4,666)           - 
                                                              -----------  -----------
                                                                 311,823      358,154 
                                                              -----------  -----------

                                                              $4,344,633   $4,691,116 
                                                              ===========  ===========
</TABLE>

See  Notes  to  Consolidated  Financial  Statements.


                                      F-4
<PAGE>
<TABLE>
<CAPTION>
                      THORNBURG MORTGAGE ASSET CORPORATION
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (Amounts in thousands, except per share data)

                                                     Year ended December 31
                                              ----------------------------------
                                                 1998        1997        1996
                                              ----------  ----------  ----------
<S>                                           <C>         <C>         <C>
Interest income from ARM assets and cash . .  $ 287,032   $ 247,721   $ 151,511 
Interest expense on borrowed funds . . . . .   (255,992)   (198,657)   (121,166)
                                              ----------  ----------  ----------
 Net interest income . . . . . . . . . . . .     31,040      49,064      30,345 
                                              ----------  ----------  ----------

Gain (loss) on sale of ARM assets. . . . . .       (278)      1,189       1,362 
Provision for credit losses. . . . . . . . .     (2,032)       (886)       (990)
Management fee (Note 7). . . . . . . . . . .     (4,142)     (3,664)     (1,872)
Performance fee (Note 7) . . . . . . . . . .       (759)     (3,363)     (2,462)
Other operating expenses . . . . . . . . . .     (1,134)       (938)       (646)
                                              ----------  ----------  ----------

 NET INCOME. . . . . . . . . . . . . . . . .  $  22,695   $  41,402   $  25,737 
                                              ==========  ==========  ==========



Net income . . . . . . . . . . . . . . . . .  $  22,695   $  41,402   $  25,737 
Dividend on preferred stock. . . . . . . . .     (6,679)     (6,251)          - 
                                              ----------  ----------  ----------

Net income available to common shareholders.  $  16,016   $  35,151   $  25,737 
                                              ==========  ==========  ==========

Basic earnings per share . . . . . . . . . .  $    0.75   $    1.95   $    1.73 
                                              ==========  ==========  ==========

Diluted earnings per share . . . . . . . . .  $    0.75   $    1.94   $    1.73 
                                              ==========  ==========  ==========

Average number of common shares outstanding.     21,488      18,048      14,874 
                                              ==========  ==========  ==========
</TABLE>

See  Notes  to  Consolidated  Financial  Statements.


                                      F-5
<PAGE>
<TABLE>
<CAPTION>
                                     THORNBURG MORTGAGE ASSET CORPORATION AND SUBSIDIARIES

                                        CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                              Three Years Ended December 31, 1998
                                     (Dollar amounts in thousands, except per share data)

                                                                                Notes
                                                                     Accum.    Receiv-
                                                           Addit-     Other     able
                                       Pref-               ional    Compre-     From     Retained                Compre-
                                       erred     Common   Paid-in    hensive    Stock    Earnings/    Treasury   hensive
                                       Stock     Stock    Capital    Income     Sales    (Deficit)     Stock     Income     Total
                                      -------  --------  --------  ---------  --------  ----------  ----------  ---------  ---------
<S>                                   <C>      <C>       <C>       <C>        <C>       <C>         <C>         <C>        <C>
Balance, December 31, 1995 . . . . .  $     -  $    122  $175,708  $(14,826)  $     -   $    (527)  $       -              $160,477
Comprehensive income:
   Net income. . . . . . . . . . . .                                                       25,737               $ 25,737     25,737
   Other comprehensive income:
      Available-for-sale assets:
      Fair value adjustment, net
     of amortization . . . . . . . .        -         -         -     6,028         -           -           -      6,028      6,028
    Deferred gain on sale of
     hedges, net of amortization . .        -         -         -    (2,468)        -           -           -     (2,468)    (2,468)
                                                                                                                ---------
   Other comprehensive income. . . .                                                                            $ 29,297 
                                                                                                                =========
Issuance of common
Issuance of common stk.   (Note 5) .        -        40    57,469         -         -           -           -                57,509
Dividends declared on common
 stock - $1.65 per share . . . . . .        -         -         -         -         -     (25,085)          -               (25,085)
                                      -------  --------  --------  ---------  --------  ----------  ----------             ---------
Balance, December 31, 1996 . . . . .        -       162   233,177   (11,266)        -         125           -               222,198
Comprehensive income:
   Net income. . . . . . . . . . . .                                                       41,402                          $ 41,402
   Other comprehensive income:
      Available-for-sale assets:
      Fair value adjustment, net
     of amortization . . . . . . . .        -         -         -    (6,697)        -           -           -     (6,697)    (6,697)
    Deferred gain on sale of
     hedges, net of amortization . .        -         -         -    (1,482)        -           -           -     (1,482)    (1,482)
                                                                                                                ---------
   Other comprehensive loss. . . . .                                                                            $(33,223)
                                                                                                                =========
Series A preferred stock issued,
 Net of issuance cost   (Note 5) . .   65,805         -         -         -         -           -           -                65,805
Issuance of common
Issuance of common stk.   (Note 5) .        -        41    82,063         -    (2,698)          -           -                79,406
Dividends declared on preferred
 stock - $2.265 per share. . . . . .        -         -         -         -         -      (6,251)          -                (6,251)
Dividends declared on common
 stock - $1.97per share. . . . . . .        -         -         -         -         -     (36,227)          -               (36,227)
                                      -------  --------  --------  ---------  --------  ----------  ----------             ---------
Balance, December 31, 1997 . . . . .   65,805       203   315,240   (19,445)   (2,698)       (951)          -               358,154
Comprehensive income:
   Net income. . . . . . . . . . . .                                                       22,695               $ 22,695     22,695
   Other comprehensive income:
      Available-for-sale assets:
      Fair value adjustment, net
     of amortization . . . . . . . .        -         -         -   (61,157)        -           -           -    (61,157)   (61,157)
    Deferred gain on sale of
     hedges, net of amortization . .        -         -         -    (1,546)        -           -           -     (1,546)    (1,546)
   Other comprehensive loss. . . . .                                                                            $(40,008)
                                                                                                                =========
Issuance of common stk.   (Note 5) .        -        17    26,259         -    (1,934)          -           -                24,342
Purchase of treasury stock (Note 5).        -         -         -         -         -           -      (4,666)               (4,666)
Interest from notes receivable from
     stock sales . . . . . . . . . .                                                          257                               257
Dividends declared on preferred
 stock - $2.42 per share . . . . . .        -         -         -         -         -      (6,679)          -                (6,679)
Dividends declared on common
 stock - $0.905 per share. . . . . .        -         -         -         -         -     (19,577)          -               (19,577)
                                      -------  --------  --------  ---------  --------  ----------  ----------             ---------
Balance, December 31, 1998 . . . . .  $65,805  $    220  $341,756  $(82,148)  $(4,632)  $  (4,512)  $  (4,666)             $311,823
                                      =======  ========  ========  =========  ========  ==========  ==========             =========
<FN>
See  Notes  to  Consolidated  Financial  Statements.
</TABLE>


                                      F-6
<PAGE>
<TABLE>
<CAPTION>
                                    THORNBURG MORTGAGE ASSET CORPORATION
                                              AND SUBSIDIARIES

                                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        (Dollar amounts in thousands)

                                                                             Year ended December 31
                                                                    ----------------------------------------
                                                                        1998          1997          1996
                                                                    ------------  ------------  ------------
<S>                                                                 <C>           <C>           <C>
Operating Activities:
 Net income. . . . . . . . . . . . . . . . . . . . . . . . . . . .  $    22,695   $    41,402   $    25,737 
 Adjustments to reconcile net income to
   net cash provided by operating activities:
   Amortization. . . . . . . . . . . . . . . . . . . . . . . . . .       49,657        24,665        14,346 
   Net realized (gain) loss from investing activities. . . . . . .        2,310          (303)         (372)
   Decrease (increase) in accrued interest receivable. . . . . . .          414       (14,789)       (4,785)
   Decrease (increase) in prepaid expenses and other . . . . . . .       (1,557)          (62)           33 
   Increase (decrease) in accrued interest payable . . . . . . . .       (8,235)       21,002         8,840 
   Increase (decrease) in accrued expenses and other . . . . . . .        1,994           101           433 
                                                                    ------------  ------------              
     Net cash provided by operating activities . . . . . . . . . .       67,278        72,016        44,232 
                                                                    ------------  ------------  ------------

Investing Activities:
 Available-for-sale securities:
   Purchases . . . . . . . . . . . . . . . . . . . . . . . . . . .   (1,501,961)   (2,929,746)   (1,583,678)
   Proceeds on sales . . . . . . . . . . . . . . . . . . . . . . .      929,999       190,196       277,594 
   Proceeds from calls . . . . . . . . . . . . . . . . . . . . . .      138,926        67,202 
   Principal payments. . . . . . . . . . . . . . . . . . . . . . .    1,635,298       756,379       441,722 
 Held-to-maturity securities:
   Principal payments. . . . . . . . . . . . . . . . . . . . . . .       16,152        63,120       111,684 
 Collateral for callable collateralized bonds:
   Principal payments. . . . . . . . . . . . . . . . . . . . . . .       13,416             -             - 
 ARM Loans:
   Purchases . . . . . . . . . . . . . . . . . . . . . . . . . . .   (1,092,238)     (123,211)            - 
   Principal payments. . . . . . . . . . . . . . . . . . . . . . .      115,081         4,092             - 
   Proceeds on sales . . . . . . . . . . . . . . . . . . . . . . .        2,043             -             - 
 Purchase of interest rate cap and floor agreements. . . . . . . .       (1,081)       (4,074)         (631)
                                                                    ------------  ------------  ------------
     Net cash provided by (used in) investing activities . . . . .      255,635    (1,976,042)     (753,309)
                                                                    ------------  ------------  ------------

Financing Activities:

Net borrowings from (repayments of) reverse repurchase agreements.   (1,402,963)    1,811,038       678,278 
 Net borrowings from callable collateralized notes . . . . . . . .    1,127,181             -             - 
 Repayments of other borrowings. . . . . . . . . . . . . . . . . .       (7,989)       (4,169)       (4,259)
 Proceeds from preferred stock issued. . . . . . . . . . . . . . .            -        65,805             - 
 Proceeds from common stock issued . . . . . . . . . . . . . . . .       24,342        79,406        57,509 
 Purchase of treasury stock. . . . . . . . . . . . . . . . . . . .       (4,666)            -             - 
 Dividends paid. . . . . . . . . . . . . . . . . . . . . . . . . .      (36,396)      (37,967)      (22,418)
 Interest from notes receivable from stock sales . . . . . . . . .          229             -             - 
                                                                    ------------  ------------  ------------
   Net cash provided by (used in) financing activities . . . . . .     (300,262)    1,914,113       709,110 
                                                                    ------------  ------------  ------------

Net increase (decrease) in cash and cash equivalents . . . . . . .       22,651        10,087            33 

Cash and cash equivalents at beginning of period . . . . . . . . .       13,780         3,693         3,660 
                                                                    ------------  ------------  ------------
Cash and cash equivalents at end of period . . . . . . . . . . . .  $    36,431   $    13,780   $     3,693 
                                                                    ============  ============  ============
<FN>
Supplemental disclosure of cash flow information and non-cash investing and financing activities are
included in Notes 2 and 3.
</TABLE>

See  Notes  to  Consolidated  Financial  Statements.


                                      F-7
<PAGE>
                      THORNBURG MORTGAGE ASSET CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  1.  ORGANIZATION  AND  SIGNIFICANT  ACCOUNTING  POLICIES

Thornburg  Mortgage  Asset  Corporation  (the  "Company")  was  incorporated  in
Maryland  on  July 28, 1992.  The Company commenced its operations of purchasing
and  managing  for  investment a portfolio of adjustable-rate mortgage assets on
June 25, 1993, upon receipt of the net proceeds from the initial public offering
of  the  Company's  common  stock.

A  summary  of  the  Company's  significant  accounting  policies  follows:

CASH  AND  CASH  EQUIVALENTS

Cash  and  cash  equivalents includes cash on hand and highly liquid investments
with  original  maturities of three months or less.  The carrying amount of cash
equivalents  approximates  their  value.

BASIS  OF  PRESENTATION

The  consolidated  financial  statements include the accounts of the Company and
its  wholly  owned  special  purpose  finance  subsidiaries,  Thornburg Mortgage
Funding  Corporation and Thornburg Mortgage Acceptance Corporation.  The Company
formed  these  entities  in  connection  with  the  issuance  of  the  callable
collateralized  notes  discussed  in Note 3.  All material intercompany accounts
and  transactions  are  eliminated  in  consolidation.

ADJUSTABLE-RATE  MORTGAGE  ASSETS

     The  Company's adjustable-rate mortgage ("ARM") assets are comprised of ARM
securities,  ARM loans and collateral for callable AAA notes payable, which also
consists  of  ARM  securities  and  ARM  loans.

In  the  second  quarter  of  1998,  the  Company  decided  to change its policy
regarding  its  classification  of ARM securities such that each ARM security is
classified  as  available-for-sale.  The  Company changed its policy because the
remaining  amount  of ARM securities classified as held-to-maturity had become a
relatively  small  percentage  of the portfolio, less than 8% of assets at March
31,  1998,  and  because  it  is  apparent that as more mortgage REITs have been
formed,  that  it  is  industry  practice  to  carry  all mortgage securities as
available-for-sale.  The Company had not classified any ARM securities purchased
since  1994  as  held-to-maturity  and  does  not expect to do so in the future.
Management  has  made the determination that all of its ARM securities should be
designated as available-for-sale in order to be prepared to respond to potential
future  opportunities in the market, to sell ARM securities in order to optimize
the  portfolio's  total  return and to retain its ability to respond to economic
conditions that might require the Company to sell assets in order to maintain an
appropriate  level  of  liquidity.  Since  all  ARM securities are designated as
available-for-sale,  they  are reported at fair value, with unrealized gains and
losses  excluded  from  earnings and reported in accumulated other comprehensive
income  as  a  separate  component  of  shareholders'  equity.

Management  has  the  intent and ability to hold the Company's ARM loans for the
foreseeable future and until maturity or payoff.  Therefore, they are carried at
their  unpaid  principal  balances,  net  of unamortized premium or discount and
allowance  for  loan  losses.

The  collateral for the callable AAA notes includes ARM securities and ARM loans
which  are  accounted for in the same manner as the ARM securities and ARM loans
that  are  not  held  as  collateral.

Premiums  and  discounts  associated  with  the  purchase  of the ARM assets are
amortized  into interest income over the lives of the assets using the effective
yield  method  adjusted  for  the  effects  of  estimated  prepayments.


                                      F-8
<PAGE>
ARM  asset transactions are recorded on the date the ARM assets are purchased or
sold.  Purchases  of  new  issue  ARM  assets  are recorded when all significant
uncertainties regarding the characteristics of the assets are removed, generally
shortly  before  settlement  date.  Realized  gains  and  losses  on  ARM  asset
transactions  are  determined  on  the  specific  identification  basis.

CREDIT  RISK

The  Company  limits  its  exposure  to  credit  losses  on its portfolio of ARM
securities  by  only  purchasing  ARM  securities  that have an investment grade
rating  at  the time of purchase and have some form of credit enhancement or are
guaranteed by an agency of the federal government.  An investment grade security
generally  has  a security rating of BBB or Baa or better by at least one of two
nationally  recognized  rating  agencies,  Moody's  Investor  Services,  Inc. or
Standard  & Poor's, Inc. (the "Rating Agencies").  Additionally, the Company has
also purchased ARM loans and limits its exposure to credit losses by restricting
its  whole  loan  purchases  to  ARM  loans  generally originated to "A" quality
underwriting  standards  or  loans  that have at least five years of pay history
and/or  low  loan  to  property  value  ratios.  The  Company further limits its
exposure  to  credit  losses  by  limiting  its  investment  in investment grade
securities  that  are  rated  A, or equivalent, BBB, or equivalent, or ARM loans
originated  to  "A"  quality  underwriting standards ("Other Investments") to no
more  than  30%  of  the  portfolio.

The  Company  monitors  the  delinquencies and losses on the underlying mortgage
loans  backing  its  ARM  assets.  If  the  credit performance of the underlying
mortgage  loans  is  not as expected, the Company makes a provision for possible
credit  losses  at a level deemed appropriate by management to provide for known
losses  as  well  as  unidentified  losses  in  its  ARM  assets portfolio.  The
provision  is based on management's assessment of numerous factors affecting its
portfolio  of  ARM  assets  including,  but  not  limited  to,  current economic
conditions,  delinquency  status,  credit losses to date on underlying mortgages
and  remaining  credit  protection.  The provision for ARM securities is made by
reducing the cost basis of the individual security for the decline in fair value
which  is other than temporary, and the amount of such write-down is recorded as
a  realized  loss,  thereby reducing earnings.  The Company also makes a monthly
provision  for  possible credit losses on its portfolio of ARM loans which is an
increase  to  the  reserve for possible loan losses.  The provision for possible
credit  losses  on loans is based on loss statistics of the real estate industry
for  similar loans, taking into consideration factors including, but not limited
to,  underwriting  characteristics,  seasoning,  geographic location and current
economic  conditions.  When  a  loan  or  a  portion  of  a loan is deemed to be
uncollectible,  the  portion  deemed  to be uncollectible is charged against the
reserve  and  subsequent  recoveries,  if  any,  are  credited  to  the reserve.

Credit  losses  on  pools  of  loans  that  are held as collateral for AAA notes
payable  are  also  covered  by  third party insurance policies that protect the
Company  from  credit  losses  above  a  specified level, limiting the Company's
exposure  to credit losses on such loans.  The Company makes a monthly provision
for possible credit losses on these loans the same as it does for loans that are
not held as collateral for AAA notes payable, except,  taking into consideration
its  maximum  exposure.

Provisions for credit losses do not reduce taxable income and thus do not affect
the  dividends  paid by the Company to shareholders in the period the provisions
are  taken.  Actual  losses  realized by the Company do reduce taxable income in
the  period  the  actual loss is realized and would affect the dividends paid to
shareholders  for  that  tax  year.

DERIVATIVE  FINANCIAL  INSTRUMENTS

INTEREST  RATE  CAP  AGREEMENTS

The  Company  purchases  interest  rate cap agreements (the "Cap Agreements") to
limit  the Company's risks associated with the lifetime or maximum interest rate
caps  of  its ARM assets should interest rates rise above specified levels.  The
Cap  Agreements  reduce the effect of the lifetime cap feature so that the yield
on  the  ARM  assets will continue to rise in high interest rate environments as
the  Company's  cost  of  borrowings  also  continue  to  rise.


                                      F-9
<PAGE>
Under  policies  in  effect  prior to the second quarter of 1998, Cap Agreements
classified  as a hedge against held-to-maturity assets were initially carried at
their  fair  value  as of the time the Cap Agreements and the related assets are
designated  as  held-to-maturity with an adjustment to equity for any unrealized
gains  or  losses  at the time of the designation.  Any adjustment to equity was
thereafter  amortized  into  interest  income  as a yield adjustment in a manner
consistent with the amortization of any premium or discount.  All Cap Agreements
are  now classified as a hedge against available-for-sale assets and are carried
at  their  fair  value  with  unrealized gains and losses reported as a separate
component of equity, consistent with the reporting of such assets.  The carrying
value of the Cap Agreements are included in ARM securities on the balance sheet.
The  Company  purchases  Cap  Agreements by incurring a one-time fee or premium.
The  amortization  of  the  premium  paid  for the Cap Agreements is included in
interest  income as a contra item (i.e., expense) and, as such, reduces interest
income  over  the  lives  of  the  Cap  Agreements.

Realized  gains  and losses resulting from the termination of the Cap Agreements
that  were  hedging  assets  classified  as held-to-maturity were deferred as an
adjustment  to  the carrying value of the related assets and are being amortized
into  interest  income over the terms of the related assets.  Realized gains and
losses resulting from the termination of such agreements that are hedging assets
classified  as available-for-sale are initially reported in a separate component
of  equity,  consistent  with  the reporting of those assets, and are thereafter
amortized  as  a  yield  adjustment.

INTEREST  RATE  SWAP  AGREEMENTS

The  Company  enters  into  interest rate swap agreements in order to manage its
interest  rate  exposure  when  financing  its  ARM  assets.  In  general,  swap
agreements  have  been utilized by the Company in two ways.  One way has been to
use  swap  agreements  as a cost effective way to lengthen the average repricing
period  of  its  variable  rate and short term borrowings.  Additionally, as the
Company  acquires hybrid assets, it also enters into swap agreements in order to
manage  the  interest  rate  repricing  mismatch  (the  difference  between  the
remaining  fixed-rate  period  of  a  hybrid  and the maturity of the fixed-rate
liability  funding  a  hybrid) to approximately one year.  Revenues and expenses
from the interest rate swap agreements are accounted for on an accrual basis and
recognized  as  a  net  adjustment  to  interest  expense.

INCOME  TAXES

The  Company  has elected to be taxed as a Real Estate Investment Trust ("REIT")
and  complies  with  the  provisions  of  the  Internal Revenue Code of 1986, as
amended (the "Code") with respect thereto.  Accordingly, the Company will not be
subject  to Federal income tax on that portion of its income that is distributed
to  shareholders  and as long as certain asset, income and stock ownership tests
are  met.

NET  EARNINGS  PER  SHARE

Basic  EPS  amounts  are computed by dividing net income (adjusted for dividends
declared  on  preferred  stock)  by the weighted average number of common shares
outstanding.  Diluted EPS amounts assume the conversion, exercise or issuance of
all  potential common stock instruments unless the effect is to reduce a loss or
increase  the  earnings  per  common  share.


                                      F-10
<PAGE>
Following  is  information  about the computation of the earnings per share data
for  the  years  ended  December  31,  1998, 1997 and 1996 (Amounts in thousands
except  per  share  data):

<TABLE>
<CAPTION>
                                                     Earnings
                                  Income    Shares  Per Share
                                ----------  ------  ----------
<S>                             <C>         <C>     <C>
                 1998 
Net income . . . . . . . . . .  $  22,695 

Less preferred stock dividends     (6,679)
                                ----------                    

Basic EPS, income available to
 common shareholders . . . . .     16,016   21,488  $     0.75
                                                    ==========

Effect of dilutive securities:

 Stock options . . . . . . . .          -        -
                                ----------  ------
Diluted EPS. . . . . . . . . .  $  16,016   21,488  $     0.75
                                ==========  ======  ==========

                 1997 
Net income . . . . . . . . . .  $  41,402 

Less preferred stock dividends     (6,251)
                                ----------                    

Basic EPS, income available to
 common shareholders . . . . .     35,151   18,048  $     1.95
                                                    ==========

Effect of dilutive securities:

 Stock options . . . . . . . .          -      110
                                ----------  ------
Diluted EPS. . . . . . . . . .  $  35,151   18,158  $     1.94
                                ==========  ======  ==========

                 1996 
Net income . . . . . . . . . .  $  25,737 

Less preferred stock dividends          - 
                                ----------                    

Basic EPS, income available to
 common stockholders . . . . .     25,737   14,874  $     1.73
                                                    ==========

Effect of dilutive securities:

 Stock options . . . . . . . .          -       37
                                ----------  ------
Diluted EPS. . . . . . . . . .  $  25,737   14,911  $     1.73
                                ==========  ======  ==========
</TABLE>

The  Company  has  granted  options to directors and officers of the Company and
employees of the Manager to purchase 59,784 in 1998, 240,320 in 1997 and 169,099
shares  of  common  stock in 1996 at average prices of $14.82, $20.89 and $15.44
per share during the years ended December 31, 1998, 1997 and 1996, respectively.
The conversion of preferred stock was not included in the computation of diluted
EPS  for  any  year  because  such  conversion  would  increase the diluted EPS.

USE  OF  ESTIMATES

The  preparation  of  financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of  assets  and  liabilities  and  disclosure of
contingent  assets  and  liabilities at the date of the financial statements and
the  reported  amounts  of  revenues  and  expenses during the reporting period.
Actual  results  could  differ  from  those  estimates.


                                      F-11
<PAGE>
RECENT  ACCOUNTING  PRONOUNCEMENTS

In  June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS No.
130,  Reporting  Comprehensive  Income.  This  statement  requires  companies to
classify  items  of  other  comprehensive  income,  such as unrealized gains and
losses  on  available-for-sale  securities,  by  their  nature  in  a  financial
statement  and  display  the  accumulated  balance of other comprehensive income
separately  from  retained earnings and additional paid-in capital in the equity
section  of  a  statement  of  financial  position.  The  Company  adopted  this
statement  in  the  first  quarter  of  1998.

In  June  1998,  the  FASB  issued  SFAS  No.  133,  Accounting  for  Derivative
Instruments  and  Hedging  Activities.  SFAS  No. 133 established a framework of
accounting  rules  that  standardize accounting and reporting for all derivative
instruments  and  is  effective for financial statements issued for fiscal years
beginning  after  June  15,  1999.  The  Statement  requires that all derivative
financial  instruments be carried on the balance sheet at fair value.  Currently
the  only  derivative instruments that are not on the Company's balance sheet at
fair  value  are interest rate swap agreements.  The fair value of interest rate
swap  agreements  is  disclosed  in Note 4, Fair Value of Financial Instruments.
The  Company  believes  that its use of interest rate swap agreements qualify as
cash-flow  hedges as defined in the statement.  Therefore, the effective portion
of the hedge's change in the fair value of these derivatives instruments will be
recorded  in  other  comprehensive  income  and  the ineffective portion will be
included  in earnings when the Company adopts the statement in the first quarter
of  its  fiscal  2000  year.

In  October  1998,  the FASB issued SFAS No. 134, Accounting for Mortgage-Backed
Securities  Retained after the Securitization of Mortgage Loans Held for Sale by
a Mortgage Banking Enterprise.  This Statement, which is effective for the first
fiscal  quarter beginning after December 15, 1998, provides guidance to mortgage
banking  entities  who  securitize mortgage loans such that their accounting for
securitized  loans  will  be  the  same  as  their  accounting  for  marketable
securities.  The  Company  has already been accounting for its securitized loans
in  a manner consistent with the new statement  and therefore expects no changes
to  its financial position or results of operations as a result of adopting SFAS
No.  134.


                                      F-12
<PAGE>
NOTE  2.  ADJUSTABLE-RATE  MORTGAGE  ASSETS  AND  INTEREST  RATE  CAP  AND FLOOR
          AGREEMENTS

The  following  tables  present the Company's ARM assets as of December 31, 1998
and  December 31, 1997.  The ARM securities classified as available-for-sale are
carried  at  their  fair  value,  while  the  ARM  securities  classified  as
held-to-maturity in 1997 and ARM loans are carried at their amortized cost basis
(dollar  amounts  in  thousands):

<TABLE>
<CAPTION>
December  31,  1998:

                                         ARM Securities
                               -----------------------------------
                                Available-   Held-to-               Collateral for
                                for-Sale    Maturity      Total      Notes Payable   ARM Loans
                               -----------  ---------  -----------  ---------------  ---------
<S>                            <C>          <C>        <C>          <C>              <C>
Principal balance outstanding  $3,070,107   $       -  $3,070,107   $    1,131,007   $26,161 
Net unamortized premium . . .      86,956           -      86,956           17,112       324 
Deferred gain from hedging. .        (613)          -        (613)               -         - 
Allowance for losses. . . . .      (1,242)          -      (1,242)            (729)      (75)
Cap Agreements. . . . . . . .       8,302           -       8,302              440         - 
Principal payment receivable.      14,330           -      14,330                          - 
                               -----------  ---------  -----------  ---------------  --------
  Amortized cost, net . . . .   3,177,840           -   3,177,840        1,147,830    26,410 
                               -----------  ---------  -----------  ---------------  --------
Gross unrealized gains. . . .       1,070           -       1,070               38        53 
Gross unrealized losses . . .     (84,253)          -     (84,253)          (7,606)      (87)
                               -----------  ---------  -----------  ---------------  --------
  Fair value. . . . . . . . .  $3,094,657   $       -  $3,094,657   $    1,140,262   $26,376 
                               ===========  =========  ===========  ===============  ========

  Carrying value. . . . . . .  $3,094,657   $       -  $3,094,657   $    1,147,350   $26,410 
                               ===========  =========  ===========  ===============  ========
</TABLE>
<TABLE>
<CAPTION>
December  31,  1997:

                                          ARM Securities
                               ------------------------------------
                                Available-   Held-to-                Collateral for
                                for-Sale     Maturity      Total     Notes Payable   ARM Loans
                               -----------  ----------  -----------  --------------  ---------
<S>                            <C>          <C>         <C>          <C>             <C>
Principal balance outstanding  $3,984,770   $ 386,290   $4,371,060   $            -  $115,996 
Net unamortized premium . . .     119,133       5,025      124,158                -     3,033 
Deferred gain from hedging. .           -      (1,217)      (1,217)               -         - 
Allowance for losses. . . . .      (1,739)          -       (1,739)               -       (42)
Cap Agreements. . . . . . . .      11,144       2,160       13,304                -         - 
Principal payment receivable.      32,337       3,545       35,882                -         - 
                               -----------  ----------  -----------  --------------  ---------
  Amortized cost, net . . . .   4,145,645     395,803    4,541,448                -   118,987 
                               -----------  ----------  -----------  --------------  ---------
Gross unrealized gains. . . .      11,075       5,609       16,684                -         - 
Gross unrealized losses . . .     (32,816)     (2,859)     (35,675)               -         - 
                               -----------  ----------  -----------  --------------  ---------
  Fair value. . . . . . . . .  $4,123,904   $ 398,553   $4,522,457   $            -  $118,987 
                               ===========  ==========  ===========  ==============  =========

  Carrying value. . . . . . .  $4,123,904   $ 395,803   $4,519,707   $            -  $118,987 
                               ===========  ==========  ===========  ==============  =========
</TABLE>

During  1998,  the Company realized $4,634,000 in gains and $4,912,000 in losses
on the sale of $932.3 million of ARM securities and ARM loans.  During 1997, the
Company  realized  $2,179,000  in  gains  and  $990,000 in losses on the sale of
$189.0  million  of  ARM  securities,  and  during  1996,  the  Company realized
$1,427,000  in  gains and $65,000 in losses on the sale of $276.4 million of ARM
securities.  All  of  the  ARM  securities  sold  were  classified  as
available-for-sale.  During  1998,  approximately  $379  million  securities
previously  classified  as  held-to-maturity  were  reclassified  as
available-for-sale.

As  of  December  31,  1998,  the  Company had reduced the cost basis of its ARM
securities  due to potential future credit losses (other than temporary declines
in  fair  value) in the amount of $1,242,000.  At December 31, 1998, the Company
is  providing  for  potential  future  credit  losses on two assets that have an
aggregate carrying value of $11.8 million, which represent less than 0.3% of the
Company's  total  portfolio  of ARM assets.  Both of these assets are performing
and  one has some remaining credit support that mitigates the Company's exposure
to  potential  future credit losses.  Additionally, during 1998, the Company, in
accordance with its credit policies, recorded a $762,000 provision for potential
credit  losses  on  its  loan  portfolio,  although  no  actual losses have been
realized  in  the  loan  portfolio  to  date.


                                      F-13
<PAGE>
The  following  tables summarize ARM loan delinquency information as of December
31,  1998  and  1997  (dollar  amounts  in  thousands):

<TABLE>
<CAPTION>
     1998
     ----

                    Loan     Loan    Percent of    Percent of
Delinquency Status  Count  Balance    ARM Loans   Total Assets
- ------------------  -----  --------  -----------  -------------
<S>                 <C>    <C>       <C>          <C>
  30 to 59 days. .      4  $  1,138        0.11%          0.03%
  60 to 89 days. .      2       423        0.04           0.01 
  90 days or more.      1     3,450        0.32           0.08 
  In foreclosure .      5     1,097        0.10           0.02 
                    -----  --------  -----------  -------------
                       12  $  6,108        0.57%          0.14%
                    =====  ========  ===========  =============
</TABLE>
<TABLE>
<CAPTION>
     1997
     ----

                    Loan     Loan    Percent of    Percent of
Delinquency Status  Count  Balance    ARM Loans   Total Assets
- ------------------  -----  --------  -----------  -------------
<S>                 <C>    <C>       <C>          <C>
  30 to 59 days. .      -  $      -           -              - 
  60 to 89 days. .      1       215        0.19%          0.00%
  90 days or more.      1       167        0.14           0.00 
  In foreclosure .      -         -           -              - 
                    -----  --------  -----------  -------------
                        2  $    382        0.33%          0.01%
                    =====  ========  ===========  =============
</TABLE>

The  following table summarizes the activity for the allowance for losses on ARM
loans  for  the  year  ended
December  31,  1998  and  1997  (dollar  amounts  in  thousands):

<TABLE>
<CAPTION>
                      1998   1997
                      -----  -----
<S>                   <C>    <C>
Beginning balance. .  $  42  $   0
Provision for losses    762     42
Charge-offs, net . .      0      0
                      -----  -----
Ending balance . . .  $ 804  $  42
                      =====  =====
</TABLE>

As  of December 31, 1998, the Company had commitments to purchase $102.1 million
of  ARM  loans.

The average effective yield on the ARM assets owned was 5.86% as of December 31,
1998 and 6.38% as of December 31, 1997.  The average effective yield is based on
historical  cost  and  includes the amortization of the net premium paid for the
ARM  assets  and  the  Cap  Agreements,  the  impact  of  ARM  principal payment
receivables  and  the  amortization  of  deferred  gains  from hedging activity.

As  of  December  31,  1998 and December 31, 1997, the Company had purchased Cap
Agreements  with  a  remaining  notional  amount  of  $4.026  billion and $4.156
billion,  respectively.  The  notional  amount  of  the Cap Agreements purchased
decline  at  a  rate that is expected to approximate the amortization of the ARM
assets.  Under  these  Cap  Agreements,  the  Company will receive cash payments
should  the  one-month,  three-month  or  six-month  London InterBank Offer Rate
("LIBOR")  increase  above  the contract rates of the Cap Agreements which range
from 7.50% to 13.00% and average approximately 10.10%.  The Company's ARM assets
portfolio  had  an  average  lifetime  interest  rate  cap  of  11.70%.  The Cap
Agreements  had  an  average maturity of 2.3 years as of December 31, 1998.  The
initial  aggregate  notional  amount  of  the  Cap  Agreements  declines  to
approximately  $3.485  billion  over  the period of the agreements, which expire
between  1999 and 2004.  The Company purchased these Cap Agreements by incurring
a  one-time  fee,  or  premium.  The premium is amortized, or expensed, over the
lives  of  the Cap Agreements and decreases interest income on the Company's ARM
assets  during  the  period of amortization.  The Company has credit risk to the
extent  that  the  counterparties  to  the  cap  agreements do not perform their
obligations  under  the  Cap  Agreements.  If one of the counterparties does not
perform,  the  Company would not receive the cash to which it would otherwise be
entitled  under  the conditions of the Cap Agreement.  In order to mitigate this
risk  and  to  achieve  competitive  pricing,  the  Company has entered into Cap
Agreements  with  six different counterparties, five of which are rated AAA, and
one  is  rated  AA.


                                      F-14
<PAGE>
NOTE  3.  REVERSE  REPURCHASE  AGREEMENTS, CALLABLE COLLATERALIZED NOTES PAYABLE
          AND  OTHER  BORROWINGS

The  Company  has  entered into reverse repurchase agreements to finance most of
its  ARM  assets.  The  reverse  repurchase agreements are short-term borrowings
that  are  secured  by  the  market  value  of the Company's ARM assets and bear
interest  rates  that  have  historically  moved in close relationship to LIBOR.

As  of  December 31, 1998, the Company had outstanding $2.867 billion of reverse
repurchase  agreements  with  a  weighted  average borrowing rate of 5.62% and a
weighted  average  remaining  maturity  of 2.0 months.  As of December 31, 1998,
$1.147  billion  of  the  Company's  borrowings  were variable-rate term reverse
repurchase  agreements  with original maturities that range from three months to
two  years.  The  interest rates of these term reverse repurchase agreements are
indexed  to  either  the  one-,  three-  or  six-month  LIBOR  rate  and reprice
accordingly.  The  reverse  repurchase  agreements  at  December  31,  1997 were
collateralized  by ARM assets with a carrying value of $3.005 billion, including
accrued  interest  and  cash  in  the  amount  of  $22.4  million.

At  December  31,  1998,  the  reverse  repurchase  agreements had the following
remaining  maturities  (dollar  amounts  in  thousands):

<TABLE>
<CAPTION>
<S>                 <C>
Within 30 days . .  $1,440,407
31 to 89 days. . .     748,095
90 days or greater     678,705
                    ----------
                    $2,867,207
                    ==========
</TABLE>

As  of December 31, 1998, the Company had one whole loan financing facility with
an  uncommitted  borrowing capacity of $250,000,000.  The Company had no balance
borrowed against this facility as of year-end.  This facility matured on January
8,  1999  and  has  been  subsequently  re-negotiated for an additional one year
period.  Under the new agreement in effect as of January 8, 1999, the whole loan
financing  facility  is a committed facility in an amount of up to $150,000,000,
with  an  option  to  increase  this  amount  to  $300,000,000.

On December 18, 1998, the Company, through a special purpose finance subsidiary,
issued  $1.144 billion of callable AAA notes payable ("Notes") collateralized by
ARM  loans  with a principal balance of $1.049 billion and ARM securities with a
balance  of  $128.3  million.  As part of this transaction, the Company retained
ownership  of  a  subordinated certificate in the amount of $32.4 million, which
represents  the  Company's  maximum  exposure  to  credit  losses  on  the loans
collateralizing  the Notes.  As of December 31, 1998, the Notes had a balance of
$1.127 billion and an interest rate of 6.32%.  The interest rate adjusts monthly
at  one-month LIBOR plus 0.70% through November 1999 and at one-month LIBOR plus
1.40%  thereafter.  The Notes mature on January 25, 2029 and are callable by the
Company or Bear Stearns, one of the underwriters, monthly, although Bear Stearns
has  indicated it does not intend to exercise its ability to call the collateral
prior  to May 1999.  The Company may call either the collateral or the Notes, at
its  option.  In connection with the issuance of the Notes, the Company incurred
costs  of  $3.9  million  which is being amortized over the expected life of the
Notes.  Since  the  Notes  are  paid  down  as  the  collateral  pays  down, the
amortization  of the issuance cost will be adjusted periodically based on actual
payment  experience.  If  the  collateral  pays  down  faster  than  currently
estimated,  then  the  amortization  of  the issuance cost will increase and the
effective  cost  of  the  Notes will increase and, conversely, if the collateral
pays  down  slower  than  currently estimated, then the amortization of issuance
cost  will  be decreased and the effective cost of the Notes will also decrease.

As  of  December  31,  1998, the Company was a counterparty to nineteen interest
rate  swap  agreements  ("Swaps") having an aggregate notional balance of $1.473
billion.  As  of  year-end, these Swaps had a weighted average remaining term of
16.5  months.  In accordance with these Swaps, the Company will pay a fixed rate
of  interest  during  the  term of these Swaps and receive a payment that varies
monthly  with  the  one-month  LIBOR  rate.  As  a result of entering into these
Swaps,  the  Company  has  reduced  the interest rate variability of its cost to
finance  its  ARM  securities  by  increasing  the average period until the next
repricing  of  its borrowings from 26 days to 204 days.  Fourteen of these Swaps
were  entered  into in connection with the Company's acquisition of hybrid loans
and  commitments  to  acquire hybrid loans.  These fourteen Swaps that hedge the
fixed  rate  portion  of  the  Company's hybrid loans (to within one year of the
first  interest  rate  reset) had a notional balance of $523 million at year-end
and  an  average  maturity  of 44.0 months.  The Swaps at December 31, 1998 were
collateralized  by  ARM  assets with a carrying value of $0.9 million, including
accrued  interest.


                                      F-15
<PAGE>
As  of December 31, 1998, the Company had financed a portion of its portfolio of
interest rate cap agreements with $2.0 million of other borrowings which require
quarterly  or semi-annual payments until the year 2000.  These borrowings have a
weighted  average  fixed  rate  of interest of 7.87% and have a weighted average
remaining  maturity  of 1.4 years. The other borrowings financing cap agreements
at December 31, 1998 were collateralized by ARM securities with a carrying value
of  $3.1 million, including accrued interest.  The aggregate maturities of these
other  borrowings  are  as  follows  (dollars  in  thousands):

          1999         $ 1,397
          2000             632
                       -------
                       $ 2,029
                       =======

The  total  cash paid for interest was $267.9 million, $177.9 million and $112.2
million  for  1998,  1997  and  1996  respectively.

NOTE  4.  FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS

The  following  table presents the carrying amounts and estimated fair values of
the  Company's financial instruments at December 31, 1998 and December 31, 1997.
FASB  Statement  No. 107, Disclosures About Fair Value of Financial Instruments,
defines  the  fair  value  of  a financial instrument as the amount at which the
instrument  could be exchanged in a current transaction between willing parties,
other  than  in  a  forced  or  liquidation  sale (dollar amounts in thousands):

<TABLE>
<CAPTION>
                                   December 31, 1998        December 31, 1997
                                -----------------------  -----------------------
                                 Carrying       Fair       Carrying     Fair
                                  Amount       Value       Amount       Value
                                -----------  ----------  -----------  ----------
<S>                             <C>          <C>         <C>          <C>
Assets:
 ARM assets. . . . . . . . . .  $4,266,497   $4,259,374  $4,634,612   $4,639,513
 Cap Agreements. . . . . . . .       1,920        1,920       4,082        1,931

Liabilities:
 Callable collateralized notes   1,127,181    1,127,181           -            -
 Other borrowings. . . . . . .       2,029        2,077      10,018       10,321
 Swap agreements . . . . . . .         (87)       7,326         (50)         184
</TABLE>

The  above  carrying  amounts for assets are combined in the balance sheet under
the  caption  adjustable-rate  mortgage  assets.  The carrying amount for assets
categorized  as  available-for-sale  is  their  fair  value whereas the carrying
amount  for  assets held-to-maturity or held for the foreseeable future is their
amortized  cost.

The  fair values of the Company's ARM securities and cap agreements are based on
market  prices  provided  by certain dealers who make markets in these financial
instruments  or  third-party pricing services.  The fair values for ARM loans is
determined  by  the  Company  by  using  the same pricing models employed by the
Company  in  the  process  of  determining  a price to bid for loans in the open
market,  taking  into  consideration the aggregated characteristics of groups of
loans  such  as,  but  not limited to, collateral type, index, margin, life cap,
periodic  cap, underwriting standards, age and delinquency experience.  The fair
value  of  the Company's long-term debt and interest rate swap agreements, which
are off-balance sheet financial instruments, are based on market values provided
by  dealers  who  are  familiar  with  the  terms of the long-term debt and swap
agreements.  The  fair values reported reflect estimates and may not necessarily
be  indicative  of  the  amounts  the  Company could realize in a current market
exchange.  Cash  and  cash  equivalents, interest receivable, reverse repurchase
agreements, callable collateralized notes and other liabilities are reflected in
the  financial statements at their amortized cost, which approximates their fair
value  because  of  the  short-term  nature  of  these  instruments.


                                      F-16
<PAGE>
NOTE  5.  COMMON  AND  PREFERRED  STOCK

In  January  1997,  the  Company  issued  2,760,000  shares  of  Series  A 9.68%
Cumulative  Convertible  Preferred Stock at a price of $25 per share pursuant to
its Registration Statement on Form S-3 declared effective in December 1996.  Net
proceeds from this issuance totaled $65.8 million.  The dividends are cumulative
commencing  on  the  issue  date  and  are  payable  quarterly, in arrears.  The
dividends  per share are equal to the greater of (i) $0.605 per quarter, or (ii)
the  quarterly  dividend  declared on the Company's common stock.  Each share is
convertible  at  the  option  of the holder at any time into one share of common
stock.  The preferred shares are redeemable by the Company on and after December
31,  1999,  in  whole  or in part, as follows: (i) for one share of common stock
plus  accumulated,  accrued  but  unpaid dividends, provided that for 20 trading
days  within  any period of 30 consecutive trading days the closing price of the
common  stock equals or exceeds the conversion price of $25, or (ii) for cash at
the  issue  price  of  $25,  plus  any accumulated, accrued but unpaid dividends
through  the  redemption  date.  In the event of liquidation, the holders of the
preferred  shares  will be entitled to receive out of the assets of the Company,
prior to any distribution to the common shareholders, the issue price of $25 per
share  in  cash,  plus  any  accumulated,  accrued  and  unpaid  dividends.

During  1998,  the  Company  issued  1,581,550  shares of common stock under its
Dividend Reinvestment and Stock Purchase Plan and received net proceeds of $24.4
million.  During  1997,  the Company issued 912,590 shares of common stock under
this  plan  and  received  net  proceeds  of $18.0 million, and during 1996, the
Company  issued  347,434 shares of common stock under this plan and received net
proceeds  of  $5.4  million.

During  1998, stock options for 128,377 shares of common stock were exercised at
an average price of $15.23 and $2.0 million of notes receivable were executed in
connection  with  the exercise of these options.  During 1997, stock options for
186,071  shares  of  common  stock were exercised at an average price of $15.71.
The  Company  received  net  proceeds of $0.2 million, and $2.7 million of notes
receivable  were  executed  in  connection with the exercise of certain options.
During  1996,  stock options for 23,595 shares of common stock were exercised at
an  average  price  of  $15.41  that  generated  net  proceeds  of $0.4 million.

On  July  13,  1998,  the  Board of Directors approved a common stock repurchase
program  of  up  to  500,000  shares  at  prices  below  book  value, subject to
availability of shares and other market conditions.   On September 18, 1998, the
Board of Directors expanded this program by approving the repurchase of up to an
additional  500,000  shares.  To date, the company has repurchased 500,016 at an
average  price  of  $9.28  per  share.

During  the  Company's  1998  fiscal  year,  the  Company  declared dividends to
shareholders  totaling  $0.905  per  common  share, all of which was paid during
1998,  and  $2.42  per preferred share, of which $1.815 was paid during 1998 and
$0.605 was paid on January 11, 1999.  During the Company's 1997 fiscal year, the
Company  declared  dividends to shareholders totaling $1.97 per common share, of
which  $1.47  was  paid  during 1997 and $0.50 was paid on January 12, 1998, and
$2.265  per  preferred share, of which $1.66 was paid during 1997 and $0.605 was
paid  on  January  12, 1998.  During the Company's 1996 fiscal year, the Company
declared  dividends  to  shareholders  totaling $1.65 per common share, of which
$1.20  was paid during 1996 and $0.45 was paid on January 12, 1997.  For federal
income  tax  purposes,  $0.0638 of the 1998 common stock dividends was return of
capital  and  not  taxable,  $0.01 of the 1997 common stock dividend was capital
gains  subject  to a maximum tax rate of 28%, and $0.05 of the 1997 common stock
dividend  was  capital  gains subject to a maximum tax rate of 20%, and $0.03 of
the  1996  common  stock dividend was long-term capital gains.  In addition, the
preferred  dividend  paid  on  January  11,  1999  will  be  taken as a dividend
deduction  on  the Company's 1999 income tax return and is therefore not taxable
income  for  preferred  shareholders until 1999.  The remainder of the dividends
paid  for  fiscal years 1998, 1997 and 1996 was ordinary income to the Company's
common  and  preferred  shareholders.

NOTE  6.  STOCK  OPTION  PLAN

The  Company has a Stock Option and Incentive Plan (the "Plan") which authorizes
the  granting of options to purchase an aggregate of up to 1,800,000 shares, but
not  more  than 5% of the outstanding shares of the Company's common stock.  The
Plan  authorizes  the  Board  of  Directors,  or  a  committee  of  the Board of
Directors,  to  grant  Incentive Stock Options ("ISOs") as defined under section
422  of  the Internal Revenue Code of 1986, as amended, options not so qualified
("NQSOs"),  Dividend  Equivalent  Rights  ("DERs"),  Stock  Appreciation  Rights
("SARs"),  and  Phantom  Stock  Rights  ("PSRs").


                                      F-17
<PAGE>
The  exercise  price for any options granted under the Plan may not be less than
100%  of the fair market value of the shares of the common stock at the time the
option is granted.  Options become exercisable six months after the date granted
and  will  expire  ten  years  after the date granted, except options granted in
connection  with  an offering of convertible preferred stock, in which case such
options  become  exercisable  if  and  when  the  convertible preferred stock is
converted  into  common  stock.

The  Company issued DERs at the same time as ISOs and NQSOs based upon a formula
defined  in the Plan.  During 1998 the number of DERs issued was based on 35% of
the  ISOs and NQSOs granted during 1998.  The number of PSRs issued are based on
the  level of the Company's dividends and on the price of the Company's stock on
the  related  dividend payment date and is equivalent to the cash that otherwise
would  be  paid on the outstanding DERs and previously issued PSRs.  The Company
recorded an expense associated with the DERs and the PSRs of $11,000 and $32,000
for  the  years  ended  December  31,  1998  and  1997,  respectively.

Notes  receivable  from stock sales has resulted from the Company selling shares
of  common  stock through the exercise of stock options. The notes have maturity
terms  ranging  from  3 years to 9 years and accrue interest at rates that range
from  5.40%  to  6.00%  per  annum.  In  addition,  the  notes are full recourse
promissory  notes  and are secured by a pledge of the shares of the Common Stock
acquired.  Interest, which is credited to paid-in-capital, is payable quarterly,
with  the  balance  due  at the maturity of the notes.  The payment of the notes
will be accelerated only upon the sale of the shares of Common Stock pledged for
the notes.  The notes may be prepaid at any time at the option of each borrower.
As  of December 31, 1998, there were $4.6 million of notes receivable from stock
sales  outstanding.

The  Company  adopted  the  disclosure-only provisions of Statement of Financial
Accounting  Standards  No.  123,  "Accounting  for  Stock-Based  Compensation."
Accordingly,  no  compensation  cost has been recognized for the Company's stock
option  plan.  Had  compensation  cost  for the Company's stock option plan been
determined  based  on  the fair value at the grant date for awards in 1998, 1997
and  1996  consistent  with  the  provisions  of SFAS No. 123, the Company's net
earnings and earnings per share would have been reduced to the pro forma amounts
indicated  in the table below.  The fair value of each option grant is estimated
on  the  date  of  grant  using  the  Black-Scholes option-pricing model (dollar
amounts  in  thousands,  except  per  share  data).

<TABLE>
<CAPTION>
                               1998       1997       1996
                             ---------  ---------  ---------
<S>                          <C>        <C>        <C>
Net income - as reported. .  $ 22,695   $ 41,402   $ 25,737 
Net income - pro forma. . .    22,629     41,093     25,551 

Basic EPS - as reported . .      0.75       1.95       1.73 
Basic EPS - pro forma . . .      0.74       1.93       1.72 

Diluted EPS - as reported .      0.75       1.94       1.73 
Diluted EPS - pro forma . .      0.74       1.92       1.71 

Assumptions:
    Dividend yield. . . . .     10.00%     10.00%     10.00%
    Expected volatility . .     25.60%     21.50%     23.30%
    Risk-free interest rate      5.68%      6.40%      6.52%
    Expected lives. . . . .   7 years    7 years    7 years 
</TABLE>


                                      F-18
<PAGE>
Information  regarding  options  is  as  follows:

<TABLE>
<CAPTION>
                                           1998                  1997                1996
                                 ---------------------  -------------------  -------------------
                                              Weighted              Weighted             Weighted
                                              Average                Average             Average
                                              Exercise              Exercise             Exercise
                                   Shares      Price      Shares      Price     Shares     Price
                                 ----------  ---------  ----------  --------  ---------  --------
<S>                              <C>         <C>        <C>         <C>       <C>        <C>
Outstanding, beginning of year.    680,995   $  17.353    626,746   $ 15.510   482,078   $ 15.529
Granted . . . . . . . . . . . .     59,784      14.817    240,320     20.888   169,099     15.439
Exercised . . . . . . . . . . .   (128,377)     15.234   (186,071)    15.711   (23,595)    15.407
Expired . . . . . . . . . . . .          -           -          -          -      (836)    14.375
                                 ----------  ---------  ----------  --------  ---------  --------
Outstanding, end of year. . . .    612,402   $  17.549    680,995   $ 17.353   626,746   $ 15.511
                                 ==========  =========  ==========  ========  =========  ========

Weighted average fair value of
options granted during the year  $    1.22              $    1.29             $   1.10 

Options exercisable at year end    479,482                476,875              613,413 
</TABLE>

The  following  table  summarizes information about stock options outstanding at
December  31,  1998:

<TABLE>
<CAPTION>
                                          Options Outstanding      Options Exercisable
                                        -----------------------  ----------------------
                                         Weighted
                                          Average     Weighted                Weighted
                                         Remaining     Average                Average
                             Options    Contractual   Exercise   Exercisable  Exercise
Range of Exercise Prices   Outstanding   Life (Yrs)     Price    At 12/31/98    Price
- -------------------------  -----------  ------------  ---------  -----------  ---------
<S>                        <C>          <C>           <C>        <C>          <C>
9.375 - $12.4375 . . . .       20,049           9.6  $  11.953        3,049  $  12.388
14.375 - $16.125 . . . .      321,061           5.7     15.342      321,061     15.342
17.500 - $20.000 . . . .      183,092           8.2     19.588       67,172     18.876
    $22.625. . . . . . .       88,200           8.5     22.625       88,200     22.625
- -------------------------  -----------  ------------  ---------  -----------  ---------
$9.375 - $22.625 . . . .      612,402           6.9     17.549      479,482     17.158
=========================  ===========  ============  =========  ===========  =========
</TABLE>

NOTE  7.  TRANSACTIONS  WITH  AFFILIATES

The Company has a Management Agreement (the "Agreement") with Thornburg Mortgage
Advisory  Corporation  ("the  Manager").  Under the terms of this Agreement, the
Manager,  subject  to  the  supervision  of the Company's Board of Directors, is
responsible  for  the management of the day-to-day operations of the Company and
provides  all  personnel and office space.  The Agreement provides for an annual
review  by the unaffiliated directors of the Board of Directors of the Manager's
performance  under  the  Agreement.

The  Company  pays  the  Manager  an annual base management fee based on average
shareholders'  equity, adjusted for liabilities that are not incurred to finance
assets  ("Average  Shareholders'  Equity"  or  "Average  Net Invested Assets" as
defined  in  the  Agreement)  payable monthly in arrears as follows: 1.1% of the
first  $300  million  of  Average  Shareholders'  Equity,  plus  0.8% of Average
Shareholders'  Equity  above  $300  million.

For  the  years  ended  December  31,  1998, 1997 and 1996, the Company paid the
Manager  $4,142,000, $3,664,000 and $1,872,000, respectively, in base management
fees  in  accordance  with  the  terms  of  the  Agreement.

The Manager is also entitled to earn performance based compensation in an amount
equal  to  20%  of the Company's annualized net income, before performance based
compensation,  above  an  annualized Return on Equity equal to the ten year U.S.
Treasury  Rate plus 1%.  For purposes of the performance fee calculation, equity
is  generally  defined  as  proceeds  from  issuance  of  common  stock  before
underwriter's discount and other costs of issuance, plus retained earnings.  For
the  years  ended December 31, 1998, 1997 and 1996, the Company paid the Manager
$759,000,  $3,363,000  and  $2,462,000,  respectively,  in  performance  based
compensation  in  accordance  with  the  terms  of  the  Agreement.


                                      F-19
<PAGE>
NOTE  8.  NET  INTEREST  INCOME  ANALYSIS

The  following  table  summarizes  the  amount  of  interest income and interest
expense  and  the average effective interest rate for the periods ended December
31,  1998,  1997  and  1996  (dollar  amounts  in  thousands):

<TABLE>
<CAPTION>
                                                 1998                 1997              1996
                                          -------------------  ------------------  ---------------
                                                     Average              Average            Average
                                           Amount      Rate      Amount     Rate    Amount     Rate
                                          ---------  --------  ---------  -------  --------  -------
<S>                                       <C>        <C>       <C>        <C>      <C>       <C>
Interest Earning Assets:
 ARM assets. . . . . . . . . . . . . . .  $286,327      5.96%  $246,507     6.56%  $150,759    6.45%
 Cash and cash equivalents . . . . . . .       705      4.35      1,214     5.57        752    5.29 
                                           287,032      5.96    247,721     6.56    151,511    6.44 
                                          ---------  --------  ---------  -------  --------  -------
Interest Bearing Liabilities:
 Borrowings. . . . . . . . . . . . . . .   255,992      5.78    198,657     5.76    121,166    5.67 
                                          ---------  --------  ---------  -------  --------  -------

Net Interest Earning Assets and Spread .  $ 31,040      0.18%  $ 49,064     0.80%  $ 30,345    0.77%
                                          =========  ========  =========  =======  ========  =======

Yield on Net Interest Earning Assets (1)                0.64%               1.30%              1.29%
                                                     ========             =======            =======
<FN>
- ----------------------------------------
(1)  Yield  on  Net Interest Earning Assets is computed by dividing annualized net interest income
     by  the  average  daily  balance  of  interest  earning  assets.
</TABLE>

The  following  table  presents  the  total  amount  of  change  in  interest
income/expense  from  the  table  above and presents the amount of change due to
changes  in  interest rates versus the amount of change due to changes in volume
(dollar  amounts  in  thousands):

<TABLE>
<CAPTION>
                                   1998 versus 1997             1997 versus 1996
                            ------------------------------  ------------------------
                              Rate      Volume     Total     Rate   Volume    Total
                            ---------  --------  ---------  ------  -------  -------
<S>                         <C>        <C>       <C>        <C>     <C>      <C>
Interest Income:
 ARM assets. . . . . . . .  $(22,549)  $62,368   $ 39,819   $2,651  $93,097  $95,748
 Cash and cash equivalents      (266)     (242)      (508)      40      422      462
                            ---------  --------  ---------  ------  -------  -------
                             (22,815)   62,126     39,311    2,691   93,519   96,210
                            ---------  --------  ---------  ------  -------  -------
Interest Expense:
 Borrowings. . . . . . . .       518    56,817     57,335    2,068   75,423   77,491
                            ---------  --------  ---------  ------  -------  -------

Net interest income. . . .  $(23,333)  $ 5,309   $(18,024)  $  623  $18,096  $18,719
                            =========  ========  =========  ======  =======  =======
</TABLE>


                                      F-20
<PAGE>
NOTE  9.  SUMMARIZED  QUARTERLY  RESULTS  (UNAUDITED)

The  following is a presentation of the quarterly results of operations (amounts
in  thousands,  except  per  share  amounts):

<TABLE>
<CAPTION>
                                                    Year Ended December 31, 1998
                                              ------------------------------------------
                                               Fourth      Third     Second      First
                                               Quarter    Quarter    Quarter    Quarter
                                              ---------  ---------  ---------  ---------
<S>                                           <C>        <C>        <C>        <C>
Interest income from ARM assets and cash . .  $ 65,446   $ 72,252   $ 73,019   $ 76,315 
Interest expense on borrowed funds . . . . .   (59,402)   (66,458)   (65,243)   (64,889)
                                              ---------  ---------  ---------  ---------
 Net interest income . . . . . . . . . . . .     6,044      5,794      7,776     11,426 
                                              ---------  ---------  ---------  ---------

Gain (loss) on ARM assets. . . . . . . . . .    (4,689)       194      1,044      1,141 

General and administrative expenses. . . . .    (1,309)    (1,310)    (1,345)    (2,071)

Dividend on preferred stock. . . . . . . . .    (1,669)    (1,670)    (1,670)    (1,670)
                                              ---------  ---------  ---------  ---------
 Net income available to common shareholders  $ (1,623)  $  3,008   $  5,805   $  8,826 
                                              =========  =========  =========  =========

Basic EPS. . . . . . . . . . . . . . . . . .  $  (0.08)  $   0.14   $   0.27   $   0.42 
                                              =========  =========  =========  =========

Diluted EPS. . . . . . . . . . . . . . . . .  $  (0.08)  $   0.14   $   0.27   $   0.42 
                                              =========  =========  =========  =========

Average number of common shares outstanding.    21,490     21,858     21,796     20,797 
                                              =========  =========  =========  =========
</TABLE>

<TABLE>
<CAPTION>
                                                     Year Ended December 31, 1997
                                              ------------------------------------------
                                               Fourth      Third     Second      First
                                               Quarter    Quarter    Quarter    Quarter
                                              ---------  ---------  ---------  ---------
<S>                                           <C>        <C>        <C>        <C>
Interest income from ARM assets and cash . .  $ 73,011   $ 68,088   $ 57,623   $ 48,999 
Interest expense on borrowed funds . . . . .   (60,680)   (54,862)   (45,448)   (37,667)
                                              ---------  ---------  ---------  ---------
 Net interest income . . . . . . . . . . . .    12,331     13,226     12,175     11,332 
                                              ---------  ---------  ---------  ---------

Gain (loss) on ARM assets. . . . . . . . . .       566        112       (189)      (186)

General and administrative expenses. . . . .    (2,047)    (2,156)    (1,911)    (1,851)

Dividend on preferred stock. . . . . . . . .    (1,670)    (1,670)    (1,670)    (1,241)
                                              ---------  ---------  ---------  ---------
 Net income available to common shareholders  $  9,180   $  9,512   $  8,405   $  8,054 
                                              =========  =========  =========  =========

Basic EPS. . . . . . . . . . . . . . . . . .  $   0.46   $   0.50   $   0.50   $   0.49 
                                              =========  =========  =========  =========

Diluted EPS. . . . . . . . . . . . . . . . .  $   0.46   $   0.49   $   0.50   $   0.49 
                                              =========  =========  =========  =========

Average number of common shares outstanding.    19,860     19,152     16,817     16,311 
                                              =========  =========  =========  =========
</TABLE>


                                      F-21
<PAGE>
                   SCHEDULE IV - Mortgage Loans on Real Estate

Column A, Description:  The Company's whole loan portfolio at December 31, 1998,
which  consists of only first mortgages on single-family residential housing, is
stratified  as  follows  (dollar  amounts  in  thousands):

<TABLE>
<CAPTION>
       Column A (continued)          Column  B  Column  C    Column  G         Column  H
- -----------------------------------  ---------  ---------  -------------  ---------------------
    Description (4)

                                                                          Principal Amount of
      Range of              Number                Final     Carrying        Loans Subject to
  Carrying Amounts           of       Interest  Maturity    Amount of          Delinquent
    of Mortgages            Loans       Rate       Date    Mortgages (3)  Principal or Interest
- ------------------------  ---------  ---------  ---------  -------------  ---------------------
<S>                       <C>         <C>          <C>      <C>           <C>
ARM Loans:
            $    0 - 250         931  5.73 - 8.98  Various  $   123,067   $                 827
               251 - 500         498  5.23 - 8.48  Various      174,335                     932
               501 - 750         157  5.98 - 8.73  Various       96,788                     644
             751 - 1,000          78  5.86 - 8.11  Various       71,221
              over 1,000          86  5.73 - 8.36  Various      129,613                   3,450
                          ----------                        ------------  ---------------------
                               1,750                            595,024                   5,853
                          ----------                        ------------  ---------------------
Hybrid Loans:
                 0 - 250       1,418   4.73 - 9.23  Various     184,056                     255
               251 - 500         465   5.61 - 7.98  Various     164,727 
               501 - 750          95   5.61 - 7.73  Various      57,186 
             751 - 1,000          41   6.11 - 7.98  Various      37,219 
              over 1,000          15   5.98 - 7.48  Various      23,481 
                          ----------                        ------------  ---------------------
                               2,034                            466,669                     255
                          ----------                        ------------  ---------------------
              Premium                                            17,436
Allowance for losses (2)                                           (804)
                          ----------                        ------------  ---------------------
                               3,784                        $ 1,078,325   $               6,108
                          ==========                        ============  =====================
</TABLE>

Notes:
(1)     Reconciliation  of  carrying  amounts  of  mortgage  loans:

          Balance at December 31, 1997. .  $  118,987
            Additions during 1998:
            Loan purchases. . . . . . . .   1,092,238

            Deductions during 1998:
              Collections of principal. .     128,079
              Cost of mortgage loans sold       2,043
              Provision for losses. . . .         762
              Amortization of premium . .       2,016
                                           ----------
                                              132,900
                                           ----------
          Balance at December 31, 1998. .  $1,078,325
                                           ==========

(2)     The provision for losses is based on management's assessment of various
        factors.
(3)     Cost  for  Federal  income  taxes  is  the  same.
(4)     The  geographic  distribution  of  the Company's whole loan portfolio at
        December  31,  1998  is  as  follows:

                                      F-22
<PAGE>
<TABLE>
<CAPTION>
                         Number of
  State or Territory       Loans     Carrying Amount
- -----------------------  ----------  ----------------
<S>                      <C>         <C>
Arizona . . . . . . . .         92   $        25,087
California. . . . . . .        559           232,178
Colorado. . . . . . . .        112            46,930
Connecticut . . . . . .         67            29,295
Florida . . . . . . . .        554           137,587
Georgia . . . . . . . .        241            74,916
Illinois. . . . . . . .        189            36,189
Massachusetts . . . . .         84            28,868
Michigan. . . . . . . .        186            31,894
Missouri. . . . . . . .        225            46,515
New Jersey. . . . . . .        154            44,361
New York. . . . . . . .        287            73,875
Pennsylvania. . . . . .         67            17,376
Texas . . . . . . . . .        129            33,138
Washington. . . . . . .         69            21,460
Other states, less than
    60 loans each . . .        769           182,024
Premium . . . . . . . .                       17,436 
Allowance for losses. .                         (804)
                         ----------  ----------------
TOTAL . . . . . . . . .      3,784   $     1,078,325
                         ==========  ================
</TABLE>


                                      F-23
<PAGE>
                                   SIGNATURES


Pursuant  to  the  requirements  of Section 13 or 15(d) of the Securities Act of
1934,  the  Registrant has duly caused this report to be signed on its behalf by
the  undersigned,  thereunto  duly  authorized.

                                   THORNBURG MORTGAGE ASSET CORPORATION
                                   (Registrant)


Dated: March 26, 1999              /s/ Garrett Thornburg
                                   ---------------------------------------
                                   Garrett Thornburg
                                   Chairman of the Board of Directors and
                                   Chief Executive Officer
                                   (Principal Executive Officer)


Dated: March 26, 1999             /s/ Richard P. Story
                                   ---------------------------------------
                                   Richard P. Story
                                   Chief Financial Officer and Treasurer
                                   (Principal Accounting Officer)

Pursuant  to  the  requirements of the Securities and Exchange Act of 1934, this
report  has  been  signed  below  by  the  following  persons  on  behalf of the
registrant  and  in  the  capacities  and  on  the  dates  indicated.

<TABLE>
<CAPTION>
       Signature               Capacity               Date
- ----------------------  -----------------------  --------------
<S>                     <C>                      <C>
/s/ Garrett Thornburg   Chairman of the Board,   March 26, 1999
- ----------------------                                         
Garrett Thornburg       Director and Chief
                        Executive Officer

/s/ Larry A. Goldstone  President, Director and  March 26, 1999
- ----------------------                                         
Larry A. Goldstone      Chief Operating Officer

/s/ David A. Ater       Director                 March 26, 1999
- ----------------------                                         
David A. Ater

/s/ Joseph H. Badal     Director                 March 26, 1999
- ----------------------                                         
Joseph H. Badal

/s/ Owen M. Lopez       Director                 March 26, 1999
- ----------------------                                         
Owen M. Lopez

/s/ James H. Lorie      Director                 March 26, 1999
- ----------------------                                         
James H. Lorie

/s/ Stuart C. Sherman   Director                 March 26, 1999
- ----------------------                                         
Stuart C. Sherman
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                              Exhibit Index

                                                                                            Sequentially
                                                                                              Numbered
Exhibit Number                                   Exhibit Description                            Page
- --------------  --------------------------------------------------------------------------  ------------
<C>             <S>                                                                         <C>

  1.1           Sales Agency Agreement (a)

  3.1           Articles of Incorporation of the Registrant (b)

  3.1.1         Articles of Amendment to Articles of Incorporation dated June 29, 1995 (c)

  3.1.2         Articles Supplementary dated January 21, 1997 (d)

  3.2           Amended and Restated Bylaws of the Registrant (e)

  4.1           Specimen Common Stock Certificates (b)

  4.2           Specimen Preferred Stock Certificates (d)

  10.1          Management Agreement between the Registrant and Thornburg Mortgage
                Advisory Corporation dated June 17, 1994 (e)

  10.1.1        Amendment to Management Agreement dated June 16, 1995 (a)

  10.1.2        Amendment to Management Agreement dated December 15, 1995 (f)

  10.1.3        Amendment to Management Agreement dated September 18, 1996 (g)

  10.1.4        Amendment to Management Agreement dated October 1, 1998 *                             69

  10.2          Form of Servicing Agreement (b)

  10.3          Form of 1992 Stock Option and Incentive Plan as amended and
                restated March 14, 1997 (h)

  10.3.1        Amendment dated December 16, 1997 to the amended and restated
                 1992 Stock Option and Incentive Plan  (i)

  10.4          Form of Dividend Reinvestment and Stock Purchase Plan (j)

  10.5          Trust Agreement dated as of December 1, 1998 *                                        71

  10.6          Indenture Agreement dated as of December 1, 1998 *                                   105

  10.7          Sales and Service Agreement dated as of December 1, 1998 *                           145

  22.           Notice and Proxy Statement for the Annual Meeting of Shareholders to be
                held on April 30, 1998 (k)

  27            Financial Data Schedule *                                                            187
<FN>
- ---------------
*     Being  filed  herewith.
(a)   Previously  filed  with  Registrant's Form 8-K dated October 10, 1995 and incorporated herein by
      reference  pursuant  to  Rule  12b-32.
(b)   Previously  filed  as  part  of Form S-11 which went effective on June 18, 1993 and incorporated
      herein  by  reference  pursuant  to  Rule  12b-32.
(c)   Previously  filed  with  Registrant's  Form  10-Q dated June 30, 1995 and incorporated herein by
      reference  pursuant  to  Rule  12b-32.
(d)   Previously filed as part of Form 8-A dated January 17, 1997 and incorporated herein by reference
      pursuant  to  Rule  12b-32.
(e)   Previously  filed  as  part  of Form S-8 dated July 1, 1994 and incorporated herein by reference
      pursuant  to  Rule  12b-32.
(f)   Previously  filed with Registrant's Form 10-K dated December 31, 1995 and incorporated herein by
      reference  pursuant  to  Rule  12b-32.


<PAGE>
(g)   Previously filed with Registrant's Form 10-Q dated September 30, 1996 and incorporated herein by
      reference  pursuant  to  Rule  12b-32.
(h)   Previously  filed with Registrant's Form 10-K dated December 31, 1996 and incorporated herein by
      reference  pursuant  to  Rule  12b-32.
(i)   Previously  filed with Registrant's Form 10-K dated December 31, 1997 and incorporated herein by
      reference  pursuant  to  Rule  12b-32.
(j)   Previously  filed  as  Exhibit  4  to  Registrant's  registration  statement  on Form S-3D dated
      September  24,  1997  and  incorporated  herein  by  reference  pursuant  to  Rule  12b-32.
(k)   Previously  filed  on  March  30,  1998  and  incorporated by reference pursuant to Rule 12-b32.
</TABLE>


<PAGE>

                                                                  EXHIBIT 10.1.4

                      THORNBURG MORTGAGE ASSET CORPORATION
                        AMENDMENT TO MANAGEMENT AGREEMENT
                              AS OF OCTOBER 1, 1998

     The  Management  Agreement  (the  "Management Agreement") between Thornburg
Mortgage Asset Corporation, a Maryland corporation (the "Company") and Thornburg
Mortgage  Advisory  Corporation,  a  Delaware  corporation  (the  "Manager"), is
amended,  effective  as  of  October  1,  1998,  as  follows:

                                    RECITALS

     This  amendment  to  the  Management  Agreement  is  being effected for the
purpose  of  amending the method of computing the Incentive Compensation payable
to the Manager pursuant to Section 7 of the Management Agreement, as approved by
the  Board  of  Directors  of  the  Company,  including  all  of the independent
directors,  on  October 16, 1998, and to restate and confirm in all respects the
Management  Agreement  as  so amended.  Capitalized terms used herein shall have
the  meanings  ascribed  to  them  in  the  Management  Agreement.

IT  IS  THEREFORE  AGREED  AS  FOLLOWS:

     1.     Section  7  of  the  Management Agreement is amended by adding after
subsection  (c)  thereof  the  following  as  subsection  7(d):

Solely  for  purposes  of calculating the Manager's Incentive Compensation under
Section  7(b), Average Net Worth shall be reduced by the amount that the Company
pays  for  the  purchase  of  Company  stock.

     2.     Section 7 of the Management Agreement is amended by adding after new
subsection  (d)  thereof  the  following  as  subsection  7(e):

Net  Income  of  the  Company,  solely for purposes of calculating the Manager's
Incentive  Compensation  under  Section 7(b), shall be determined by calculating
net  income,  including  deductions  and  charges  thereto,  in  accordance with
generally  accepted  accounting  principles  ("GAAP"),  as  determined  by  the
Company's  independent  certified  public  accountants.

     3.     The  Management  Agreement, as amended by this Amendment dated as of
October  1,  1998, is in all respects restated and affirmed between the parties.

     IN  WITNESS  WHEREOF,  the  Company  and  the  Manager  hereby execute this
Amendment  to  the  Management  Agreement  as  of  October  1,  1998.


                             THORNBURG  MORTGAGE  ASSET  CORPORATION
                             a  Maryland  corporation

                             By:  /s/  Larry A. Goldstone
                                 ------------------------------
                                  Larry A. Goldstone, President

                             THORNBURG  MORTGAGE  ADVISORY  CORPORATION
                             a  Delaware  corporation

                             By:  /s/  Garrett Thornburg
                                 ----------------------------------
                                       Garrett Thornburg, President


                                       68
<PAGE>

                                                                    EXHIBIT 10.5

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

                                                                  EXECUTION COPY
                                                                  --------------












                                 TRUST AGREEMENT

                                      Among

                     THORNBURG MORTGAGE FUNDING CORPORATION,
                                  as Depositor

                      THORNBURG MORTGAGE ASSET CORPORATION,
                                   as Sponsor

                                       and

                            WILMINGTON TRUST COMPANY,
                                as Owner Trustee




                          Dated as of December 1, 1998

                          TMA MORTGAGE FUNDING TRUST I






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


<PAGE>
<TABLE>
<CAPTION>
                                              TABLE OF CONTENTS
                                              -----------------

                                                                                                        Page
                                                                                                        ----
<S>                                                                                                       <C>
                                                  ARTICLE I
                                                 Definitions

SECTION 1.01.  Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   6
SECTION 1.02.  Rules of Construction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   6

                                                  ARTICLE II
                                                 ORGANIZATION

- --------------------------------------------------------------------------------------------------------    
SECTION 2.01.  Name of Trust; Statement of Intent. . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
SECTION 2.02.  Office. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
SECTION 2.03.  Purposes and Powers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
SECTION 2.04.  Appointment of Owner Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8
SECTION 2.05.  Initial Capital Contribution of Owner Trust Estate. . . . . . . . . . . . . . . . . . . .   8
SECTION 2.06.  Declaration of Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8
SECTION 2.07.  Liability of the Certificateholders . . . . . . . . . . . . . . . . . . . . . . . . . . .   8
SECTION 2.08.  Title to Trust Property . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8
SECTION 2.09.  Situs of Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8
SECTION 2.10.  Representations and Warranties of the Depositor and the Sponsor . . . . . . . . . . . . .   9

                                                 ARTICLE III

TRUST CERTIFICATES AND TRANSFER OF INTERESTS
SECTION 3.01.  Initial Ownership . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
SECTION 3.02.  The Trust Certificates. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
SECTION 3.03.  Authentication of Trust Certificates. . . . . . . . . . . . . . . . . . . . . . . . . . .  10
SECTION 3.04  Registration of Transfer and Exchange of Trust Certificates. . . . . . . . . . . . . . . .  10
SECTION 3.05.  Mutilated, Destroyed, Lost or Stolen Trust Certificates . . . . . . . . . . . . . . . . .  11
SECTION 3.06.  Persons Deemed Certificateholders . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
SECTION 3.07.  Access to List of Certificateholders' Names and Addresses . . . . . . . . . . . . . . . .  11
SECTION 3.08.  Maintenance of Office or Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
SECTION 3.09.  Appointment of Paying Agent . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
SECTION 3.10.  Trust Certificate Transfer Restrictions . . . . . . . . . . . . . . . . . . . . . . . . .  12
SECTION 3.11.  Note and Collateral Purchase Options. . . . . . . . . . . . . . . . . . . . . . . . . . .  13
SECTION 3.12.  Beneficial Owner Limitation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14

                                                  ARTICLE IV
                                           ACTIONS BY OWNER TRUSTEE

SECTION 4.01.  Prior Notice to Certificateholders and Note Insurer with Respect to Certain
Matters. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
SECTION 4.02.  Action by Certificateholders with Respect to Certain Matters. . . . . . . . . . . . . . .  15
SECTION 4.03.  Action by Certificateholders with Respect to Bankruptcy . . . . . . . . . . . . . . . . .  15
SECTION 4.04.  Restrictions on Certificateholders' Power . . . . . . . . . . . . . . . . . . . . . . . .  15
SECTION 4.05.  Majority Control. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
ARTICLE V
APPLICATION OF TRUST FUNDS; CERTAIN DUTIES
SECTION 5.01. Establishment of Trust Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
SECTION 5.02. Application of Trust Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
SECTION 5.03.  Method of Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
SECTION 5.04.  No Segregation of Moneys; No Interest . . . . . . . . . . . . . . . . . . . . . . . . . .  16
SECTION 5.05.  Accounting and Reports to the Certificateholders, the Internal Revenue Service and Others  16
SECTION 5.06.   Signature on Returns . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17

                                                  ARTICLE VI
                                     AUTHORITY AND DUTIES OF OWNER TRUSTEE

SECTION 6.01.  General Authority . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
SECTION 6.02.  General Duties. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
SECTION 6.03.  Action upon Instruction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
SECTION 6.04.  No Duties Except as Specified in the Trust Agreement or in Instructions . . . . . . . . .  18
SECTION 6.05.  No Action Except Under Specified Documents or Instructions. . . . . . . . . . . . . . . .  18
SECTION 6.06.  Restrictions. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
SECTION 6.07.  Delegation to Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18

                                                 ARTICLE VII
                                         CONCERNING THE OWNER TRUSTEE

SECTION 7.01.  Acceptance of Trusts and Duties . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
SECTION 7.02.  Furnishing of Documents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
SECTION 7.03.  Representations and Warranties. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
SECTION 7.04.  Reliance;  Advice of Counsel. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
SECTION 7.05.  Not Acting in Individual Capacity . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
SECTION 7.06.  Owner Trustee Not Liable for Trust Certificates, Mortgage Loans or Pooled Certificates. .  20
SECTION 7.07.  Owner Trustee May Own Trust Certificates and Notes. . . . . . . . . . . . . . . . . . . .  20

                                                ARTICLE VIII
                                        COMPENSATION OF OWNER TRUSTEE

SECTION 8.01.  Owner Trustee's Fees and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
SECTION 8.02.  Indemnification . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
SECTION 8.03.  Payments to the Owner Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21

                                                  ARTICLE IX
                                        TERMINATION OF TRUST AGREEMENT

SECTION 9.01.   Termination of Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
ARTICLE X
SUCCESSOR OWNER TRUSTEES ANDADDITIONAL OWNER TRUSTEES
SECTION 10.01.  Eligibility Requirements for Owner Trustee . . . . . . . . . . . . . . . . . . . . . . .  22
SECTION 10.02.  Resignation or Removal of Owner Trustee. . . . . . . . . . . . . . . . . . . . . . . . .  22
SECTION 10.03.  Successor Owner Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
SECTION 10.04.  Merger or Consolidation of Owner Trustee . . . . . . . . . . . . . . . . . . . . . . . .  23
SECTION 10.05.  Appointment of Co-Trustee or Separate Trustee. . . . . . . . . . . . . . . . . . . . . .  23

                                                 ARTICLE XI
                                                MISCELLANEOUS

SECTION 11.01.  Supplements and Amendments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
SECTION 11.02.  No Legal Title to Owner Trust Estate in Certificateholders . . . . . . . . . . . . . . .  25
SECTION 11.03.  Limitations on Rights of Others. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
SECTION 11.04.  Notices. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
SECTION 11.05.  Severability . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
SECTION 11.06.  Separate Counterparts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
SECTION 11.07.  Successors and Assigns . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
SECTION 11.08.  No Petition. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
SECTION 11.09.  No Recourse. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
SECTION 11.10.  Headings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
SECTION 11.11.  Governing Law. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
SECTION 11.12. Grant of Certificateholder Rights to NoteInsurer. . . . . . . . . . . . . . . . . . . . .  26
SECTION 11.13. Third-Party Beneficiary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
SECTION 11.14. The Note Insurer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
</TABLE>

APPENDIX A     Definitions
EXHIBIT  A     Form  of  Trust  Certificate
EXHIBIT  B     Form  of  Certificate  of  Trust
EXHIBIT  C     Form  of  Purchaser's  Representation  Letter

     TRUST AGREEMENT (the "Trust Agreement") dated as of December 1, 1998, among
THORNBURG  MORTGAGE  FUNDING  CORPORATION,  a Delaware corporation, as depositor
(the  "Depositor"),  THORNBURG  MORTGAGE  ASSET  CORPORATION,  as  sponsor, (the
"Sponsor")  and  WILMINGTON  TRUST  COMPANY,  a Delaware banking corporation, as
owner  trustee  (the  "Owner  Trustee").

     In  consideration  of  the  premises  and  the  mutual  agreements  herein
contained,  the  Depositor  and  the  Owner  Trustee  hereby  agree  as follows:

                                    ARTICLE I

                                   Definitions
                                   -----------

     SECTION  1.01.  Definitions.  For  all  purposes  of  the  Trust Agreement,
                     -----------
except  as  otherwise  expressly provided herein or unless the context otherwise
requires, capitalized terms used but not otherwise defined herein shall have the
meanings  assigned  to such terms in Appendix A hereto which are incorporated by
reference  herein.  All  other  capitalized  terms  used  herein  shall have the
meanings  specified  herein.

     SECTION  1.02.  Rules  of  Construction.  Unless  the  context  otherwise
                     -----------------------
requires:

     (a)     All  terms  defined  in  the Trust Agreement shall have the defined
meanings  when  used  in  any  certificate  or  other document made or delivered
pursuant  hereto  unless  otherwise  defined  therein.

     (b)     As  used  in  the  Trust  Agreement and in any certificate or other
document  made  or  delivered  pursuant  hereto or thereto, accounting terms not
defined in the Trust Agreement or in any such certificate or other document, and
accounting  terms  partly  defined  in  the  Trust  Agreement  or  in  any  such
certificate  or  other  document  to  the  extent  not  defined,  shall have the
respective  meanings  given  to  them  under  generally  accepted  accounting
principles.  To the extent that the definitions of accounting terms in the Trust
Agreement or in any such certificate or other document are inconsistent with the
meanings  of  such  terms  under  generally  accepted accounting principles, the
definitions contained in the Trust Agreement or in any such certificate or other
document  shall  control.

     (c)     The  words  "hereof,"  "herein,"  "hereunder"  and words of similar
import  when used in the Trust Agreement shall refer to the Trust Agreement as a
whole  and  not  to any particular provision of the Trust Agreement; Section and
Exhibit  references  contained in the Trust Agreement are references to Sections
and  Exhibits  in  or to the Trust Agreement unless otherwise specified; and the
term  "including"  shall  mean  "including  without  limitation".

     (d)     The  definitions contained in the Trust Agreement are applicable to
the  singular  as well as the plural forms of such terms and to the masculine as
well  as  to  the  feminine  and  neuter  genders  of  such  terms.

     (e)     Any  agreement, instrument or statute defined or referred to herein
or  in any instrument or certificate delivered in connection herewith means such
agreement,  instrument  or  statute  as  from  time to time amended, modified or
supplemented  and includes (in the case of agreements or instruments) references
to all attachments thereto and instruments incorporated therein; references to a
Person  are  also  to  its  permitted  successors  and  assigns.

                                   ARTICLE II
                                        F
                                      ----
                                  Organization
                                  ------------

     SECTION  2.01.  Name  of  Trust;  Statement  of  Intent.  The Trust created
                     ---------------------------------------
hereby shall be known as "TMA Mortgage Funding Trust I," in which name the Owner
Trustee  may  conduct  the business of the Trust, make and execute contracts and
other  instruments  on  behalf of the Trust and sue and be sued on behalf of the
Trust.  The  parties  hereto  intend  that the Trust shall constitute a business
trust  within  the  meaning of Section 3801(a) of the Business Trust Statute and
that  the  Trust  Agreement  constitute the governing instrument of the Trust in
accordance  with  the  Business  Trust  Statute.  The  Owner  Trustee  is hereby
authorized  to  file  a  certificate of trust with the Secretary of State of the
State  of  Delaware  pursuant  to Section 3810(a) of the Business Trust Statute.

     SECTION  2.02.  Office.  The  office  of  the Trust shall be in care of the
                     ------
Owner Trustee at the Corporate Trust Office or at such other address in Delaware
as  the  Owner  Trustee  may  designate  by  written  notice  to the Owners, the
Depositor  and  the  Paying  Agent.

     SECTION  2.03.  Purposes and Powers.  The purpose of the Trust is to engage
                     -------------------
in  the  following activities, and the Trust shall have the power and authority:

          (i)     to  issue  the  Notes  pursuant to the Indenture and the Trust
Certificates and certain purchase options pursuant to the Trust Agreement and to
sell,  transfer  or  exchange  the  Notes and to sell, transfer and exchange the
Trust  Certificates;

          (ii)    with  the  proceeds  of  the sale of the Notes to purchase the
Mortgage  Loans,  the Pooled Certificates, the Swap Agreements and certain other
assets,  to  pay  the organizational, start-up and transactional expenses of the
Trust,  and  to  pay  the  balance  to  the  Depositor  pursuant to the Sale and
Servicing  Agreement;

          (iii)   to  assign,  grant,  transfer, pledge, mortgage and convey the
Trust Estate pursuant to the Indenture and to hold, manage and distribute to the
Certificateholders pursuant to the terms of the Trust Agreement and the Sale and
Servicing  Agreement  any portion of the Trust Estate released from the Lien of,
and  remitted  to  the  Trust  pursuant  to,  the  Indenture;

          (iv)    to  enter  into  and  perform  its obligations under the Basic
Documents  to  which  it  is  to  be  a  party;

          (v)     to  engage  in  those  activities,  including  entering  into
agreements,  that  are  necessary,  suitable  or  convenient  to  accomplish the
foregoing  or  are  incidental  thereto  or  connected  therewith;

          (vi)    subject  to  compliance with the Basic Documents, to engage in
such  other activities as may be required in connection with conservation of the
Trust  Estate  and  the  making  of  payments  or  distributions  to  the
Certificateholders,  the  Noteholders  and  others  as  specified  in  the Basic
Documents;

          (vii)   to  establish  accounts in accordance with the Basic Documents
and  to make deposits into and withdrawals from such accounts in accordance with
the  Basic  Documents;

          (viii)  to  enter  into  the  Note  Purchase  Agreement and to perform
its  obligations  thereunder;  and

          (ix)    to  enter  into  the  Recognition Agreement and to perform its
obligations  thereunder.

     The  Trust is hereby authorized to engage in the foregoing activities.  The
Trust  shall  not  engage  in  any  activity  other  than in connection with the
foregoing  or  other  than  as  required or authorized by the terms of the Trust
Agreement  or  the  other  Basic  Documents.

     SECTION 2.04.  Appointment of Owner Trustee.  The Depositor hereby appoints
                    ----------------------------
the  Owner  Trustee  as trustee of the Trust effective as of the date hereof, to
have  all  the  rights,  powers  and  duties  set  forth  herein.

     SECTION  2.05.  Initial  Capital  Contribution  of Owner Trust Estate.  The
                     -----------------------------------------------------
Depositor  hereby  sells, assigns, transfers, conveys and sets over to the Owner
Trustee,  as  of  the  date  hereof, the sum of $1.00.  The Owner Trustee hereby
acknowledges  receipt in trust from the Depositor, as of the date hereof, of the
foregoing  contribution,  which  shall constitute the initial Owner Trust Estate
and  shall  be deposited in the Certificate Distribution Account.  The Depositor
shall  pay organizational expenses of the Trust as they may arise or shall, upon
the  request  of the Owner Trustee, promptly reimburse the Owner Trustee for any
such  expenses  paid  by  the  Owner  Trustee.

     SECTION  2.06.  Declaration  of  Trust.  The  Owner Trustee hereby declares
                     ----------------------
that  it  will  hold  the  Owner  Trust  Estate in trust upon and subject to the
conditions  set  forth herein for the use and benefit of the Certificateholders,
subject  to  the  obligations of the Trust under the Basic Documents.  It is the
intention of the parties hereto that the Trust constitute a business trust under
the Business Trust Statute and that the Trust Agreement constitute the governing
instrument  of  such  business trust.  It is the intention of the parties hereto
that,  solely  for  federal income tax purposes, the Trust shall be treated as a
grantor  trust  for federal income tax purposes.  The parties agree that, unless
otherwise  required by appropriate tax authorities, the Trust will file or cause
to  be  filed  annual  or  other  necessary  returns,  reports  and  other forms
consistent  with  the  characterization of the Trust as a grantor trust for such
tax purposes.  Effective as of the date hereof, the Owner Trustee shall have all
rights,  powers  and  duties  set forth herein and in the Business Trust Statute
with  respect  to  accomplishing  the  purposes  of  the  Trust.

     SECTION  2.07.  Liability of the Certificateholders.   No Certificateholder
                     -----------------------------------
shall  have any personal liability for any liability or obligation of the Trust.

     SECTION 2.08.  Title to Trust Property.  Legal title to all the Owner Trust
                    -----------------------
Estate  shall  be  vested  at  all times in the Trust as a separate legal entity
except  where  applicable  law in any jurisdiction requires title to any part of
the  Owner  Trust  Estate  to  be vested in a trustee or trustees, in which case
title  shall  be deemed to be vested in the Owner Trustee, a co-trustee and/or a
separate  trustee,  as  the  case  may  be.

     SECTION  2.09.  Situs of Trust.  The Trust will be located and administered
                     --------------
in  the State of Delaware.  All bank accounts maintained by the Owner Trustee on
behalf  of  the  Trust  shall  be located in the State of Delaware, the State of
Illinois  or the State of California.  The Trust shall not have any employees in
any  state  other  than  Delaware;  provided, however, that nothing herein shall
restrict  or  prohibit the Owner Trustee from having employees within or without
the State of Delaware.  Payments will be received by the Trust only in Delaware,
Illinois  or  California,  and  payments  will  be  made  by the Trust only from
Delaware,  Illinois  or California.  The only office of the Trust will be at the
Corporate  Trust  Office  in  Delaware.

     SECTION  2.10.  Representations  and  Warranties  of  the Depositor and the
                     -----------------------------------------------------------
Sponsor.  The  Depositor  and  the  Sponsor  hereby represent and warrant to the
Owner  Trustee  that:

          (a)     The  Depositor  and the Sponsor are duly organized and validly
existing  as corporations in good standing under the laws of the jurisdiction of
their respective jurisdictions of incorporation, with power and authority to own
their  properties and to conduct their business as such properties are currently
owned  and  such  business  is  presently  conducted.

          (b)     The  Depositor and the Sponsor have the power and authority to
execute  and  deliver  the  Trust  Agreement  and  to  carry  out its terms; the
Depositor  has  full  power  and authority to sell and assign the property to be
sold  and  assigned  to  and deposited with the Trust and the Depositor has duly
authorized  such  sale  and assignment and deposit to the Trust by all necessary
corporate  action;  and  the  execution,  delivery  and performance of the Trust
Agreement  have  been  duly  authorized  by the Depositor and the Sponsor by all
necessary  corporate  action.

          (c)     The  Trust  Agreement  constitutes  a legal, valid and binding
obligation  of  the Depositor and the Sponsor enforceable in accordance with its
terms,  subject to applicable bankruptcy, insolvency, reorganization and similar
laws  relating  to creditors' rights generally and subject to general principles
of  equity.

          (d)     The consummation of the transactions contemplated by the Trust
Agreement  and  the fulfillment of the terms hereof do not conflict with, result
in  any  breach  of  any  of the terms and provisions of, or constitute (with or
without  notice  or  lapse  of  time)  a  default  under,  the  certificate  of
incorporation  or  bylaws  of  the  Depositor  or  the  Sponsor, or any material
indenture,  agreement  or other instrument to which the Depositor or the Sponsor
is a party or by which either is bound; nor result in the creation or imposition
of  any Lien upon any of the properties of the Depositor or the Sponsor pursuant
to  the  terms  of any such indenture, agreement or other instrument (other than
pursuant  to  the  Basic  Documents); nor violate any law or, to the best of the
Depositor's  and  the  Sponsor's  knowledge,  any  order,  rule  or  regulation
applicable  to  the  Depositor  or the Sponsor of any court or of any federal or
state  regulatory  body,  administrative  agency  or  other  governmental
instrumentality  having  jurisdiction over the Depositor or the Sponsor or their
respective  properties.

          (e)     To the Depositor's and the Sponsor's best knowledge, there are
no  proceedings  or  investigations  pending  or  threatened  before  any court,
regulatory  body,  administrative  agency  or other governmental instrumentality
having  jurisdiction  over  the  Depositor  or  the  Sponsor or their respective
properties:  (A)  asserting  the invalidity of the Trust Agreement, (B)  seeking
to prevent the consummation of any of the transactions contemplated by the Trust
Agreement  or  (C) seeking any determination or ruling that might materially and
adversely  affect  the  performance  by  the  Depositor  or  the  Sponsor of the
obligations  of  either  under,  or the validity or enforceability of, the Trust
Agreement.

                                   ARTICLE III

                  Trust Certificates and Transfer of Interests
                  --------------------------------------------

     SECTION  3.01.  Initial  Ownership.  Upon the formation of the Trust by the
                     ------------------
contribution by the Depositor pursuant to Section 2.05 and until the issuance of
the  Trust  Certificates,  the  Depositor  shall  be the sole beneficiary of the
Trust.

     SECTION  3.02.  The  Trust Certificates.  (a)  The Trust Certificates shall
                     -----------------------
be  substantially  in  the  form  set forth in Exhibit A hereto, with an initial
Certificate  Balance  of $32,362,457.  The Trust Certificates shall be issued in
minimum  denominations  of  $100,000  and integral multiples of $1,000 in excess
thereof;  provided  however  that  one  Trust  Certificate  may  be  issued in a
denomination  that  represents  any  residual  amount of the Initial Certificate
Balance.  The  Trust  Certificates  shall  be executed on behalf of the Trust by
manual  or  facsimile  signature  of an authorized officer of the Owner Trustee.
Trust Certificates bearing the manual or facsimile signatures of individuals who
were,  at  the  time when such signatures shall have been affixed, authorized to
sign on behalf of the Trust, shall be validly issued and entitled to the benefit
of  the  Trust  Agreement,  notwithstanding that such individuals or any of them
shall  have  ceased to be so authorized prior to the authentication and delivery
of  such  Trust  Certificates  or  did  not  hold  such  offices  at the date of
authentication  and  delivery  of  such Trust Certificates.  Notwithstanding the
foregoing  or  any  other  provision  contained  herein,  so  long  as  the
Certificateholder  Collateral  Purchase  Option  or  the Note Purchase Option is
outstanding,  there  shall  only  be  a  single  holder  of  all  of  the  Trust
Certificates  which  Certificateholder  shall  also  own  such  options.

     (b)  On  the  Closing  Date,  the  Trust  Certificates,  in  the  initial
Certificate  Balance  of $32,362,457, shall be issued to TMA Acceptance Corp. in
exchange for the purchase price of $32,362,457 and registered in the name of TMA
Acceptance  Corp.  The Trust hereby directs that such cash amount be paid to, or
at the direction of, the Depositor as part of the consideration for the purchase
of  the  Trust Estate pursuant to the terms of the Sale and Servicing Agreement.

     SECTION 3.03.  Authentication of Trust Certificates.  Concurrently with the
                    ------------------------------------
initial  sale  of the Collateral to the Trust pursuant to the Sale and Servicing
Agreement,  the Owner Trustee shall cause the Trust Certificates in an aggregate
principal  amount  equal  to  the  Initial Certificate Balance to be executed on
behalf of the Trust, authenticated and delivered to or upon the written order of
TMA  Acceptance Corp., as provided in Section 3.02(b), signed by its chairman of
the  board,  its  president,  any  vice  president,  secretary  or any assistant
treasurer,  without  further  corporate  action  by the Depositor, in authorized
denominations.  No  Trust  Certificate  shall  entitle its Holder to any benefit
under  the Trust Agreement or be valid for any purpose unless there shall appear
on  such  Trust Certificate a certificate of authentication substantially in the
form set forth in Exhibit A, executed by the Owner Trustee, by manual signature;
such  authentication  shall  constitute  conclusive  evidence  that  such  Trust
Certificate  shall  have  been  duly authenticated and delivered hereunder.  All
Trust  Certificates shall be dated the date of their authentication.  No further
Trust  Certificates  shall  be  issued  except  pursuant to Section 3.04 or 3.05
hereunder.

     SECTION 3.04.  Registration of Transfer and Exchange of Trust Certificates.
                    -----------------------------------------------------------
The  Certificate  Registrar  shall  keep  or  cause to be kept, at the office or
agency  maintained  pursuant  to  Section 3.08, a Certificate Register in which,
subject  to  such  reasonable regulations as it may prescribe, the Owner Trustee
shall provide for the registration of Trust Certificates and, subject to Section
3.10  hereof,  of  transfers  and  exchanges  of  Trust  Certificates  as herein
provided.  The  Owner  Trustee  shall  be  the  initial  Certificate  Registrar.
     Upon surrender for registration of transfer of any Trust Certificate at the
office  or  agency  maintained pursuant to Section 3.08, the Owner Trustee shall
execute,  authenticate  and deliver, in the name of the designated transferee or
transferees, one or more new Trust Certificates in authorized denominations of a
like  aggregate  amount dated the date of authentication by the Owner Trustee or
any  authenticating  agent.  At  the  option  of  a  Certificateholder,  Trust
Certificates  may  be  exchanged  for  other  Trust  Certificates  of authorized
denominations  of  a  like  aggregate  amount  upon  surrender  of  the  Trust
Certificates  to  be  exchanged  at  the office or agency maintained pursuant to
Section 3.08.  Whenever any Trust Certificates are surrendered for exchange, the
Owner Trustee shall execute on behalf of the Trust, authenticate and deliver one
or  more  new  Trust  Certificates dated the date of authentication by the Owner
Trustee  or  any  authenticating  agent  to  the  Certificateholder  making such
exchange.

     Every  Trust  Certificate  presented  or  surrendered  for  registration of
transfer or exchange shall be accompanied by a written instrument of transfer in
form  satisfactory  to  the  Owner  Trustee  and  the Certificate Registrar duly
executed  by  the  Certificateholder  or  such Certificateholder's attorney duly
authorized  in  writing.  Each Trust Certificate surrendered for registration of
transfer or exchange shall be canceled and subsequently disposed of by the Owner
Trustee  in  accordance  with  its  customary  practice.

     No  service  charge  shall  be  made  for  any  registration of transfer or
exchange  of  Trust  Certificates,  but  the  Owner  Trustee  or the Certificate
Registrar  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  Trust  Certificates.

     SECTION 3.05.  Mutilated, Destroyed, Lost or Stolen Trust Certificates.  If
                    -------------------------------------------------------
(a)  any  mutilated  Trust  Certificate  shall be surrendered to the Certificate
Registrar,  or  if  the  Certificate  Registrar  shall  receive  evidence to its
satisfaction of the destruction, loss or theft of any Trust Certificate, and (b)
there shall be delivered to the Certificate Registrar and the Owner Trustee such
security  or indemnity as may be required by them to save each of them harmless,
then in the absence of notice that such Trust Certificate has been acquired by a
protected  purchaser, the Owner Trustee on behalf of the Trust shall execute and
the  Owner Trustee shall authenticate and deliver, in exchange for or in lieu of
any  such  mutilated,  destroyed,  lost or stolen Trust Certificate, a new Trust
Certificate  of like tenor and denomination.  In connection with the issuance of
any  new  Trust  Certificate  under  this  Section,  the  Owner  Trustee  or the
Certificate  Registrar  may require the payment of a sum sufficient to cover any
tax  or  other  governmental charge that may be imposed in connection therewith.
Any duplicate Trust Certificate issued pursuant to this Section shall constitute
conclusive  evidence of ownership in the Trust, as if originally issued, whether
or  not  the  lost,  stolen or destroyed Trust Certificate shall be found at any
time.

     If,  after the delivery of a replacement Trust Certificate pursuant to this
Section,  a  protected  purchaser  of  the original Trust Certificate in lieu of
which  such  replacement  Trust Certificate was issued presents for payment such
original  Trust Certificate, the Owner Trustee shall be entitled to recover such
replacement  Trust Certificate (and any distributions made with respect thereto)
from  the  Person to whom it was delivered or any Person taking such replacement
Trust  Certificate  from  such Person to whom such replacement Trust Certificate
was  delivered or any assignee of such Person, except a protected purchaser, and
shall be entitled to recover upon the security or indemnity provided therefor to
the extent of any loss, damage, cost or expense incurred by the Owner Trustee or
Certificate  Registrar  in  connection  therewith.

     SECTION  3.06.  Persons  Deemed  Certificateholders.  Prior  to  due
                     -----------------------------------
presentation  of  a  Trust  Certificate  for registration of transfer, the Owner
Trustee,  the  Certificate  Registrar or any Paying Agent or other agent thereof
may  treat  the  Person in whose name any Trust Certificate is registered in the
Certificate  Register  as the owner of such Trust Certificate for the purpose of
receiving  distributions  pursuant  to  Section  5.02 and for all other purposes
whatsoever,  and  none  of  the  Owner Trustee, the Certificate Registrar or any
Paying  Agent  or  other  agent  thereof  shall  be  bound  by any notice to the
contrary.

     SECTION  3.07.  Access  to List of Certificateholders' Names and Addresses.
                     ----------------------------------------------------------
The  Owner  Trustee  shall furnish or cause to be furnished to the Paying Agent,
the  Servicer  and the Depositor, no later than the fifth Business Day following
each  Record Date, a list, in such form as the Paying Agent, the Servicer or the
Depositor  may  reasonably  require,  of  the  names  and  addresses  of  the
Certificateholders  as  of  the  most  recent  Record  Date.  If  three  or more
Certificateholders  or  one or more Holders of Trust Certificates evidencing not
less than 25% of the aggregate Certificate Balance apply in writing to the Owner
Trustee,  and  such application states that the applicants desire to communicate
with  other  Certificateholders  with  respect  to  their rights under the Trust
Agreement or under the Trust Certificates and such application is accompanied by
a  copy  of the communication that such applicants propose to transmit, then the
Owner  Trustee  shall,  within  five  Business  Days  after  the receipt of such
application,  afford  such applicants access during normal business hours to the
current  list  of Certificateholders.  Upon receipt of any such application, the
Owner  Trustee  will  promptly  notify the Depositor by providing a copy of such
application  and  a  copy of the list of Certificateholders produced in response
thereto.  Each  Certificateholder, by receiving and holding a Trust Certificate,
shall be deemed to have agreed not to hold any of the Depositor, the Certificate
Registrar  or  the  Owner Trustee accountable by reason of the disclosure of its
name  and  address,  regardless  of  the  source from which such information was
derived.

     SECTION  3.08.  Maintenance  of  Office or Agency.  The Owner Trustee shall
                     ---------------------------------
maintain in the Borough of Manhattan, The City of New York, an office or offices
or  agency  or  agencies  where  Trust  Certificates  may  be  surrendered  for
registration  of  transfer  or exchange and where notices and demands to or upon
the  Owner  Trustee in respect of the Trust Certificates and the Basic Documents
may  be  served.  The Owner Trustee initially designates Harris Trust Company of
New  York,  88  Pine  Street,  Wall Street Plaza, 19th Floor, New York, New York
10005; Attn: Reginold Aloisi as its office for such purposes.  The Owner Trustee
shall  give prompt written notice to the Depositor and to the Certificateholders
of  any change in the location of the Certificate Register or any such office or
agency.

     SECTION  3.09.  Appointment  of  Paying Agent.  The Paying Agent shall make
                     -----------------------------
distributions  to  Certificateholders  from the Certificate Distribution Account
pursuant  to  Section 5.02 and shall report the amounts of such distributions to
the  Owner Trustee.  Any Paying Agent shall have the revocable power to withdraw
funds  from  the  Certificate Distribution Account for the purpose of making the
distributions  referred  to  above.  The Owner Trustee may revoke such power and
remove  the  Paying Agent if the Owner Trustee determines in its sole discretion
that  the  Paying  Agent  shall have failed to perform its obligations under the
Trust  Agreement  in  any material respect.  The Paying Agent initially shall be
Bankers  Trust Company of California, N.A.  Bankers Trust Company of California,
N.A.,  shall be permitted to resign as Paying Agent upon 30 days' written notice
to  the  Owner  Trustee,  the  Note Insurer and the Servicer.  In the event that
Bankers  Trust Company of California, N.A., shall no longer be the Paying Agent,
the  Owner Trustee shall appoint a successor to act as Paying Agent (which shall
be  a  bank or trust company acceptable to the Note Insurer).  The Owner Trustee
shall cause such successor Paying Agent or any additional Paying Agent appointed
by  the  Owner Trustee to execute and deliver to the Owner Trustee an instrument
in which such successor Paying Agent or additional Paying Agent shall agree with
the  Owner  Trustee  that,  as  Paying  Agent,  such  successor  Paying Agent or
additional  Paying  Agent  will hold all sums, if any, held by it for payment to
the  Certificateholders  in  trust  for  the  benefit  of the Certificateholders
entitled  thereto until such sums shall be paid to such Certificateholders.  The
Paying  Agent  shall  return  all  unclaimed funds to the Owner Trustee and upon
removal  of  a Paying Agent such Paying Agent shall also return all funds in its
possession to the Owner Trustee.  The provisions of Sections 7.01, 7.04 and 8.02
shall  apply  to  Bankers Trust Company of California, N.A. or the Owner Trustee
also  in  its  role  as  Paying  Agent,  for so long as Bankers Trust Company of
California,  N.A.  or  the  Owner  Trustee shall act as Paying Agent and, to the
extent applicable, to any other paying agent appointed hereunder.  Any reference
in  the  Trust  Agreement  to the Paying Agent shall include any co-paying agent
unless  the  context  requires  otherwise.

     SECTION  3.10.  Trust  Certificate  Transfer  Restrictions.  The  Trust
                     ------------------------------------------
Certificates  may not be offered or sold except to the Depositor or an Affiliate
thereof  or  to  institutional  "accredited  investors"  (as  defined  in  Rule
501(a)(1)-(3)  or (7) under the Securities Act who are United States persons (as
defined in Section 7701(a)(30) of the Code) in reliance on an exemption from the
registration  requirements  of the Securities Act.  Further, for purposes of the
Investment  Company  Act  of  1940, as amended, for so long as the Note Purchase
Option  or  either of the Collateral Purchase Options are outstanding, and until
an  opinion  of counsel is provided to the Owner Trustee to the effect that such
limitation  is no longer necessary, the total number of beneficial owners of the
Certificates  may  not exceed three.  Notwithstanding the foregoing, no transfer
of  a  Trust  Certificate  shall  be  permitted,  and  no such transfer shall be
registered  by  the  Certificate  Registrar  or  be effective hereunder, if, for
purposes  of  of  Treasury regulation   1.7704-1(h)(3), the number of beneficial
owners  of  Trust  Certificates exceeds 99.  For purposes of Treasury regulation
1.7704-1(h)(3),  in determining the number of beneficial owners, the Certificate
Registrar  may  treat  the number of beneficial owners as equal to the number of
registered  holders,  provided  that  each  holder  represents  that  it  is the
beneficial  owner and (i) is an individual or a United States corporation (other
than  an S corporation) or (ii) no principal purpose of the use of the entity to
hold  the  Trust  Certificate is to permit the Trust to satisfy the 100 partners
limitation  of  Treasury  regulation   1.7704-1(h)(3).

          (a)     The  Trust  Certificates  have  not  been  registered  or
qualified  under  the Securities Act, or any state securities law.  No transfer,
sale,  pledge or other disposition of any Trust Certificate shall be made unless
such  disposition  is made pursuant to an effective registration statement under
the  Securities Act and effective registration or qualification under applicable
state  securities  laws, or is made in a transaction which does not require such
registration  or  qualification.  In  the event that a transfer is to be made in
reliance  upon  an  exemption  from  the  Securities  Act, the Owner Trustee may
require,  in  order  to  assure  compliance  with  the  Securities Act, that the
Certificateholder's  prospective  transferee  certify  to  the  Owner Trustee in
writing  the  facts  surrounding  such  disposition.  Unless  the  Owner Trustee
requests  otherwise,  such  certification  shall be substantially in the form of
Exhibit C hereto.  In the event that such certification of facts does not on its
face  establish  the  availability of an exemption under the Securities Act, the
Owner  Trustee  may  require the prospective transferee to provide an opinion of
counsel  satisfactory  to  it  that  such  transfer  may  be made pursuant to an
exemption  from  the  Securities  Act,  which opinion of counsel shall not be an
expense  of  the  Owner  Trustee  or  of  the  Trust.

          (b)     The  Trust  Certificates  and  any beneficial interest in such
Trust  Certificates  may  not  be acquired by or with the assets of (a) employee
benefit  plans, retirement arrangements, individual retirement accounts or Keogh
plans  subject  to either Title I of the Employee Retirement Income Security Act
of  1974,  as  amended, or Section 4975 of the Internal Revenue Code of 1986, as
amended,  or  (b)  entities (including insurance company general accounts) whose
underlying  assets  include  plan assets by reason of the investment by any such
plans, arrangements or accounts in such entities (a "Benefit Plan Investor") and
any  such purported transfer shall not be effective.  Each transferee of a Trust
Certificate  shall  be  required  to represent (a) that it is not a Benefit Plan
Investor  and  is  not  acquiring  such  Trust  Certificate with the assets of a
Benefit  Plan  Investor  and  (b) that if such Trust Certificate is subsequently
deemed  to  be  a  plan  asset,  it  will  dispose  of  such  Trust Certificate.

          (c)     Each  Trust Certificate will bear legends substantially to the
following  effect.

THIS TRUST CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS  AMENDED  (THE  "ACT")  OR  STATE  SECURITIES  LAWS.  THE  HOLDER  HEREOF, BY
PURCHASING  THIS  TRUST  CERTIFICATE,  AGREES THAT THIS TRUST CERTIFICATE MAY BE
RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY IN ACCORDANCE WITH ANY APPLICABLE
STATE SECURITIES LAWS AND TO A PERSON WHO HAS FURNISHED TO THE OWNER TRUSTEE (A)
AN  INVESTMENT  LETTER SATISFACTORY TO THE OWNER TRUSTEE TO THE EFFECT THAT SUCH
PURCHASER  IS  AN  INSTITUTIONAL  ACCREDITED INVESTOR WITHIN THE MEANING OF RULE
501(A)(1)-(3)  OR  (7)  UNDER THE ACT AND (B) IF REQUIRED, AN OPINION OF COUNSEL
SATISFACTORY  TO  THE  OWNER  TRUSTEE.

THIS  TRUST  CERTIFICATE  MAY  NOT  BE TRANSFERRED DIRECTLY OR INDIRECTLY TO (1)
EMPLOYEE  BENEFIT PLANS, RETIREMENT ARRANGEMENTS, INDIVIDUAL RETIREMENT ACCOUNTS
OR  KEOGH  PLANS  SUBJECT  TO  EITHER  TITLE I OF THE EMPLOYEE RETIREMENT INCOME
SECURITY  ACT  OF 1974, AS AMENDED, OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF  1986,  AS  AMENDED,  OR  (2)  ENTITIES  (INCLUDING INSURANCE COMPANY GENERAL
ACCOUNTS)  WHOSE  UNDERLYING  ASSETS  INCLUDE  PLAN ASSETS BY REASON OF ANY SUCH
PLAN'S  ARRANGEMENTS  OR  ACCOUNT'S  INVESTMENT IN SUCH ENTITIES.  FURTHER, THIS
TRUST  CERTIFICATE  MAY BE TRANSFERRED ONLY TO A UNITED STATES PERSON WITHIN THE
MEANING OF SECTION 7701(A)(30) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

IF  THE CERTIFICATEHOLDER COLLATERAL PURCHASE OPTION OR THE NOTE PURCHASE OPTION
ARE  OUTSTANDING,  THIS  TRUST  CERTIFICATE MUST REPRESENT ALL OUTSTANDING TRUST
CERTIFICATES  AND  SHALL  BE  HELD  BY  ONLY  ONE  HOLDER.

THE  HOLDER  OF  THIS  TRUST CERTIFICATE FURTHER UNDERSTANDS AND AGREES THAT THE
NUMBER  OF  BENEFICIAL  OWNERS  OF  ALL  TRUST  CERTIFICATES MAY NOT EXCEED 3 IN
NUMBER; THAT TRANSFERS OF THE TRUST CERTIFICATES WILL BE RESTRICTED ACCORDINGLY;
AND  THAT  THE  HOLDER  HEREOF  WILL  NOTIFY  THE OWNER TRUSTEE IF THE NUMBER OF
BENEFICIAL OWNERS OF THIS TRUST CERTIFICATE WILL CHANGE AS PROVIDED IN THE TRUST
AGREEMENT.

     SECTION  3.11.  Note  and Collateral Purchase Options.  (a)  As long as one
                     -------------------------------------
Person  holds  100%  of  the  Trust Certificates there is hereby granted to such
Certificateholder, the Note Purchase Option and the Certificateholder Collateral
Purchase  Option.  The  Note Purchase Option shall permit such Certificateholder
to  purchase  all  of  the  outstanding  Notes  on any Payment Date for the Note
Purchase  Price  and  otherwise  in  accordance with the procedures set forth in
Article  X  of  the Indenture.  The Certificateholder Collateral Purchase Option
shall  permit  such  Certificateholder  to purchase all of the Collateral on any
Payment  Date  for the Certificateholder Collateral Purchase Price and otherwise
in accordance with the procedures set forth in Article X of the Indenture.  Each
of the Note Purchase Option and the Certificateholder Collateral Purchase Option
shall  be  automatically  transferred  to  the  transferee  of  all of the Trust
Certificates  upon  such  a  transfer.  Such Options shall cease to exist and be
void  if  there  is  more  than  one  holder  of  the  Trust  Certificates.

          (b)     There  is  hereby  granted  to  Bear  Stearns the Bear Stearns
Collateral  Purchase  Option.  The  Bear  Stearns  Collateral Purchase Option is
transferable  in  whole but not in part by Bear Stearns or any assignee and does
not  require  Bear  Stearns  to  hold any Trust Certificates or Notes.  The Bear
Stearns  Collateral  Purchase Option shall permit the holder thereof to purchase
all  of  the  Collateral  on  any  Payment  Date for the Bear Stearns Collateral
Purchase  Price  and  otherwise  in  accordance with the procedures set forth in
Article  X  of  the Indenture.  Bear Stearns and any subsequent transferor shall
provide  notice  of  any transfer of the Bear Stearns Collateral Purchase Option
and  of  the  name  and  address  of  the  transferee  to the Owner Trustee, the
Indenture  Trustee,  the  Note  Insurer,  the  Servicer and the Rating Agencies.

          (c)     Upon  the  exercise  of  any  option  granted pursuant to this
Section 3.11, payment of the applicable exercise price and transfer of the Notes
or  Collateral  to  or  as  directed  by the Person exercising such option, such
respective  option  shall terminate.  Exercise of the Note Purchase Option shall
not  affect  the Collateral Purchase Options.  Exercise of a Collateral Purchase
Option  and  payment  of  the  applicable  exercise  price  and  transfer of the
Collateral to the Person exercising such option shall cause the other Collateral
Purchase  Option and the Note Purchase Option to terminate.  Notwithstanding the
foregoing,  if  the  holder thereof gives notice of exercise of the Bear Stearns
Collateral  Purchase  Option,  the  sole  Certificateholder shall have the right
during  the  time  period  provided  in Section 10.01 of the Indenture to itself
exercise  its  Certificateholder  Collateral Purchase Option and, subject to its
provision  of  the  Certificateholder  Collateral  Purchase  Price  by  the time
provided  in  the  Indenture, to purchase the Collateral.  In such latter event,
the  Bear  Stearns  Collateral  Purchase  Option  shall  terminate.

     SECTION 3.12. Beneficial Owner Limitation.  The Certificate Registrar shall
                   ---------------------------
keep  a  list  of the total number of beneficial owners of Trust Certificates as
evidenced  by  the claims made by Holders on each representation letter executed
by  a  prospective  Holder  pursuant  to Section 3.10(a).  In the event that the
transfer of Trust Certificates would cause the total number of beneficial owners
of  Trust  Certificates  to exceed three, the Owner Trustee shall not permit the
proposed transfer of such Trust Certificates. Any transfer of Trust Certificates
that  causes  the  total  number  of  beneficial owners of Trust Certificates to
exceed  three  shall  be  null  and  void  and the Certificate Register shall be
amended  to  reflect  such voided transfer; provided, however, that in the event
                                            --------  -------
(i)  all  of the Purchase Options are no longer outstanding and (ii)  an opinion
of counsel, acceptable to the Depositor, the Note Insurer, the Indenture Trustee
and the Owner Trustee, is provided to such Persons, at the sole cost and expense
of  the  provider  thereof,  to  the  effect that for purposes of the Investment
Company  Act  of  1940, as amended, the total number of beneficial owners of all
Notes and Trust Certificates may exceed 100, then the total number of beneficial
owners  of  the  Trust Certificates may exceed three and the related restrictive
legend  may  be  removed  from  the  Trust  Certificates.

                                   ARTICLE IV

                            Actions by Owner Trustee
                            ------------------------

     SECTION  4.01.  Prior  Notice  to  Certificateholders and Note Insurer with
                     -----------------------------------------------------------
Respect  to  Certain  Matters.  With respect to the following matters, the Owner
- -----------------------------
Trustee  shall not take action unless at least 30 days before the taking of such
action,  the  Owner  Trustee  shall  have  notified  the  Note  Insurer  and the
Certificateholders  in  writing  of  the  proposed  action  and  neither  the
Certificateholders nor the Note Insurer shall have notified the Owner Trustee in
writing  prior  to  the  30th  day  after  such  notice  is  given  that  such
Certificateholders  or  the  Note  Insurer  have  withheld  consent  or provided
alternative  direction;  provided,  however,  that  any  direction  by  the
Certificateholders  shall  require  the  prior  consent  of  the  Note  Insurer:

     (a)     the  initiation  of  any  material  claim  or  lawsuit by the Trust
(except  claims  or  lawsuits  brought  in connection with the collection of the
Mortgage  Loans  or  under  the  Pooled  Certificates) and the compromise of any
material  action,  claim or lawsuit brought by or against the Trust (except with
respect  to the aforementioned claims or lawsuits for collection of the Mortgage
Loans  or  under  the  Pooled  Certificates);

     (b)     the  election  by the Trust to file an amendment to the Certificate
of Trust (unless such amendment is required to be filed under the Business Trust
Statute);

     (c)     the  amendment  of  the  Indenture  by  a supplemental indenture in
circumstances  where  the  consent  of  any  Noteholder  or  the Note Insurer is
required;

     (d)     the  amendment  of  the  Indenture  by  a supplemental indenture in
circumstances  where  the  consent  of any Noteholder or the Note Insurer is not
required  and  such  amendment  materially adversely affects the interest of the
Certificateholders  or  the  Note  Insurer;

     (e)     the  appointment  pursuant  to  the Indenture of a successor Paying
Agent  or  Indenture  Trustee  or pursuant to the Trust Agreement of a successor
Certificate Registrar,  or  the consent to the assignment by the Paying Agent or
Indenture  Trustee  or  Certificate  Registrar  of  its  obligations  under  the
Indenture  or  the  Trust  Agreement,  as  applicable;

     (f)     the  consent  to  the calling or waiver of any default of any Basic
Document;

     (g)     the  consent to the assignment of the Indenture Trustee or Servicer
of their  respective  obligations  under  any  Basic  Document;

     (h)     except  as  provided  in  Article  IX  hereof,  the  dissolution,
termination  or  liquidation  of  the  Trust  in  whole  or  in  part;

     (i)     the  merger  or  consolidation  of the Trust with or into any other
entity,  or  conveyance  or  transfer of all or substantially all of the Trust's
assets to any  other  entity;

     (j)     the  incurrence,  assumption  or  guaranty  in  the  Trust  of  any
indebtedness other  than  as  set  forth  in  the  Trust  Agreement or the Basic
Documents;

     (k)     the  doing  of  any  act  that  conflicts  with  any  of  the Basic
Documents;

     (l)     the doing of any act which would make it impossible to carry on the
ordinary  business  of  the  Trust  as  described  in  Section  2.3  hereof;

     (m)     the  confession  of  a  judgment  against  the  Trust;

     (n)     the  possession of Trust assets, or assignment of the Trust's right
to property,  for other than a Trust purpose as determined pursuant to the Trust
Agreement  and  the  other  Basic  Documents;

     (o)     the  lending  by  the  Trust  of  any  funds  to  any  Person;

     (p)     the  change  in the Trust's purpose and powers from those set forth
in  this  Trust  Agreement;  or

     (q)     the  removal  or  replacement  of  the  Servicer  or  the Indenture
Trustee.  In addition the Trust shall not commingle its assets with those of any
other  entity.  The  Trust shall maintain its financial and accounting books and
records separate  from those of any other entity.  Except as expressly set forth
herein, the Trust shall pay its indebtedness, operating expenses and liabilities
from  its  own  funds,  and  the Trust shall not pay the indebtedness, operating
expenses  and  liabilities  of  any  other  entity.

     SECTION  4.02.  Action  by  Certificateholders  with  Respect  to  Certain
                     ----------------------------------------------------------
Matters.  The  Owner  Trustee  shall  not  have  the  power, (a) except upon the
written direction of the Certificateholders with the written consent of the Note
Insurer, to  remove the Servicer under the Sale and Servicing Agreement pursuant
to  Section  7.1  thereof,  to  consent  to  a successor Servicer, to remove the
Indenture  Trustee  under  the  Indenture pursuant to Section 6.08 thereof or to
consent  to  a  successor  Indenture  Trustee  or  (b)  except  upon the written
direction  of  the  Certificateholders  and  as  expressly provided in the Basic
Documents,  sell  the  Mortgage  Loans  and/or the Pooled Certificates after the
termination of the Indenture.  The Owner Trustee shall take the actions referred
to  in  the  preceding  sentence  only  upon  written instructions signed by the
Certificateholders.

     SECTION  4.03.  Action  by  Certificateholders  with Respect to Bankruptcy.
                     ----------------------------------------------------------
The Owner Trustee shall not have the power, except upon the written direction of
all  of the Certificateholders with the written consent of the Note Insurer, and
to  the  extent  otherwise consistent with the Basic Documents, to (i) institute
proceedings  to  have the Trust declared or adjudicated a bankrupt or insolvent,
(ii)  consent to the institution of bankruptcy or insolvency proceedings against
the Trust, (iii) file a petition or consent to a petition seeking reorganization
or  relief  on  behalf  of  the  Trust under any applicable federal or state law
relating  to  bankruptcy,  (iv)  consent  to  the  appointment  of  a  receiver,
liquidator,  assignee,  trustee,  sequestrator  (or any similar official) of the
Trust  or  a  substantial  portion  of  the  property of the Trust, (v) make any
assignment  for  the  benefit  of the Trust's creditors, (vi) cause the Trust to
admit  in  writing  its inability to pay its debts generally as they become due,
(vii)  take any action, or cause the Trust to take any action, in furtherance of
any  of the foregoing (any of the above, a "Bankruptcy Action").  So long as the
Indenture  and  the  Insurance  Agreement  remain  in effect and no Note Insurer
Default  exists, no Certificateholder shall have the power to take and shall not
take,  any  Bankruptcy  Action  with  respect  to  the Trust or direct the Owner
Trustee  to  take  any  Bankruptcy  Action  with  respect  to  the  Trust.

     SECTION  4.04.  Restrictions  on  Certificateholders'  Power.  The
                     --------------------------------------------
Certificateholders shall not direct the Owner Trustee to take or to refrain from
taking any action if such action or inaction would be contrary to any obligation
of  the Trust or the Owner Trustee under the Trust Agreement or any of the Basic
Documents  or  would be contrary to Section 2.03, nor shall the Owner Trustee be
obligated  to  follow  any  such  direction,  if  given.

     SECTION  4.05.  Majority Control.  Except as expressly provided herein, any
                     ----------------
action that may be taken by the Certificateholders under the Trust Agreement may
be  taken  by  the  Holders  of  Trust  Certificates  evidencing not less than a
majority  of  the  aggregate Certificate Balances.  Except as expressly provided
herein,  any  written notice of the Certificateholders delivered pursuant to the
Trust  Agreement  shall  be effective if signed by Certificateholders evidencing
not  less  than  a majority of the aggregate Certificate Balances at the time of
the  delivery  of  such  notice.

                                    ARTICLE V

                   Application of Trust Funds; Certain Duties
                   ------------------------------------------

     SECTION  5.01.  Establishment of Trust Account.  The Owner Trustee, for the
                     ------------------------------
benefit of the Certificateholders, shall cause the Paying Agent to establish and
maintain  in  the  name  of  the  Trust  a segregated account with the Indenture
Trustee  (the "Certificate Distribution Account"), bearing a designation clearly
indicating  that  the  funds  deposited  therein are held for the benefit of the
Certificateholders.

     SECTION  5.02.  Application  of Trust Funds.  (a) On each Payment Date, the
                     ---------------------------
Owner  Trustee  shall,  or  shall  cause  the Paying Agent to, distribute to the
Certificateholders,  pro  rata  based  on their respective Certificate Balances,
from amounts deposited in the Certificate Distribution Account received from the
Indenture  Trustee  pursuant to Section 5.2 of the Sale and Servicing Agreement,
the  Certificate  Interest  Distribution  Amount,  the  Certificate  Principal
Distribution  Amount  and  Additional Certificate Interest in each case, if any.

     (b)     On  each  Payment Date, the Owner Trustee shall, or shall cause the
Paying  Agent  to,  send  to  each Certificateholder the statement or statements
provided  to  the Owner Trustee by the Indenture Trustee pursuant to Section 5.4
of  the  Sale and Servicing Agreement with respect to such Payment Date provided
that  such  statement  or  statements  have  actually been received by the Owner
Trustee.

     (c)     In  the  event  that  any withholding tax is imposed on the Trust's
payment (or allocations of income) to a Certificateholder, such tax shall reduce
the  amount  otherwise distributable to the Certificateholder in accordance with
this  Section.  The  Owner  Trustee  is hereby authorized and directed to retain
from  amounts otherwise distributable to the Certificateholders sufficient funds
for  the  payment  of  any  tax  that  is  legally  owed  by the Trust (but such
authorization  shall  not prevent the Owner Trustee from contesting any such tax
in appropriate proceedings, and withholding payment of such tax, if permitted by
law,  pending  the  outcome of such proceedings).  The amount of any withholding
tax  imposed  with  respect  to  a  Certificateholder  shall  be treated as cash
distributed  to  such  Certificateholder at the time it is withheld by the Trust
and  remitted  to  the  appropriate taxing authority.  If there is a possibility
that  withholding  tax  is  payable  with  respect  to a distribution (such as a
distribution to a non-U.S. Certificateholder), the Owner Trustee may in its sole
discretion  withhold such amounts in accordance with this paragraph (c).  In the
event  that  a  Certificateholder  wishes  to  apply  for  a  refund of any such
withholding  tax,  the  Owner  Trustee  shall  reasonably  cooperate  with  such
Certificateholder  in making such claim so long as such Certificateholder agrees
to  reimburse  the  Owner  Trustee  or  the  Paying  Agent for any out-of-pocket
expenses  incurred.  In  enforcing  its  rights hereunder, the Owner Trustee may
direct  the  Paying  Agent  to  withhold  the  applicable  tax  and remit to the
appropriate  taxing  authority  any  such  amounts  withheld.

     SECTION  5.03.  Method  of  Payment.  Subject  to  Section  9.01(c),
                     -------------------
distributions  required  to  be  made  to Certificateholders on any Payment Date
shall  be  made  to  each Certificateholder of record on the related Record Date
either  by  check mailed to such Certificateholder at the address of such holder
appearing  in  the  Certificate  Register  or  by  wire transfer, in immediately
available  funds,  to  the  account of such Certificateholder at a bank or other
entity  having  appropriate  facilities  therefor, if (i) such Certificateholder
shall  have  provided to the Certificate Registrar and the Certificate Registrar
has  forwarded such information promptly to the Paying Agent appropriate written
instructions  at  least  five  Business Days prior to such Payment Date and such
Certificateholder's  Trust  Certificates  in  the aggregate evidence an original
denomination  of not less than $1,000,000 or, (ii) such Certificateholder is the
Depositor,  or  an  Affiliate  thereof.

     SECTION  5.04.  No Segregation of Moneys; No Interest.  Subject to Sections
                     -------------------------------------
5.01  and  5.02,  moneys  received  by  the  Owner Trustee hereunder need not be
segregated  in  any  manner except to the extent required by law or the Sale and
Servicing Agreement and may be deposited under such general conditions as may be
prescribed  by  law,  and the Owner Trustee shall not be liable for any interest
thereon.

     SECTION  5.05.  Accounting  and  Reports  to  the  Certificateholders,  the
                     -----------------------------------------------------------
Internal  Revenue  Service and Others.  The Indenture Trustee shall (a) maintain
      -------------------------------
(or  cause  to be maintained) the books of the Trust on a calendar year basis on
the accrual method of accounting, (b) deliver (or cause to be delivered) to each
Certificateholder,  as  may  be  required  by  the  Code and applicable Treasury
Regulations,  such  information  as  may  be  required  to  enable  each
Certificateholder  to  prepare  its  federal  and  state income tax returns, (c)
prepare  or  cause  to  be  prepared,  and  file,  or cause to be filed, all tax
returns, if any, relating to the Trust and direct the Owner Trustee, in writing,
to make such elections as from time to time may be required or appropriate under
any  applicable state or federal statute or any rule or regulation thereunder so
as  to  maintain  the  Trust's  characterization  as a grantor trust for federal
income  tax  purposes,  and (d) collect or cause to be collected any withholding
tax  as  described  in  and  in  accordance with Section 5.02(c) with respect to
income or distributions to Certificateholders.  The Owner Trustee shall make all
elections  pursuant to this Section 5.05 as directed by the Indenture Trustee in
writing.

     SECTION  5.06.  Signature  on  Returns.  The  Owner  Trustee  shall sign on
                     ----------------------
behalf  of  the Trust the tax returns of the Trust, and any other returns as may
be  required  by law if any, furnished to it in execution form by the Depositor,
unless  applicable  law requires a Certificateholder to sign such documents.  In
executing any such return, the Owner Trustee shall rely entirely upon, and shall
have  no  liability  for  information or calculations provided by the Depositor.

                             ARTICLE VI ARTICLE VI1
                                     G
                                     ----
                      Authority and Duties of Owner Trustee
                      -------------------------------------

     SECTION  6.01.  General  Authority.  The  Owner  Trustee  is authorized and
                     ------------------
directed  to execute and deliver the Basic Documents to which the Trust is to be
a  party  and  each  certificate  or other document attached as an exhibit to or
contemplated  by the Basic Documents to which the Trust is to be a party and any
amendment  or  other  agreement or instrument, in each case, in such form as the
Depositor  shall  approve,  as  evidenced  conclusively  by  the Owner Trustee's
execution  thereof.  In  addition  to  the  foregoing,  the  Owner  Trustee  is
authorized,  but  shall  not  be  obligated, to take all actions required of the
Trust  pursuant to the Basic Documents.  The Owner Trustee is further authorized
from  time  to  time to take, but shall not be obligated to take, such action as
the  Servicer  recommends  with  respect  to  the  Basic  Documents.

     SECTION  6.02.  General  Duties.  It shall be the duty of the Owner Trustee
                     ---------------
to discharge (or cause to be discharged) all of its responsibilities pursuant to
the terms of the Trust Agreement and the Basic Documents to which the Trust is a
party  and  to  administer  the Trust for the benefit of the Certificateholders,
subject  to  the  Basic  Documents  and in accordance with the provisions of the
Trust  Agreement.  Notwithstanding  the  foregoing,  the  Owner Trustee shall be
deemed  to  have  discharged its duties and responsibilities hereunder and under
the  Basic  Documents  to  the  extent the Depositor has agreed hereunder or the
Servicer has agreed in the Sale and Servicing Agreement to perform any act or to
discharge  any  duty  of  the  Owner Trustee hereunder or of the Trust under any
Basic  Document,  and the Owner Trustee shall not be held liable for the default
or  failure  of the Depositor or the Servicer to carry out its obligations under
the  Sale  and  Servicing  Agreement,  or  the  Trust  Agreement, as applicable.

     SECTION  6.03.  Action  upon  Instruction.  (a)  Subject  to Article IV and
                     -------------------------
Section  7.01  and  in  accordance  with  the  terms of the Basic Documents, the
Certificateholders  may  by  written instruction direct the Owner Trustee in the
management of the Trust.  Such direction may be exercised at any time by written
instruction  of  the  Certificateholders  pursuant  to  Article  IV.

     (b)     The  Owner  Trustee  shall  not  be  required  to  take  any action
hereunder or under any Basic Document if the Owner Trustee shall have reasonably
determined, or shall have been advised by counsel, that such action is likely to
result in liability on the part of the Owner Trustee or is contrary to the terms
hereof  or  of  any  Basic  Document  or  is  otherwise  contrary  to  law.

     (c)     Whenever  the Owner Trustee is unable to decide between alternative
courses  of  action permitted or required by the terms of the Trust Agreement or
under  any Basic Document, the Owner Trustee shall promptly give notice (in such
form  as shall be appropriate under the circumstances) to the Certificateholders
requesting  instruction  as  to  the  course of action to be adopted, and to the
extent  the  Owner  Trustee  acts  in  good faith in accordance with any written
instruction  of  the Certificateholders received, the Owner Trustee shall not be
liable  on account of such action to any Person.  If the Owner Trustee shall not
have  received  appropriate instruction within 10 days of such notice (or within
such shorter period of time as reasonably may be specified in such notice or may
be  necessary  under  the  circumstances) it may, but shall be under no duty to,
take  or  refrain  from  taking  such  action  not  inconsistent  with the Trust
Agreement  or  the Basic Documents, as it shall deem to be in the best interests
of  the  Certificateholders,  and shall have no liability to any Person for such
action  or  inaction.

     (d)     In the event that the Owner Trustee is unsure as to the application
of  any  provision  of  the  Trust  Agreement  or any Basic Document or any such
provision  is  ambiguous  as  to  its  application,  or is, or appears to be, in
conflict  with  any  other  applicable provision, or in the event that the Trust
Agreement  permits  any  determination  by  the Owner Trustee or is silent or is
incomplete as to the course of action that the Owner Trustee is required to take
with respect to a particular set of facts, the Owner Trustee may give notice (in
such  form  as  shall  be  appropriate  under  the  circumstances)  to  the
Certificateholders  requesting  instruction  and,  to  the extent that the Owner
Trustee  acts  or refrains from acting in good faith in accordance with any such
instruction  received, the Owner Trustee shall not be liable, on account of such
action or inaction, to any Person.  If the Owner Trustee shall not have received
appropriate  instruction  within  10 days of such notice (or within such shorter
period of time as reasonably may be specified in such notice or may be necessary
under  the circumstances) it may, but shall be under no duty to, take or refrain
from  taking  such action not inconsistent with the Trust Agreement or the Basic
Documents,  as  it  shall  deem  to  be  in  the  best  interests  of  the
Certificateholders, and shall have no liability to any Person for such action or
inaction.

     SECTION  6.04.  No  Duties Except as Specified in the Trust Agreement or in
                     -----------------------------------------------------------
Instructions.  The  Owner  Trustee  shall  not  have  any  duty or obligation to
- ------------
manage, make any payment with respect to, register, record, sell, dispose of, or
otherwise deal with the Owner Trust Estate, or to otherwise take or refrain from
taking any action under, or in connection with, any document contemplated hereby
to which the Owner Trustee is a party, except as expressly provided by the terms
of the Trust Agreement or in any document or written instruction received by the
Owner  Trustee  pursuant  to  Section 6.03; and no implied duties or obligations
shall  be  read into the Trust Agreement or any other Basic Document against the
Owner  Trustee.  The  Owner  Trustee shall have no responsibility for filing any
financing  or  continuation  statement  in  any  public office at any time or to
otherwise  perfect  or  maintain the perfection of any security interest or lien
granted  to  it  hereunder  or  to  prepare  or file any Securities and Exchange
Commission  filing  for  the Trust or to record the Trust Agreement or any Basic
Document.  The  Owner  Trustee nevertheless agrees that it will, at its own cost
and expense, promptly take all action as may be necessary to discharge any liens
on  any  part  of  the Owner Trust Estate that result from actions by, or claims
against,  the  Owner  Trustee  that  are  not  related  to  the ownership or the
administration  of  the  Owner  Trust  Estate.

     SECTION  6.05.  No Action Except Under Specified Documents or Instructions.
                     ----------------------------------------------------------
The  Owner Trustee shall not manage, control, use, sell, dispose of or otherwise
deal  with  any part of the Owner Trust Estate except (i) in accordance with the
powers granted to and the authority conferred upon the Owner Trustee pursuant to
the  Trust  Agreement, (ii)  in accordance with the Basic Documents and (iii) in
accordance  with  any  document  or  instruction  delivered to the Owner Trustee
pursuant  to  Section  6.03.

     SECTION  6.06.  Restrictions.  The  Owner Trustee shall not take any action
                     ------------
that  (a)  is  inconsistent  with the purposes of the Trust set forth in Section
2.03  or  (b)  to the Actual Knowledge of the Owner Trustee, would result in the
Trust's  becoming taxable as a corporation for federal income tax purposes.  The
Certificateholders  shall not direct the Owner Trustee to take action that would
violate  the  provisions  of  this  Section.

     SECTION  6.07  Delegation  to  Indenture Trustee.  The Owner Trustee hereby
                    ---------------------------------
delegates  to  the  Indenture Trustee, and the Indenture Trustee hereby accepts,
the responsibility for reviewing on behalf of the Trust representations given in
connection  with  transfers  of  Notes  under  Section  4.07  of  the Indenture.

                                   ARTICLE VII
                                      H
                                      ----
                          Concerning the Owner Trustee
                          ----------------------------

     SECTION  7.01.  Acceptance of Trusts and Duties.  The Owner Trustee accepts
                     -------------------------------
the  trusts  hereby  created  and  agrees  to  perform its duties hereunder with
respect  to  such  trusts  but  only upon the terms of the Trust Agreement.  The
Owner  Trustee  also  agrees  to  disburse  all  moneys  actually received by it
constituting  part  of  the  Owner  Trust  Estate  upon  the  terms of the Trust
Agreement  and  the  other  Basic  Documents.  The  Owner  Trustee  shall not be
answerable  or accountable hereunder or under any other Basic Document under any
circumstances,  except  (i)  for  its own willful misconduct, bad faith or gross
negligence  or  (ii)  in  the  case  of  the inaccuracy of any representation or
warranty  contained  in  Section  7.03  expressly made by the Owner Trustee.  In
particular,  but  not  by  way  of limitation (and subject to the exceptions set
forth  in  the  preceding  sentence):

     (a)     the  Owner  Trustee  shall  not be liable for any error of judgment
made  by  an  Authorized  Officer  of  the  Owner  Trustee;

     (b)     the  Owner  Trustee  shall not be liable with respect to any action
taken  or  omitted  to be taken by it in accordance with the instructions of the
Depositor  or  any  Certificateholder;

     (c)     no  provision  of  the  Trust Agreement or any other Basic Document
shall  require  the Owner Trustee to expend or risk funds or otherwise incur any
financial  liability in the performance of any of its rights or powers hereunder
or  under  any Basic Document if the Owner Trustee shall have reasonable grounds
for  believing  that  repayment of such funds or adequate indemnity against such
risk  or  liability  is  not  reasonably  assured  or  provided  to  it;

     (d)     under  no  circumstances  shall  the  Owner  Trustee  be liable for
indebtedness evidenced by or arising under any of the Basic Documents, including
     the  principal  of  and  interest  on  the  Notes;

     (e)     the Owner Trustee shall not be responsible for or in respect of the
     validity  or  sufficiency  of  the Trust Agreement or for the due execution
hereof  by  the  Depositor or for the form, character, genuineness, sufficiency,
value  or validity of any of the Owner Trust Estate, or for or in respect of the
validity or sufficiency of the Basic Documents, other than the execution and the
certificate  of  authentication on the Trust Certificates, and the Owner Trustee
shall  in  no  event  assume  or incur any liability, duty, or obligation to any
Noteholder  or  to  any  Certificateholder, other than as expressly provided for
herein  or  expressly  agreed  to  in  the  Basic  Documents;

     (f)     the Owner Trustee shall not be liable for the default or misconduct
     of  the  Depositor,  the Indenture Trustee or the Servicer under any of the
Basic  Documents  or otherwise and the Owner Trustee shall have no obligation or
liability  to  perform the obligations of the Trust under the Trust Agreement or
the  other  Basic  Documents  that are required to be performed by the Indenture
Trustee  under the Indenture or the Servicer or the Depositor under the Sale and
Servicing  Agreement;  and

     (g)     the  Owner  Trustee shall be under no obligation to exercise any of
the  rights  or  powers  vested  in  it by the Trust Agreement, or to institute,
conduct  or  defend  any litigation under the Trust Agreement or otherwise or in
relation  to  the  Trust  Agreement or any other Basic Document, at the request,
order  or  direction  of  any  of  the  Certificateholders,  unless  such
Certificateholders  have  offered  to  the  Owner  Trustee security or indemnity
satisfactory  to  it  against  the  costs,  expenses and liabilities that may be
incurred  by  the  Owner  Trustee  therein  or  thereby.  The right of the Owner
Trustee to perform any discretionary act enumerated in the Trust Agreement or in
any  other  Basic  Document  shall  not  be  construed  as a duty, and the Owner
Trustee shall not be answerable for other than its willful misconduct, bad faith
or  gross  negligence  in  the  performance  of  any  such  act.

     SECTION 7.02.  Furnishing of Documents.  The Owner Trustee shall furnish to
                    -----------------------
the  Certificateholders  and the Note Insurer promptly upon receipt of a written
request  therefor,  duplicates  or  copies  of  all  reports, notices, requests,
demands,  certificates, financial statements and any other instruments furnished
to  the  Owner  Trustee  under  the  Basic  Documents.

     SECTION  7.03.  Representations  and  Warranties.  Wilmington Trust Company
                     --------------------------------
hereby  represents  and  warrants  to  the  Depositor,  for  the  benefit of the
Certificateholders,  that:

     (a)     It  is a banking corporation duly organized and validly existing in
good  standing  under  the  laws of the State of Delaware.  It has all requisite
corporate  power  and  authority to execute, deliver and perform its obligations
under  the  Trust  Agreement.

     (b)     It  has  taken  all  corporate  action  necessary  to authorize the
execution  and  delivery  by  it of the Trust Agreement, and the Trust Agreement
will  be executed and delivered by one of its officers who is duly authorized to
execute  and  deliver  the  Trust  Agreement  on  its  behalf.

     (c)     Neither  the  execution  nor  the  delivery  by  it  of  the  Trust
Agreement,  nor  the  consummation by it of the transactions contemplated hereby
nor  compliance by it with any of the terms or provisions hereof will contravene
any  federal  or  Delaware  law,  governmental  rule or regulation governing the
banking or trust powers of the Owner Trustee or any judgment or order binding on
it,  or constitute any default under its charter documents or bylaws or any
indenture, mortgage, contract, agreement or instrument to which it is a party or
by  which  any  of  its  properties  may  be  bound.

     SECTION  7.04.  Reliance;  Advice  of Counsel.  (a) The Owner Trustee shall
                     -----------------------------
incur  no  liability to anyone in acting upon any signature, instrument, notice,
resolution,  request,  consent,  order,  certificate,  report, opinion, bond, or
other  document  or  paper believed by it to be genuine and believed by it to be
signed  by the proper party or parties. The Owner Trustee may accept a certified
copy  of  a  resolution of the board of directors or other governing body of any
corporate  party  as  conclusive  evidence  that  such  resolution has been duly
adopted  by  such body and that the same is in full force and effect.  As to any
fact  or  matter  the  method  of  determination  of  which  is not specifically
prescribed  herein,  the  Owner  Trustee  may  for all purposes hereof rely on a
certificate,  signed  by the president or any vice president or by the treasurer
or  other  authorized  officers of the relevant party, as to such fact or matter
and  such  certificate shall constitute full protection to the Owner Trustee for
any action taken or omitted to be taken by it in good faith in reliance thereon.

     (b)     In  the  exercise  or administration of the trusts hereunder and in
the  performance  of its duties and obligations under the Trust Agreement or the
other Basic Documents, the Owner Trustee  may act directly or through its agents
or attorneys pursuant to agreements entered into with any of them, and the Owner
Trustee  shall  not  be  liable  for the conduct or misconduct of such agents or
attorneys  if  such  agents  or  attorneys shall have been selected by the Owner
Trustee  with  reasonable  care,  and  may consult with counsel, accountants and
other  skilled  Persons  to be selected with reasonable care and employed by it.
The  Owner Trustee shall not be liable for anything done, suffered or omitted in
good  faith  by  it in accordance with the written opinion or advice of any such
counsel,  accountants  or  other  such  Persons.

     SECTION  7.05.  Not  Acting  in Individual Capacity.  Except as provided in
                     -----------------------------------
this  Article  VII,  in  accepting  the  trusts hereby created, Wilmington Trust
Company  acts  solely  as  Owner  Trustee  hereunder  and  not in its individual
capacity,  and  all Persons having any claim against the Owner Trustee by reason
of  the  transactions  contemplated by the Trust Agreement or any Basic Document
shall  look  only to the Owner Trust Estate for payment or satisfaction thereof.

     SECTION  7.06.  Owner  Trustee  Not Liable for Trust Certificates, Mortgage
                     -----------------------------------------------------------
Loans  or  Pooled  Certificates.  The  recitals  contained  herein  and  in  the
- -------------------------------
Certificates (other than the signature and countersignature of the Owner Trustee
on the Trust Certificates) shall be taken as the statements of the Depositor and
the  Owner  Trustee  assumes no responsibility for the correctness thereof.  The
Owner  Trustee makes no representations as to the validity or sufficiency of the
Trust Agreement, of any other Basic Document or of the Trust Certificates (other
than the signature and the certificate of authentication of the Owner Trustee on
the Trust Certificates) or the Notes, or of any Mortgage Loan, Swap Agreement or
Pooled  Certificate  or  related  documents.  The Owner Trustee shall at no time
have  any  responsibility  or  liability  for  or  with respect to the legality,
validity  and  enforceability  of  any  Mortgage  Loan, Swap Agreement or Pooled
Certificate, or for or with respect to the sufficiency of the Owner Trust Estate
or  its ability to generate the payments to be distributed to Certificateholders
under  the  Trust  Agreement  or the Noteholders under the Indenture, including,
without  limitation:  the  existence,  condition  and  ownership of any property
securing  a  Mortgage  Loan;  the  existence and enforceability of any insurance
thereon;  the validity of the assignment of any Mortgage Loan to the Trust or of
any intervening assignment; the performance or enforcement of any Mortgage Loan,
Swap  Agreement  or  Pooled  Certificate; the compliance by the Depositor or the
Servicer with any warranty or representation made under any Basic Document or in
any  related document or the accuracy of any such warranty or representation, or
any  action  of  the  Depositor,  the  Indenture  Trustee or the Servicer or any
subservicer  taken  in  the  name  of  the  Owner  Trustee.

     SECTION  7.07.  Owner  Trustee  May  Own Trust Certificates and Notes.  The
                     -----------------------------------------------------
Owner  Trustee  in  its individual or any other capacity may become the owner or
pledgee  of  Trust  Certificates  or  Notes and may deal with the Depositor, the
Indenture  Trustee,  the  Paying  Agent and the Servicer in banking transactions
with  the  same  rights  as  it  would  have  if  it  were  not  Owner  Trustee.

                                  ARTICLE VIII
                                     I
                                     ----
                          Compensation of Owner Trustee
                          -----------------------------

     SECTION  8.01.  Owner Trustee's Fees and Expenses.  The Owner Trustee shall
                     ---------------------------------
receive  as  compensation  for  its  services  hereunder  such fees as have been
separately  agreed  upon before the date hereof among the Sponsor, the Depositor
and  the Owner Trustee, and the Owner Trustee shall be entitled to be reimbursed
by  the  Depositor  for  its  other reasonable expenses hereunder, including the
reasonable  compensation,  expenses  and  disbursements  of  such  agents,
representatives,  experts  and  counsel  as  the  Owner  Trustee  may  employ in
connection  with  the  exercise  and  performance  of  its rights and its duties
hereunder.

     SECTION  8.02.  Indemnification.  The  Sponsor  shall  be liable as primary
                     ---------------
obligor  for,  and shall indemnify the Owner Trustee, the Paying Agent and their
successors,  assigns,  agents  and  servants  (collectively,  the  "Indemnified
Parties")  from  and  against,  any  and  all  liabilities, obligations, losses,
damages,  taxes,  claims,  actions  and suits, and any and all reasonable costs,
expenses and disbursements (including reasonable legal fees and expenses) of any
kind  and  nature whatsoever (collectively, "Expenses") which may at any time be
imposed on, incurred by, or asserted against the Owner Trustee, the Paying Agent
or  any  Indemnified  Party  in  any way relating to or arising out of the Trust
Agreement,  the  Basic  Documents, the Owner Trust Estate, the administration of
the  Owner  Trust  Estate  or the action or inaction of the Owner Trustee or the
Paying  Agent hereunder, except only that the Sponsor shall not be liable for or
required  to indemnify an Indemnified Party from and against Expenses arising or
resulting  from  any  of  the matters described in the third sentence of Section
7.01.  The  indemnities  contained in this Section shall survive the resignation
or  termination  of  the Owner Trustee or the Paying Agent or the termination of
the  Trust Agreement.  In any event of any claim, action or proceeding for which
indemnity  will  be  sought pursuant to this Section, the Owner Trustee's or the
Paying  Agent's,  as applicable, choice of legal counsel shall be subject to the
approval  of  the  Sponsor,  which  approval shall not be unreasonably withheld.

     SECTION  8.03.  Payments  to  the  Owner  Trustee.  Any amounts paid to the
                     ---------------------------------
Owner  Trustee pursuant to this Article VIII shall be deemed not to be a part of
the  Owner  Trust  Estate  immediately  after  such  payment.

                                   ARTICLE IX
                                      J
                                      ----
                         Termination of Trust Agreement
                         ------------------------------

     SECTION  9.01.  Termination  of  Trust  Agreement.  (a) The Trust Agreement
                     ---------------------------------
(other than Article VIII) shall terminate and the Trust shall dissolve and be of
no  further  force or effect  upon the final distribution by the Paying Agent of
all  moneys  or  other  property  or  proceeds of the Owner Trust Estate whether
following  the  exercise of a Collateral Purchase Option or otherwise and in any
case  in  accordance  with  the  terms  of the Indenture, the Sale and Servicing
Agreement  and  Article  V.  The  bankruptcy, liquidation, dissolution, death or
incapacity of any Certificateholder shall not (x) operate to terminate the Trust
Agreement  or  the  Trust  or  (y)  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 all or any part of the
Trust  or Owner Trust Estate or (z) otherwise affect the rights, obligations and
liabilities  of  the  parties  hereto.

     (b)     Except  as  provided  in Section 9.01(a), neither the Depositor nor
any  Certificateholder shall be entitled to revoke or terminate the Trust or the
Trust  Agreement.

     (c)     Notice of any dissolution of the Trust, specifying the Payment Date
upon  which  the  Certificateholders shall surrender their Trust Certificates to
the  Paying Agent for payment of the final distribution thereon and cancellation
thereof,  shall  be  given  by the Owner Trustee by letter to Certificateholders
mailed  within  five Business Days of receipt of notice of such dissolution from
the  Paying  Agent  stating  (i)  the Payment Date upon or with respect to which
final  payment  of  the  Trust  Certificates shall be made upon presentation and
surrender  of  the  Trust Certificates at the office of the Paying Agent therein
designated,  (ii) the amount of any such final payment and (iii) that the Record
Date otherwise applicable to such Payment Date is not applicable, payments being
made  only  upon  presentation  and  surrender  of the Trust Certificates at the
office of the Paying Agent therein specified.  The Owner Trustee shall give such
notice  to  the  Certificate Registrar (if other than the Owner Trustee) and the
Paying  Agent  at  the  time  such  notice is given to Certificateholders.  Upon
presentation  and  surrender  of  the Trust Certificates, the Paying Agent shall
cause  to  be  distributed  to  Certificateholders amounts distributable on such
Payment  Date  pursuant  to  Section  5.02.

     In  the  event that all of the Certificateholders shall not surrender their
Trust  Certificates  for cancellation within six months after the date specified
in  the  above  mentioned  written notice, the Owner Trustee shall give a second
written  notice  to  the  remaining  Certificateholders to surrender their Trust
Certificates  for  cancellation  and receive the final distribution with respect
thereto.  If  within one year after the second notice all the Trust Certificates
shall  not  have  been  surrendered for cancellation, the Owner Trustee may take
appropriate steps, or may appoint an agent to take appropriate steps, to contact
the  remaining  Certificateholders  concerning  surrender  of  their  Trust
Certificates,  and  the  cost  thereof  shall be paid out of the funds and other
assets that shall remain subject to the Trust Agreement.  Any funds remaining in
the  Trust  after  exhaustion of such remedies shall be distributed by the Owner
Trustee  to  the  Depositor.  Certificateholders shall thereafter look solely to
the  Depositor  as  general  unsecured  creditors.

     (d)     Upon  the winding up of the Trust and payment of its obligations in
accordance with applicable law, the Owner Trustee shall cause the Certificate of
Trust to be cancelled by filing a certificate of cancellation with the Secretary
of State in accordance with the provisions of Section 3810 of the Business Trust
Statute  and  the  Trust  shall  terminate.

                                    ARTICLE X
                                      K
                                      ----
             Successor Owner Trustees and Additional Owner Trustees
             ------------------------------------------------------

     SECTION  10.01.  Eligibility  Requirements  for  Owner  Trustee.  The Owner
                      ----------------------------------------------
Trustee shall at all times be a corporation satisfying the provisions of Section
3807(a)  of  the  Business Trust Statute; authorized 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 authorities; and
having  (or having a parent that has) a rating of at least BBB from S&P and Baa2
from  Moody's (or such lower rating as may be acceptable to S&P, Moody's and the
Note  Insurer).  If such corporation shall publish reports of condition at least
annually  pursuant to law or to the requirements of the aforesaid supervising or
examining  authority, then for the purpose 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 Owner Trustee shall cease to be eligible in accordance with
the  provisions  of  this Section, the Owner Trustee shall resign immediately in
the  manner  and  with  the  effect  specified  in  Section  10.02.

     SECTION 10.02.  Resignation or Removal of Owner Trustee.  The Owner Trustee
                     ---------------------------------------
may  at  any  time  resign  and  be discharged from the trusts hereby created by
giving  written  notice thereof to the Depositor.  Upon receiving such notice of
resignation,  the  Depositor shall promptly appoint a successor Owner Trustee by
written  instrument,  in  duplicate,  one  copy  of  which  instrument  shall be
delivered  to  the  resigning  Owner Trustee and one copy to the successor Owner
Trustee.  If  no  successor  Owner Trustee shall have been so appointed and have
accepted  appointment  within  30  days  after  the  giving  of  such  notice of
resignation,  the  resigning  Owner  Trustee may petition any court of competent
jurisdiction  for  the  appointment  of  a  successor  Owner  Trustee.

     If  at  any time the Owner Trustee shall cease to be eligible in accordance
with  the  provisions  of  Section  10.01 and shall fail to resign after written
request  therefor by the Depositor, or if at any time the Owner Trustee shall be
legally unable to act, or shall be adjudged bankrupt or insolvent, or a receiver
of  the  Owner  Trustee  or  of  its  property shall be appointed, or any public
officer  shall take charge or control of the Owner Trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, then the
Depositor may remove the Owner Trustee.  If the Depositor shall remove the Owner
Trustee under the authority of the immediately preceding sentence, the Depositor
shall  promptly  appoint  a  successor  Owner  Trustee by written instrument, in
duplicate, one copy of which instrument shall be delivered to the outgoing Owner
Trustee  so  removed  and one copy to the successor Owner Trustee, and shall pay
all  fees  owed  to  the  outgoing  Owner  Trustee.

     Any  resignation  or  removal  of  the  Owner  Trustee and appointment of a
successor  Owner Trustee pursuant to any of the provisions of this Section shall
not  become  effective  until  acceptance  of appointment by the successor Owner
Trustee  pursuant  to Section 10.03 and payment of all fees and expenses owed to
the  outgoing  Owner  Trustee.  The  Depositor  shall  provide  notice  of  such
resignation  or removal of the Owner Trustee to the Note Insurer and each of the
Rating  Agencies.

     SECTION  10.03.  Successor  Owner  Trustee.  Any  successor  Owner  Trustee
                      -------------------------
appointed  pursuant  to  Section 10.02 shall execute, acknowledge and deliver to
the  Depositor and to its predecessor Owner Trustee an instrument accepting such
appointment  under the Trust Agreement, and thereupon the resignation or removal
of  the  predecessor  Owner  Trustee  shall become effective, and such successor
Owner  Trustee,  without any further act, deed or conveyance, shall become fully
vested  with  all  the rights, powers, duties and obligations of its predecessor
under  the  Trust  Agreement,  with  like effect as if originally named as Owner
Trustee.  The  predecessor  Owner  Trustee  shall  upon  payment of its fees and
expenses deliver to the successor Owner Trustee all documents and statements and
moneys  held  by  it  under  the  Trust  Agreement;  and  the  Depositor and the
predecessor Owner Trustee shall execute and deliver such instruments and do such
other  things  as may reasonably be required for fully and certainly vesting and
confirming  in  the  successor Owner Trustee all such rights, powers, duties and
obligations.

     No  successor  Owner  Trustee  shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee shall
be  eligible  pursuant  to  Section  10.01.

     Upon  acceptance  of  appointment  by a successor Owner Trustee pursuant to
this Section, the Depositor shall mail notice thereof to all Certificateholders,
the  Indenture Trustee, the Noteholders, the Paying Agent, the Note Insurer, the
Swap  Counterparty and the Rating Agencies.  If the Depositor shall fail to mail
such notice within 10 days after acceptance of such appointment by the successor
Owner  Trustee, the successor Owner Trustee shall cause such notice to be mailed
at  the  expense  of  the  Depositor.

     SECTION  10.04.  Merger or Consolidation of Owner Trustee.  Any Person into
                      ----------------------------------------
which  the  Owner  Trustee  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 Owner Trustee shall be a party, or any corporation
succeeding  to  all  or substantially all of the corporate trust business of the
Owner  Trustee,  shall  be the successor of the Owner Trustee hereunder, without
the  execution or filing of any instrument or any further act on the part of any
of  the  parties  hereto,  anything  herein  to  the  contrary  notwithstanding;
provided,  that  such  Person  shall  be eligible pursuant to Section 10.01 and,
provided,  further,  that  the Owner Trustee shall mail notice of such merger or
consolidation  to  the Note Insurer, the Paying Agent, the Swap Counterparty and
the  Rating  Agencies.

     SECTION  10.05.  Appointment  of  Co-Trustee  or  Separate  Trustee.
                      --------------------------------------------------
Notwithstanding  any  other  provisions of the Trust Agreement, at any time, for
the  purpose  of meeting any legal requirements of any jurisdiction in which any
part of the Owner Trust Estate may at the time be located, the Depositor and the
Owner  Trustee acting jointly shall have the power and shall execute and deliver
all  instruments  to  appoint  one or more Persons approved by the Depositor and
Owner  Trustee  to  act  as  co-trustee,  jointly  with the Owner Trustee, or as
separate  trustee  or  separate  trustees, of all or any part of the Owner Trust
Estate, and to vest in such Person, in such capacity, such title to the Trust or
any  part  thereof  and,  subject  to the other provisions of this Section, such
powers,  duties,  obligations,  rights and trusts as the Depositor and the Owner
Trustee  may  consider  necessary or desirable.  If the Depositor shall not have
joined  in  such appointment within 15 days after the receipt by it of a request
so to do, the Owner Trustee alone shall have the power to make such appointment.
No co-trustee or separate trustee under the Trust Agreement shall be required to
meet  the  terms of eligibility as a successor Owner Trustee pursuant to Section
10.01  and  no  notice  of the appointment of any co-trustee or separate trustee
shall  be  required  pursuant  to  Section  10.03.

     Each separate trustee and co-trustee shall, to the extent permitted by law,
be  appointed  and  act  subject  to  the  following  provisions and conditions:

     (a)     all  rights,  powers,  duties  and obligations conferred or imposed
upon the Owner Trustee shall be conferred upon and exercised or performed by the
Owner  Trustee  and  such  separate  trustee  or  co-trustee  jointly  (it being
understood  that  such  separate  trustee or co-trustee is not authorized to act
separately  without the Owner Trustee joining in such act), except to the extent
that  under  any law of any jurisdiction in which any particular act or acts are
to  be  performed,  the  Owner  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 Owner Trust Estate or any
portion  thereof  in  any  such  jurisdiction)  shall be exercised and performed
singly  by  such  separate trustee or co-trustee, but solely at the direction of
the  Owner  Trustee;

     (b)     no  trustee under the Trust Agreement shall be personally liable by
reason  of  any  act or omission of any other trustee under the Trust Agreement;
and

     (c)     the  Depositor and the Owner Trustee acting jointly may at any time
accept  the  resignation  of  or  remove  any  separate  trustee  or co-trustee.

     Any  notice,  request  or other writing given to the Owner 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  the Trust Agreement and the
conditions  of  this  Article.  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 Owner
Trustee or separately, as may be provided therein, subject to all the provisions
of  the  Trust  Agreement,  specifically  including every provision of the Trust
Agreement  relating  to the conduct of, affecting the liability of, or affording
protection  to, the Owner Trustee.  Each such instrument shall be filed with the
Owner  Trustee  and  a  copy  thereof  given  to  each  of the Depositor and the
Servicer.

     Any  separate  trustee  or  co-trustee  may  at  any time appoint the Owner
Trustee  as  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 the
Trust  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  Owner  Trustee,  to the extent permitted by law, without the
appointment  of  a  new  or  successor  co-trustee  or  separate  trustee.

                                   ARTICLE XI
                                      L
                                      ----
                                  Miscellaneous
                                  -------------

     SECTION  11.01.  Supplements  and  Amendments.  The  Trust Agreement may be
                      ----------------------------
amended  by the Depositor and the Owner Trustee, with the written consent of the
Note  Insurer, without the consent of any of the Sponsor, the Noteholders or the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions in the Trust Agreement or for the purpose of adding any provisions to
or  changing  in  any  manner  or eliminating any of the provisions in the Trust
Agreement  or  of  modifying  in any manner the rights of the Noteholders or the
Certificateholders;  provided, however, that such action shall not, as evidenced
by an opinion of counsel, adversely affect in any material respect the interests
of  any  Noteholder  or Certificateholder; provided, further, that no opinion of
counsel  shall be required if the Person requesting such amendment shall deliver
to  the  Owner  Trustee and the Note Insurer a letter from each Rating Agency to
the  effect  that  such  amendment, in and of itself, will not cause such Rating
Agency  to  reduce  its  "shadow  rating"  on  the  Notes  rated  by  it.

     The  Trust Agreement may also be amended from time to time by the Depositor
and  the  Owner  Trustee, with the written consent of the Note Insurer, with the
consent of the Holders of Notes evidencing not less than a majority of the Class
Principal  Balance of the Notes and, to the extent affected thereby, the consent
of  the  Holders  of  Certificates  evidencing  not  less than a majority of the
Certificate Balance, for the purpose of adding any provisions to, or changing in
any  manner,  or eliminating any of the provisions of, the Trust Agreement or of
modifying in any manner the rights of the Noteholders or the Certificateholders;
provided,  however,  that  no such amendment shall (a) increase or reduce in any
manner  the  amount  of,  or  accelerate  or delay the timing of, collections of
payments  on  Mortgage  Loans  or  Pooled  Certificates  or pursuant to the Swap
Agreements or distributions that shall be required to be made for the benefit of
the Noteholders or the Certificateholders or (b) reduce the aforesaid percentage
of the Class Principal Balance of the Notes and the Certificate Balance required
to  consent to any such amendment, without the consent of the holders of all the
outstanding  Notes  and  Certificates.

     Promptly  after  the  execution of any such amendment or consent, the Owner
Trustee shall furnish written notification of the substance of such amendment or
consent  to each Certificateholder, the Indenture Trustee and each of the Rating
Agencies.

     It  shall  not  be  necessary  for  the  consent  of  Certificateholders or
Noteholders  pursuant  to  this  Section  to  approve the particular form of any
proposed  amendment or consent, but it shall be sufficient if such consent shall
approve  the  substance thereof.  The manner of obtaining such consents (and any
other  consents  of Certificateholders provided for in the Trust Agreement or in
any  other  Basic Document) and of evidencing the authorization of the execution
thereof  by  Certificateholders shall be subject to such reasonable requirements
as  the  Owner  Trustee  may  prescribe.

     Promptly  after the execution of any amendment to the Certificate of Trust,
the Owner Trustee shall cause the filing of such amendment with the Secretary of
State.

     Prior  to  the  execution  of  any  amendment to the Trust Agreement or the
Certificate  of  Trust,  the Owner Trustee shall be entitled to receive and rely
upon  an  opinion  of  counsel  stating  that the execution of such amendment is
authorized  or  permitted  by  the  Trust Agreement.  The Owner Trustee may, but
shall  not be obligated to, enter into any such amendment that affects the Owner
Trustee's  own  rights,  duties  or  immunities  under  the  Trust  Agreement or
otherwise.

     Notwithstanding  anything  herein  to  the  contrary,  no provision of this
Agreement  affecting the rights, duties and responsibilities of the Paying Agent
may  be  amended without the consent of the Paying Agent, such consent not to be
unreasonably  withheld.

     SECTION 11.02.  No Legal Title to Owner Trust Estate in Certificateholders.
                     ----------------------------------------------------------
The  Certificateholders  shall  not  have  legal  title to any part of the Owner
Trust Estate.  The Certificateholders shall be entitled to receive distributions
with  respect  to  their undivided ownership interest therein only in accordance
with  Articles  V and IX.  No transfer, by operation of law or otherwise, of any
right,  title  or  interest  of the Certificateholders to and in their ownership
interest  in  the  Owner  Trust  Estate  shall  operate  to  terminate the Trust
Agreement  or  the trusts under the Trust Agreement or entitle any transferee to
an  accounting  or to the transfer to it of legal title to any part of the Owner
Trust  Estate.

     SECTION  11.03.  Limitations  on  Rights  of Others.  The provisions of the
                      ----------------------------------
Trust  Agreement are solely for the benefit of the Owner Trustee, the Depositor,
the  Note Insurer, the Certificateholders, and, to the extent expressly provided
herein,  the  Indenture  Trustee  and  the Noteholders, and nothing in the Trust
Agreement,  whether  express or implied, shall be construed to give to any other
Person  any  legal or equitable right, remedy or claim in the Owner Trust Estate
or  under  or  in respect of the Trust Agreement or any covenants, conditions or
provisions  contained  herein.

     SECTION  11.04.  Notices.  (a)  Unless  otherwise  expressly  specified  or
                      -------
permitted  by  the  terms  hereof,  all notices shall be in writing and shall be
deemed given upon receipt by the intended recipient or three Business Days after
mailing  if mailed by certified mail, postage prepaid (except that notice to the
Owner  Trustee  shall  be  deemed  given  only  upon actual receipt by the Owner
Trustee),  if  to the Owner Trustee, addressed to its Corporate Trust Office; if
to the Depositor, addressed to Thornburg Mortgage Funding Corporation, 18881 Von
Karman  Avenue, Irvine, California 92612, Attention: Rick Story, Chief Financial
Officer;  if  to the Sponsor, addressed to Thornburg Mortgage Asset Corporation,
119  East Marcy Street, Suite 201, Santa Fe, New Mexico, 87501, Attention: Larry
Goldstone,  President,  or,  as to each party, at such other address as shall be
designated  by  such  party  in  a  written  notice  to  each  other  party.

     (b)     Any notice required or permitted to be given to a Certificateholder
shall  be  given  by  first-class  mail, postage prepaid, at the address of such
Certificateholder  as  shown  in the Certificate Register.  Any notice so mailed
within the time prescribed in the Trust Agreement shall be conclusively presumed
to  have  been  duly  given,  whether or not the Certificateholder receives such
notice.

     SECTION 11.05.  Severability.  Any provision of the Trust Agreement that is
                     ------------
prohibited  or unenforceable in any jurisdiction shall, as to such jurisdiction,
be  ineffective  to  the  extent of such prohibition or unenforceability without
invalidating  the  remaining  provisions  hereof,  and  any  such prohibition or
unenforceability  in  any  jurisdiction  shall  not  invalidate  or  render
unenforceable  such  provision  in  any  other  jurisdiction.

     SECTION  11.06.  Separate Counterparts. The Trust Agreement may be executed
                      ---------------------
by  the  parties hereto in separate counterparts, each of which when so executed
and  delivered  shall  be  an original, but all such counterparts shall together
constitute  but  one  and  the  same  instrument.

     SECTION  11.07.  Successors  and  Assigns.  All  covenants  and  agreements
                      ------------------------
contained herein shall be binding upon, and inure to the benefit of, each of the
Sponsor,  the  Depositor,  the  Owner  Trustee  and  its  successors  and  each
Certificateholder  and  its  successors  and  permitted  assigns,  all as herein
provided.  Any  request,  notice, direction, consent, waiver or other instrument
or  action by a Certificateholder  shall bind the successors and assigns of such
Certificateholder.

     SECTION  11.08.  No  Petition.  (a)  Neither  the Sponsor nor the Depositor
                      ------------
will,  prior  to the date which is one year and one day after the termination of
the  Indenture, institute against the Trust any bankruptcy proceedings under any
United  States Federal or state bankruptcy or similar law in connection with any
obligations  relating  to the Trust Certificates, the Notes, the Trust Agreement
or  any  of  the  other  Basic  Documents.

     (b)     The  Owner  Trustee,  by  entering  into  the Trust Agreement, each
Certificateholder,  by  accepting a Trust Certificate, and the Indenture Trustee
and  each  Noteholder,  by accepting the benefits of the Trust Agreement, hereby
covenant  and  agree that they will not, prior to the date which is one year and
one  day after the termination of the Indenture, institute against the Depositor
or  the Trust, or join in any institution against the Depositor or the Trust of,
any  bankruptcy  proceedings under any United States federal or state bankruptcy
or  similar  law  in  connection  with  any  obligations  relating  to the Trust
Certificates,  the  Notes,  the  Trust  Agreement  or  any  of  the  other Basic
Documents.

     SECTION  11.09.  No  Recourse.  Each Certificateholder by accepting a Trust
                      ------------
Certificate  acknowledges  that  such  Certificateholder's  Trust  Certificates
represent  beneficial interests in the Trust only and do not represent interests
in  or  obligations  of  the  Depositor,  the  Servicer,  the Owner Trustee, the
Indenture  Trustee  or  any Affiliate thereof and no recourse may be had against
such  parties  or  their  assets,  except  as  may  be  expressly  set  forth or
contemplated  in  the  Trust  Agreement,  the  Trust  Certificates  or the Basic
Documents.  Except  as  expressly  provided  in the Basic Documents, neither the
Depositor,  the  Servicer,  the Indenture Trustee nor the Owner Trustee in their
respective  individual  capacities,  nor  any  of  their  respective Affiliates,
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns,  shall  be  personally  liable for, nor shall recourse be had to any of
them for, the distribution of any amount with respect to the Trust Certificates,
or  the  Trust's  performance  of, or omission to perform, any of the covenants,
obligations or indemnifications contained in the Trust Certificates or the Trust
Agreement,  it  being  expressly  understood that said covenants and obligations
have been made solely by the Trust.  Each Certificateholder by the acceptance of
a  Trust  Certificate  (or a beneficial interest therein) agrees that, except as
expressly  provided  in  the  Basic  Documents, in the case of nonpayment of any
amounts  with  respect to such Trust Certificate, it shall have no claim against
any  of  the  foregoing  for  any  deficiency,  loss  or  claim  therefrom.

     SECTION  11.10.  Headings.  The  headings  of  the  various  Articles  and
                      --------
Sections  herein  are  for convenience of reference only and shall not define or
limit  any  of  the  terms  or  provisions  hereof.

     SECTION  11.11.  GOVERNING  LAW.  THE TRUST AGREEMENT SHALL BE CONSTRUED IN
                      --------------
ACCORDANCE  WITH  THE  LAWS  OF  THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS
CONFLICT  OF  LAW  PROVISIONS,  AND  THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES  UNDER  THE  TRUST AGREEMENT SHALL BE DETERMINED IN ACCORDANCE WITH SUCH
LAWS.

     SECTION  11.12.  Grant  of  Certificateholder  Rights  to Note Insurer. The
                      -----------------------------------------------------
rights  of  the  Note  Insurer  to direct certain actions and consent to certain
actions  of  the Certificateholders hereunder will terminate at such time as the
Class  Principal  Balance  of  the  Notes  has been reduced to zero and the Note
Insurer  has been reimbursed for any amounts owed under the Insurance Policy and
the Insurance Agreement and the Note Insurer has no further obligation under the
Insurance  Policy.

     SECTION  11.13.  Third-Party  Beneficiary.  The Note Insurer is an intended
                      ------------------------
third-party beneficiary of the Trust Agreement, and the Trust Agreement shall be
binding upon and inure to the benefit of the Note Insurer.  Without limiting the
generality of the foregoing, all covenants and agreements in the Trust Agreement
that  expressly  confer rights upon the Note Insurer shall be for the benefit of
and  run directly to the Note Insurer, and the Note Insurer shall be entitled to
rely  on  and enforce such covenants to the same extent as if it were a party to
the  Trust Agreement.  Provided, however, nothing in this Section 11.13 shall be
construed  to  impose  a  fiduciary  obligation of the Owner Trustee to the Note
Insurer.

     SECTION  11.14.  The Note Insurer.  Any right conferred to the Note Insurer
                      ----------------
hereunder  shall  be suspended during any period in which the Note Insurer is in
default  in  its payment obligations under either of the Insurance Policies.  At
such  time  as  the  Notes are no longer outstanding, and no amounts owed to the
Note Insurer remain unpaid, the Note Insurer's rights hereunder shall terminate.




                                   * * * * * *
     IN  WITNESS WHEREOF, the parties hereto have caused this Trust Agreement to
be  duly  executed  by their respective officers hereunto duly authorized, as of
the  day  and  year  first  above  written.

                               THORNBURG MORTGAGE FUNDING CORPORATION,
                               as Depositor


                               By:  ______________________________________
                                    Name:
                                    Title:


                               THORNBURG MORTGAGE ASSET CORPORATION, as Sponsor



                               By:  ______________________________________
                                    Name:
                                    Title:


                               WILMINGTON  TRUST  COMPANY,
                               not  in  its  individual capacity but solely as
                               Owner  Trustee  and  as  Certificate  Registrar


                               By:  ______________________________________
                                    Name:
                                    Title:


BANKERS  TRUST  COMPANY  OF  CALIFORNIA,  N.A. hereby accepts the appointment as
Paying  Agent  pursuant  to  Section  3.09  hereof  and  accepts
the  obligations  and  duties  provided  under
Sections  5.05  and  6.07  hereof.



By:  ______________________________________
     Name:
     Title:

     We  hereby  agree  to purchase the Trust Certificates in the amount and for
the  price  set  forth  in  Section  3.02(b)  hereof

                               TMA  ACCEPTANCE  CORP.


                               By:  ______________________________________
                                    Name:
                                    Title:


                                   Appendix A

                                   Definitions

               See Exhibit A of the Sale and Servicing Agreement.


                                                                       EXHIBIT A

                            FORM OF TRUST CERTIFICATE
                            -------------------------

THIS TRUST CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS  AMENDED  (THE  "ACT").  THE  HOLDER  HEREOF,  BY  PURCHASING  THIS  TRUST
CERTIFICATE,  AGREES  THAT  THIS  TRUST  CERTIFICATE  MAY  BE RESOLD, PLEDGED OR
OTHERWISE  TRANSFERRED  ONLY  IN ACCORDANCE WITH ANY APPLICABLE STATE SECURITIES
LAWS  AND  TO  A PERSON WHO HAS FURNISHED TO THE OWNER TRUSTEE (A) AN INVESTMENT
LETTER SATISFACTORY TO THE OWNER TRUSTEE TO THE EFFECT THAT SUCH PURCHASER IS AN
INSTITUTIONAL ACCREDITED INVESTOR WITHIN THE MEANING OF RULE 501(A)(1)-(3) UNDER
THE  ACT  AND  (B)  IF REQUIRED, AN OPINION OF COUNSEL SATISFACTORY TO THE OWNER
TRUSTEE.

THIS  TRUST  CERTIFICATE  MAY  NOT  BE TRANSFERRED DIRECTLY OR INDIRECTLY TO (1)
EMPLOYEE  BENEFIT PLANS, RETIREMENT ARRANGEMENTS, INDIVIDUAL RETIREMENT ACCOUNTS
OR  KEOGH  PLANS  SUBJECT  TO  EITHER  TITLE I OF THE EMPLOYEE RETIREMENT INCOME
SECURITY  ACT  OF 1974, AS AMENDED, OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF  1986,  AS  AMENDED,  OR  (2)  ENTITIES  (INCLUDING INSURANCE COMPANY GENERAL
ACCOUNTS)  WHOSE  UNDERLYING  ASSETS  INCLUDE  PLAN ASSETS BY REASON OF ANY SUCH
PLAN'S  ARRANGEMENTS  OR  ACCOUNT'S  INVESTMENT IN SUCH ENTITIES.  FURTHER, THIS
TRUST  CERTIFICATE  MAY BE TRANSFERRED ONLY TO A UNITED STATES PERSON WITHIN THE
MEANING OF SECTION 7701(A)(30) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

IF  THE CERTIFICATEHOLDER COLLATERAL PURCHASE OPTION OR THE NOTE PURCHASE OPTION
ARE  OUTSTANDING,  THIS  TRUST  CERTIFICATE MUST REPRESENT ALL OUTSTANDING TRUST
CERTIFICATES  AND  SHALL  BE  HELD  BY  ONLY  ONE  HOLDER.

THE  HOLDER  OF  THIS  TRUST CERTIFICATE FURTHER UNDERSTANDS AND AGREES THAT THE
NUMBER  OF  BENEFICIAL  OWNERS  OF  ALL  TRUST  CERTIFICATES MAY NOT EXCEED 3 IN
NUMBER; THAT TRANSFERS OF THE TRUST CERTIFICATES WILL BE RESTRICTED ACCORDINGLY;
AND  THAT  THE  HOLDER  HEREOF  WILL  NOTIFY  THE OWNER TRUSTEE IF THE NUMBER OF
BENEFICIAL OWNERS OF THIS TRUST CERTIFICATE WILL CHANGE AS PROVIDED IN THE TRUST
AGREEMENT.

THIS TRUST CERTIFICATE IS NOT GUARANTEED OR INSURED BY AMBAC OR ANY GOVERNMENTAL
AGENCY.


NUMBER:  _________                                      DENOMINATION:___________
                                       INITIAL CERTIFICATE BALANCE:  $32,362,457

                          TMA MORTGAGE FUNDING TRUST I

                         ASSET-BACKED TRUST CERTIFICATE

evidencing  a  beneficial ownership interest in the Trust, as defined below, the
property  of  which  includes  (i)  a pool of adjustable rate mortgage loans and
adjustable rate mortgage loans with an original fixed rate period (collectively,
the  "Mortgage Loans"), (ii) ten interest rate swap agreements between the Trust
and  Merrill Lynch Capital Services, Inc. (the "Swap Agreements"), and (iii)100%
if  the  Class  A-1 and Class A-2 Pass-through Certificates from CS First Boston
Mortgage  Securities  Corporation,  Pass-through  Certificates,  Series  1993-B
(collectively,  the  "Pooled  Certificates")  caused  to be sold to the Trust by
Thornburg  Mortgage  Funding  Corporation.

(THIS  TRUST  CERTIFICATE  DOES  NOT  REPRESENT  AN INTEREST IN OR OBLIGATION OF
THORNBURG  MORTGAGE  FUNDING CORPORATION, THE SERVICER (AS DEFINED BELOW) OR THE
OWNER  TRUSTEE  (AS DEFINED BELOW) OR ANY OF THEIR RESPECTIVE AFFILIATES, EXCEPT
TO  THE  EXTENT  DESCRIBED  BELOW.)

     THIS  CERTIFIES THAT ___________________________________________________ is
the  registered  owner  of  the  Percentage  Interest  evidenced  hereby  in the
nonassessable, fully paid, beneficial ownership interest in TMA MORTGAGE FUNDING
TRUST  I  (the  "Trust")  formed  by  Thornburg  Mortgage Funding Corporation, a
Delaware  corporation.

     The  Trust  was created pursuant to a Trust Agreement, dated as of December
1,  1998  (the "Trust Agreement"), among Thornburg Mortgage Funding Corporation,
as depositor (the "Depositor"), Thornburg Mortgage Asset Corporation, as Sponsor
(the  "Sponsor")  and  Wilmington  Trust  Company,  as owner trustee (the "Owner
Trustee"),  a  summary  of  certain  of the pertinent provisions of which is set
forth  below.  To the extent not otherwise defined herein, the capitalized terms
used  herein  have  the  meanings  assigned  to  them  in  the  Trust Agreement.

     This  Certificate  is  one of a duly authorized issue of Asset-Backed Trust
Certificates  (herein  called  the "Trust Certificates").  Also issued under the
Indenture  dated  as  of  December  1,  1998 between the Trust and Bankers Trust
Company  of  California,  N.A.,  as  indenture  trustee,  are  a Series of Notes
designated  as  Collateralized  Asset-Backed Notes, Series 1998-1 (the "Notes").
This  Trust  Certificate is issued under and is subject to the terms, provisions
and  conditions  of  the Trust Agreement, to which Trust Agreement the holder of
this  Trust  Certificate by virtue of its acceptance hereof assents and by which
such  holder is bound.  The property of the Trust consists of the Mortgage Loans
and  the  Pooled  Certificates; the collections in respect of the Mortgage Loans
and the Pooled Certificates received after the applicable Cut-off Date; property
that  secured  a Mortgage Loan which has been acquired by foreclosure or deed in
lieu  of  foreclosure  and  any  REO  Proceeds;  the  Note  Insurance Policy and
collections  thereunder;  the  Swap Agreements and collections thereunder net of
payments  required  to  be  made  by  the  Trust; rights under certain Insurance
Policies  relating to the Mortgage Loans; the Reserve Account; and certain other
assets  and  rights  as  provided  under  the  Trust  Agreement and the Sale and
Servicing  Agreement.

     Under  the  Trust  Agreement,  there will be distributed on the 25th day of
each  month  or,  if  such 25th day is not a Business Day, the next Business Day
(each,  a  "Payment  Date"), commencing in December 1998, to the Person in whose
name  this  Trust Certificate is registered at the close of business on the last
day  of  the  calendar month immediately preceding the Payment Date (the "Record
Date"),  interest  on the Certificate Balance of this Trust Certificate at a per
annum  rate  equal  to  the lesser of (i) 7.00% per annum and (ii) the result of
dividing  the  Certificate  Interest Distribution Amount by the then Certificate
Balance of all of the Certificates, expressed as a per annum rate, and principal
in  each  case  to the extent of such Certificateholder's Percentage Interest in
the amount to be distributed to Certificateholders on such Payment Date pursuant
to  the  terms  of  the  Sale  and  Servicing  Agreement.  The  holder  of  this
Certificate  may  also  receive  Additional  Certificate  Interest to the extent
provided  in  the  Sale  and  Servicing  Agreement.

     The  holder  of  this  Trust  Certificate  acknowledges and agrees that its
rights  to  receive  distributions  in  respect  of  this  Trust Certificate are
subordinated  to  the  rights  of  the  Noteholders as described in the Sale and
Servicing  Agreement  and  the  Indenture.

     It  is  the  intent  of  the Depositor and the Certificateholders that, for
purposes  of federal income taxes, the Trust will be treated as a grantor trust.
The  Certificateholders,  by  acceptance of a Trust Certificate, agree to treat,
and  to  take  no  action  inconsistent with the treatment of, the Trust and the
Trust  Certificates  for  such  tax  purposes  as  just  described.

     Each Certificateholder, by its acceptance of a Trust Certificate, covenants
and  agrees that such Certificateholder, will not prior to the date which is one
year  and  one day after the termination of the Indenture, institute against the
Trust  or  the  Depositor,  or  join in any institution against the Trust or the
Depositor  of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation proceedings, or other proceedings under any United States federal or
state  bankruptcy  or similar law in connection with any obligations relating to
the Trust Certificates, the Notes, the Trust Agreement or any of the other Basic
Documents.

     Distributions  on  this  Trust  Certificate will be made as provided in the
Trust Agreement by the Certificate Paying Agent by wire transfer or check mailed
to  the  Certificateholder  of  record  in  the Certificate Register without the
presentation  or  surrender  of  this  Trust  Certificate  or  the making of any
notation  hereon.  Except  as  otherwise  provided  in  the  Trust Agreement and
notwithstanding the above, the final distribution on this Trust Certificate will
be  made  after  due  notice  by  the  Owner  Trustee  of  the  pendency of such
distribution  and only upon presentation and surrender of this Trust Certificate
at  the office or agency maintained for that purpose by the Owner Trustee in the
Borough  of  Manhattan,  The  City  of  New  York.

     The holder of this Certificate may have the right to the extent provided in
the  Trust  Agreement,  the  Indenture  and  the Sale and Servicing Agreement to
exercise  options  to  purchase (i) among other items the Mortgage Loans and the
Pooled  Certificates  or  (ii)  the  Notes.

     Reference  is  hereby  made  to  the  further  provisions  of  this  Trust
Certificate  set forth on the reverse hereof, which further provisions shall for
all  purposes  have  the  same  effect  as  if  set  forth  at  this  place.

     Unless the certificate of authentication hereon shall have been executed by
an  authorized  officer  of  the  Owner Trustee, by manual signature, this Trust
Certificate  shall  not entitle the holder hereof to any benefit under the Trust
Agreement  or  the  Sale  and  Servicing  Agreement or be valid for any purpose.

     THIS  TRUST  CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH  THE LAWS OF
THE  STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND
THE  OBLIGATIONS,  RIGHTS  AND  REMEDIES  OF  THE  PARTIES  HEREUNDER  SHALL  BE
DETERMINED  IN  ACCORDANCE  WITH  SUCH  LAWS.

     IN  WITNESS  WHEREOF,  the Owner Trustee, on behalf of the Trust and not in
its  individual capacity, has caused this Trust Certificate to be duly executed.
Date:

                        TMA  MORTGAGE  FUNDING  TRUST  I

                        By:  WILMINGTON  TRUST  COMPANY,
                             solely as Owner Trustee and not in its individual
                             capacity


                        By:_________________________________________________
                           Authorized Signatory


                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION


     This  is  one  of  the  Trust  Certificates of TMA Mortgage Funding Trust I
referred  to  in  the  within-mentioned  Trust  Agreement.

Date:
                        WILMINGTON  TRUST  COMPANY,
                        solely as Owner Trustee and not in its individual
                        capacity


                        By:_________________________________________________
                           Authorized Signatory


                         [REVERSE OF TRUST CERTIFICATE]

     The  Trust  Certificates  do not represent an obligation of, or an interest
in,  the  Sponsor,  the  Depositor,  the  Servicer,  the  Owner  Trustee  or any
affiliates  of  any  of  them and no recourse may be had against such parties or
their  assets,  except  as  expressly set forth or contemplated herein or in the
Trust  Agreement, the Indenture or the other Basic Documents.  In addition, this
Trust  Certificate  is  not  guaranteed  by  any  governmental  agency  or
instrumentality  and  is  limited in right of payment to certain collections and
recoveries with respect to the Mortgage Loans, the Pooled Certificates, the Swap
Agreements  (and  certain  other amounts), all as more specifically set forth in
the  Trust Agreement and in the Sale and Servicing Agreement.  A copy of each of
the  Sale and Servicing Agreement and the Trust Agreement may be examined by any
Certificateholder  upon  written  request  during  normal  business hours at the
principal  office  of the Depositor and at such other places, if any, designated
by  the  Depositor.

     The  Trust 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 Trust Agreement at
any  time  by  the  Depositor and the Owner Trustee with the consent of the Note
Insurer  and  the  holders  of the Trust Certificates evidencing not less than a
majority of the outstanding Certificate Balances and of the holders of the Notes
evidencing  not  less than a majority of the outstanding Class Principal Balance
of  the  Notes,  each voting as a class.  Any such consent by the holder of this
Trust  Certificate  shall  be  conclusive  and binding on such holder and on all
future  holders  of  this  Trust Certificate and of any Trust Certificate issued
upon  the  transfer  hereof or in exchange herefor or in lieu hereof, whether or
not  notation  of  such  consent is made upon this Trust Certificate.  The Trust
Agreement  also permits the amendment thereof, in certain limited circumstances,
without  the  consent  of  the  holders  of  any  of  the  Trust  Certificates.

     As  provided  in  the  Trust  Agreement  and subject to certain limitations
therein set forth, the transfer of this Trust Certificate is registerable in the
Certificate  Register  upon surrender of this Trust Certificate for registration
of  transfer  at the offices or agencies of the Certificate Registrar maintained
by  the  Owner  Trustee  in  the  Borough  of  Manhattan,  The City of New York,
accompanied  by  a  written  instrument  of transfer in form satisfactory to the
Owner  Trustee  and the Certificate Registrar duly executed by the holder hereof
or  such holder's attorney duly authorized in writing, and thereupon one or more
new Trust Certificates of authorized denominations evidencing the same aggregate
interest  in the Trust will be issued to the designated transferee.  The initial
Certificate  Registrar appointed under the Trust Agreement is the Owner Trustee.

     The  Trust  Certificates are issuable only as registered Trust Certificates
without coupons in denominations of $100,000 and integral multiples of $1,000 in
excess thereof; PROVIDED, HOWEVER, that one Trust Certificate may be issued in a
denomination  that  represents  any  residual  amount of the Initial Certificate
Balance.  As  provided in the Trust Agreement and subject to certain limitations
therein  set  forth,  Trust  Certificates  are  exchangeable  for  new  Trust
Certificates  of  authorized  denominations  evidencing  the  same  aggregate
denomination,  as  requested  by  the  holder surrendering the same.  No service
charge  will  be made for any such registration of transfer or exchange, but the
Owner  Trustee  or  the  Certificate  Registrar  may  require  payment  of a sum
sufficient  to  cover  any  tax  or  governmental  charge  payable in connection
therewith.

     The  Owner  Trustee,  the  Certificate Registrar and any agent of the Owner
Trustee  or  the  Certificate  Registrar may treat the Person in whose name this
Certificate  is registered as the owner hereof for all purposes, and none of the
Owner  Trustee, the Certificate Registrar or any such agent shall be affected by
any  notice  to  the  contrary.

     This Trust Certificate may not be transferred directly or indirectly to (1)
employee  benefit plans, retirement arrangements, individual retirement accounts
or  Keogh  plans  subject  to  either  Title I of the Employee Retirement Income
Security  Act  of 1974, as amended, or Section 4975 of the Internal Revenue Code
of  1986,  as  amended,  or  (2)  entities  (including insurance company general
accounts)  whose  underlying  assets  include  plan  assets  by  reason  of  the
investment  by  such  plans,  arrangements  or  accounts  in  such entities.  By
accepting  and holding this Trust Certificate, the Holder hereof shall be deemed
to  have represented and warranted that it is not any of the foregoing entities.

          This Trust Certificate may not be transferred to any person who is not
a  U.S.  Person,  as such term is defined in Section 7701(a)(30) of the Internal
Revenue  Code,  as  amended.

          No  transfer  of  a  Trust Certificate shall be permitted, and no such
transfer  shall  be  registered  by  the  Certificate  Registrar or be effective
hereunder,  if the number of beneficial owners of Trust Certificates exceeds 99.
For  purposes  of  determining  the number of beneficial owners, the Certificate
Registrar  may  treat  the number of beneficial owners as equal to the number of
registered  holders,  provided  that  each  holder  represents  that  it  is the
beneficial  owner and (i) is an individual or a United States corporation (other
than  an S corporation) or (ii) no principal purpose of the use of the entity to
hold  the  Trust  Certificate is to permit the Trust to satisfy the 100 partners
limitation  of  Treasury  regulation   1.7704-1(h)(3).

          Each  purchaser  of the Trust Certificates shall be required, prior to
purchasing  a  Trust  Certificate, to execute the Purchaser's Representation and
Warranty  Letter  in  the  form  attached  to  the Trust Agreement as Exhibit C.

     The  obligations  and responsibilities created by the Trust Agreement shall
terminate  and  the  Trust  created  thereby  shall dissolve upon the payment to
Certificateholders  of  all  amounts required to be paid to them pursuant to the
Trust  Agreement and the Sale and Servicing Agreement and the disposition of all
property  held  as  part  of  the  Trust.  In addition, Bear, Stearns & Co. Inc.
("Bear  Stearns")  has  the  option to purchase, among other items, the Mortgage
Loans  and  the Pooled Certificates, at a price specified in the Indenture.  The
exercise  of  such  option  will effect repayment of the Notes in full and early
retirement  of  the Trust Certificates.   It is unlikely that in such event, the
Trust  Certificates  will  receive any proceeds.  However, the Holder of 100% of
the  Trust  Certificates may choose to exercise its Certificateholder Collateral
Purchase Option and purchase the Mortgage Loans and Pooled Certificates, in lieu
of  Bear  Stearns,  for  the  purchase  price  specified  in  the  Indenture.

     This  Trust  Certificate  shall be construed in accordance with the laws of
the  State of Delaware, without reference to its conflict of law provisions, and
the  obligations,  rights  and  remedies  of  the  parties  hereunder  shall  be
determined  in  accordance  with  such  laws.

                                   ASSIGNMENT

     FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto
PLEASE  INSERT  SOCIAL  SECURITY  OR
OTHER  IDENTIFYING  NUMBER  OF  ASSIGNEE



- --------------------------------------------------------------------------------
(Please  print or type name and address, including postal zip code, of assignee)


- --------------------------------------------------------------------------------
the  within  Trust  Certificate,  and  all rights thereunder, hereby irrevocably
constituting  and  appointing


- --------------------------------------------------------------------------------
to  transfer  said  Trust Certificate on the books of the Certificate Registrar,
with  full  power  of  substitution  in  the  premises.

Dated:
                         ___________________________________________*
                               Signature  Guaranteed:

                              ____________________________*

_________________
*  NOTICE:  The signature to this assignment must correspond with the name as it
appears  upon  the  face  of  the  within Trust Certificate in every particular,
without  alteration, enlargement or any change whatever.  Such signature must be
guaranteed  by a member firm of the New York Stock Exchange or a commercial bank
or  trust  company.

                                                                       EXHIBIT B

                             CERTIFICATE OF TRUST OF
                          TMA MORTGAGE FUNDING TRUST I
                          ----------------------------

     This Certificate of Trust of TMA MORTGAGE FUNDING TRUST I (the "Trust"), is
being  duly  executed and filed by Wilmington Trust Company, a Delaware bank and
trust  company, as trustee, to form a business trust under the Delaware Business
Trust  Act  (12  Del.  Code,   3801  et  seq.).
                 ----------

     1.     Name.  The  name of the business trust formed hereby is TMA MORTGAGE
            ----
FUNDING  TRUST  I.

     2.     Delaware  Trustee.  The  name and business address of the trustee of
            -----------------
the  Trust  in  the State of Delaware is Wilmington Trust Company, Rodney Square
North,  1100  North  Market  Street, Wilmington, Delaware 19890, Attention:  TMA
MORTGAGE  FUNDING  TRUST  I.

     3.     Effective  Time.  This  Certificate of Trust shall be effective upon
            ---------------
filing.

     IN  WITNESS  WHEREOF, the undersigned, being the sole trustee of the Trust,
has  executed  this  Certificate  of  Trust.

                             Wilmington  Trust  Company,
                             not  in  its  individual  capacity  but  solely  as
                             owner  trustee  of  the  Trust.


                        By:  _____________________________
                             Name:
                             Title:
                                                                       EXHIBIT C

            [Form of Purchaser's Representation and Warranty Letter]


Thornburg  Mortgage  Funding  Corporation
18881  on  Karman  Avenue
Suite  1400
Irvine,  California  92612

TMA  Mortgage  Funding  Trust  I
c/o  Wilmington  Trust  Company,  as
  Owner  Trustee
Rodney  Square  North
1100  North  Market  Street
Wilmington,  Delaware   19890


     Re:     TMA  Mortgage  Funding  Trust  I  -  Trust  Certificates
             --------------------------------------------------------


Ladies  and  Gentlemen:

     In  connection  with  our  proposed  purchase  of  Trust  Certificates (the
"Certificates")  issued  under  the Trust Agreement dated as of December 1, 1998
(the  "Agreement"),  among  Thornburg Mortgage Funding Corporation, as Depositor
(the  "Depositor"),  Thornburg  Mortgage  Assets  Corporation,  as  Sponsor, and
Wilmington  Trust  Company,  as Owner Trustee, the undersigned (the "Purchaser")
represents,  warrants  and  agrees  that:

     1.     It  is  an  institutional  "accredited  investor" as defined in Rule
501(a)(1)-(3)  or (7) under the Securities Act and is acquiring the Certificates
for  its  own  institutional  account  or  for  the  account of an institutional
accredited  investor.

     2.     It  is  not  (i)  an  employee benefit plan, retirement arrangement,
individual  retirement  account  or  Keogh plan subject to either Title I of the
Employee  Retirement Income Security Act of 1974, as amended, or Section 4975 of
the  Internal  Revenue  Code of 1986, as amended, or (2) an entity (including an
insurance  company  general account) whose underlying assets include plan assets
by  reason of the investment by such plans, arrangements or accounts in any such
entity.

     3.     It  is  a U.S. Person as defined in Section 7701(a)(30) of the Code.

     4.     It  has  such  knowledge  and  experience in evaluating business and
financial matters so that it is capable of evaluating the merits and risks of an
investment  in the Certificates.  It understands the full nature and risks of an
investment  in  the  Certificates  and  based upon its present and projected net
income  and  net  worth,  it  believes  that it can bear the economic risk of an
immediate  or  future  loss  of  its  entire  investment  in  the  Certificates.

     5.     It  understands  that  the  Certificates  will  be  offered  in  a
transaction  not  involving  any  public  offering  within  the  meaning  of the
Securities  Act,  and  that,  if  in  the future it decides to resell, pledge or
otherwise transfer any Certificates, such Certificates may be resold, pledged or
transferred  only  (a)  to  a  person  who  the seller reasonably believes is an
institutional  "accredited  investor"  as  defined  in Rule 501(a)(1)-(3) or (7)
under  the  Securities Act that purchases for its own account or for the account
of  another  institutional  accredited  investor or (b) pursuant to an effective
registration  statement  under  the  Securities  Act.

     6.     It understands that each Certificate will bear legends substantially
to  the  following  effect:

"THIS  TRUST  CERTIFICATE  HAS  NOT  BEEN REGISTERED UNDER THE SECURITIES ACT OF
1933,  AS  AMENDED  (THE "ACT") OR STATE SECURITIES LAWS.  THE HOLDER HEREOF, BY
PURCHASING  THIS  TRUST  CERTIFICATE,  AGREES THAT THIS TRUST CERTIFICATE MAY BE
RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY IN ACCORDANCE WITH ANY APPLICABLE
STATE SECURITIES LAWS AND TO A PERSON WHO HAS FURNISHED TO THE OWNER TRUSTEE (A)
AN  INVESTMENT  LETTER  SATISFACTORY  TO  THE  TRUSTEE  TO  THE EFFECT THAT SUCH
PURCHASER  IS  AN  INSTITUTIONAL  ACCREDITED INVESTOR WITHIN THE MEANING OF RULE
501(A)(1)-(3)  OR  (7)  UNDER THE ACT AND (B) IF REQUIRED, AN OPINION OF COUNSEL
SATISFACTORY  TO  THE  OWNER  TRUSTEE.

THIS  TRUST  CERTIFICATE  MAY  NOT  BE TRANSFERRED DIRECTLY OR INDIRECTLY TO (1)
EMPLOYEE  BENEFIT PLANS, RETIREMENT ARRANGEMENTS, INDIVIDUAL RETIREMENT ACCOUNTS
OR  KEOGH  PLANS  SUBJECT  TO  EITHER  TITLE I OF THE EMPLOYEE RETIREMENT INCOME
SECURITY  ACT  OF 1974, AS AMENDED, OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF  1986,  AS  AMENDED,  OR  (2)  ENTITIES  (INCLUDING INSURANCE COMPANY GENERAL
ACCOUNTS)  WHOSE  UNDERLYING  ASSETS  INCLUDE  PLAN  ASSETS  BY  REASON  OF  THE
INVESTMENT  BY  SUCH PLANS, ARRANGEMENTS OR ACCOUNTS IN SUCH ENTITIES.  FURTHER,
THIS  TRUST CERTIFICATE MAY BE TRANSFERRED ONLY TO A UNITED STATES PERSON WITHIN
THE  MEANING  OF  SECTION  7701(A)(30)  OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

IF  THE CERTIFICATEHOLDER COLLATERAL PURCHASE OPTION OR THE NOTE PURCHASE OPTION
ARE  OUTSTANDING,  THIS  TRUST  CERTIFICATE MUST REPRESENT ALL OUTSTANDING TRUST
CERTIFICATES  AND  SHALL  BE  HELD  BY  ONLY  ONE  HOLDER.

THE  HOLDER  OF  THIS  TRUST CERTIFICATE FURTHER UNDERSTANDS AND AGREES THAT THE
NUMBER  OF  BENEFICIAL  OWNERS  OF  ALL  TRUST  CERTIFICATES MAY NOT EXCEED 3 IN
NUMBER; THAT TRANSFERS OF THE TRUST CERTIFICATES WILL BE RESTRICTED ACCORDINGLY;
AND  THAT  THE  HOLDER  HEREOF  WILL  NOTIFY  THE OWNER TRUSTEE IF THE NUMBER OF
BENEFICIAL OWNERS OF THIS TRUST CERTIFICATE WILL CHANGE AS PROVIDED IN THE TRUST
AGREEMENT."

     7.     It  is acquiring the Certificates for its own account and not with a
view to the public offering thereof in violation of the Securities Act (subject,
nevertheless, to the understanding that disposition of its property shall at all
times  be  and  remain  within  its  control).

     8.     It  has  been furnished with all information regarding the Trust and
Certificates  which  it  has  requested  from  the  Trust  and  the  Depositor.

     9.     Neither it nor anyone acting on its behalf has offered, transferred,
pledged,  sold  or  otherwise  disposed  of any Certificate, any interest in any
Certificate  or  any other similar security to, or solicited any offer to buy or
accept  a transfer, pledge or other disposition of any Certificate, any interest
in  any  Certificate or any other similar security from, or 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 or made any general
solicitation by means of general advertising or in any other manner, which would
constitute  a distribution of the Certificates under the Securities Act or which
would  require registration pursuant to the Securities Act nor  will it act, nor
has  it  authorized  or  will  authorize  any person to act, in such manner with
respect  to  any  Certificate.

     10.     If  the  purchase to which this letter relates applies to less than
all  of  the Certificates, the Purchaser acknowledges that the Certificateholder
Collateral  Purchase  Option  and  the  Note  Purchase  Option  are  no  longer
outstanding.

     11.     For purposes of the Investment Company Act of 1940, as amended, the
total  number of beneficial owners of the Trust Certificates it is purchasing is
________________.

     12.     The  Purchaser  is a beneficial owner of the Trust Certificates and
either  (i)  is  an  individual  or a United States corporation (other than an S
corporation)  or  (ii) no principal purpose of the use of the entity to hold the
Trust  Certificate is to permit the Trust to satisfy the 100 partners limitation
of  Treasury  regulation   1.7704-1(h)(3).



Dated:____________
                                   Very  truly  yours,


                                   _____________________________
                                   NAME  OF  PURCHASER

                                   By:  __________________________

                                   Name:________________________

                                   Title:_________________________

                                   NOTE:  To  be  executed  by  an
                                   ----
                                   executive  officer


<PAGE>

                                                                    EXHIBIT 10.6

                                                                  EXECUTION COPY
                                                                  --------------










                          TMA MORTGAGE FUNDING TRUST I,

                                    as Issuer

                                       and

                   BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,

                              as Indenture Trustee

                    _________________________________________



                                    INDENTURE

                          Dated as of December 1, 1998

                   __________________________________________


                       COLLATERALIZED ASSET-BACKED NOTES,

                                  SERIES 1998-1


<TABLE>
<CAPTION>


                                              TABLE OF CONTENTS


Section                                                                                                 Page
- ------------------------------------------------------------------------------------------------------  -----
<S>                                                                                                     <C>

                                                  ARTICLE I

                                                 DEFINITIONS

1.01.  Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     41
1.02.  [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     41
1.03.  Rules of Construction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     41

                                                 ARTICLE II

                                          ORIGINAL ISSUANCE OF NOTES

2.01.  Form. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     41
2.02.  Execution, Authentication and Delivery. . . . . . . . . . . . . . . . . . . . . . . . . . . . .     41
2.03.  Opinions of Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     42

                                                 ARTICLE III

                                                  COVENANTS

3.01.  Maintenance of Accounts; Payments of Notes. . . . . . . . . . . . . . . . . . . . . . . . . . .     42
3.02.  Maintenance of Office or Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     42
3.03.  Money for Payments To Be Held in Trust; Paying Agent. . . . . . . . . . . . . . . . . . . . . .     42
3.04.  Existence . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     43
3.05.  Payment of Principal and Interest; Defaulted Interest . . . . . . . . . . . . . . . . . . . . .     43
3.06.  Protection of Trust Estate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     43
3.07.  Opinions as to Trust Estate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     43
3.08.  [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     44
3.09.  Performance of Obligations; Sale and Servicing Agreement. . . . . . . . . . . . . . . . . . . .     44
3.10.  Negative Covenants. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     45
3.11.  Annual Statement as to Compliance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     45
3.12.  Recording of Assignments. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     45
3.13.  Representations and Warranties Concerning the Collateral. . . . . . . . . . . . . . . . . . . .     45
3.14.  Indenture Trustee's Review of Related Documents . . . . . . . . . . . . . . . . . . . . . . . .     45
3.15.  Trust Estate; Related Documents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     45
3.16.  Amendments to Sale and Servicing Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . .     46
3.17.  Servicer as Agent and Bailee of Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . .     46
3.18.  Investment Company Act. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     46
3.19.  Issuer May Consolidate, etc., Only on Certain Terms . . . . . . . . . . . . . . . . . . . . . .     46
3.20.  Successor or Transferee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     47
3.21.  No Other Business . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     47
3.22.  No Borrowing. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     47
3.23.  Guarantees, Loans, Advances and Other Liabilities . . . . . . . . . . . . . . . . . . . . . . .     47
3.24.  Capital Expenditures. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     47
3.25.  [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     47
3.26.  Restricted Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     47
3.27.  Notice of Events of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     48
3.28.  Further Instruments and Acts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     48
3.29.  Statements to Noteholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     48
3.30.  [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     48
3.31.  Determination of Note Rates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     48
3.32.  Payments under the Note Insurance Policy. . . . . . . . . . . . . . . . . . . . . . . . . . . .     48
3.33  Payment Under the Swap Agreements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     48
- ------------------------------------------------------------------------------------------------------       
3.34.  Exercise of Rights as Registered Holder of Pooled Certificates. . . . . . . . . . . . . . . . .     48

                                                 ARTICLE IV

                              THE NOTES; SATISFACTION AND DISCHARGE OF INDENTURE

4.01.  The Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     48
4.02  Registration of and Limitations on Transfer and Exchange of Notes; Appointment of Note Registrar     48
4.03.  Mutilated, Destroyed, Lost or Stolen Notes. . . . . . . . . . . . . . . . . . . . . . . . . . .     49
4.04.  Persons Deemed Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     50
4.05.  Cancellation. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     50
4.06.  Release of Collateral . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     50
4.07.  Restrictions on Transfer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     50
4.08.  Limitation on Beneficial Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     51
4.09.  [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     51
4.10.  Payment of Principal and Interest; Defaulted Interest . . . . . . . . . . . . . . . . . . . . .     51
4.11.  Tax Treatment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     52
4.12.  Satisfaction and Discharge of Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . .     52
4.13.  Application of Trust Money. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     52
4.14.  Subrogation and Cooperation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     52
4.15.  Repayment of Moneys Held by Paying Agent. . . . . . . . . . . . . . . . . . . . . . . . . . . .     53

                                                  ARTICLE V

                                                  REMEDIES

5.01.  Events of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     53
5.02.  Acceleration of Maturity, Rescission and Annulment. . . . . . . . . . . . . . . . . . . . . . .     53
5.03.  Collection of Indebtedness and Suits for Enforcement by Indenture Trustee . . . . . . . . . . .     54
5.04.  Remedies; Priorities. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     55
5.05.  Optional Preservation of the Trust Estate . . . . . . . . . . . . . . . . . . . . . . . . . . .     56
5.06.  Limitation of Suits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     56
5.07.  Unconditional Rights of Noteholders To Receive Principal and Interest . . . . . . . . . . . . .     56
5.08.  Restoration of Rights and Remedies. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     56
5.09.  Rights and Remedies Cumulative. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     56
5.10.  Delay or Omission Not a Waiver. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     57
5.11.  Control by Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     57
5.12.  Waiver of Past Defaults . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     57
5.13.  Undertaking for Costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     57
5.14.  Waiver of Stay or Extension Laws. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     57
5.15.  Sale of Trust Estate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     58
5.16.  Action on Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     58
5.17.  Performance and Enforcement of Certain Obligations. . . . . . . . . . . . . . . . . . . . . . .     59

                                                 ARTICLE VI

                                           THE INDENTURE TRUSTEE

6.01.  Duties of Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     59
6.02.  Rights of Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     60
6.03.  Individual Rights of Indenture Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . .     60
6.04.  Indenture Trustee's Disclaimer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     60
6.05.  Notice of Event of Default. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     60
6.06.  Reports by Indenture Trustee to Holders . . . . . . . . . . . . . . . . . . . . . . . . . . . .     60
6.07.  Compensation and Indemnity. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     60
6.08.  Replacement of Indenture Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     61
6.09.  Successor Indenture Trustee by Merger . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     61
6.10.  Appointment of Co-Indenture Trustee or Separate Indenture Trustee . . . . . . . . . . . . . . .     62
6.11.  Eligibility; Disqualification . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     62
6.12.  [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     62
6.13.  Representation and Warranty . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     62
6.14.  Directions to Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     63

                                                ARTICLE VII

                                        NOTEHOLDERS' LISTS AND REPORTS

7.01.  Issuer To Furnish Indenture Trustee Names and Addresses of Noteholders. . . . . . . . . . . . .     63
7.02.  Preservation of Information; Communications to Noteholders. . . . . . . . . . . . . . . . . . .     63
7.03.  Fiscal Year . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     63

                                                 ARTICLE VIII

                                     ACCOUNTS, DISBURSEMENTS AND RELEASES

8.01.  Collection of Money . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     63
8.02.  Trust Accounts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     64
8.03.  Opinion of Counsel. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     64
8.04.  Termination Upon Distribution to Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . .     64
8.05.  Release of Trust Estate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     64
8.06.  Surrender of Notes Upon Final Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     64

                                                 ARTICLE IX

                                           SUPPLEMENTAL INDENTURES

9.01.  Supplemental Indentures Without Consent of Noteholders. . . . . . . . . . . . . . . . . . . . .     64
9.02.  Supplemental Indentures With Consent of Noteholders . . . . . . . . . . . . . . . . . . . . . .     65
9.03.  Execution of Supplemental Indentures. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     66
9.04.  Effect of Supplemental Indenture. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     66
9.05.  [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     66
9.06.  Reference in Notes to Supplemental Indentures . . . . . . . . . . . . . . . . . . . . . . . . .     66
9.07.  Book Entry Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     66

                                                 ARTICLE X

                                   NOTE AND COLLATERAL PURCHASE OPTIONS

10.01. Note and Collateral Purchase Options. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     67
10.02.  Form of Option Notice. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     68
10.03.  Notes Payable on Purchase Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     68
10.04. The Indenture After the Exercise of the Note Purchase Option or a Collateral Purchase Option. .     68

                                                 ARTICLE XI

                                                MISCELLANEOUS

11.01.  Compliance Certificates and Opinions, etc. . . . . . . . . . . . . . . . . . . . . . . . . . .     69
11.02  Form of Documents Delivered to Indenture Trustee. . . . . . . . . . . . . . . . . . . . . . . .     69
11.03.  Acts of Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     70
11.04.  Notices, etc., to Indenture Trustee, Issuer, Note Insurer and Rating Agencies. . . . . . . . .     70
11.05.  Notices to Noteholders; Waiver . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     71
11.06.  Alternate Payment and Notice Provisions. . . . . . . . . . . . . . . . . . . . . . . . . . . .     71
11.07.  RIGHTS OF THE NOTE INSURER AND THE SWAP COUNTERPARTY . . . . . . . . . . . . . . . . . . . . .     71
- ------------------------------------------------------------------------------------------------------       
11.08.  Effect of Headings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     71
11.09.  Successors and Assigns . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     71
11.10.  Separability . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     71
11.11.  Benefits of Indenture. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     71
11.12.  Legal Holidays . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     71
11.13.  GOVERNING LAW. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     72
11.14.  Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     72
11.15.  Recording of Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     72
11.16.  Issuer Obligation. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     72
11.17.  No Petition. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     72
11.18.  Inspection . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     72

Signatures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     64
Acknowledgments. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  65-66
</TABLE>

Appendix A - Definitions

Exhibit  A-  Form  of  Note
Exhibit  B-  Schedule  of  Mortgage  Loans
Exhibit  C-  Schedule  of  Pooled  Certificates
Exhibit  D-  Schedule  of  Swap  Agreements
Exhibit  E-  Form  of  Institutional  Accredited  Investor Representation Letter
Exhibit  F-  Form  of  Qualified  Institutional  Buyer  Representation  Letter
Exhibit  G-  Notice  of  Exercise  of  Note  Purchase  Option
Exhibit  H-  Notice  of  Exercise  of  Collateral  Purchase  Option

This  Indenture,  dated  as  of  December  1, 1998, between TMA MORTGAGE FUNDING
TRUST  I,  a  Delaware  statutory  business trust, as Issuer (the "Issuer"), and
BANKERS  TRUST COMPANY OF CALIFORNIA, N.A., as Indenture Trustee (the "Indenture
Trustee").

                                WITNESSETH THAT:

Each  party  hereto agrees as follows for the benefit of the other party and for
the  equal  and  ratable  benefit  of the Holders of the Issuer's Notes and Note
Insurer.

                                 GRANTING CLAUSE

The  Issuer  hereby  Grants  to  the  Indenture  Trustee at the Closing Date, as
Indenture  Trustee  for  the  benefit  of  the  Holders  of  the Notes, the Swap
Counterparty and the Note Insurer, all of the Issuer's right, title and interest
in  and  to  whether now existing or hereafter created (a) the Trust Estate; (b)
all  moneys  on  deposit  from  time to time in the Reserve Account; and (c) all
present  and  future  claims, demands, causes and choses in action in respect of
any  or  all  of the foregoing and all payments on or under, and all proceeds of
every  kind and nature whatsoever in respect of, any or all of the foregoing and
all  payments  on or under, and all proceeds of every kind and nature whatsoever
in  the  conversion thereof, voluntary or involuntary, into cash or other liquid
property,  all  cash  proceeds,  accounts,  accounts  receivable, notes, drafts,
acceptances,  checks,  deposit accounts, rights to payment of any and every kind
(including but not limited to all proceeds of any Insurance Policies relating to
any  Mortgage Loan), and other forms of obligations and receivables, instruments
and  other  property which at any time constitute all or part of or are included
in  the  proceeds  of  any  of  the  foregoing (collectively, the "Collateral").
The  foregoing  Grant is made in trust to secure the payment of principal of and
interest  on,  and any other amounts owing in respect of, the Notes, equally and
ratably  without  prejudice,  priority  or distinction, and to secure compliance
with  the  provisions  of  this  Indenture,  all  as provided in this Indenture.
The  Indenture  Trustee,  as  Indenture  Trustee on behalf of the Holders of the
Notes,  the  Swap  Counterparty  and  the Note Insurer, acknowledges such Grant,
accepts  the trust under this Indenture in accordance with the provisions hereof
and  agrees  to  perform  its  duties  as  Indenture Trustee as required herein.

                                    ARTICLE I

                                   Definitions

Section  1.01.  Definitions.  For  all  purposes  of  this  Indenture, except as
                -----------
otherwise  expressly  provided  herein or unless the context otherwise requires,
capitalized  terms used but not otherwise defined herein shall have the meanings
assigned  to such terms in Appendix A hereto which are incorporated by reference
herein.  All  other  capitalized  terms  used  herein  shall  have  the meanings
specified  herein.

Section  1.02.  [Reserved].
                ----------

Section  1.03.  Rules  of  Construction.  Unless the context otherwise requires:
                -----------------------

     (i)     a  term  has  the  meaning  assigned  to  it;

     (ii)    an  accounting  term not otherwise defined has the meaning assigned
to it in  accordance  with generally accepted accounting principles as in effect
from  time  to  time;

     (iii)   "or"  is  not  exclusive;

     (iv)    "including"  means  including  without  limitation;

     (v)     words  in  the  singular include the plural and words in the plural
include  the  singular;

     (vi)    any  pronouns  shall  be  deemed  to  cover  all  genders;  and

     (vii)   any  agreement, instrument or statute defined or referred to herein
or in  any instrument or certificate delivered in connection herewith means such
agreement,  instrument  or  statute  as  from  time to time amended, modified or
supplemented  and includes (in the case of agreements or instruments) references
to all attachments thereto and instruments incorporated therein; references to a
Person  are  also  to  its  permitted  successors  and  assigns.

                                   ARTICLE II

                           Original Issuance of Notes

     Section  2.01.  Form.  The  Notes,  together  with  the Indenture Trustee's
                     ----
certificate  of  authentication, shall be in substantially the form set forth in
Exhibit  A, with such appropriate insertions, omissions, substitutions and other
variations  as  are  required  or  permitted by this Indenture and may have such
letters,  numbers  or  other  marks  of  identification  and  such  legends  or
endorsements  placed thereon as may, consistently herewith, be determined by the
officers executing the Notes, as evidenced by their execution of the Notes.  Any
portion of the text of any Note may be set forth on the reverse thereof, with an
appropriate  reference  thereto  on  the  face  of  the  Note.

The Notes shall be typewritten, printed, lithographed or engraved or produced by
any  combination  of these methods (with or without steel engraved borders), all
as  determined  by the Authorized Officers executing such Notes, as evidenced by
their  execution  of  such  Notes.

The  terms  of  the  Note  set  forth in Exhibit A are part of the terms of this
Indenture.

Section  2.02.  Execution,  Authentication  and  Delivery.  The  Notes  shall be
                -----------------------------------------
executed  on behalf of the Issuer by any of the Authorized Officers of the Owner
Trustee.  The  signature  of  any  such  Authorized  Officer on the Notes may be
manual  or  facsimile.

Notes  bearing  the manual or facsimile signature of individuals who were at any
time  Authorized  Officers  of the Issuer shall bind the Issuer, notwithstanding
that  such  individuals or any of them have ceased to hold such offices prior to
the  authentication  and  delivery of such Notes or did not hold such offices at
the  date  of  such  Notes.

The  Indenture  Trustee shall upon Issuer Request authenticate and deliver Notes
for original issue in an aggregate initial principal amount $1,144,423,000.  The
aggregate  principal  amount  of  Notes  outstanding  at any time may not exceed
$1,144,423,000.

Each  Note  shall  be  dated the date of its authentication.  The Notes shall be
issuable  as  registered  Notes in the minimum initial denominations of $100,000
and  in  integral multiples of $1,000 in excess thereof; provided, however, that
one  Note  may  be  issued  in  a  different  denomination.

No  Note  shall  be  entitled to any benefit under this Indenture or be valid or
obligatory  for  any purpose, unless there appears on such Note a certificate of
authentication  substantially  in  the  form provided for herein executed by the
Indenture  Trustee by the manual signature of one of its authorized signatories,
and  such  certificate  upon any Note shall be conclusive evidence, and the only
evidence,  that  such  Note has been duly authenticated and delivered hereunder.

Section  2.03.  Opinions of Counsel.  On the Closing Date, the Indenture Trustee
                -------------------
shall  have  received:  (i)  an  opinion  of  counsel,  in  form  and  substance
reasonably  satisfactory  to the Indenture Trustee and its counsel, with respect
to  securities  law  matters;  (ii) an opinion of counsel, in form and substance
reasonably  satisfactory  to the Indenture Trustee and its counsel, with respect
to  the  tax  status  of  the arrangement created by the Indenture; and (iii) an
opinion  of counsel to the Issuer, in form and substance reasonably satisfactory
to the Indenture Trustee and its counsel, with respect to the due authorization,
valid  execution  and delivery of this Indenture and with respect to its binding
effect  on  the  Issuer.

                                   ARTICLE III

                                    Covenants

     Section  3.01.  Maintenance  of Accounts; Payments of Notes.  The Indenture
                     -------------------------------------------
Trustee  shall establish and maintain each of the Accounts specified in Sections
5.1  of the Sale and Servicing Agreement.  The Indenture Trustee or other Paying
Agent shall make all payments of principal of and interest on the Notes, subject
to  Section  3.03 and as provided in Section 3.05 herein, from moneys on deposit
in  the  Trustee  Collection  Account.

Section 3.02.  Maintenance of Office or Agency.  The Issuer will maintain in the
               -------------------------------
Borough  of  Manhattan, The City of New York, an office or agency where, subject
to  satisfaction  of  conditions  set forth herein, Notes may be surrendered for
registration  of  transfer or exchange, and where notices and demands to or upon
the Issuer in respect of the Notes and this Indenture may be served.  The Issuer
hereby  initially  appoints  the Indenture Trustee to serve as its agent for the
foregoing  purposes.  If  at any time the Issuer shall fail to maintain any such
office or agency or shall fail to furnish the Indenture Trustee with the address
thereof,  such  surrenders,  notices  and  demands  may be made or served at the
Corporate  Trust Office of the Indenture Trustee, and the Issuer hereby appoints
the  Indenture  Trustee as its agent to receive all such surrenders, notices and
demands.

Section  3.03.  Money  for Payments To Be Held in Trust; Paying Agent.  (a)  The
                -----------------------------------------------------
Issuer  will cause each Paying Agent other than the Indenture Trustee to execute
and  deliver  to  the Indenture Trustee an instrument in which such Paying Agent
shall  agree  with  the  Indenture Trustee (and if the Indenture Trustee acts as
Paying  Agent,  it  hereby so agrees), subject to the provisions of this Section
3.03,  that  such  Paying  Agent  will:

(i)     hold  all sums held by it for the payment of amounts due with respect to
the  Notes  in  trust for the benefit of the Persons entitled thereto until such
sums  shall  be paid to such Persons or otherwise disposed of as herein provided
and  pay  such  sums  to  such  Persons  as  herein  provided;

(ii)     give the Indenture Trustee notice of any default by the Issuer of which
it  has  Actual  Knowledge in the making of any payment required to be made with
respect  to  the  Notes;

(iii)     at  any  time  during  the  continuance  of any such default, upon the
written request of the Indenture Trustee, forthwith pay to the Indenture Trustee
all  sums  so  held  in  trust  by  such  Paying  Agent;

(iv)     immediately resign as a Paying Agent and forthwith pay to the Indenture
Trustee  all sums held by it in trust for the payment of Notes if at any time it
ceases to meet the standards required to be met by a Paying Agent at the time of
its  appointment;  and

(v)     comply with all requirements of the Code with respect to the withholding
from  any  payments  made by it on any Notes of any applicable withholding taxes
imposed  thereon  and  with  respect to any applicable reporting requirements in
connection  therewith.

The  Issuer  may  at any time, for the purpose of obtaining the satisfaction and
discharge  of this Indenture or for any other purpose, by Issuer Request, direct
any  Paying Agent to pay to the Indenture Trustee all sums held in trust by such
Paying Agent, such sums to be held by the Indenture Trustee upon the same trusts
as  those  upon  which  the  sums  were held by such Paying Agent; and upon such
payment by any Paying Agent to the Indenture Trustee, such Paying Agent shall be
released  from  all  further  liability  with  respect  to  such  money.

Subject  to  applicable laws with respect to escheat of funds, any money held by
the Indenture Trustee or any Paying Agent in trust for the payment of any amount
due  with  respect  to any Note and remaining unclaimed for two years after such
amount  has  become  due  and payable shall be discharged from such trust and be
paid  to  the  Issuer  on  Issuer  Request;  and  the  Holder of such Note shall
thereafter,  as  an  unsecured  general  creditor,  look  only to the Issuer for
payment  thereof  (but only to the extent of the amounts so paid to the Issuer),
and  all liability of the Indenture Trustee or such Paying Agent with respect to
such  trust  money  shall thereupon cease; provided, however, that the Indenture
Trustee  or such Paying Agent, before being required to make any such repayment,
shall  at the expense and direction of the Issuer cause to be published once, in
an  Authorized  Newspaper  published  in  the English language, notice that such
money  remains  unclaimed  and that, after a date specified therein, which shall
not  be  less  than  30  days  from  the date of such publication, any unclaimed
balance  of  such  money  then  remaining  will  be  repaid  to the Issuer.  The
Indenture  Trustee  shall also adopt and employ, at the expense and direction of
the  Issuer,  any  other  reasonable  means  of  notification  of such repayment
(including,  but  not  limited  to,  mailing notice of such repayment to Holders
whose  Notes  have  been  called  but  have not been surrendered for purchase or
redemption  or  whose  right  to  or  interest in moneys due and payable but not
claimed  is  determinable  from  the  records of the Indenture Trustee or of any
Paying  Agent,  at  the  last  address  of  record  for  each  such  Holder).

Section  3.04.  Existence.  The  Issuer  will keep in full effect its existence,
                ---------
rights  and  franchises  as  a  business  trust  under  the laws of the State of
Delaware  (unless  it  becomes, or any successor Issuer hereunder is or becomes,
organized  under the laws of any other State or of the United States of America,
in  which  case  the  Issuer  will keep in full effect its existence, rights and
franchises  under  the  laws  of  such  other  jurisdiction) and will obtain and
preserve  its  qualification  to  do business in each jurisdiction in which such
qualification  is  or  shall  be  necessary  to  protect  the  validity  and
enforceability  of  this  Indenture,  the  Notes, the Mortgage Loans, the Pooled
Certificates  and  the  Swap  Agreements  and each other instrument or agreement
included  in  the  Trust  Estate.

Section  3.05.  Payments  of  Principal  and Interest.  The Issuer will duly and
                -------------------------------------
punctually pay the principal of and interest on the Notes in accordance with the
terms  of  the  Notes,  this  Indenture  and  the  Sale and Servicing Agreement.
Without  limiting  the  foregoing,  subject  to Section 8.02(b), the Issuer will
cause to be distributed all amounts on deposit in the Trustee Collection Account
on a Payment Date deposited therein pursuant to the Sale and Servicing Agreement
for  the  benefit  of the Notes, to the Noteholders.   Amounts properly withheld
under the Code by any Person from a payment to any Noteholder of interest and/or
principal  shall  be  considered  as  having  been  paid  by  the Issuer to such
Noteholder  for  all  purposes  of  this  Indenture.

Section  3.06.  Protection  of  Trust Estate.  (a)  The Issuer will from time to
                ----------------------------
time  prepare  (or  shall  cause  to  be prepared), execute and deliver all such
supplements  and  amendments  hereto  and  all  such  financing  statements,
continuation statements, instruments of further assurance and other instruments,
and  will  take  such  other  action  necessary  or  advisable  to:

     (i)     maintain  or  preserve  the  lien  and  security  interest (and the
priority  thereof)  of this Indenture or carry out more effectively the purposes
hereof;

     (ii)    perfect,  publish  notice  of  or protect the validity of any Grant
made  or  to  be  made  by  this  Indenture;

     (iii)   enforce  any  of  the  Mortgage Loans, the Pooled Certificates, the
Swap  Agreements  or  the  other  Collateral;  or

     (iv)    preserve and defend title to the Trust Estate and the rights of the
Indenture  Trustee,  the Swap Counterparty, the Note Insurer and the Noteholders
in  such  Trust  Estate  against  the  claims  of  all  persons  and  parties.

     (b)     Except as otherwise provided in the Sale and Servicing Agreement or
this  Indenture, the Indenture Trustee shall not remove any portion of the Trust
Estate  that  consists of money or is evidenced by an instrument, certificate or
other writing from the jurisdiction in which it was held at the date of the most
recent  opinion  of  counsel  delivered  pursuant  to  Section 3.07 (or from the
jurisdiction  in  which  it  was  held  as  described  in the opinion of counsel
delivered  at  the  Closing  Date  pursuant to Section 3.07(a), if no opinion of
counsel  has  yet been delivered pursuant to Section 3.07(b)) unless the Trustee
shall  have first received an opinion of counsel to the effect that the lien and
security  interest  created by this Indenture with respect to such property will
continue  to  be  maintained  after  giving  effect  to  such action or actions.

The  Issuer  hereby  designates  the  Indenture  Trustee  its  agent  and
attorney-in-fact  to  execute any financing statement, continuation statement or
other  instrument  required  to  be  executed  pursuant  to  this  Section 3.06.

Section  3.07.  Opinions  as  to  Trust  Estate.  (a)  On  the Closing Date, the
                -------------------------------
Issuer shall furnish to the Indenture Trustee and the Note Insurer an opinion of
counsel  either  stating  that,  in the opinion of such counsel, such action has
been  taken with respect to the delivery of the Mortgage Notes, the recording of
the  Assignments  of  Mortgage  (as and if required under the Sale and Servicing
Agreement),  the  recording  and  filing  of  this  Indenture,  any  indentures
supplemental  hereto, and any other requisite documents, and with respect to the
execution and filing of any financing statements and continuation statements, as
are  necessary  to  perfect and make effective the lien and security interest of
this  Indenture and reciting the details of such action, or stating that, in the
opinion  of  such  counsel,  no  such  action is necessary to make such lien and
security  interest  effective.

(b)     On  or before September 30 in each calendar year, beginning in 1999, the
Issuer  shall  furnish or cause the Servicer to furnish to the Indenture Trustee
and  the  Note Insurer an opinion of counsel at the expense of the Issuer either
stating  that,  in  the opinion of such counsel, such action has been taken with
respect  to  the recording, filing, re-recording and refiling of this Indenture,
any  indentures  supplemental  hereto and any other requisite documents and with
respect to the execution and filing of any financing statements and continuation
statements as is necessary to maintain the lien and security interest created by
this  Indenture  and  reciting the details of such action or stating that in the
opinion  of  such  counsel no such action is necessary to maintain such lien and
security  interest.  Such  opinion of counsel shall also describe the recording,
filing, re-recording and refiling of this Indenture, any indentures supplemental
hereto  and  any  other  requisite documents and the execution and filing of any
financing  statements  and  continuation statements that will, in the opinion of
such  counsel,  be  required  to maintain the lien and security interest of this
Indenture  until  September  30  in  the  following  calendar  year.

Section  3.08.  [Reserved]
                 --------

Section  3.09.  Performance  of  Obligations; Sale and Servicing Agreement.  (a)
                ----------------------------------------------------------
The  Issuer  will  punctually  perform  and  observe  all of its obligations and
agreements  contained  in  this  Indenture, the other Basic Documents and in the
instruments  and  agreements  included in the Trust Estate.  Except as otherwise
expressly  provided  therein,  the  Issuer  shall  not  waive,  amend,  modify,
supplement  or  terminate  any  Basic Document, including without limitation the
Sale and Servicing Agreement or any provision thereof without the consent of the
Indenture  Trustee and the Note Insurer or the Holders of at least a majority of
the  Class  Principal  Balance  of the Notes, the Servicer and the Note Insurer.
Upon  the  taking  of  any  such  action with respect to any Basic Document, the
Issuer  shall  give  written  notice  thereof  to  the  Rating  Agencies.

     (b)     The  Issuer  may  contract  with  other  Persons  to  assist  it in
performing  its  duties under this Indenture, and any performance of such duties
by  a  Person identified to the Indenture Trustee in an Officer's Certificate of
the  Issuer  shall  be  deemed to be action taken by the Issuer.  Initially, the
Issuer  has  contracted with the Servicer to assist the Issuer in performing its
duties  under  this  Indenture.

     (c)     The  Issuer  will  not  take  any action or permit any action to be
taken by others  which  would  release  any  Person  from  any  of such Person's
material covenants  or  obligations  under  any of the documents relating to the
Mortgage  Loans,  the  Pooled  Certificates and the Swap Agreements or under any
Instrument included in the Trust Estate, or which would result in the amendment,
hypothecation,  subordination,  termination  or  discharge  of,  or  impair  the
validity  or  effectiveness  of,  any  of the documents relating to the Mortgage
Loans,  the  Pooled Certificates and the Swap Agreements or any such instrument,
except  such  actions as the Servicer is expressly permitted to take in the Sale
and  Servicing  Agreement.

     (d)     If  the Issuer shall have knowledge of the occurrence of a Servicer
Termination  Event,  the  Issuer shall promptly notify the Indenture Trustee and
the  Note  Insurer thereof, and shall specify in such notice the action, if any,
the  Issuer  is  taking  in respect of such Servicer Termination Event.  If such
Servicer  Termination  Event  arises from the failure of the Servicer to perform
any  of  its  duties  or obligations under the Sale and Servicing Agreement, the
Issuer  may remedy such failure.  So long as any such Servicer Termination Event
shall  be  continuing,  the  Indenture  Trustee,  with  the  consent of the Note
Insurer,  may  exercise  its  remedies  set forth in Section 7.1 of the Sale and
Servicing  Agreement.  Unless  granted  or  permitted by the Note Insurer or the
Holders  of the Notes to the extent provided above, the Issuer may not waive any
such  Servicer  Termination  Event  or  terminate  the  rights and powers of the
Servicer  under  the  Sale  and  Servicing  Agreement.

     (e)     Upon  any  termination of the Servicer's rights and powers pursuant
to Section  7.1  of  the Sale and Servicing Agreement, the Indenture Trustee, in
consultation  with  the Issuer, shall appoint a successor servicer acceptable to
the  Note Insurer, and such successor servicer shall accept its appointment by a
written assumption in a form acceptable to the Indenture Trustee, the Issuer and
the Note Insurer.  In the event that a successor servicer has not been appointed
and  accepted  its  appointment  at  the time when the Servicer ceases to act as
servicer,  the  Indenture  Trustee without further action shall automatically be
appointed  the successor servicer in accordance with Section 7.1 of the Sale and
Servicing Agreement.  The Indenture Trustee may resign as the Servicer by giving
written  notice  of  such  resignation to the Issuer and the Note Insurer and in
such event will be released from such duties and obligations, such release to be
effective  on  the  date  a successor servicer enters into a servicing agreement
with  the  Issuer  as  provided  below.  Upon delivery of any such notice to the
Issuer,  the  Issuer  shall  obtain  a  successor  servicer, satisfactory in all
respects to the Indenture Trustee and the Note Insurer, which shall enter into a
servicing agreement with the Issuer and the Indenture Trustee, such agreement to
be  not  less  favorable  to the Note Insurer in its reasonable judgment, or the
Noteholders  if  a  Note  Insurer Default shall have occurred and be continuing,
than  the  Sale  and Servicing Agreement in any material respect.  If, within 30
days  after  the  delivery of the notice referred to above, the Issuer shall not
have obtained such successor servicer, the Indenture Trustee may appoint, or may
petition  a  court  of  competent  jurisdiction to appoint, a successor servicer
acceptable  to  the  Note  Insurer to service the Mortgage Loans.  In connection
with  any  such  appointment,  the  Indenture  Trustee, in consultation with the
Issuer,  may make such arrangements for the compensation of such successor as it
and  such  successor  shall  agree, and the Issuer shall enter into an agreement
with  such  successor for the servicing of the Mortgage Loans, such agreement to
be  substantially  similar  to  the  Sale  and  Servicing Agreement or otherwise
acceptable  to  the  Note  Insurer;  provided  that any such compensation of the
successor  servicer unless otherwise agreed to by the Note Insurer, shall not be
in  excess  of  the  Servicing  Fee  payable  to the Servicer under the Sale and
Servicing  Agreement.  If  the Indenture Trustee shall succeed to the Servicer's
duties  as  servicer of the Mortgage Loans as provided herein, it shall do so in
its  individual  capacity  and  not  in  its  capacity  as  Indenture  Trustee.

     (f)     Without  derogating  from  the  absolute  nature  of the assignment
granted  to  the  Indenture  Trustee  under  this Indenture or the rights of the
Indenture  Trustee  hereunder,  the  Issuer agrees that it will not, without the
prior  written  consent  of  the  Indenture Trustee and the Note Insurer, or the
Noteholders  of  at  least  a  majority in Class Principal Balance of the Notes,
amend,  modify,  waive,  supplement,  terminate  or  surrender,  or agree to any
amendment,  modification,  supplement,  termination, waiver or surrender of, the
terms  of  any  Collateral  or  the  other Basic Documents, except to the extent
otherwise  provided  in  this  Indenture or the Sale and Servicing Agreement, or
waive  timely  performance  or  observance by the Servicer, the Depositor or the
Issuer  under  the  Sale and Servicing Agreement; provided however, that no such
amendment  shall  (i)  increase  or  reduce  in  any  manner  the  amount of, or
accelerate  or  delay  the timing of, distributions that are required to be made
for  the  benefit of the Noteholders, or (ii) reduce the aforesaid percentage of
the  Notes  which  is  required  to  consent  to any such amendment, without the
consent  of  all  of  the  Noteholders.  If  any  such  amendment, modification,
supplement  or  waiver shall be so consented to by the Indenture Trustee and the
Note  Insurer  or such Noteholders, the Issuer agrees, to execute and deliver in
furtherance  of  such  amendment, modification, supplement or waiver, in its own
name  and  at  its own expense, such agreements, instruments, consents and other
documents  as  the  Indenture  Trustee  may deem necessary or appropriate in the
circumstances.

Section  3.10.  Negative  Covenants.  So  long as any Notes are Outstanding, the
                -------------------
Issuer  shall  not:

     (i)     except  as expressly permitted by this Indenture or any other Basic
Document,  sell,  transfer,  exchange  or otherwise dispose of the Trust Estate,
unless  directed to do so by the Indenture Trustee with the approval of the Note
Insurer;

     (ii)    claim  any  credit  on, or make any deduction from the principal or
interest (including any LIBOR Interest Carryover Amounts) payable in respect of,
the  Notes  (other  than  amounts properly withheld from such payments under the
Code  or applicable state law) or assert any claim against any present or former
Noteholder  by  reason  of  the payment of the taxes levied or assessed upon any
part  of  the  Trust  Estate;

     (iii)   (A)  permit  the  validity or effectiveness of this Indenture to be
impaired,  or  permit  the  lien  of this Indenture to be amended, hypothecated,
subordinated, terminated or discharged, or permit any Person to be released from
any  covenants  or  obligations  with  respect to the Notes under this Indenture
except  as  may  be  expressly  permitted  hereby,  (B) permit any lien, charge,
excise,  claim, security interest, mortgage or other encumbrance (other than the
lien of this Indenture) to be created on or extend to or otherwise arise upon or
burden  the  Trust  Estate  or  any  part thereof or any interest therein or the
proceeds thereof (other than tax liens or other liens that arise by operation of
law,  in  each  case  solely as a result of an action or omission of the related
obligor,  and  other  than as expressly permitted by the Basic Documents) or (C)
permit  the  lien  of  this  Indenture  not to constitute a valid first priority
security  interest  in  the  Trust  Estate;  or

     (iv)    except  as  contemplated  by  the  Basic  Documents,  dissolve  or
liquidate  in  whole  or  in  part.

Section  3.11.  Annual  Statement as to Compliance.  The Issuer will deliver (or
                ----------------------------------
cause  the  Servicer to deliver to) the Indenture Trustee, within 120 days after
the  end  of  each  calendar  year  (commencing with the calendar year 1999), an
Officer's  Certificate  stating,  as  to  the  Authorized  Officer  signing such
Officer's  Certificate,  that:

     (i)     a  review  of  the activities of the Issuer (or the Servicer on the
Issuer's  behalf)  during  such year and of its performance under this Indenture
has  been  made  under  such  Authorized  Officer's  supervision;  and

     (ii)    to  the  best of such Authorized Officer's knowledge, based on such
review,  the  Issuer  (or the Servicer on the Issuer's behalf) has complied with
all  conditions  and covenants under this Indenture throughout such year, or, if
there  has been a default in its compliance with any such condition or covenant,
specifying each such default known to such Authorized Officer and the nature and
status  thereof.

Section  3.12.  Recording  of Assignments.  The Issuer shall (or shall cause the
                -------------------------
Depositor  to)  exercise  its  right  under  the  Collateral Sale Agreement with
respect  to  the obligation of the Seller to submit or cause to be submitted for
recording  all Assignments of Mortgages (in and to the extent required under the
Sale  and  Servicing  Agreement)  within  one  year  after  the  Closing  Date.

Section  3.13.  Representations  and  Warranties Concerning the Collateral.  The
                ----------------------------------------------------------
Issuer  has  pledged  to  the  Indenture  Trustee  all  of  its rights under the
Collateral Sale Agreement and the Sale and Servicing Agreement and the Indenture
Trustee has the benefit of the representations and warranties made by the Seller
and  the  Depositor in such documents concerning the Collateral and the right to
enforce  any remedy against the Seller or the Depositor, as applicable, provided
in  the  Collateral  Sale  Agreement  and  the  Sale and Servicing Agreement, as
applicable,  to  the  same  extent as though such representations and warranties
were  made  directly  to  the  Indenture  Trustee.

Section  3.14.  Indenture  Trustee's  Review  of  Files.  The  Indenture Trustee
                ---------------------------------------
agrees,  for  the  benefit  of the holders of the Notes and the Note Insurer, to
review the Files as provided in Section 2.2 of the Sale and Servicing Agreement.

Section  3.15.  Trust  Estate;  Related  Documents.  (a)  When  required  by the
                ----------------------------------
provisions  of this Indenture or the Sale and Servicing Agreement, the Indenture
Trustee  shall  execute  instruments  to  release property from the lien of this
Indenture,  or  convey the Indenture Trustee's interest in the same, in a manner
and  under  circumstances which are not inconsistent with the provisions of this
Indenture  or  the  Sale  and  Servicing  Agreement.  No  party  relying upon an
instrument  executed  by  the  Indenture Trustee as provided in this Article III
shall  be bound to ascertain the Indenture Trustee's authority, inquire into the
satisfaction  of  any  conditions  precedent  or  see  to the application of any
moneys.

(b)     In  order  to  facilitate  the  servicing  of  the  Mortgage  Loans, the
Indenture  Trustee authorizes the Servicer in the name and on behalf of both the
Indenture  Trustee  and  the  Issuer,  to  perform  the  Servicer's  duties  and
obligations  under  the  Sale  and Servicing Agreement and the Indenture Trustee
agrees  to  perform  its  obligations  thereunder  in  accordance with the terms
thereof.

(c)     The  Indenture  Trustee  shall,  at  such  time  as  there  are no Notes
Outstanding  and  no  amounts  due to the Note Insurer, release all of the Trust
Estate  to  the  Issuer  (other  than any cash held for the payment of the Notes
pursuant  to  Sections  3.03  or  4.10),  subject, however, to the rights of the
Indenture  Trustee  under  Section  6.07.

Section  3.16.  Amendments  to  Sale  and  Servicing  Agreement.  The  Indenture
                -----------------------------------------------
Trustee  may  enter  into  any amendment or supplement to the Sale and Servicing
Agreement  only  in  accordance  with  Section  9.1  of  the  Sale and Servicing
Agreement.  The  Indenture Trustee may, in its discretion, decline to enter into
or  consent  to  any  such  supplement or amendment if its own rights, duties or
immunities  shall  be  adversely  affected.

Section  3.17.  Servicer  as  Agent and Bailee of Indenture Trustee.  Solely for
                ---------------------------------------------------
purposes  of  perfection  under  Section 9-305 of the Uniform Commercial Code or
other  similar  applicable  law,  rule  or regulation of the state in which such
property  is held by the Servicer or a Subservicer, the Indenture Trustee hereby
acknowledges that the Servicer or Subservicer, as applicable, is acting as agent
and  bailee  of  the  Indenture  Trustee  in  holding  amounts on deposit in the
Servicer  Collection  Account  or  related  Subservicer  Principal  and Interest
Accounts,  as  the case may be,  pursuant to Sections 4.2 (a) and 4.3 (a) of the
Sale  and  Servicing  Agreement,  as well as its agent and bailee in holding any
documents  released  to  the Servicer or Subservicer, as applicable, pursuant to
the Sale and Servicing Agreement, and any other items constituting a part of the
Trust Estate which from time to time come into the possession of the Servicer or
Subservicer,  as  the  case  may  be.  It  is  intended  that, by the Servicer's
execution  and  delivery  of  the  Sale  and  Servicing Agreement, the Indenture
Trustee,  as  a  secured  party,  will  be  deemed  to  have  possession of such
documents, such moneys and such other items for purposes of Section 9-305 of the
Uniform  Commercial  Code  of  the  state  in which such property is held by the
Servicer.

Section  3.18.  Investment  Company  Act.  The  Issuer  shall  not  become  an
                ------------------------
"investment  company"  or under the "control" of an "investment company" as such
terms  are  defined  in  the  Investment Company Act of 1940, as amended (or any
successor  or  amendatory  statute),  and  the  rules and regulations thereunder
(taking  into  account  not  only the general definition of the term "investment
company"  but  also  any  available  exceptions  to  such  general  definition);
provided, however, that the Issuer shall be in compliance with this Section 3.18
if  it  shall  have  obtained  an  order  exempting  it  from  regulation  as an
"investment  company" so long as it is in compliance with the conditions imposed
in  such  order.

Section  3.19.  Issuer  May  Consolidate, etc., Only on Certain Terms.  (a)  The
                -----------------------------------------------------
Issuer  shall  not  consolidate  or merge with or into any other Person, unless:

     (i)     the  Person  (if other than the Issuer) formed by or surviving such
consolidation  or merger shall be a Person organized and existing under the laws
of  the  United  States  of America or any State or the District of Columbia and
shall  expressly  assume,  by  an  indenture  supplemental  hereto, executed and
delivered  to  the  Indenture  Trustee,  in  form reasonably satisfactory to the
Indenture  Trustee  and  the  Note  Insurer, the due and punctual payment of the
principal  of  and  interest (including LIBOR Interest Carryover Amounts) on all
Notes  and Certificates and the performance or observance of every agreement and
covenant  of  this  Indenture  on  the  part  of  the  Issuer to be performed or
observed,  all  as  provided  herein;

     (ii)    immediately  after giving effect to such transaction, no Default or
Event  of  Default  shall  have  occurred  and  be  continuing;

     (iii)   each  of  the  Rating  Agencies shall have notified the Issuer that
such  transaction  shall  not  cause  the  rating  of  the  Notes to be reduced,
suspended  or  withdrawn  or  to be considered by such Rating Agency to be below
investment  grade  without  taking  into  account  the  Note  Insurance  Policy;

     (iv)    the  Issuer  shall  have  received an opinion of counsel (and shall
have delivered  copies thereof to the Indenture Trustee and the Note Insurer) to
the effect  that  such transaction will not have any material adverse Federal or
relevant  state  tax  consequence  to  the  Issuer,  any  Noteholder  or  any
Certificateholder;

     (v)     the  Note  Insurer shall have provided written consent with respect
to such  transaction;

     (vi)    any  action  that  is  necessary  to maintain the lien and security
interest  created  by  this  Indenture  shall  have  been  taken;  and

     (vii)   the  Issuer  shall  have delivered to the Indenture Trustee and the
Note Insurer  an  Officer's  Certificate  and an opinion of counsel each stating
that such  consolidation  or  merger and such supplemental indenture comply with
this  Article  III  and  that  all  conditions  precedent herein provided for or
relating  to  such  transaction  have  been  complied with (including any filing
required  by  the  Exchange  Act).

(b)     The  Issuer  shall  not  convey or transfer all or substantially all its
properties  or  assets,  including  those  included  in the Trust Estate, to any
Person,  unless:

     (i)     the  Person  that acquires by conveyance or transfer the properties
and  assets  of  the  Issuer  the  conveyance  or  transfer  of  which is hereby
restricted  shall  (A)  be  a  United  States  citizen or a Person organized and
existing  under  the  laws  of  the United States of America or any State or the
District  of  Columbia,  (B)  expressly  assumes,  by  an indenture supplemental
hereto,  executed  and  delivered  to  the Indenture Trustee, in form reasonably
satisfactory to the Indenture Trustee and the Note Insurer, the due and punctual
payment  of  the  principal  of and interest (including LIBOR Interest Carryover
Amounts)  on  all Notes and the performance or observance of every agreement and
covenant  of  this  Indenture  on  the  part  of  the  Issuer to be performed or
observed,  all  as  provided  herein,  (C)  expressly  agrees  by  means of such
supplemental  indenture  that  all  right,  title  and  interest  so conveyed or
transferred  shall  be  subject  and subordinate to the rights of Holders of the
Notes,  and  (D)  unless  otherwise  provided  in  such  supplemental indenture,
expressly  agrees  to indemnify, defend and hold harmless the Issuer against and
from  any  loss, liability or expense arising under or related to this Indenture
and  the  Notes;

     (ii)    immediately  after giving effect to such transaction, no Default or
Event  of  Default  shall  have  occurred  and  be  continuing;

     (iii)   each  Rating  Agency  shall  have  notified  the  Issuer  that such
transaction  shall not cause the rating of the Notes to be reduced, suspended or
withdrawn  without  taking  into  account  the  Note  Insurance  Policy;

     (iv)    the  Issuer  shall  have  received an opinion of counsel (and shall
have delivered  copies thereof to the Indenture Trustee and the Note Insurer) to
the effect  that  such transaction will not have any material adverse Federal or
relevant  State  tax  consequence  to  the  Issuer,  any  Noteholder  or  any
Certificateholder;

     (v)     the  Note  Insurer shall have provided written consent with respect
to  such  transaction;

     (vi)    any  action  that  is  necessary  to maintain the lien and security
interest  created  by  this  Indenture  shall  have  been  taken;  and

     (vii)   the  Issuer  shall  have delivered to the Indenture Trustee and the
Note  Insurer  an  Officer's  Certificate and an opinion of counsel each stating
that such  conveyance  or  transfer  and such supplemental indenture comply with
this  Article III and that all conditions precedent herein provided for relating
to  such  transaction  have  been  complied  with.

Section  3.20.  Successor  or Transferee.  (a)  Upon any consolidation or merger
                ------------------------
of  the  Issuer  in  accordance  with  Section  3.19(a), the Person formed by or
surviving  such consolidation or merger (if other than the Issuer) shall succeed
to,  and  be  substituted  for,  and  may exercise every right and power of, the
Issuer  under  this  Indenture  with  the same effect as if such Person had been
named  as  the  Issuer  herein.

(b)     Upon  a conveyance or transfer of all or substantially all of the assets
and  properties  of  the  Issuer pursuant to Section 3.19(b), the Issuer will be
released  from  every covenant and agreement of this Indenture to be observed or
performed  on  the part of the Issuer with respect to the Notes immediately upon
the delivery of written notice to the Indenture Trustee that the Issuer is to be
so  released.

Section  3.21.  No  Other Business.  The Issuer shall not engage in any business
                ------------------
other  than  (A)  financing,  purchasing,  owning  and  selling and managing the
Collateral,  (B)  issuing  the  Notes  and  the Certificates and making payments
thereon and (C) issuing the Purchase Options, each in the manner contemplated by
this  Indenture,  the  Trust  Agreement  and  the  other Basic Documents and all
activities  that  are  necessary,  suitable  or  convenient  to  accomplish  the
foregoing  or  are  incidental  thereto  or  connected  therewith  or  that  are
contemplated  or  required  by  this  Indenture  or  the  other Basic Documents.

Section  3.22.  No  Borrowing.  The  Issuer  shall  not  issue,  incur,  assume,
                -------------
guarantee  or  otherwise  become  liable,  directly  or  indirectly,  for  any
indebtedness  except  for  the  Notes.

Section  3.23.  Guarantees,  Loans,  Advances  and Other Liabilities.  Except as
                ----------------------------------------------------
contemplated by this Indenture, the Issuer shall not make any loan or advance or
credit  to,  or guarantee (directly or indirectly or by an instrument having the
effect  of  assuring  another's  payment  or  performance  on  any obligation or
capability  of  so doing or otherwise), endorse or otherwise become contingently
liable,  directly  or  indirectly, in connection with the obligations, stocks or
dividends  of, or own, purchase, repurchase or acquire (or agree contingently to
do  so)  any  stock, obligations, assets or securities of, or any other interest
in,  or  make  any  capital  contribution  to,  any  other  Person.

Section  3.24.  Capital Expenditures.  The Issuer shall not make any expenditure
                --------------------
(by long-term or operating lease or otherwise) for capital assets (either realty
or  personalty).

Section  3.25.  [Reserved]
                 --------

Section  3.26.  Restricted  Payments.  The  Issuer  shall  not,  directly  or
                --------------------
indirectly,  (i)  pay  any  dividend  or  make any distribution (by reduction of
capital  or  otherwise),  whether in cash, property, securities or a combination
thereof,  to  the  Owner  Trustee  or  any owner of a beneficial interest in the
Issuer or otherwise with respect to any ownership or equity interest or security
in  or  of  the  Issuer,  (ii) redeem, purchase, retire or otherwise acquire for
value  any  such  ownership or equity interest or security or (iii) set aside or
otherwise  segregate  any  amounts for any such purpose; provided, however, that
the Issuer may make, or cause to be made, (w) distributions to the Owner Trustee
and  the  Certificateholders  as  contemplated  by,  and to the extent funds are
available  for such purpose under the Trust Agreement and the Sale and Servicing
Agreement,  (x)  payment  to  the Servicer pursuant to the terms of the Sale and
Servicing  Agreement  and  (y)  payments  to  the  Indenture Trustee pursuant to
Section  5.2  of  the  Sale  and  Servicing  Agreement  and  (z) payments to the
Indenture  Trustee for deposit in the Reserve Account as provided in Section 5.7
of  the  Sale  and  Servicing  Agreement.  The  Issuer  will  not,  directly  or
indirectly,  make  payments  to  or  distributions  from  the Trustee Collection
Account  except in accordance with this Indenture and the other Basic Documents.

Section  3.27.  Notice  of Events of Default. Upon Actual Knowledge thereof, the
                ----------------------------
Issuer  shall  give  the  Indenture  Trustee,  the  Note  Insurer and the Rating
Agencies  prompt written notice of each Event of Default hereunder and under the
Sale  and  Servicing  Agreement  and  the  Trust  Agreement.

Section  3.28.  Further  Instruments  and  Acts.  Upon  request of the Indenture
                -------------------------------
Trustee  or  the  Note Insurer, the Issuer will execute and deliver such further
instruments and do such further acts as may be reasonably necessary or proper to
carry  out  more  effectively  the  purpose  of  this  Indenture.

Section  3.29.  Statements  to Noteholders.  The Indenture Trustee shall forward
                --------------------------
by  mail  to  each  Noteholder and the Note Insurer the statement prepared by it
pursuant to Section 5.4(a) of the Sale and Servicing Agreement and the statement
delivered  to it pursuant to Section 5.4(b) of the Sale and Servicing Agreement.

Section  3.30.  [Reserved].

Section 3.31.  Determination of Note Rate.  Until the Class Principal Balance of
               --------------------------
the  Notes has been reduced to zero, the Indenture Trustee shall determine LIBOR
and  the Note Rate for each Accrual Period as provided in the Sale and Servicing
Agreement.

Section  3.32.  Payments under the Note Insurance Policy.  The Indenture Trustee
                ----------------------------------------
on  behalf of the Noteholders shall make a draw on the Note Insurance Policy, as
provided  in  Section  5.02(c)  of  the  Sale  and  Servicing  Agreement.

Section  3.33.  Payment  Under  the  Swap  Agreements:  The Indenture Trustee on
                -------------------------------------
behalf  of  the  Noteholders,  the Note Insurer and the Certificateholders shall
verify  with  the  Swap Counterparty that the amounts to be paid and the amounts
being  received  under  the  Swap  Agreements  are  correct.

Section  3.34.  Exercise  of Rights as Registered Holder of Pooled Certificates.
                ---------------------------------------------------------------
If  at  any  time  the Indenture Trustee, as the registered holder of the Pooled
Certificates,  is  asked  to  exercise  a  right  to vote inherent in any Pooled
Certificate  or  to take any action or give any consent, approval or waiver with
respect  to  such  Pooled  Certificate  or  the related agreement, the Indenture
Trustee  shall,  subject  to  the  rights of the Note Insurer as conferred under
Section  11.07 hereof, promptly notify all of the Noteholders of such request in
writing,  requesting  direction from such Noteholders as to the course of action
the  Indenture  Trustee should take.  The Indenture Trustee shall furnish copies
to  the Holders of any request or other notice requiring action by, and received
by  the  Indenture  Trustee as, registered holder of any Pooled Certificate, and
shall  act  in  accordance  with  the written directions of Holders of the Notes
evidencing  a  majority  of  the  Class Principal Balances of the Notes.  In the
absence  of  such  directions,  the  Indenture  Trustee  may,  but shall have no
obligation  to, take such action as it may determine in its absolute discretion.
Except  as  so  provided,  the Indenture Trustee shall have no responsibility to
monitor  or  regulate on behalf of the Holders the exercise by any Person of its
rights  under the trust agreement relating to the Pooled Certificates, including
any  right to amend or terminate such trust agreement, nor any responsibility to
monitor  or  regulate  the  liquidation  of  mortgage  loans or other collateral
pursuant  to  such  trust  agreement.

                                   ARTICLE IV

               The Notes; Satisfaction and Discharge of Indenture

Section  4.01.  The  Notes.  The  Notes  shall  be registered in the name of the
                ----------
Noteholders.  The  Notes  shall, on original issue, be executed on behalf of the
Issuer  by the Owner Trustee, not in its individual capacity but solely as Owner
Trustee,  authenticated  by  the  Note  Registrar and delivered by the Indenture
Trustee  to  or  upon  the  order  of  the  Issuer.

     Section  4.02.  Registration of and Limitations on Transfer and Exchange of
                     -----------------------------------------------------------
Notes;  Appointment  of  Note  Registrar.  The  Issuer  shall cause to be kept a
- ----------------------------------------
register  (the "Note Register") in which, subject to such reasonable regulations
as  it may prescribe, the Issuer shall provide for the registration of Notes and
the  registration  of  transfers of Notes.  The Indenture Trustee shall be "Note
Registrar" for the purpose of registering Notes and transfers of Notes as herein
provided.  Upon any resignation of any Note Registrar, the Issuer shall promptly
appoint a successor or, if it elects not to make such an appointment, assume the
duties  of  Note  Registrar.

     If  a Person other than the Indenture Trustee is appointed by the Issuer as
Note Registrar, the Issuer will give the Indenture Trustee prompt written notice
of the appointment of such Note Registrar and of the location, and any change in
the  location,  of  the  Note Register, and the Indenture Trustee shall have the
right  to inspect the Note Register at all reasonable times and to obtain copies
thereof,  and  the  Indenture  Trustee  shall  have  the  right  to  rely upon a
certificate  executed  on  behalf of the Note Registrar by an Authorized Officer
thereof  as  to  the  names  and  addresses of the Noteholders and the principal
amounts  and  number  of  such  Notes.

Subject  to the restrictions and limitations set forth below, upon surrender for
registration  of  transfer  of  any  Note  at  the Corporate Trust Office of the
Indenture  Trustee,  the  Indenture  Trustee  shall make provision to obtain the
signature  of  the  Owner  Trustee  on  such  Note, which may be in facsimile or
photostatic  reproduction  form,  and  the Note Registrar shall authenticate and
deliver,  in  the  name of the designated transferee or transferees, one or more
new  Notes  in  authorized denominations evidencing the same aggregate principal
amount.

Subject  to  the  foregoing,  at  the  option  of  the Noteholders, Notes may be
exchanged  for  other  Notes  of  like  tenor  or,  in  each  case in authorized
denominations  evidencing  the same aggregate principal amount upon surrender of
the  Notes  to be exchanged at the Corporate Trust Office of the Note Registrar.
Whenever  any Notes are so surrendered for exchange, the Indenture Trustee shall
execute  and  the  Note Registrar shall authenticate and deliver the Notes which
the Noteholder making the exchange is entitled to receive.  Every Note presented
or  surrendered  for registration of transfer or exchange shall be duly endorsed
by,  or  be accompanied by a written instrument of transfer in form satisfactory
to  the  Indenture  Trustee  duly  executed  by  the  Noteholder thereof or such
Noteholder's attorney duly authorized in writing, with such signature guaranteed
by  an  "eligible  guarantor  institution"  meeting the requirements of the Note
Registrar,  which requirements include membership or participation in Securities
Transfer  Agent's Medallion Program ("STAMP") or such other "signature guarantee
program"  as  may  be  determined  by  the  Note Registrar in addition to, or in
substitution  for,  STAMP,  all  in  accordance  with  the  Exchange  Act.

No  service charge shall be made for any registration of transfer or exchange of
Notes, but the Note Registrar shall require payment of a sum sufficient to cover
any  tax  or  governmental  charge  that  may  be imposed in connection with any
registration  of  transfer  or  exchange  of  Notes.

All  Notes  surrendered  for  registration  of  transfer  and  exchange shall be
cancelled  by  the  Note  Registrar  and  delivered to the Indenture Trustee for
subsequent  destruction  without  liability  on  the  part  of  either.

Each  transferee  of  a  Note  shall  be required to represent that it is not an
employee  benefit plan, retirement arrangement, individual retirement account or
Keogh  plan subject to either Title I of the Employee Retirement Income Security
Act  of  1974, as amended, or Section 4975 of the Internal Revenue Code of 1986,
as  amended,  or an entity (including insurance company general accounts ) whose
underlying  assets  include  plan assets by reason of the investment by any such
plan,  arrangement  or  account  in  such entity, unless the proposed transferee
provides  a  representation  to  the  Indenture  Trustee  and  the Issuer, which
representation shall be in form and substance satisfactory to the Issuer, to the
effect  that  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), and PTCE 96-23 (Class Exemption for Plan
Asset  Transactions  Determined  by  In-House  Asset Managers) will apply to the
proposed  transfer  and/or  holding  of  a Note.  The Indenture Trustee shall be
entitled to conclusively rely on any such certificate provided to it.  Each Note
shall  bear  the  legend  referring  to  the foregoing restrictions contained in
Section  4.07(b).

Section 4.03.  Mutilated, Destroyed, Lost or Stolen Notes.  If (i) any mutilated
               ------------------------------------------
Note  is surrendered to the Indenture Trustee, or the Indenture Trustee receives
evidence  to its satisfaction of the destruction, loss or theft of any Note, and
(ii)  there  is delivered to the Indenture Trustee such security or indemnity as
may  be  required  by  it to hold the Issuer and the Indenture Trustee harmless,
then,  in  the  absence  of  notice  to  the  Issuer,  the Note Registrar or the
Indenture Trustee that such Note has been acquired by a bona fide purchaser, the
Owner  Trustee  shall  execute, and upon its request the Indenture Trustee shall
authenticate  and  deliver,  in  exchange  for or in lieu of any such mutilated,
destroyed,  lost  or stolen Note, a replacement Note; provided, however, that if
any  such  destroyed,  lost or stolen Note, but not a mutilated Note, shall have
become  or within seven days shall be due and payable, or shall have been called
for  purchase  or  redemption, instead of issuing a replacement Note, the Issuer
may  pay  such  destroyed,  lost  or  stolen Note when so due or payable without
surrender  thereof.  If,  after the delivery of such replacement Note or payment
of  a  destroyed,  lost  or stolen Note pursuant to the proviso to the preceding
sentence,  a  bona  fide  purchaser  of  the original Note in lieu of which such
replacement  Note was issued presents for payment such original Note, the Issuer
and the Indenture Trustee shall be entitled to recover such replacement Note (or
such payment) from the Person to whom it was delivered or any Person taking such
replacement Note from such Person to whom such replacement Note was delivered or
any assignee of such Person, except a bona fide purchaser, and shall be entitled
to recover upon the security or indemnity provided therefor to the extent of any
loss, damage, cost or expense incurred by the Issuer or the Indenture Trustee in
connection  therewith.

Upon  the  issuance  of any replacement Note under this Section 4.03, the Issuer
may  require the payment by the Holder of such Note of a sum sufficient to cover
any tax or other governmental charge that may be imposed in relation thereto and
any  other reasonable expenses (including the fees and expenses of the Indenture
Trustee)  connected  therewith.

Every  replacement  Note  issued pursuant to this Section 4.03 in replacement of
any  mutilated,  destroyed,  lost  or  stolen  Note shall constitute an original
additional  contractual  obligation of the Issuer, whether or not the mutilated,
destroyed,  lost  or stolen Note shall be at any time enforceable by anyone, and
shall  be  entitled  to  all  the  benefits  of  this  Indenture  equally  and
proportionately  with  any  and  all  other  Notes  duly  issued  hereunder.

The  provisions  of  this  Section 4.03 are exclusive and shall preclude (to the
extent  lawful) all other rights and remedies with respect to the replacement or
payment  of  mutilated,  destroyed,  lost  or  stolen  Notes.

Section 4.04.  Persons Deemed Owners.  Prior to due presentment for registration
               ---------------------
of transfer of any Note, the Issuer, the Indenture Trustee, the Note Insurer and
any agent of the Issuer, the Note Insurer or the Indenture Trustee may treat the
Person  in whose name any Note is registered on the Note Register (as of the day
of  determination)  as  the  owner  of  such  Note  for the purpose of receiving
payments  of  principal  of and interest, if any, on such Note and for all other
purposes  whatsoever,  whether  or  not  such  Note  be overdue, and neither the
Issuer, the Note Insurer, the Indenture Trustee nor any agent of the Issuer, the
Note  Insurer  or  the  Indenture  Trustee  shall  be  affected by notice to the
contrary.

Section 4.05.  Cancellation.  All Notes surrendered for payment, registration of
               ------------
transfer,  exchange,  purchase or redemption shall, if surrendered to any Person
other  than  the  Indenture  Trustee,  be delivered to the Indenture Trustee and
shall  be  promptly  cancelled  by the Indenture Trustee.  The Issuer may at any
time  deliver  to  the  Indenture  Trustee for cancellation any Notes previously
authenticated  and delivered hereunder which the Issuer may have acquired in any
manner whatsoever, and all Notes so delivered shall be promptly cancelled by the
Indenture  Trustee.  No  Notes  shall be authenticated in lieu of or in exchange
for  any  Notes  cancelled as provided in this Section 4.05, except as expressly
permitted  by this Indenture.  All cancelled Notes may be held or disposed of by
the  Indenture  Trustee  in  accordance  with its standard retention or disposal
policy  as  in  effect  at  the time unless the Issuer shall direct by an Issuer
Request  that  they  be  destroyed or returned to it; provided, that such Issuer
Request  is  timely  and  the  Notes have not been previously disposed of by the
Indenture  Trustee.

     Section  4.06.  Release of Collateral.  The Indenture Trustee shall release
                     ---------------------
property  from  the  lien  of  this Indenture only (i) upon receipt of an Issuer
Request  accompanied  by  an  Officer's  Certificate  of  the Issuer and (ii) in
connection with the exercise of either the Certificateholder Collateral Purchase
Option  or  the  Bear Stearns Collateral Purchase Option, as provided in Section
10.01(a)  and  (b)  hereof.

Section  4.07.  Restrictions  on Transfer.  (a)  The Notes may not be offered or
                -------------------------
sold  except  to "Qualified Institutional Buyers" (as defined in Rule 144A under
the  Securities  Act) or institutional "accredited investors" as defined in Rule
501(a)(1)-(3)  or (7) under the Securities Act or any entity in which all of the
equity  owners  come  within  such  paragraphs.  Further,  for  purposes  of the
Investment  Company  Act  of  1940,  as  amended, the total number of beneficial
owners  of  Notes  may  not  exceed  97.

     The  Notes  will not have been registered or qualified under the Securities
Act,  or  any  state  securities  law.  No  transfer,  sale,  pledge  or  other
disposition  of  any Note shall be made unless such disposition is made pursuant
to  an  effective  registration statement under the Securities Act and effective
registration or qualification under applicable state securities laws, or is made
in  a transaction which does not require such registration or qualification.  In
the  event  that a transfer is to be made in reliance upon an exemption from the
Securities  Act,  the  Indenture  Trustee,  the  Issuer and the Note Insurer may
require  that  the  Noteholders' prospective transferee certify to the Indenture
Trustee,  the  Issuer and the Note Insurer in writing the facts surrounding such
disposition.  Unless  the  Indenture  Trustee  or  the  Note  Insurer  requests
otherwise, such certification shall be substantially in the form of Exhibit E or
Exhibit F hereto.  In the event that such certification of facts does not on its
face  establish  the  availability of an exemption under the Securities Act, the
Indenture  Trustee,  the Issuer and the Note Insurer, as applicable, may require
an opinion of counsel satisfactory to it that such transfer may be made pursuant
to  an  exemption from the Securities Act, which opinion of counsel shall not be
an  expense  of  the  Indenture  Trustee  or  of  the  Trust.

(b)     Each  Note  will  bear  legends  substantially  to the following effect:

"THIS  NOTE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED
(THE  "SECURITIES  ACT").  THE HOLDER HEREOF, BY PURCHASING THIS NOTE AGREES FOR
THE  BENEFIT  OF  THE  TRUST  THAT THIS NOTE MAY BE RESOLD, PLEDGED OR OTHERWISE
TRANSFERRED  ONLY  TO  A  PERSON  WHOM  THE  TRANSFEROR REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A PURCHASING FOR ITS
OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM NOTICE
IS  GIVEN THAT THE RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE  144A,  OR  TO AN INSTITUTIONAL ACCREDITED INVESTOR TO WHOM NOTICE IS GIVEN
THAT  THE  RESALE, PLEDGE OR TRANSFER IS BEING MADE IN RELIANCE ON REGULATION D,
AND IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES  OR  OTHER  JURISDICTIONS.  THE  HOLDER  HEREOF,  BY PURCHASING THIS NOTE
REPRESENTS AND AGREES FOR THE BENEFIT OF THE TRUST, THE DEPOSITOR, THE SERVICER,
THE  INDENTURE  TRUSTEE,  THE  NOTE  INSURER,  THE OWNER TRUSTEE AND THE INITIAL
PURCHASERS THAT IT IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE
144A  OR  AN INSTITUTIONAL ACCREDITED INVESTOR (AS DEFINED IN RULE 501(A)(1)-(3)
AND  (7) OF REGULATION D UNDER THE SECURITIES ACT) OR AN ENTITY IN WHICH ALL THE
EQUITY  OWNERS  COME WITHIN SUCH PARAGRAPHS AND THAT IT IS HOLDING THIS NOTE FOR
INVESTMENT  PURPOSES  AND  NOT  FOR  DISTRIBUTION."

"THE  HOLDER  OF  THIS  NOTE  FURTHER  UNDERSTANDS AND AGREES THAT THE NUMBER OF
BENEFICIAL  OWNERS  OF  ALL NOTES MAY NOT EXCEED 97 IN NUMBER; THAT TRANSFERS OF
THE NOTES WILL BE RESTRICTED ACCORDINGLY; AND THAT THE HOLDER HEREOF WILL NOTIFY
THE  INDENTURE  TRUSTEE  IF  THE  NUMBER  OF BENEFICIAL OWNERS OF THIS NOTE WILL
CHANGE  AS  PROVIDED  HEREIN  AND  IN  THE  INDENTURE."

"THIS NOTE MAY NOT BE ACQUIRED DIRECTLY OR INDIRECTLY BY A TRANSFEREE UNLESS THE
PROPOSED  TRANSFEREE  REPRESENTS TO THE TRUST AND THE INDENTURE TRUSTEE, IN FORM
AND  SUBSTANCE  SATISFACTORY  TO  THE  TRUST  AND THE INDENTURE TRUSTEE, THAT IT
EITHER:  (I)  IS NOT, AND IS NOT PURCHASING A NOTE, DIRECTLY OR INDIRECTLY, FOR,
ON BEHALF OF OR WITH THE ASSETS 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  ("ERISA") OR SECTION 4975 OF THE INTERNAL
REVENUE  CODE  OF 1986, AS AMENDED (THE "CODE"), OR (II) PTCE 95-60, PTCE 96-23,
PTCE 91-38, PTCE 90-1, PTCE 84-14 OR SOME OTHER PROHIBITED TRANSACTION EXEMPTION
IS  APPLICABLE  TO  THE  PURCHASE  AND  HOLDING  OF  A  NOTE BY THE TRANSFEREE."

Section  4.08.  Limitation  on  Beneficial  Owners.  The Indenture Trustee shall
                ----------------------------------
monitor  the  number  of  beneficial  owners of all Notes, as represented to the
Indenture Trustee in the related purchaser representation letters, and shall not
permit  the  transfer of any Note if the effect of such transfer is to cause the
total  number of beneficial owners of Notes to exceed 97.  Any transfer of Notes
that  causes  the  total  number  of  beneficial owners of Notes to exceed 97 is
hereby deemed to be null and void and the Indenture Trustee shall amend the Note
Register  to  reflect such voided transfer; provided, however, that in the event
(i) all of the Purchase Options are no longer outstanding and (ii) an opinion of
counsel,  acceptable  to  the Depositor, the Indenture Trustee, the Note Insurer
and  the Owner Trustee, is provided to the Depositor, the Indenture Trustee, the
Note Insurer and the Owner Trustee at the sole cost and expense of the provider,
to  the  effect  that  for  purposes  of  the Investment Company Act of 1940, as
amended, the total number of beneficial owners of all Notes and Certificates may
exceed  100 holders, then the total number of beneficial owners of the Notes may
exceed  97  and  the  related  restrictive legend may be removed from the Notes.

Section  4.09.  [Reserved].
                 ---------

Section  4.10.  Payment of Principal and Interest; Defaulted Interest.  (a)
                -----------------------------------------------------
The  Notes  shall accrue interest during each Accrual Period on the basis of the
actual  number  of  days in such Accrual Period and a year assumed to consist of
360 days.  Any installment of interest or principal, if any, payable on any Note
which  is  punctually  paid or duly provided for by the Issuer on the applicable
Payment  Date  shall be paid to the Person in whose name such Note is registered
on  the  Record  Date,  by  check  mailed  first-class, postage prepaid, to such
Person's address as it appears on the Note Register on such Record Date, or upon
written  receipt  from  a Noteholder which holds Notes with an aggregate initial
principal balance of $1,000,000 or more, payment may be made by wire transfer in
immediately  available  funds  to  the account designated by such Noteholder and
except  for the final installment of principal payable with respect to such Note
on  a  Payment  Date  or  on the Maturity Date (and except for the Final Payment
Amount  for  any  Note  purchased  or  called for redemption pursuant to Section
10.01)  which  shall be payable as provided below.  The funds represented by any
such  checks returned undelivered shall be held in accordance with Section 3.03.

(b)     The  principal  of  each  Note  shall be payable in installments on each
Payment  Date  as provided in the form of the Note set forth in Exhibit A and in
Section 5.2 of the Sale and Servicing Agreement.  Notwithstanding the foregoing,
the entire unpaid principal amount of the Notes shall be due and payable, if not
previously  paid,  on  the date on which an Event of Default shall have occurred
and  be  continuing,  if  the  Indenture  Trustee  with  the consent of the Note
Insurer,  or  the  Holders of the Notes representing not less than a majority of
the  Class  Principal Balance of the Notes with the consent of the Note Insurer,
have declared the Notes to be immediately due and payable in the manner provided
in  Section 5.02.  All principal payments on the Notes shall be made pro rata to
the  Noteholders.  Except  as  provided  in Section 10.02, the Indenture Trustee
shall  notify  the  Person  in  whose  name a Note is registered at the close of
business  on  the  Record  Date  preceding  the Payment Date on which the Issuer
expects  that  the  final  installment of principal of and interest on such Note
will  be paid.  Such notice shall be mailed or transmitted by facsimile prior to
such  final  Payment  Date and shall specify that such final installment will be
payable  only upon presentation and surrender of such Note and shall specify the
place  where  such  Note  may  be  presented and surrendered for payment of such
installment.  Notices in connection with a purchase or a redemption of the Notes
as a  result of the exercise of a Purchase Option shall be mailed to Noteholders
as  provided  in  Section  10.2.

Section  4.11.  Tax  Treatment.  The Issuer has entered into this Indenture, and
                --------------
the  Notes will be issued, with the intention that, for federal, state and local
income,  single  business  and franchise tax purposes, the Notes will qualify as
indebtedness  of  the  Issuer.  The Issuer, by entering into this Indenture, and
each  Noteholder,  by  its acceptance of its Note, agrees to treat the Notes for
federal,  state  and local income, single business and franchise tax purposes as
indebtedness  of  the  Issuer.

Section  4.12.  Satisfaction  and  Discharge of Indenture.  This Indenture shall
                -----------------------------------------
cease  to be of further effect with respect to the Notes except as to (i) rights
of  registration  of  transfer  and  exchange,  (ii)  substitution of mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal thereof and interest thereon, (iv) Sections 3.03, 3.04, 3.06, 3.10,
3.19,  3.21,  3.22,  4.11,  11.16  and  11.17,  (v)  the rights, obligations and
immunities  of  the  Indenture  Trustee  hereunder  (including the rights of the
Indenture  Trustee  under  Section  6.07  and  the  obligations of the Indenture
Trustee  under Section 4.13) and (vi) the rights of Noteholders as beneficiaries
hereof  with  respect  to  the  property so deposited with the Indenture Trustee
payable  to  all  or any of them, and the Indenture Trustee, on demand of and at
the  expense  of  the  Issuer,  shall  execute  proper instruments acknowledging
satisfaction  and  discharge  of this Indenture with respect to the Notes, when:

     (A)     either

          (1)     all  Notes theretofore authenticated and delivered (other than
(i)  Notes  that have been destroyed, lost or stolen and that have been replaced
or  paid  as provided in Section 4.03 and (ii) Notes for whose payment money has
theretofore  been  deposited  in  trust  or  segregated and held in trust by the
Issuer  and  thereafter  repaid  to the Issuer or discharged from such trust, as
provided  in  Section  3.03)  have  been  delivered to the Indenture Trustee for
cancellation;  or

          (2)     all  Notes  not theretofore delivered to the Indenture Trustee
for cancellation

     a.     have  become  due  and  payable,  or

     b.     will  become  due  and payable at the Maturity Date within one year,

and  the  Issuer,  in  the  case of a. or b. above, has irrevocably deposited or
caused  to  be  irrevocably  deposited with the Indenture Trustee cash or direct
obligations  of or obligations guaranteed by the United States of America (which
will  mature  prior  to  the  date  such amounts are payable), in trust for such
purpose, in an amount sufficient to pay and discharge the entire indebtedness on
such  Notes  then outstanding not theretofore delivered to the Indenture Trustee
for  cancellation  when  due  on  the  applicable  Maturity  Date;

     (B)     the  Issuer  has  paid  or caused to be paid all other sums payable
hereunder  and  under  the  Insurance  Agreement  by  the  Issuer;  and

     (C)     the  Issuer  has  delivered  to  the Indenture Trustee and the Note
Insurer  an  Officer's  Certificate  and an opinion of counsel, each meeting the
applicable  requirements  of  Section  11.01  and, subject to Section 11.01 each
stating  that  all  conditions  precedent  herein  provided  for relating to the
satisfaction and discharge of this Indenture have been complied with and, if the
opinion  of  counsel  relates  to  a  deposit  made  in  connection with Section
4.12(A)(2)b.  above,  such  opinion  shall  further  be  to the effect that such
deposit  will  not have any material adverse tax consequences to the Issuer, any
Noteholders  or  any  Certificateholders.

Section  4.13.  Application  of  Trust  Money.  All  moneys  deposited  with the
                -----------------------------
Indenture  Trustee  pursuant  to  Section 4.12 hereof shall be held in trust and
applied  by  it,  in  accordance  with  the  provisions  of  the  Notes and this
Indenture,  to  the payment, either directly or through any Paying Agent, as the
Indenture  Trustee  may  determine,  to  the  Holders  of Notes for the payment,
purchase  or  redemption  of  which  such  moneys  have  been deposited with the
Indenture  Trustee,  of all sums due and to become due thereon for principal and
interest;  but such moneys need not be segregated from other funds except to the
extent  required  herein  or  in the Sale and Servicing Agreement or required by
law.

Section  4.14.  Subrogation  and Cooperation.  (a)  The Issuer and the Indenture
                ----------------------------
Trustee acknowledge that (i) to the extent the Note Insurer makes payments under
the  Note  Insurance Policy on account of principal of or interest on the Notes,
or  under  the  Swap  Insurance  Policy  on  account  of  amounts  due  the Swap
Counterparty,  the  Note  Insurer will be fully subrogated to the rights of such
Holders  or  the Swap Counterparty, as applicable, to receive such principal and
interest  or  amounts  otherwise  due the Swap Counterparty from the Issuer, and
(ii)  the  Note Insurer shall be paid such principal and interest and such other
amounts  but  only from the sources and in the manner provided herein and in the
Sale and Servicing Agreement and the Insurance Agreement for the payment of such
principal  and  interest.

The  Indenture  Trustee  shall  cooperate  in  all  respects with any reasonable
request by the Note Insurer for action to preserve or enforce the Note Insurer's
rights or interest under this Indenture, the Sale and Servicing Agreement or the
Insurance  Agreement without limiting the rights of the Noteholders as otherwise
set  forth  in the Indenture, including, without limitation, upon the occurrence
and  continuance  of  a default under the Insurance Agreement, a request to take
any  one  or  more  of  the  following  actions:

     (i)     institute  Proceedings  for  the  collection  of  all  amounts then
payable  on  the  Notes, or under this Indenture in respect to the Notes and all
amounts  payable  under  the  Insurance  Agreement  and  to enforce any judgment
obtained  and  collect  from  the  Issuer  moneys  adjudged  due;

     (ii)    sell  the Trust Estate or any portion thereof or rights or interest
therein,  at  one  or  more  public or private Sales (as defined in Section 5.15
hereof)  called  and  conducted  in  any  manner  permitted  by  law;

     (iii)   file  or  record  all  Assignments  of  Mortgages  that  have  not
previously  been  recorded;

     (iv)    institute Proceedings from time to time for the complete or partial
foreclosure  of  this  Indenture;  and

     (v)     exercise any remedies of a secured party under the UCC and take any
other  appropriate  action to protect and enforce the rights and remedies of the
Note  Insurer  hereunder.

Section 4.15.  Repayment of Moneys Held by Paying Agent.  In connection with the
               ----------------------------------------
satisfaction  and  discharge  of  this  Indenture with respect to the Notes, all
moneys  then held by any Paying Agent other than the Indenture Trustee under the
provisions  of  this  Indenture with respect to such Notes shall, upon demand of
the Issuer, be paid to the Indenture Trustee to be held and applied according to
Section  3.05 and thereupon such Paying Agent shall be released from all further
liability  with  respect  to  such  moneys.

                                    ARTICLE V

                                    Remedies

Section  5.01.  Events  of  Default.  "Event  of Default," wherever used herein,
                -------------------
shall  have  the  meaning  provided  in  Appendix  A;  provided,  however,  that
Noteholders  shall  have no remedies for an Event of Default under clause (i) or
clause  (ii) of the definition of "Event of Default" if the Issuer fails to make
payments  of  principal of and interest on the Notes so long as the Note Insurer
makes  payments sufficient with respect thereto under the Note Insurance Policy.

The  Issuer  shall deliver to the Indenture Trustee and the Note Insurer, within
five  days  after  having  Actual  Knowledge  of  the  occurrence of an Event of
Default,  written  notice  in  the form of an Officer's Certificate of any event
which  with  the giving of notice and the lapse of time would become an Event of
Default  under  clause (iii) of the definition of "Event of Default," its status
and  what  action the Issuer is taking or proposes to take with respect thereto.

Section 5.02.  Acceleration of Maturity; Rescission and Annulment.   If an Event
               --------------------------------------------------
of  Default  should occur and be continuing, then and in every such case (i) the
Indenture  Trustee  with the consent of the Note Insurer, (ii) the Note Insurer,
or  (iii) the Holders of the Notes, representing not less than a majority of the
Class  Principal  Balance of all Notes with the consent of the Note Insurer, may
declare  the  Notes to be immediately due and payable, by a notice in writing to
the  Issuer (and to the Indenture Trustee if given by Noteholders), and upon any
such  declaration  the  unpaid  principal  amount  of  such Notes, together with
accrued  and  unpaid  interest  thereon  through the date of acceleration, shall
become  immediately  due  and  payable.

At any time after such declaration of acceleration of maturity has been made and
before  a  judgment  or decree for payment of the money due has been obtained by
the  Indenture Trustee as hereinafter in this Article V provided, the Holders of
the  Notes  representing a majority of the Class Principal Balance of the Notes,
by written notice to the Issuer and the Indenture Trustee, may rescind and annul
such  declaration  and  its  consequences  if:

     (A)     the  Issuer  has paid or deposited with the Indenture Trustee a sum
sufficient  to  pay:

     (i)     all  payments  of  principal  of  and interest on the Notes and all
other amounts that would then be due hereunder or upon the Notes if the Event of
Default  giving  rise  to  such  acceleration  had  not  occurred;  and

     (ii)    all  sums  paid  or advanced by the Indenture Trustee hereunder and
the  reasonable  compensation,  expenses,  disbursements  and  advances  of  the
Indenture  Trustee  and  its  agents  and  counsel;  and

     (B)     all  Events  of Default, other than the nonpayment of the principal
of the Notes that has become due solely by such acceleration, have been cured or
waived  as  provided  in  Section  5.12.

No  such  rescission  shall  affect  any  subsequent default or impair any right
consequent  thereto.

Section  5.03.    Collection  of  Indebtedness  and  Suits  for  Enforcement  by
                  --------------------------------------------------------------
Indenture Trustee.  (a)  The Issuer covenants that if (i) default is made in the
- -----------------
payment  of  any interest on any Note when the same becomes due and payable, and
such default continues for a period of five days, or (ii) default is made in the
payment of the principal of or any installment of the principal of any Note when
the  same becomes due and payable, the Issuer will, upon demand of the Indenture
Trustee,  pay to it, for the benefit of the Holders of the Notes and of the Note
Insurer,  the  whole  amount then due and payable on the Notes for principal and
interest, with interest upon the overdue principal, and in addition thereto such
further  amount  as  shall  be  sufficient  to  cover  the costs and expenses of
collection,  including  the reasonable compensation, expenses, disbursements and
advances  of  the  Indenture  Trustee  and  its  agents  and  counsel.

     (b)     In  case  the  Issuer shall fail forthwith to pay such amounts upon
such demand, the Indenture Trustee, in its own name and as trustee of an express
trust,  subject  to  the  provisions  of  Section  11.17  hereof may institute a
Proceeding  for  the collection of the sums so due and unpaid, and may prosecute
such  Proceeding  to  judgment or final decree, and may enforce the same against
the Issuer or other obligor upon the Notes and collect in the manner provided by
law  out  of the Trust Estate, wherever situated, the moneys adjudged or decreed
to  be  payable.

     (c)     If  an  Event  of  Default  occurs and is continuing, the Indenture
Trustee  subject  to  the  provisions  of  Section  11.17  hereof  may,  as more
particularly provided in Section 5.04, in its discretion, and shall, as directed
by the Note Insurer  or the Noteholders representing not less than a majority of
the Class Principal Balance of all the Notes, proceed to protect and enforce its
rights  and  the  rights  of  the  Noteholders  and  the  Note  Insurer, by such
appropriate  Proceedings  as the Indenture Trustee shall deem most effective, or
as so directed, to protect and enforce any such rights, whether for the specific
enforcement  of  any  covenant  or  agreement in this Indenture or in aid of the
exercise  of  any power granted herein, or to enforce any other proper remedy or
legal or equitable right vested in the Indenture Trustee by this Indenture or by
law.

     (d)     In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest in
the  Trust  Estate  (if such Person is an Affiliate of the Issuer),  Proceedings
under  Title  11  of  the  United States Code or any other applicable Federal or
state  bankruptcy,  insolvency  or  other  similar  law,  or in case a receiver,
assignee or trustee in bankruptcy or reorganization, liquidator, sequestrator or
similar official shall have been appointed for or taken possession of the Issuer
or  its  property  or  such  other  obligor  or  Person, or in case of any other
comparable judicial Proceedings relative to the Issuer or other obligor upon the
Notes,  or to the creditors or property of the Issuer or such other obligor, the
Indenture Trustee, irrespective of whether the principal of any Notes shall then
be  due  and  payable  as  therein  expressed or by declaration or otherwise and
irrespective  of  whether  the  Indenture  Trustee  shall  have  made any demand
pursuant  to the provisions of this Section, shall be entitled and empowered, by
intervention  in  such  Proceedings  or  otherwise:

     (i)     to  file  and  prove  a  claim  or  claims  for the whole amount of
principal and interest owing and unpaid in respect of the Notes and to file such
other  papers or documents as may be necessary or advisable in order to have the
claims of the Indenture Trustee (including any claim for reasonable compensation
to  the  Indenture  Trustee  and  each  predecessor Indenture Trustee, and their
respective  agents, attorneys and counsel, and for reimbursement of all expenses
and  liabilities  incurred,  and all advances made, by the Indenture Trustee and
each  predecessor  Indenture  Trustee,  except  as a result of negligence or bad
faith)  and  of  the  Noteholders  allowed  in  such  Proceedings;

     (ii)    unless  prohibited  by  applicable  law and regulations, to vote on
behalf  of  the  Noteholders  in any election of a trustee, a standby trustee or
Person  performing  similar  functions  in  any  such  Proceedings;

     (iii)   to  collect  and  receive  any  moneys or other property payable or
deliverable  on  any  such  claims  and  to distribute all amounts received with
respect  to  the claims of the Noteholders and of the Indenture Trustee on their
behalf;  and

     (iv)    to  file  such proofs of claim and other papers or documents as may
be  necessary  or advisable in order to have the claims of the Indenture Trustee
or  the  Noteholders allowed in any judicial proceedings relative to the Issuer,
its  creditors  and  its  property;

and  any  trustee,  receiver, liquidator, custodian or other similar official in
any  such  Proceeding  is  hereby authorized by each of such Noteholders to make
payments  to the Indenture Trustee, and, in the event that the Indenture Trustee
shall  consent to the making of payments directly to such Noteholders, to pay to
the  Indenture  Trustee  such amounts as shall be sufficient to cover reasonable
compensation  to  the  Indenture Trustee, each predecessor Indenture Trustee and
their  respective  agents,  attorneys  and  counsel,  and all other expenses and
liabilities  incurred,  and all advances made, by the Indenture Trustee and each
predecessor  Indenture  Trustee  except  as a result of negligence or bad faith.

     (e)     Nothing herein contained shall be deemed to authorize the Indenture
Trustee  to  authorize or consent to or vote for or accept or adopt on behalf of
any  Noteholder  any  plan  of  reorganization,  arrangement,  adjustment  or
composition  affecting  the  Notes or the rights of any Noteholder thereof or to
authorize  the  Indenture  Trustee  to  vote  in  respect  of  the  claim of any
Noteholder in any such proceeding except, as aforesaid, to vote for the election
of  a  trustee  in  bankruptcy  or  similar  Person.

     (f)     All  rights of action and of asserting claims under this Indenture,
or under  any of the Notes, may be enforced by the Indenture Trustee without the
possession  of  any of the Notes or the production thereof in any trial or other
Proceedings  relative  thereto, and any such action or Proceedings instituted by
the  Indenture Trustee shall be brought in its own name as trustee of an express
trust,  and  any  recovery  of judgment, subject to the payment of the expenses,
disbursements  and  compensation  of  the  Indenture  Trustee,  each predecessor
Indenture  Trustee  and  their respective agents and attorneys, shall be for the
ratable  benefit  of  the  Noteholders.

     (g)     In  any  Proceedings brought by the Indenture Trustee (and also any
Proceedings  involving  the interpretation of any provision of this Indenture to
which  the  Indenture  Trustee shall be a party), the Indenture Trustee shall be
held to represent all the Noteholders, and it shall not be necessary to make any
Noteholder  a  party  to  any  such  Proceedings.

Section  5.04.  Remedies;  Priorities.  (a)  If  an  Event of Default shall have
                ---------------------
occurred  and  be continuing, the Indenture Trustee subject to the provisions of
Section  11.17  hereof  may  do one or more of the following (subject to Section
5.05):

     (i)     institute  Proceedings in its own name and as trustee of an express
trust  for the collection of all amounts then payable on the Notes or under this
Indenture  with  respect  thereto,  whether by declaration or otherwise, and all
amounts  payable  under  the  Insurance  Agreement  or  the  Sale  and Servicing
Agreement,  enforce  any  judgment obtained, and collect from the Issuer and any
other  obligor  upon  such  Notes  moneys  adjudged  due;

     (ii)    institute Proceedings from time to time for the complete or partial
foreclosure  of  this  Indenture  with  respect  to  the  Trust  Estate;

     (iii)   exercise any remedies of a secured party under the UCC and take any
other  appropriate  action to protect and enforce the rights and remedies of the
Indenture  Trustee,  the  Noteholders  and  the  Note  Insurer;  and

     (iv)    sell  the Trust Estate or any portion thereof or rights or interest
therein,  at  one  or  more  public or private Sales called and conducted in any
manner  permitted  by  law;

provided,  however,  that  the  Indenture  Trustee  may  not  sell  or otherwise
liquidate  the  Trust Estate following an Event of Default, other than a default
in the payment of any principal or interest on the Notes for thirty (30) days or
more, unless (A) the Holders of 100% of the Class Principal Balance of the Notes
and  the  Note  Insurer  consent thereto, which consent will not be unreasonably
withheld,  (B)  the  proceeds  of  such sale or liquidation distributable to the
Noteholders  are sufficient to discharge in full all amounts then due and unpaid
upon the Notes for principal and interest including any LIBOR Interest Carryover
Amounts  or  (C)  the  Indenture Trustee determines that the Collateral will not
continue  to  provide  sufficient  funds  for  the  payment  of principal of and
interest  on  the Notes, as they would have become due if the Notes had not been
declared  due  and payable, and the Indenture Trustee obtains the consent of the
Note  Insurer,  which  consent  will  not  be  unreasonably withheld, and of the
Holders  of  not  less than 66-2/3% of the Class Principal Balance of the Notes.
In  determining such sufficiency or insufficiency with respect to clause (B) and
(C), the Indenture Trustee may, but need not, obtain and rely upon an opinion of
an  Independent  investment banking or accounting firm of national reputation as
to  the  feasibility  of  such  proposed action and as to the sufficiency of the
Trust  Estate  for  such  purpose.  Notwithstanding  the foregoing, so long as a
Servicer  Termination  Event  has  not occurred, any Sale (as defined in Section
5.15)  of  the  Trust Estate shall be made subject to the continued servicing of
the  Mortgage  Loans  by  the  Servicer  as  provided  in the Sale and Servicing
Agreement.

(b)     If the Indenture Trustee collects any money or property pursuant to this
Article  V,  it  shall  pay  out  the  money or property in the following order:

FIRST:     to  the  Indenture  Trustee  for  amounts  due  under  Section  6.07;

SECOND:     to  (i)  the  Swap  Counterparty  for all amounts due under the Swap
Agreement,  and  (ii) Noteholders, pari passu, for amounts due and unpaid on the
Notes  for  interest,  ratably,  without  preference  or  priority  of any kind,
according  to  the  amounts due and payable on the Notes for interest (excluding
all  existing  LIBOR  Interest  Carryover  Amounts)  and amounts due to the Swap
Counterparty  under  the  Swap  Agreements,  respectively;

THIRD:     to Noteholders for amounts due and unpaid on the Notes for principal,
ratably,  without  preference  or priority of any kind, according to the amounts
due  and  payable  on  the  Notes  for  principal;

FOURTH:     to  the  payment  of  all amounts due and owing to the Note Insurer;

FIFTH:     to the Noteholders for all existing LIBOR Interest Carryover Amounts;

SIXTH:     to the Issuer for amounts due to the Owner Trustee under Section 8.01
of  the  Trust  Agreement  (or  to reimburse the Sponsor for amounts paid to the
Owner  Trustee  pursuant  to  Section  8.02  of  the  Trust  Agreement);  and

SEVENTH:     to  the  Issuer  for  amounts  required  to  be  distributed to the
Certificateholders.

The  Indenture Trustee may fix a record date and payment date for any payment to
Noteholders  pursuant to this Section  5.04.  At least 15 days before the Record
Date  with respect to payments under this Section 5.04, the Issuer shall mail to
each  Noteholder and the Indenture Trustee a notice that states the record date,
the  payment  date  and  the  amount  to  be  paid.

Section  5.05.  Optional  Preservation  of  the Trust Estate.  If the Notes have
                --------------------------------------------
been  declared  to  be  due and payable under Section 5.02 following an Event of
Default  and  such  declaration and its consequences have not been rescinded and
annulled,  the Indenture Trustee may, but need not, elect to maintain possession
of the Trust Estate.  It is the desire of the parties hereto and the Noteholders
that  there be at all times sufficient funds for the payment of principal of and
interest  on  the Notes and other obligations of the Issuer including payment to
the  Note Insurer, and the Indenture Trustee shall take such desire into account
when  determining whether or not to maintain possession of the Trust Estate.  In
determining  whether  to  maintain possession of the Trust Estate, the Indenture
Trustee  may,  but  need  not, obtain and rely upon an opinion of an Independent
investment  banking  or  accounting  firm  of  national  reputation  as  to  the
feasibility  of  such  proposed  action  and  as to the sufficiency of the Trust
Estate  for  such  purpose.

Section  5.06.  Limitation  of Suits.  No Holder of any Note shall have any
                --------------------
right  to  institute any Proceeding, judicial or otherwise, with respect to this
Indenture,  or  for  the  appointment of a receiver or trustee, or for any other
remedy  hereunder, unless and subject to the provisions of Section 11.17 hereof:

     (i)     such  Holder  has  previously given written notice to the Indenture
Trustee  of  a  continuing  Event  of  Default;

     (ii)    the  Holders of not less than 25% of the Class Principal Balance of
the Notes  have  made written request to the Indenture Trustee to institute such
Proceeding  in  respect  of  such  Event of Default in its own name as Indenture
Trustee  hereunder;

     (iii)   such  Holder  or  Holders  have  offered  to  the Indenture Trustee
reasonable  indemnity against the costs, expenses and liabilities to be incurred
in  complying  with  such  request;

     (iv)    the Indenture Trustee for 60 days after its receipt of such notice,
request  and  offer  of  indemnity has failed to institute such Proceedings; and

     (v)     no  direction inconsistent with such written request has been given
to  the Indenture Trustee during such 60-day period by the Holders of a majority
of  the  Class  Principal  Balance  of  the  Notes.

It  is  understood  and intended that no one or more Holders of Notes shall have
any  right in any manner whatever by virtue of, or by availing of, any provision
of  this  Indenture  to  affect,  disturb  or  prejudice the rights of any other
Holders  of  Notes or to obtain or to seek to obtain priority or preference over
any  other  Holders  or to enforce any right under this Indenture, except in the
manner  herein  provided.

In  the  event  the  Indenture Trustee shall receive conflicting or inconsistent
requests  and indemnity satisfactory to it from two or more groups of Holders of
Notes,  each representing less than a majority of the Class Principal Balance of
the  Notes,  the  Indenture  Trustee  in  its sole discretion may determine what
action,  if  any,  shall  be taken, notwithstanding any other provisions of this
Indenture.  In  no  event  shall  the Indenture Trustee be liable for any action
taken  in  accordance  herewith,  except  as otherwise provided in Section 6.01.

Section  5.07.  Unconditional  Rights  of  Noteholders  To Receive Principal and
                ----------------------------------------------------------------
Interest.  Notwithstanding any other provisions in this Indenture, the Holder of
- --------
any  Note  shall have the right, which is absolute and unconditional, to receive
payment  of  the principal of and interest, if any, on such Note on or after the
respective  due dates thereof expressed in such Note or in this Indenture and to
institute suit for the enforcement of any such payment, and such right shall not
be  impaired  without  the  consent  of  such  Holder.

Section  5.08.  Restoration of Rights and Remedies.  If the Indenture Trustee or
                ----------------------------------
the  Holder  of  any  Note has instituted any Proceeding to enforce any right or
remedy  under  this  Indenture  and  such  Proceeding  has  been discontinued or
abandoned  for  any  reason  or  has  been determined adversely to the Indenture
Trustee  or  to such Holder of any Note, then and in every such case the Issuer,
the  Indenture  Trustee  and  the  Holders  of  such Notes shall, subject to any
determination  in  such  Proceeding,  be  restored severally and respectively to
their  former positions hereunder, and thereafter all rights and remedies of the
Indenture Trustee and the Holders of such Notes shall continue as though no such
Proceeding  had  been  instituted.

Section  5.09.  Rights  and  Remedies  Cumulative.  No  right  or  remedy herein
                ---------------------------------
conferred  upon  or  reserved  to the Indenture Trustee or to the Noteholders is
intended  to  be  exclusive  of  any  other right or remedy, and every right and
remedy  shall,  to the extent permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or  in  equity or otherwise.  The assertion or employment of any right or remedy
hereunder,  or  otherwise,  shall  not  prevent  the  concurrent  assertion  or
employment  of  any  other  appropriate  right  or  remedy.

Section  5.10.  Delay  or  Omission  Not  a Waiver.  No delay or omission of the
                ----------------------------------
Indenture  Trustee,  the  Note Insurer or any Holder of any Note to exercise any
right  or  remedy accruing upon any Event of Default shall impair any such right
or remedy or constitute a waiver of any such Event of Default or an acquiescence
therein.  Every  right  and  remedy  given  by  this  Article V or by law to the
Indenture  Trustee, the Note Insurer or to the Noteholders may be exercised from
time to time, and as often as may be deemed expedient, by the Indenture Trustee,
the  Note  Insurer  or  by  the  Noteholders,  as  the  case  may  be.

Section  5.11.  Control  by Noteholders.  The Holders of a majority of the Class
                -----------------------
Principal Balance of the Notes, with the consent of the Note Insurer, shall have
the  right to direct the time, method and place of conducting any Proceeding for
any  remedy  available  to  the  Indenture  Trustee with respect to the Notes or
exercising any trust or power conferred on the Indenture Trustee; provided that:

     (i)     such  direction  shall  not  be in conflict with any rule of law or
with  this  Indenture;

     (ii)    subject  to the express terms of Section 5.04, any direction to the
Indenture  Trustee  to sell or liquidate the Trust Estate shall be by Holders of
the  Notes representing not less than 100% of the Class Principal Balance of the
Notes;

     (iii)   if the conditions set forth in Section 5.05 have been satisfied and
the  Indenture  Trustee  elects  to  retain  the  Trust  Estate pursuant to such
Section,  then  any  direction  to  the  Indenture  Trustee  by Holders of Notes
representing  less than 100% of the Class Principal Balance of the Notes to sell
or  liquidate  the  Trust  Estate  shall  be  of  no  force  and  effect;  and

     (iv)    the  Indenture  Trustee  may take any other action deemed proper by
the  Indenture  Trustee  that  is  not  inconsistent  with  such  direction.

Notwithstanding  the rights of Noteholders set forth in this Section, subject to
Section  6.01, the Indenture Trustee need not take any action that it determines
might involve it in liability or might materially adversely affect the rights of
any  Noteholders  not  consenting  to  such  action.

Section  5.12.  Waiver  of  Past  Defaults.  Prior  to  the  declaration  of the
                --------------------------
acceleration  of  the  maturity  of  the  Notes as provided in Section 5.02, the
Holders  of  Notes of not less than a majority of the Class Principal Balance of
the  Notes,  with  the  consent of the Note Insurer, may waive any past Event of
Default  and its consequences except an Event of Default (a) in payment when due
of  principal of or interest on any of the Notes or (b) in respect of a covenant
or  provision  hereof which cannot be modified or amended without the consent of
the  Holder  of  each Note or the waiver of which would materially and adversely
affect the interests of the Note Insurer or modify its obligation under the Note
Insurance  Policy.  In  the  case  of any such waiver, the Issuer, the Indenture
Trustee and the Holders of the Notes shall be restored to their former positions
and  rights  hereunder,  respectively;  but  no  such waiver shall extend to any
subsequent  or  other  Event  of Default or impair any right consequent thereto.

Upon  any such waiver, any Event of Default arising therefrom shall be deemed to
have  been  cured and not to have occurred, for every purpose of this Indenture;
but  no  such waiver shall extend to any subsequent or other Event of Default or
impair  any  right  consequent  thereto.

Section  5.13.  Undertaking for Costs.  All parties to this Indenture agree, and
                ---------------------
each  Holder  of any Note by such Holder's acceptance thereof shall be deemed to
have  agreed,  that any court may in its discretion require, in any suit for the
enforcement  of any right or remedy under this Indenture, or in any suit against
the  Indenture  Trustee  for  any  action  taken,  suffered  or omitted by it as
Indenture  Trustee,  the  filing  by  any  party  litigant  in  such  suit of an
undertaking  to  pay  the  costs  of  such  suit, and that such court may in its
discretion  assess  reasonable  costs,  including  reasonable  attorneys'  fees,
against  any  party  litigant  in such suit, having due regard to the merits and
good  faith  of  the  claims  or  defenses  made by such party litigant; but the
provisions  of  this  Section 5.13 shall not apply to (a) any suit instituted by
the  Indenture  Trustee,  (b) any suit instituted by any Noteholder, or group of
Noteholders,  in  each  case holding in the aggregate more than 10% of the Class
Principal  Balance of the Notes or (c) any suit instituted by any Noteholder for
the  enforcement  of  the  payment of principal of or interest on any Note on or
after  the  respective  due  dates expressed in such Note and in this Indenture.

Section  5.14.  Waiver  of Stay or Extension Laws.  The Issuer covenants (to the
                ---------------------------------
extent  that it may lawfully do so) that it will not at any time insist upon, or
plead  or  in  any manner whatsoever, claim or take the benefit or advantage of,
any  stay  or  extension  law  wherever enacted, now or at any time hereafter in
force,  that  may affect the covenants or the performance of this Indenture; and
the  Issuer  (to  the extent that it may lawfully do so) hereby expressly waives
all benefit or advantage of any such law, and covenants that it will not hinder,
delay  or  impede  the  execution  of  any power herein granted to the Indenture
Trustee,  but will suffer and permit the execution of every such power as though
no  such  law  had  been  enacted.

Section 5.15.  Sale of Trust Estate.  (a)  The power to effect any sale or other
               --------------------
disposition (a "Sale") of any portion of a Trust Estate pursuant to Section 5.04
is  expressly  subject  to the provisions of Section 5.05 and this Section 5.15.
The  power  to  effect  any  such Sale shall not be exhausted by any one or more
Sales as to any portion of the Trust Estate remaining unsold, but shall continue
unimpaired  until  the  entire  Trust Estate shall have been sold or all amounts
payable  on the Notes and under this Indenture and under the Insurance Agreement
shall  have been paid.  The Indenture Trustee may from time to time postpone any
public Sale by public announcement made at the time and place of such Sale.  The
Indenture  Trustee  hereby expressly waives its right to any amount fixed by law
as  compensation  for  any  Sale.

(b)     The  Indenture  Trustee  shall  not  in  any private Sale sell the Trust
Estate,  or  any  portion  thereof,  unless

     (i)     the Holders of all Notes and the Note Insurer consent to, or direct
the  Indenture  Trustee  to  make,  such  Sale,  or

     (ii)    the  proceeds of such Sale would be not less than the entire amount
which  would be payable to the Noteholders under the Notes, and the Note Insurer
in  respect  of  amounts  drawn  under  the  Note Insurance Policy and any other
amounts  due  the  Note  Insurer  under the Insurance Agreement, in full payment
thereof in accordance with Section 5.02, on the Payment Date next succeeding the
date  of  such  Sale,  or

     (iii)   the  Indenture Trustee determines, in its sole discretion, that the
conditions for retention of the Trust Estate set forth in Section 5.05 cannot be
satisfied (in making any such determination, the Indenture Trustee may rely upon
an  opinion  of an Independent investment banking firm obtained and delivered as
provided  in  Section  5.05)  and  the Note Insurer consents to such Sale, which
consent will not be unreasonably withheld, and the Holders representing at least
66-2/3%  of  the  Class  Principal  Balance  of  the Notes consent to such Sale.

The purchase by the Indenture Trustee of all or any portion of a Trust Estate at
a  private  Sale  shall  not  be  deemed a Sale or other disposition thereof for
purposes  of  this  Section  5.15(b).

(c)     Unless  the  Holders  of  the  Notes and the Note Insurer have otherwise
consented  or  directed  the Indenture Trustee, at any public Sale of all or any
portion  of the Trust Estate at which a minimum bid equal to or greater than the
amount  described  in  paragraph (ii) of subsection (b) of this Section 5.15 has
not been established by the Indenture Trustee and no Person bids an amount equal
to  or  greater  than  such amount, the Indenture Trustee shall bid an amount at
least  $1.00  more  than  the  highest  other  bid.

(d)     In  connection  with  a  Sale  of all or any portion of the Trust Estate

     (i)     any  Holder or Holders of Notes may bid for and with the consent of
the  Note  Insurer  purchase  the property offered for sale, and upon compliance
with  the  terms  of  sale  may  hold,  retain  and  possess and dispose of such
property,  without further accountability, and may, in paying the purchase money
therefor, deliver any Notes or claims for interest thereon in lieu of cash up to
the  amount  which shall, upon distribution of the net proceeds of such sale, be
payable thereon, and such Notes, in case the amounts so payable thereon shall be
less than the amount due thereon, shall be returned to the Holders thereof after
being  appropriately  stamped  to  show  such  partial  payment;

     (ii)    the  Indenture Trustee may bid for and acquire the property offered
for  Sale  in connection with any Sale thereof, and, subject to any requirements
of, and  to the extent permitted by, applicable law in connection therewith, may
purchase  all or any portion of the Trust Estate in a private sale, and, in lieu
of paying cash therefor, may make settlement for the purchase price by crediting
the  gross  Sale  price  against  the  sum  of  (A)  the  amount  which would be
distributable  to the Holders of the Notes and amounts owing to the Note Insurer
as  a result of such Sale in accordance with Section 5.04(b) on the Payment Date
next  succeeding  the  date of such Sale and (B) the expenses of the Sale and of
any  Proceedings  in  connection therewith which are reimbursable to it, without
being  required  to  produce  the Notes in order to complete any such Sale or in
order for the net Sale price to be credited against such Notes, and any property
so  acquired  by  the  Indenture  Trustee  shall be held and dealt with by it in
accordance  with  the  provisions  of  this  Indenture;

     (iii)   the  Indenture  Trustee  shall  execute  and deliver an appropriate
instrument  of  conveyance transferring its interest in any portion of the Trust
Estate  in  connection  with  a  Sale  thereof;

     (iv)    the Indenture Trustee is hereby irrevocably appointed the agent and
attorney-in-fact  of  the  Issuer  to  transfer  and  convey its interest in any
portion  of  the Trust Estate in connection with a Sale thereof, and to take all
action  necessary  to  effect  such  Sale;  and

     (v)     no  purchaser  or  transferee  at  such  a  Sale  shall be bound to
ascertain  the  Indenture  Trustee's authority, inquire into the satisfaction of
any  conditions  precedent  or  see  to  the  application  of  any  moneys.

Section  5.16.  Action  on  Notes.  The  Indenture  Trustee's  right to seek and
                -----------------
recover  judgment  on the Notes or under this Indenture shall not be affected by
the  seeking, obtaining or application of any other relief under or with respect
to  this  Indenture.  Neither  the  lien  of  this  Indenture  nor any rights or
remedies  of  the  Indenture Trustee or the Noteholders shall be impaired by the
recovery  of  any judgment by the Indenture Trustee against the Issuer or by the
levy  of  any execution under such judgment upon any portion of the Trust Estate
or upon any of the assets of the Issuer.  Any money or property collected by the
Indenture  Trustee  shall  be  applied  in  accordance  with  Section  5.04(b).

Section  5.17.  Performance  and  Enforcement  of  Certain  Obligations.  (a)
                -------------------------------------------------------
Promptly  following  a  request  from the Indenture Trustee to do so, the Issuer
shall take all such lawful action as the Indenture Trustee may request to compel
or  secure  the performance and observance by the  Depositor, the Seller and the
Servicer,  as applicable, of each of their obligations to the Issuer under or in
connection  with  the  Basic  Documents,  and  to  exercise  any and all rights,
remedies,  powers  and  privileges  lawfully available to the Issuer under or in
connection  with the Basic Documents to the extent and in the manner directed by
the  Indenture  Trustee, including the transmission of notices of default on the
part of the Depositor, the Seller or the Servicer thereunder and the institution
of  legal  or  administrative  actions  or  proceedings  to  compel  or  secure
performance  by  the  Depositor,  the  Seller  or  the Servicer of each of their
obligations  under  the  Basic  Documents.

(b)     If  a  Servicer  Termination  Event  has occurred and is continuing, the
Indenture  Trustee  subject to the rights of the Note Insurer under the Sale and
Servicing  Agreement  may,  and  at  the  direction (which direction shall be in
writing  or  by  telephone  (confirmed  in  writing promptly thereafter)) of the
Holders of 66-2/3% of the Class Principal Balance of the Notes with  the consent
of the Note Insurer shall, exercise all rights, remedies, powers, privileges and
claims  of  the Issuer against the Servicer under or in connection with the Sale
and  Servicing  Agreement,  including  the  right or power to take any action to
compel or secure performance or observance by the Servicer of its obligations to
the  Issuer  thereunder  and  to  give  any consent, request, notice, direction,
approval,  extension  or  waiver under the Sale and Servicing Agreement, and any
right  of  the  Issuer  to  take  such  action  shall  not  be  suspended.

                                   ARTICLE VI

                              The Indenture Trustee

Section  6.01.  Duties  of  Indenture  Trustee.  (a)  If an Event of Default has
                ------------------------------
occurred  and is continuing, the Indenture Trustee shall exercise the rights and
powers  vested in it by this Indenture and use the same degree of care and skill
in  their  exercise  as  a  prudent  person  would  exercise  or  use  under the
circumstances  in  the  conduct of such person's own affairs with respect to the
Trust  Estate.

     (b)     Except  during  the  continuance  of  an  Event  of  Default:

(i)     the  Indenture  Trustee  undertakes to perform such duties and only such
duties  as are specifically set forth in this Indenture and no implied covenants
or  obligations shall be read into this Indenture against the Indenture Trustee;
and

(ii)     in  the  absence  of  bad  faith on its part, the Indenture Trustee may
conclusively  rely, as to the truth of the statements and the correctness of the
opinions  expressed  therein,  upon  certificates  or  opinions furnished to the
Indenture  Trustee  and  conforming  to  the  requirements  of  this  Indenture;
provided, however, that the Indenture Trustee shall examine the certificates and
opinions  to  determine  whether or not they conform to the requirements of this
Indenture.

     (c)     The  Indenture  Trustee  may not be relieved from liability for its
own  negligent  action,  its  own  negligent  failure  to act or its own willful
misconduct,  except  that:

     (i)     this  paragraph  does not limit the effect of paragraph (b) of this
Section  6.01;

     (ii)    the Indenture Trustee shall not be liable for any error of judgment
made  in  good  faith  by  a  Responsible  Officer  unless it is proved that the
Indenture  Trustee  was  negligent  in  ascertaining  the  pertinent  facts; and

     (iii)   the  Indenture  Trustee  shall  not  be  liable with respect to any
action  it  takes  or omits to take in good faith in accordance with a direction
received by  it (A) pursuant to Section 5.11 or (B) from the Note Insurer, which
it  is  entitled  to  give  under  any  of  the  Basic  Documents.

     (d)     Every  provision  of  this Indenture that in any way relates to the
Indenture Trustee is subject to paragraphs (a), (b), (c) and (g) of this Section
6.01.

     (e)     The Indenture Trustee shall not be liable for interest on any money
received  by  it  except  as the Indenture Trustee may agree in writing with the
Issuer  or  pursuant  to  the  Sale  and  Servicing  Agreement.

     (f)     Money held in trust by the Indenture Trustee need not be segregated
from  other  funds  except  to  the  extent required by law or the terms of this
Indenture  or  the  Sale  and  Servicing  Agreement.

     (g)     No  provision of this Indenture shall require the Indenture Trustee
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 it shall have reasonable grounds to believe that repayment
of  such  funds  or  adequate  indemnity satisfactory to it against such risk or
liability  is  not  reasonably  assured  to  it.

     (h)     In  the event that the Indenture Trustee is the Paying Agent or the
Note  Registrar,  the  rights  and protections afforded to the Indenture Trustee
pursuant  to  this  Indenture shall also be afforded to the Indenture Trustee in
its  capacity  as  Paying  Agent  or  Note  Registrar.

     (i)     Every  provision  of  this  Indenture  relating  to  the conduct or
affecting  the  liability  of  or  affording protection to the Indenture Trustee
shall  be  subject  to  the  provisions  of  this  Section.

Section 6.02.  Rights of Indenture Trustee.  (a)  The Indenture Trustee may rely
               ---------------------------
on  any  document  believed  by  it  to  be  genuine  and to have been signed or
presented  by the proper person.  The Indenture Trustee need not investigate any
fact  or  matter  stated  in  the  document.

     (b)     Before  the  Indenture Trustee acts or refrains from acting, it may
require  an  Officer's  Certificate  or  an  opinion  of counsel.  The Indenture
Trustee  shall  not  be  liable for any action it takes or omits to take in good
faith  in  reliance  on  an  Officer's  Certificate  or  opinion  of  counsel.

     (c)     The  Indenture  Trustee  may  execute  any  of the trusts or powers
hereunder  or  perform  any  duties  hereunder  either directly or by or through
agents or attorneys  or  a custodian or nominee, and the Indenture Trustee shall
not be responsible  for  any misconduct or negligence on the part of, or for the
supervision  of,  any  such agent, attorney, custodian or nominee appointed with
due  care  by  it  hereunder.

     (d)     The  Indenture  Trustee shall not be liable for any action it takes
or omits  to take in good faith which it believes to be authorized or within its
rights  or  powers; provided, however, that the Indenture Trustee's conduct does
not  constitute  willful  misconduct,  negligence  or  bad  faith.

     (e)     The  Indenture  Trustee may consult with counsel, and the advice or
opinion  of counsel with respect to legal matters relating to this Indenture and
the Notes shall be full and complete authorization and protection from liability
in  respect  to  any  action  taken, omitted or suffered by it hereunder in good
faith  and  in  accordance  with  the  advice  or  opinion  of  such  counsel.

Section 6.03.  Individual Rights of Indenture Trustee.  The Indenture Trustee in
               --------------------------------------
its  individual  or  any other capacity may become the owner or pledgee of Notes
and may otherwise deal with the Issuer or its Affiliates with the same rights it
would  have if it were not Indenture Trustee.  Any Paying Agent, Note Registrar,
co-registrar  or co-paying agent may do the same with like rights.  However, the
Indenture  Trustee  must  comply  with  Sections  6.11  and  6.12.

Section  6.04.  Indenture Trustee's Disclaimer.  The Indenture Trustee shall not
                ------------------------------
be responsible for and makes no representation as to the validity or adequacy of
this Indenture or the Notes, it shall not be accountable for the Issuer's use of
the  proceeds  from the Notes, and it shall not be responsible for any statement
of  the Issuer in the Indenture or in any document issued in connection with the
sale of the Notes or in the Notes other than the Indenture Trustee's certificate
of  authentication.

Section 6.05.  Notice of Event of Default.  If an Event of Default occurs and is
               --------------------------
continuing and if it is known to a Responsible Officer of the Indenture Trustee,
the  Indenture  Trustee  shall  give  notice  thereof  to the Note Insurer.  The
Indenture  Trustee shall mail to each Noteholder and the Owner Trustee notice of
the  Event  of Default within 90 days after it occurs.  Except in the case of an
Event  of  Default  in  payment  of  principal  of  or interest on any Note, the
Indenture  Trustee  may withhold the notice if and so long as a committee of its
Responsible  Officers in good faith determines that withholding the notice is in
the  interests  of  Noteholders.

Section  6.06.  Reports  by  Indenture  Trustee  to  Holders.  (a) The Indenture
                --------------------------------------------
Trustee  shall  deliver  to  each  Noteholder  (and  to  each  Person  who was a
Noteholder at any time during the applicable calendar year) such information, as
may  be  required  to enable such holder to prepare its Federal and state income
tax  returns.  In  addition,  upon  the  Issuer's written request, the Indenture
Trustee  shall  promptly  furnish information reasonably requested by the Issuer
that  is  reasonably  available to the Indenture Trustee to enable the Issuer to
perform  its  federal  and  state  income  tax  reporting  obligations.

     (b)     In  addition,  (1)  the  Indenture  Trustee  will  provide  to  any
Noteholder  and  any  prospective  purchaser  thereof  designated  by  such  a
Noteholder,  upon  the  request of such Noteholder or prospective purchaser, the
information  required to be provided to such Noteholder or prospective purchaser
by Rule 144A(d)(4) under the Securities Act; and (2) the Indenture Trustee shall
update  or shall cause to be updated such information from time to time in order
to  prevent  such  information  from becoming false and misleading and will take
such  other  actions  as  are necessary to ensure that the safe harbor exemption
from  the registration requirements of the Securities Act under Rule 144A is and
will  be  available  for  resales of the Notes conducted in accordance with Rule
144A.

Section  6.07.  Compensation  and  Indemnity.  The  Issuer  shall  pay  to  the
                ----------------------------
Indenture Trustee on each Payment Date reasonable compensation for its services.
The  Indenture  Trustee's  compensation  shall  not  be  limited  by  any law on
compensation  of a trustee of an express trust.  The Issuer shall or shall cause
the Servicer to reimburse the Indenture Trustee for all reasonable out-of-pocket
expenses  incurred  or made by it, including costs of collection, in addition to
the  compensation  for its services.  Such expenses shall include the reasonable
compensation and expenses, disbursements and advances of the Indenture Trustee's
agents,  counsel,  accountants and experts.  The Issuer shall or shall cause the
Servicer  to indemnify the Indenture Trustee against any and all loss, liability
or  expense  (including  attorneys'  fees) incurred by it in connection with the
administration  of  this trust and the performance of its duties hereunder.  The
Indenture Trustee shall notify the Issuer and the Servicer promptly of any claim
for  which it may seek indemnity.  Failure by the Indenture Trustee to so notify
the  Issuer and the Servicer shall not relieve the Issuer or the Servicer of its
obligations  hereunder  or  under  the Sale and Servicing Agreement.  The Issuer
shall  or  shall  cause the Servicer to defend any such claim, and the Indenture
Trustee  may  have  separate  counsel  and  the  Issuer shall or shall cause the
Servicer  to  pay the fees and expenses of such counsel.  Neither the Issuer nor
the Servicer need reimburse any expense or indemnify against any loss, liability
or expense incurred by the Indenture Trustee through the Indenture Trustee's own
willful  misconduct,  negligence  or  bad  faith.

The  Issuer's  payment  obligations  to  the  Indenture Trustee pursuant to this
Section  6.07  shall  survive  the discharge of this Indenture or the removal or
resignation  of  the  Indenture  Trustee  hereunder.  When the Indenture Trustee
incurs  expenses after the occurrence of an Event of Default specified in clause
(iv)  of  the  definition  of "Event of Default" with respect to the Issuer, the
expenses are intended to constitute expenses of administration under Title 11 of
the  United  States  Code  or  any other applicable Federal or state bankruptcy,
insolvency  or  similar  law.

Section  6.08.  Replacement  of Indenture Trustee.  No resignation or removal of
                ---------------------------------
the  Indenture Trustee and no appointment of a successor Indenture Trustee shall
become  effective until the acceptance of appointment by the successor Indenture
Trustee  pursuant to this Section 6.08.  The Indenture Trustee may resign at any
time by so notifying the Issuer, the Servicer and the Note Insurer.  The Holders
of  a  majority  of  the  Class  Principal  Balance  of the Notes may remove the
Indenture  Trustee  by  so notifying the Indenture Trustee, the Servicer and the
Note  Insurer and may appoint a successor Indenture Trustee, with the consent of
the  Note  Insurer  and  the  Servicer.  The  Issuer  shall remove the Indenture
Trustee  if:

     (i)     the  Indenture  Trustee  fails  to  comply  with  Section  6.11;

     (ii)    the  Indenture  Trustee  is  adjudged  a  bankrupt  or  insolvent;

     (iii)   a  receiver  or  other public officer takes charge of the Indenture
Trustee  or  its  property;  or

     (iv)    the  Indenture  Trustee  otherwise  becomes  incapable  of  acting.

If  the  Indenture  Trustee  resigns or is removed or if a vacancy exists in the
office  of Indenture Trustee for any reason (the Indenture Trustee in such event
being  referred  to  herein as the retiring Indenture Trustee), the Issuer shall
promptly  appoint  a  successor  Indenture  Trustee with the consent of the Note
Insurer  and  the  Servicer.

A  successor  Indenture  Trustee  shall  deliver  a  written  acceptance  of its
appointment  to the retiring Indenture Trustee and to the Issuer.  Thereupon the
resignation or removal of the retiring Indenture Trustee shall become effective,
and the successor Indenture Trustee shall have all the rights, powers and duties
of  the Indenture Trustee under this Indenture.  The successor Indenture Trustee
shall  mail  a  notice of its succession to Noteholders.  The retiring Indenture
Trustee  shall promptly transfer all property held by it as Indenture Trustee to
the  successor  Indenture  Trustee.

If  a  successor Indenture Trustee does not take office within 60 days after the
retiring  Indenture  Trustee  resigns  or  is  removed,  the  retiring Indenture
Trustee,  the Issuer or the Holders of a majority of the Class Principal Balance
of  the  Notes,  with  the  consent  of  the  Note Insurer and the Servicer, may
petition  any court of competent jurisdiction for the appointment of a successor
Indenture  Trustee.

If the Indenture Trustee fails to comply with Section 6.11, any Noteholder, with
the  consent  of  the  Note  Insurer,  may  petition  any  court  of  competent
jurisdiction  for  the removal of the Indenture Trustee and the appointment of a
successor  Indenture  Trustee.

Notwithstanding  the  replacement  of  the  Indenture  Trustee  pursuant to this
Section,  the  Issuer's  obligations  under  Section 6.07 shall continue for the
benefit  of  the  retiring  Indenture  Trustee.

Upon  appointment  of a successor Indenture Trustee, the Indenture Trustee shall
make  arrangements,  at  its  own  cost  and  expense,  to  deliver all items of
Collateral  in  its  possession to the successor Indenture Trustee together with
all  releases,  bond  powers, assignments, transfer documents or other documents
required  to  evidence  the  transfer  of  the  lien  of this Indenture from the
Indenture  Trustee  to  the  successor  Indenture  Trustee.

Section  6.09.  Successor Indenture Trustee by Merger.  If the Indenture Trustee
                -------------------------------------
consolidates  with,  merges  or converts into, or transfers all or substantially
all  its  corporate  trust business or assets to, another corporation or banking
association,  the  resulting,  surviving  or  transferee corporation without any
further  act  shall  be  the  successor  Indenture  Trustee; provided, that such
corporation  or  banking  association  shall be otherwise qualified and eligible
under  Section  6.11.  The Indenture Trustee shall provide the Issuer,  the Note
Insurer,  the  Servicer and the Rating Agencies prior written notice of any such
transaction.

In  case  at  the  time  such  successor  or successors by merger, conversion or
consolidation  to  the  Indenture Trustee shall succeed to the trusts created by
this Indenture any of the Notes shall have been authenticated but not delivered,
any  such  successor  to  the  Indenture  Trustee  may  adopt the certificate of
authentication  of  any  predecessor  trustee,  and  deliver  such  Notes  so
authenticated;  and  in  case  at that time any of the Notes shall not have been
authenticated,  any  successor  to  the  Indenture Trustee may authenticate such
Notes  either  in  the  name  of any predecessor hereunder or in the name of the
successor  to  the  Indenture  Trustee;  and in all such cases such certificates
shall have the full force which it is anywhere in the Notes or in this Indenture
provided  that  the  certificate  of  the  Indenture  Trustee  shall  have.

Section  6.10.  Appointment  of  Co-Indenture  Trustee  or  Separate  Indenture
                ---------------------------------------------------------------
Trustee.  (a)  Notwithstanding  any  other  provisions of this Indenture, at any
time,  for  the  purpose of meeting any legal requirement of any jurisdiction in
which  any  part  of  the Trust Estate may at the time be located, the Indenture
Trustee  shall  have  the  power  and may execute and deliver all instruments to
appoint  one  or more Persons to act as a co-trustee or co-trustees, or separate
trustee  or  separate  trustees,  of all or any part of the Trust Estate, and to
vest  in  such  Person  or  Persons, in such capacity and for the benefit of the
Noteholders,  such  title to the Trust Estate, or any part thereof, and, subject
to  the  other  provisions  of  this  Section, such powers, duties, obligations,
rights  and trusts as the Indenture Trustee may consider necessary or desirable.
No  co-trustee or separate trustee hereunder shall be required to meet the terms
of  eligibility  as  a  successor  trustee  under  Section 6.11 and no notice to
Noteholders  of  the  appointment of any co-trustee or separate trustee shall be
required  under  Section  6.08  hereof.

     (b)     Every  separate  trustee  and  co-trustee  shall,  to  the  extent
permitted  by  law, be appointed and act subject to the following provisions and
conditions:

(i)     all rights, powers, duties and obligations conferred or imposed upon the
Indenture  Trustee shall be conferred or imposed upon and exercised or performed
by  the  Indenture  Trustee  and such separate trustee or co-trustee jointly (it
being  understood  that such separate trustee or co-trustee is not authorized to
act separately without the Indenture Trustee joining in such act), except to the
extent  that  under  any  law of any jurisdiction in which any particular act or
acts  are  to  be  performed  the  Indenture  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 Estate or
any  portion  thereof in any such jurisdiction) shall be exercised and performed
singly  by  such  separate trustee or co-trustee, but solely at the direction of
the  Indenture  Trustee;

(ii)     no trustee hereunder shall be personally liable by reason of any act or
omission  of  any  other  trustee  hereunder;  and

(iii)     the  Indenture  Trustee  may  at any time accept the resignation of or
remove  any  separate  trustee  or  co-trustee.

     (c)     Any notice, request or other writing given to the Indenture 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 Indenture and
the  conditions  of this Article VI.  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
Indenture  Trustee or separately, as may be provided therein, subject to all the
provisions  of  this  Indenture,  specifically including every provision of this
Indenture  relating  to the conduct of, affecting the liability of, or affording
protection to, the Indenture Trustee.  Every such instrument shall be filed with
the  Indenture  Trustee.

     (d)     Any  separate  trustee or co-trustee may at any time constitute the
Indenture  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  Indenture  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 Indenture Trustee, to the extent permitted by law, without the
appointment  of  a  new  or  successor  trustee.

Section  6.11.  Eligibility; Disqualification.  The Indenture Trustee shall have
                -----------------------------
a  combined capital and surplus of at least $50,000,000 as set forth in its most
recent  published  annual  report of condition and it or its parent shall have a
long-term deposit rating of at least BBB from S&P and Baa2 from Moody's (or such
lower  rating  as  may be acceptable to S&P, Moody's and the Note Insurer).   If
such entity publishes reports of condition at least annually, pursuant to law or
to  the  requirements  of  said supervising or examining authority, then for the
purposes  of  this Section 6.11, the combined capital and surplus of such entity
shall  be  deemed to be its combined capital and surplus as set forth in is most
recent  report  of condition so published.  If at any time the Indenture Trustee
shall  cease  to  be  eligible in accordance with the provisions of this Section
6.11,  it shall resign immediately in the manner and with the effect hereinafter
specified  in  this  Article  VI.

Section  6.12.  [Reserved]  .

Section  6.13.  Representation  and  Warranty.  The Indenture Trustee represents
                -----------------------------
and  warrants  to  the  Issuer,  for the benefit of the Noteholders and the Note
Insurer,  that  this  Indenture  has  been  executed and delivered by one of its
Responsible Officers who is duly authorized to execute and deliver such document
in  such  capacity  on  its  behalf.

Section 6.14.  Directions to Indenture Trustee.  The Indenture Trustee is hereby
               -------------------------------
directed:

(i)     to accept assignment of the Mortgage Loans, the Pooled Certificates, the
Swap  Agreements,  the Reserve Account, the Note Insurance Policy, and the other
portions  of  the Trust Estate being assigned hereunder, and hold the Collateral
in  trust  for  the  Noteholders  and  the  Note  Insurer;

(ii)     to  issue,  execute  and  deliver  the  Notes substantially in the form
prescribed  by  Exhibit  A  in  accordance  with  the  terms  of this Indenture;

(iii)     to  take  all  other  actions  as shall be required to be taken by the
terms  of  this  Indenture;

(iv)     to  (A)  establish  the  Swap  Counterparty  Floor  Account, (B) accept
delivery  and  retain possession of the Interest Rate Floor Agreement in its own
name for the benefit of the Note Insurer, (C) deposit payments received from the
Interest  Rate Floor Agreement into the Swap Counterparty Floor Account, and (D)
make  distributions from the Swap Counterparty Floor Account to the Note Insurer
and/or  the  Certificateholder, all in accordance with the terms of the Sale and
Servicing  Agreement,  and  in each case for the benefit of the Note Insurer and
the  Certificateholders;  and

(v)     to  (A)  establish  the  Swap  Counterparty  Reserve Account, (B) accept
delivery  on  the  Closing  Date and retain possession of the initial deposit of
$800,000  into the Swap Counterparty Reserve Account, and (C) make distributions
from  the  Swap  Counterparty  Reserve  Account  to  the Note Insurer and/or the
Certificateholder,  all  in  accordance with the terms of the Sale and Servicing
Agreement,  and  in  each  case  for  the  benefit  of  the Note Insurer and the
Certificateholders.

                                   ARTICLE VII

                         Noteholders' Lists and Reports

Section  7.01.  Issuer  To  Furnish  Indenture  Trustee  Names  and Addresses of
                ----------------------------------------------------------------
Noteholders.  The  Issuer will furnish or cause to be furnished to the Indenture
- -----------
Trustee (a) not more than five days after each Record Date, a list, in such form
as  the  Indenture Trustee may reasonably require, of the names and addresses of
the  Holders of Notes as of such Record Date, and (b) at such other times as the
Indenture  Trustee  and  the Note Insurer may request in writing, within 30 days
after  receipt  by  the  Issuer  of any such request, a list of similar form and
content  as  of  a  date  not  more  than 10 days prior to the time such list is
furnished;  provided, however, that so long as the Indenture Trustee is the Note
Registrar,  no  such  list  shall  be  required  to  be  furnished.

Section  7.02.  Preservation of Information; Communications to Noteholders.  (a)
                ----------------------------------------------------------
The  Indenture  Trustee  shall  preserve,  in as current a form as is reasonably
practicable,  the  names  and addresses of the Holders of Notes contained in the
most  recent list furnished to the Indenture Trustee as provided in Section 7.01
and  the  names  and  addresses  of  Holders  of Notes received by the Indenture
Trustee  in  its  capacity as Note Registrar.  The Indenture Trustee may destroy
any  list furnished to it as provided in such Section 7.01 upon receipt of a new
list  so  furnished.

(b)     If  three or more Noteholders or one or more Holders of Notes evidencing
not less than 25% of the aggregate Class Principal Balance of the Notes apply in
writing  to  the  Indenture  Trustee,  and  such  application  states  that  the
applicants  desire  to  communicate with other Noteholders with respect to their
rights  under  this  Indenture  or  under  the  Notes  and  such  application is
accompanied  by  a  copy  of  the  communication that such applicants propose to
transmit,  then the Indenture Trustee shall, within five Business Days after the
receipt  of  such  application,  afford  such  applicants  access  during normal
business  hours  to  the  current list of Noteholders.  Upon receipt of any such
application,  the Indenture Trustee will promptly notify the Issuer by providing
a  copy  of  such  application and a copy of the list of Noteholders produced in
response  thereto.  Each  Noteholder,  by receiving and holding a Note, shall be
deemed  to  have agreed not to hold any of the Issuer, the Note Registrar or the
Indenture  Trustee  accountable  by  reason  of  the  disclosure of its name and
address,  regardless  of  the  source  from  which such information was derived.

(c)     The  Indenture  Trustee  shall  furnish to the Noteholders promptly upon
receipt  of  a  written  request  therefor, duplicates or copies of all reports,
notices,  requests,  demands,  certificates,  financial  statements  and  any
other  instruments  furnished to the Indenture Trustee under the Basic Documents
or  as  a  result  of  being  record  holder  of  the  Pooled  Certificates.

     Section  7.03.  Fiscal  Year.  Unless  the Issuer otherwise determines, the
                     ------------
fiscal  year  of  the  Issuer  shall  end  on  December  31  of  each  year.

                                  ARTICLE VIII

                      Accounts, Disbursements and Releases

Section  8.01.  Collection  of  Money.  Except  as  otherwise expressly provided
                ---------------------
herein,  the  Indenture  Trustee  may  demand  payment or delivery of, and shall
receive  and  collect,  directly  and  without intervention or assistance of any
fiscal  agent  or other intermediary, all money and other property payable to or
receivable  by  the Indenture Trustee pursuant to this Indenture.  The Indenture
Trustee shall apply all such money received by it as provided in this Indenture.
Except  as otherwise expressly provided in this Indenture, if any default occurs
in  the  making  of any payment or performance under any agreement or instrument
that  is part of the Trust Estate, the Indenture Trustee may take such action as
may  be  appropriate  to  enforce  such  payment  or  performance, including the
institution  and  prosecution of appropriate Proceedings.  Any such action shall
be  without  prejudice  to  any  right  to  claim an Event of Default under this
Indenture  and  any  right  to  proceed  thereafter  as  provided  in Article V.

Section 8.02.  Trust Accounts.  (a)  On or prior to the Closing Date, the Issuer
               --------------
shall  cause the Indenture Trustee to establish and maintain, in the name of the
Indenture Trustee, for the benefit of the Noteholders and the Certificateholders
and  the  Note  Insurer, the Accounts as provided in Section 5.1 of the Sale and
Servicing  Agreement.

(b)     All moneys deposited from time to time in the Trustee Collection Account
pursuant  to  the Sale and Servicing Agreement and all deposits therein pursuant
to this Indenture are for the benefit of the Noteholders, the Certificateholders
and  the  other entities to receive payments therefrom as provided herein and in
the  Sale  and  Servicing  Agreement  and  all investments made with such moneys
including  all income or other gain from such investments are for the benefit of
the  Certificateholders  as  provided  by  the  Sale  and  Servicing  Agreement.

     On  or  before  each  Payment  Date,  the  Indenture Trustee shall make the
transfers  and  payments  set  forth  in  Article  V  of  the Sale and Servicing
Agreement.

          On each Payment Date, Collateral Purchase Date and Note Purchase Date,
the  Indenture  Trustee  shall  distribute all amounts on deposit in the Trustee
Collection  Account  to  the Noteholders to the extent of amounts due and unpaid
for  principal  and  interest in the amounts and in the order of priority as set
forth  in  Section  5.02  of  the  Sale  and Servicing Agreement.  The Indenture
Trustee  shall invest any funds in the Trustee Collection Account as provided in
the  Sale  and  Servicing  Agreement.

Section  8.03.  Opinion  of  Counsel.  Other  than as provided in Article X, the
                --------------------
Indenture Trustee shall receive at least seven days notice when requested by the
Issuer  to take any action pursuant to Section 8.05(a), accompanied by copies of
any instruments to be executed, and the Indenture Trustee shall also require, as
a  condition  to  such  action,  an  opinion  of  counsel, in form and substance
satisfactory  to  the  Indenture  Trustee,  stating the legal effect of any such
action,  outlining  the steps required to complete the same, and concluding that
all  conditions  precedent  to the taking of such action have been complied with
and  such  action  will not materially and adversely impair the security for the
Notes  or  the rights of the Noteholders or the Note Insurer in contravention of
the  provisions  of  this  Indenture;  provided,  however,  that such opinion of
counsel  shall not be required to express an opinion as to the fair value of the
Trust  Estate.  Counsel rendering any such opinion may rely, without independent
investigation,  on  the  accuracy  and  validity  of  any  certificate  or other
instrument  delivered  to  the  Indenture  Trustee  in  connection with any such
action.

Section 8.04.  Termination Upon Distribution to Noteholders.  This Indenture and
               --------------------------------------------
the  respective obligations and responsibilities of the Issuer and the Indenture
Trustee created hereby shall terminate upon the distribution to the Noteholders,
the Swap Counterparty, the Note Insurer and the Indenture Trustee of all amounts
required  to  be distributed pursuant to Article VIII and the Sale and Servicing
Agreement;  provided,  however,  that in no event shall the trust created hereby
continue beyond the expiration of 21 years from the death of the 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.

Section 8.05.  Release of Trust Estate.  (a)  Subject to the payment of its fees
               -----------------------
and  expenses, the Indenture Trustee may, and when required by the provisions of
this  Indenture  shall, execute instruments to release property from the lien of
this  Indenture,  or  convey  the Indenture Trustee's interest in the same, in a
manner  and under circumstances that are not inconsistent with the provisions of
this  Indenture.  No  party relying upon an instrument executed by the Indenture
Trustee  as  provided  in  Article  IV hereunder shall be bound to ascertain the
Indenture  Trustee's  authority, inquire into the satisfaction of any conditions
precedent,  or  see  to  the  application  of  any  moneys.

(b)     The  Indenture  Trustee  shall,  at  such time as (i) there are no Notes
Outstanding,  (ii) all sums due the Indenture Trustee pursuant to this Indenture
have  been paid, and (iii) all sums due the Note Insurer have been paid, release
any  remaining  portion of the Trust Estate that secured the Notes from the lien
of  this  Indenture.  The Indenture Trustee shall release property from the lien
of  this Indenture pursuant to this Section 8.05 only upon receipt of an request
from  the  Issuer  accompanied  by  an  Officers'  Certificate and an opinion of
counsel.

Section  8.06.  Surrender  of  Notes  Upon  Final Payment.  By acceptance of any
                -----------------------------------------
Note,  the Holder thereof agrees to surrender such Note to the Indenture Trustee
promptly,  prior  to  such  Noteholder's  receipt  of the final payment thereon.

                                   ARTICLE IX

                             Supplemental Indentures

Section  9.01.  Supplemental  Indentures  Without  Consent  of Noteholders.  (a)
                ----------------------------------------------------------
Without the consent of the Holders of any Notes but with the consent of the Note
Insurer and prior notice to the Rating Agencies and the Note Insurer, the Issuer
and the Indenture Trustee, when authorized by an Issuer Request, at any time and
from  time  to time, may enter into one or more indentures supplemental, in form
satisfactory  to  the  Indenture  Trustee,  for  any  of the following purposes:

     (i)     to  correct  or amplify the description of any property at any time
subject  to  the lien of this Indenture, or better to assure, convey and confirm
unto  the  Indenture Trustee any property subject or required to be subjected to
the  lien  of  this  Indenture,  or  to  subject  to  the lien of this Indenture
additional  property;

     (ii)     to  evidence  the  succession,  in  compliance with the applicable
provisions  hereof,  of  another person to the Issuer, and the assumption by any
such successor of the covenants of the Issuer herein and in the Notes contained;

     (iii)     to  add  to  the  covenants of the Issuer, for the benefit of the
Holders  of  the Notes, or to surrender any right or power herein conferred upon
the  Issuer;

     (iv)     to convey, transfer, assign, mortgage or pledge any property to or
with  the  Indenture  Trustee;

     (v)     to  cure  any  ambiguity,  to  correct  or supplement any provision
herein  or in any supplemental indenture that may be inconsistent with any other
provision  herein  or  in  any  supplemental  indenture  or  to  make  any other
provisions  with respect to matters or questions arising under this Indenture or
in any supplemental  indenture;  provided, that such action shall not materially
adversely  affect  the  interests  of the Holders of the Notes; provided further
that  such  supplement  shall  be  deemed not to materially adversely affect the
interests  of  the Holders of the Notes if the Person requesting such supplement
delivers to the Indenture Trustee a letter from each Rating Agency to the effect
that  such supplement will not cause such Rating Agency to lower or withdraw its
current  rating  on  the  Notes  without regard to the Note Insurance Policy; or

     (vi)     to  evidence  and  provide  for  the acceptance of the appointment
hereunder  by  a  successor  trustee  with respect to the Notes and to add to or
change any of the  provisions  of  this  Indenture  as  shall  be  necessary to
facilitate  the administration of the trusts hereunder by more than one trustee,
pursuant  to  the  requirements  of  Article  VI;

provided,  however,  that  no  such  indenture supplements shall be entered into
unless  the  Indenture Trustee shall have received an opinion of counsel stating
that  entering into such indenture supplement will not have any material adverse
tax  consequences  to  the Noteholders; and provided, further, that no indenture
supplement shall amend or modify the rights of the Swap Counterparty without the
consent  of  the  Swap  Counterparty.

The  Indenture Trustee is hereby authorized to join in the execution of any such
supplemental  indenture  and  to  make  any  further  appropriate agreements and
stipulations  that  may  be  therein  contained.

(b)     The  Issuer  and  the  Indenture  Trustee,  when authorized by an Issuer
Request,  may,  also  without the consent of any of the Holders of the Notes but
with  the consent of the Note Insurer and the Swap Counterparty and prior notice
to  the  Rating  Agencies  and  the  Note  Insurer,  enter  into an indenture or
indentures  supplemental  hereto for the purpose of adding any provisions to, or
changing  in  any manner or eliminating any of the provisions of, this Indenture
or  of modifying in any manner the rights of the Holders of the Notes under this
Indenture;  provided,  however,  that  such action shall not, as evidenced by an
opinion  of  counsel, (i) adversely affect in any material respect the interests
of  any Noteholder; provided further that such supplement shall be deemed not to
adversely  affect  the  interests  in any material respect of the Holders of the
Notes if the Person requesting such supplement delivers to the Indenture Trustee
a  letter  from  each  Rating Agency to the effect that such supplement will not
cause  such  Rating  Agency to lower or withdraw its current rating on the Notes
without  regard  to  the  Note  Insurance Policy; or (ii) cause the Issuer to be
subject  to  an  entity  level  tax  or be classified as a taxable mortgage pool
within  the  meaning  of  Section  7701(i)  of  the  Code.

Section  9.02.  Supplemental Indentures With Consent of Noteholders.  The Issuer
                ---------------------------------------------------
and  the Indenture Trustee, when authorized by an Issuer Request, also may, with
prior  notice  to  the Rating Agencies and, with the written consent of the Note
Insurer  and  the  Swap  Counterparty and with the consent of the Holders of not
less  than a majority of the Class Principal Balance of the Notes by Act of such
Holders  delivered  to  the  Issuer  and  the  Indenture  Trustee, enter into an
indenture  or  indentures  supplemental  hereto  for  the  purpose of adding any
provisions  to,  or  changing in any manner or eliminating any of the provisions
of,  this  Indenture  or of modifying in any manner the rights of the Holders of
the  Notes  under  this  Indenture; provided, however, that no such supplemental
indenture  shall,  without  the  consent  of  the  Holder  of each Note affected
thereby:

     (i)     change  the  date  of payment of any installment of principal of or
interest  on  any  Note,  or reduce the principal amount thereof or the interest
rate  thereon,  change  the  provisions  of  this  Indenture  relating  to  the
application  of  collections on, or the proceeds of the sale of the Trust Estate
to  payment  of  principal  of  or interest on the Notes, or change any place of
payment  where,  or  the  coin  or  currency  in which, any Note or the interest
thereon is payable, or impair the right to institute suit for the enforcement of
the  provisions  of  this Indenture requiring the application of funds available
therefor, as provided in Article V, to the payment of any such amount due on the
Notes  on or after the respective due dates thereof (or, in the case of purchase
or  redemption,  on  or  after  the  Purchase  Date)  or  Redemption  Date;

     (ii)    reduce  the percentage of the Class Principal Balance of the Notes,
the  consent  of  the  Holders  of  which  is required for any such supplemental
indenture, or  the consent of the Holders of which is required for any waiver of
compliance  with  certain  provisions  of  this  Indenture  or  certain defaults
hereunder  and  their  consequences  provided  for  in  this  Indenture;

     (iii)   modify  or alter the provisions of the proviso to the definition of
the term  "Outstanding"  or  modify  or alter the exception in the definition of
the  term  "Noteholder";

     (iv)    reduce  the  percentage of the Class Principal Balance of the Notes
required  to  direct  the  Indenture  Trustee  to  direct  the Issuer to sell or
liquidate  the  Trust  Estate  pursuant  to  Section  5.04;

     (v)     modify  any  provision  of this Section 9.02 except to increase any
percentage  specified herein or to provide that certain additional provisions of
this  Indenture  or the Basic Documents cannot be modified or waived without the
consent  of  the  Holder  of  each  Note  affected  thereby;

     (vi)    modify any of the provisions of this Indenture in such manner as to
affect the calculation of the amount of any payment of interest or principal due
on  any  Note following the exercise of the Note Purchase Option or a Collateral
Purchase  Option  on  any  Payment  Date;  or

    (vii)   permit the creation of any lien ranking prior to or on a parity with
the  lien  of  this  Indenture  with respect to any part of the Trust Estate or,
except  as  otherwise  expressly permitted or contemplated herein, terminate the
lien of this Indenture on any property at any time subject hereto or deprive the
Holder  of  any Note of the security provided by the lien of this Indenture; and
provided,  further,  that  such  action shall not, as evidenced by an opinion of
counsel,  cause the Issuer to be subject to an entity level tax or be classified
as  a  taxable  mortgage pool within the meaning of Section 7701(i) of the Code.

The  Indenture  Trustee may in its discretion determine whether or not any Notes
would be affected by any supplemental indenture and any such determination shall
be  conclusive  upon the Holders of all Notes, whether theretofore or thereafter
authenticated  and  delivered  hereunder.  The  Indenture  Trustee  shall not be
liable  for  any  such  determination  made  in  good  faith.

It  shall not be necessary for any Act of Noteholders under this Section 9.02 to
approve the particular form of any proposed supplemental indenture, but it shall
be  sufficient  if  such  Act  shall  approve  the  substance  thereof.

Promptly  after  the  execution  by  the Issuer and the Indenture Trustee of any
supplemental  indenture  pursuant  to  this  Section 9.02, the Indenture Trustee
shall  mail  to the Holders of the Notes to which such amendment or supplemental
indenture relates a notice setting forth in general terms the substance, of such
supplemental  indenture.  Any  failure  of  the  Indenture  Trustee to mail such
notice,  or  any defect therein, shall not, however, in any way impair or affect
the  validity  of  any  such  supplemental  indenture.

Section  9.03.  Execution  of  Supplemental  Indentures.  In  executing,  or
                ---------------------------------------
permitting  the  additional  trusts  created  by,  any  supplemental  indenture
permitted  by  this Article IX or the modification thereby of the trusts created
by  this  Indenture,  the  Indenture  Trustee  shall be entitled to receive, and
subject  to Sections 6.01 and 6.02, shall be fully protected in relying upon, an
opinion  of counsel stating that the execution of such supplemental indenture is
authorized or permitted by this Indenture.  The Indenture Trustee may, but shall
not be obligated to, enter into any such supplemental indenture that affects the
Indenture  Trustee's  own  rights,  duties, liabilities or immunities under this
Indenture  or  otherwise.  The  Indenture  Trustee  shall provide copies of each
supplemental  indenture  to  the  Rating  Agencies.

Section  9.04.  Effect  of  Supplemental  Indenture.  Upon  the execution of any
                -----------------------------------
supplemental  indenture  pursuant to the provisions hereof, this Indenture shall
be  and  shall be deemed to be modified and amended in accordance therewith with
respect to the Notes affected thereby, and the respective rights, limitations of
rights,  obligations, duties, liabilities and immunities under this Indenture of
the  Indenture Trustee, the Issuer and the Holders of the Notes shall thereafter
be  determined, exercised and enforced hereunder subject in all respects to such
modifications  and  amendments,  and  all  the  terms and conditions of any such
supplemental  indenture  shall  be  and  be  deemed  to be part of the terms and
conditions  of  this  Indenture  for  any  and  all  purposes.

Section  9.05.  [Reserved].
                ----------

Section  9.06.  Reference  in  Notes  to  Supplemental  Indentures.  Notes
                --------------------------------------------------
authenticated  and  delivered  after the execution of any supplemental indenture
pursuant to this Article IX may, and if required by the Indenture Trustee shall,
bear  a  notation  in  form  approved  by the Indenture Trustee as to any matter
provided  for  in  such  supplemental indenture.  If the Issuer or the Indenture
Trustee  shall so determine, new Notes so modified as to conform, in the opinion
of  the Indenture Trustee and the Issuer, to any such supplemental indenture may
be  prepared  and  executed by the Issuer and authenticated and delivered by the
Indenture  Trustee  in  exchange  for  Outstanding  Notes.

Section  9.07.  Book Entry Notes.  In addition to the supplements and amendments
                ----------------
contemplated  under  this  Article  IX,  at  such  time  as  the total number of
beneficial  owners  of  the  Notes may exceed 100 for purposes of the Investment
Company  Act of 1940, as demonstrated in an opinion of counsel acceptable to the
Indenture  Trustee  and  the  Note Insurer, the Holders of 100% of the Notes may
request  with  the  consent  of  the  Note  Insurer  (such  consent  not  to  be
unreasonably  withheld),  and the Issuer and Indenture Trustee shall prepare, an
amendment  to  this  Indenture  to  provide for the conversion of the Notes from
physical  to  book  entry  form,  permit  the  entering  into  of  a contractual
depository  arrangement  with  The  Depository Trust Company or similar clearing
agency, and remove the requirements for the provision by proposed transferees of
representation  letters, without any requirements for the provision of new legal
opinions  or  officer's  Certificates by any party otherwise required hereunder.
All  costs  and  expenses  (including  attorneys'  fees)  associated  with  such
conversion  to  book-entry  form  shall  be  borne  by  the  Noteholders.

                                    ARTICLE X

                      Note and Collateral Purchase Options

     Section  10.01.  Note  and  Collateral  Purchase Options.  (a)  All but not
                      ---------------------------------------
less  than  all  of  the Notes are subject to purchase on the Note Purchase Date
from the then Noteholders by the Certificateholder pursuant to the Note Purchase
Option  granted  to  the  Certificateholder  under  Section 3.11(a) of the Trust
Agreement.  The purchase price for the Notes shall be equal to the Note Purchase
Price.  In  order  to  exercise  the Note Purchase Option, the Certificateholder
must,  no  later  than  the eighth Business Day prior to the Note Purchase Date,
deliver  to  the Issuer, the Indenture Trustee (with copies to Bear Stearns, the
Rating  Agencies, the Note Insurer and the Servicer) written notice, in the form
of  Exhibit  G  hereto,  of  its  intent to purchase all of the Notes and of the
Payment  Date  on  which  it  intends  to  do so, which will constitute the Note
Purchase  Date.  The  Indenture  Trustee shall furnish notice of the exercise of
the Note Purchase Option to the Noteholders in compliance with Section 10.02. On
such  Note Purchase Date, the Certificateholder shall deposit with the Indenture
Trustee  cash  in  an amount sufficient, together with amounts on deposit (i) in
the  Reserve Account otherwise to be paid to the Noteholders with respect to the
LIBOR  Interest  Carryover  Amount  on  such  Note Purchase Date and (ii) in the
Trustee Collection Account and available for payment on the Notes to provide for
payment  of  the  Note  Purchase  Price.  Such  amount shall be deposited by the
Indenture Trustee into a separate sub-account of the Trustee Collection Account.
Such amounts shall be paid by the Indenture Trustee to Holders of Notes (and, if
funds  are  due,  to  the  Note  Insurer)  as  provided  in  Section  10.03.

     (b)  The  Notes are subject to redemption in whole, but not in part, on the
Payment Date following the exercise of the Certificateholder Collateral Purchase
Option,  granted  to  the  Certificateholder under Section 3.11(a)  of the Trust
Agreement,  or  following  the  exercise of the Bear Stearns Collateral Purchase
Option,  granted  to  Bear, Stearns under Section 3.11(b) of the Trust Agreement
and  receipt  by  the  Indenture  Trustee  of  the  Certificateholder Collateral
Purchase Price or the Bear Stearns Collateral Purchase Price, as applicable.  In
order  to  exercise the Certificateholder Collateral Purchase Option or the Bear
Stearns  Collateral  Purchase  Option, the Certificateholder or Bear Stearns (or
Bear  Stearns'  assignee), respectively, must, no later than the eighth Business
Day  prior to the Collateral Purchase Date, deliver to the Issuer, the Indenture
Trustee  (with  copies to the Certificateholder  (in the case of the exercise of
the  Bear Stearns Collateral Option), the Rating Agencies, the Note Insurer, the
Swap  Counterparty  and  the  Servicer) written notice, in the form of Exhibit H
hereto,  of its intent to purchase all of the Collateral and of the Payment Date
on  which it intends to do so which will constitute the Collateral Purchase Date
and  the  Redemption  Date  for  the Notes.  The Indenture Trustee shall furnish
notice  of  the  exercise of the Certificateholder Collateral Purchase Option or
the  Bear  Stearns  Collateral  Purchase Option to the Noteholders in compliance
with  Section 10.02.  On such Collateral Purchase Date, the Certificateholder or
Bear  Stearns  (or  Bear  Stearns'  assignee)  shall  deposit with the Indenture
Trustee  cash  in  an amount sufficient, together with amounts on deposit (i) in
the Reserve Account and (ii) in the Trustee Collection Account and available for
payment  on  the Notes, to provide for payment of the Collateral Purchase Price,
plus  any  amounts  due  to  the  Swap Counterparty pursuant to Section 10.04(b)
below.  Such  amount shall be deposited by the Indenture Trustee into a separate
sub-account  of  the  Trustee Collection Account.  Such amounts shall be paid by
the  Indenture  Trustee  to Holders of Notes (and, if funds are due, to the Note
Insurer  and/or  the  Swap  Counterparty,  as applicable) as provided in Section
10.03.

     (c)  If  the  Bear  Stearns  Collateral  Purchase Option is exercised, upon
receipt  of  the  notice  specified  in  with  Section  10.01(b)  above,  the
Certificateholder  shall  have  the  option  to  exercise  the Certificateholder
Collateral  Purchase  Option, in the manner specified in Section 10.01(b) above,
at  any  time  up  to  and including the fifth Business Day prior to the related
Collateral  Purchase  Date.  If both the Bear Stearns Collateral Purchase Option
and  the  Certificateholder  Collateral  Purchase  Option  are  exercised,  the
Indenture  Trustee  shall  accept  the instructions of the Certificateholder and
shall  deliver the Mortgage Loans, the Pooled Certificates and (with the consent
of  the  Swap Counterparty) the Swap Agreements, to the Certificateholder on the
related  Collateral  Purchase  Date,  in  exchange  for  the  Certificateholder
Collateral  Purchase  Price,  plus  any  amounts  due  to  the Swap Counterparty
pursuant  to  Section 10.04(b) below; provided, however, that if both Collateral
                                      --------  -------
Purchase  Options  are  exercised and the Certificateholder fails to deliver the
Certificateholder Collateral Purchase Price on the Collateral Purchase Date, the
Certificateholder Collateral Purchase Option shall be terminated; in such event,
the  Indenture  Trustee  shall  notify  Bear Stearns (or its assignee), and Bear
Stearns  (or  its  assignee)  shall have the option to exercise the Bear Stearns
Collateral  Purchase  Option  on the second succeeding Business Day, which shall
become the new Collateral Purchase Date.  In the event that Bear Stearns (or its
assignee) chooses not to re-exercise the Bear Stearns Collateral Purchase Option
or  fails  to  deliver  the  Bear  Stearns Collateral Purchase Price on such new
Collateral Purchase Date, the Bear Stearns Collateral Purchase Option shall also
be  terminated.

     (d)  Notwithstanding the forgoing, if the Certificateholder or Bear Stearns
(or  its  assignee)  exercises  its  Collateral Purchase Option or Note Purchase
Option, as the case may be, and fails to deliver the related Collateral Purchase
Price  or Note Purchase Price, as applicable, on the related Collateral Purchase
Date  or  Note  Purchase Date, as applicable, such exercised Collateral Purchase
Option  or  Note  Purchase  Option  shall become null, void and terminated.  The
failure  of the Certificateholder or Bear Stearns (or its assignee), as the case
may be, to deliver the related Collateral Purchase Price or Note Purchase Price,
as  applicable,  on the related Collateral Purchase Date or Note Purchase Price,
as  applicable,  shall  not  affect  the rights of the Certificateholder or Bear
Stearns  (or  its  assignee),  as the case may be, in any unexercised Collateral
Purchase  Option  or  Note  Purchase  Option,  as  the  case  may  be.

     (e)  In  all cases of an exercise of a Collateral Purchase Option or a Note
Purchase  Option,  the  party exercising such Collateral Purchase Option or Note
Purchase  Option,  as  applicable, shall be solely responsible for the costs and
expenses  of  the  Issuer,  the Owner Trustee, the Indenture Trustee, and in the
case of any exercise of a Collateral Purchase Option, the Note Insurer, the Swap
Counterparty  and  the  Servicer.

     Section  10.02.  Form  of  Option  Notice.  Notice  of exercise of the Note
                      ------------------------
Purchase  Option,  Certificateholder  Collateral  Purchase  Option  or  the Bear
Stearns  Collateral  Purchase  Option,  as  the case may be, under Section 10.01
shall  be  given  by  the Indenture Trustee by facsimile or by first-class mail,
postage prepaid, transmitted or mailed not less than five Business Days prior to
the  Note Purchase Date or the Redemption Date, as applicable, to each Holder of
Notes,  as  of  the close of business on the Record Date preceding such Purchase
Date  or  Redemption  Date, as applicable, at such Holder's address appearing in
the  Note  Register.

All  such  notices  shall  state:

     (i)     the  Note  Purchase  Date  or  Redemption  Date  upon  which  the
Noteholders  will  receive  payment  in  full  on  their  Notes;

     (ii)    the  amount the Noteholders will be paid separately stating amounts
in  respect  of  principal,  interest  and  LIBOR  Interest  Carryover  Amounts;

     (iii)   that  the  Record  Date  otherwise applicable to such Note Purchase
Date or  Redemption  Date is not applicable and that payments shall be made only
upon presentation and surrender of such Notes and the place where such Notes are
to be surrendered for payment of the Note Purchase Price or the Redemption Price
(which  shall be the office or agency of the Issuer to be maintained as provided
in  Section  3.02);  and

     (iv)    that  interest  on  the  Notes  shall  cease  to accrue (i) for the
benefit  of  the  then  Noteholders  on such Note Purchase Date and (ii) on such
Redemption  Date  and  no  interest shall accrue on the Note Purchase Price, the
Certificateholder  Collateral  Purchase  Price  or  the  Bear Stearns Collateral
Purchase Price, as applicable.

     The  foregoing  notice  shall be given by the Indenture Trustee in the name
and  at  the  expense  of  the  party  exercising  the  Note  Purchase Option or
Collateral  Purchase  Option.  Failure  to  give  notice  of  such  purchase  or
redemption, or any defect therein, to any Holder of any Note shall not impair or
affect  the  validity  of  the  purchase  or  redemption  of  any  other  Note.

     Section  10.03.  Notes Payable on Purchase Date.  The Notes to be purchased
                      ------------------------------
or  redeemed  shall,  following notice as required by Section 10.02, on the Note
Purchase  Date  or  Redemption  Date become due and payable at the Note Purchase
Price  or  the Redemption Price, as applicable, and (unless the party exercising
such  Note  Purchase  Option  or Collateral Purchase Option shall default in the
payment  of  the  Note Purchase Price or the Redemption Price, as applicable) no
interest  shall  accrue  on  the Note Purchase Price or the Redemption Price, as
applicable,  for  any  period  after  the  date  to  which  accrued  interest is
calculated for purposes of calculating the Note Purchase Price or the Redemption
Price,  as  applicable.

Section  10.04.  The Indenture After the Exercise of the Note Purchase Option or
                 ---------------------------------------------------------------
a  Collateral  Purchase  Option  .  (a)  Subsequent to the purchase of the Notes
- -------------------------------
following  exercise  of the Note Purchase Option, the Certificateholder shall be
the  sole  Noteholder.  The  Certificateholder may subsequently transfer some or
all  of  the  Notes  in  accordance  with  the  provisions  hereof.

(b)     Subsequent  to  the  purchase  of the Collateral following exercise of a
Collateral  Purchase Option, this Indenture shall be satisfied and discharged in
accordance  with  Section  4.12 hereof.  The Indenture Trustee shall release the
lien  of  this  Indenture with respect to the purchased Collateral in accordance
with  the  provisions  of  Section  4.06  hereof;  provided,  however,  the Swap
                                                   --------   -------
Agreements shall be terminated in accordance with their terms on such Redemption
Date  unless  the  Swap  Counterparty  shall  have  consented  in writing to the
assignment  of  the Swap Agreements to the Certificateholder or Bear Stearns (or
its  assignee), as applicable, and if the Swap Agreements are so terminated, the
Certificateholder or Bear Stearns (or its assignee), as applicable, shall pay to
the  Swap  Counterparty  any  termination payments owed to the Swap Counterparty
under  the  Swap  Agreements by the Issuer as a result of the termination of the
Swap  Agreements; and provided, further, that if no amounts are due and owing to
                      --------  -------
the  Note  Insurer, all amounts on deposit in Swap Counterparty Reserve Account,
if  any,  and the Interest Rate Floor Agreement shall be transferred or assigned
to  the  Certificateholder  or  its  designee.

(c)     If  subsequent to the purchase of the Collateral following exercise of a
Collateral  Purchase Option, the Indenture Trustee receives any payment from the
Swap  Counterparty,  with respect to a Swap Agreement, or from the Interest Rate
Floor Provider, with respect to the Interest Rate Floor Agreement, the Indenture
Trustee  shall  forward  such  sums  promptly  upon  receipt  to  the party that
purchased  the  Collateral,  in  the case of a Swap Agreement payment, or to the
Certificateholder,  in  the  case  of  an Interest Rate Floor Agreement payment.

                                   ARTICLE XI

                                  Miscellaneous

Section  11.01.  Compliance  Certificates  and  Opinions,  etc.  (a)  Upon  any
                 ----------------------------------------------
application or request by the Issuer to the Indenture Trustee to take any action
under any provision of this Indenture, the Issuer shall furnish to the Indenture
Trustee  and  to  the Note Insurer (i) an Officer's Certificate stating that all
conditions  precedent,  if  any,  provided for in this Indenture relating to the
proposed  action have been complied with, and (ii) an opinion of counsel stating
that  in the opinion of such counsel all such conditions precedent, if any, have
been  complied with, except that, in the case of any such application or request
as  to  which  the  furnishing of such documents is specifically required by any
provision  of  this  Indenture,  no  additional  certificate  or opinion need be
furnished.

Every  certificate  or  opinion  with  respect to compliance with a condition or
covenant  provided  for  in  this  Indenture  shall  include:

     (1)     a  statement that each signatory of such certificate or opinion has
read  or  has  caused  to be read such covenant or condition and the definitions
herein  relating  thereto;

     (2)     a  brief statement as to the nature and scope of the examination or
investigation  upon  which  the  statements  or  opinions  contained  in  such
certificate  or  opinion  are  based;

     (3)     a  statement  that,  in  the  opinion  of each such signatory, such
signatory has  made  such examination or investigation as is necessary to enable
such signatory to express an informed opinion as to whether or not such covenant
or  condition  has  been  complied  with;

     (4)     a  statement  as to whether, in the opinion of each such signatory,
such  condition  or  covenant  has  been  complied  with;  and

     (5)     if  the  signer  of  such  Certificate or opinion is required to be
Independent, the Statement required by the definition of the term "Independent".

(b)     (i)     Prior  to  the  deposit  of  any Collateral or other property or
securities  with  the  Indenture  Trustee  that  is to be made the basis for the
release of any property or securities subject to the lien of this Indenture, the
Issuer  shall,  in  addition  to  any  obligation imposed in Section 11.01(a) or
elsewhere  in  this  Indenture,  furnish  to  the Indenture Trustee an Officer's
Certificate  certifying  or  stating  the  opinion  of  each person signing such
certificate  as to the fair value (within 90 days of such deposit) to the Issuer
of  the  Collateral  or  other  property  or  securities  to  be  so  deposited.

     (ii)     Subject  to  clause (iii), whenever any property or securities are
to be released from the lien of this Indenture, the Issuer shall also furnish to
the Indenture Trustee an Officer's Certificate certifying or stating the opinion
of  each person signing such certificate as to the fair value (within 90 days of
such  release) of the property or securities proposed to be released and stating
that  in  the  opinion  of  such person the proposed release will not impair the
security  under  this  Indenture  in  contravention  of  the  provisions hereof.

     (iii)    Notwithstanding  any  provision of this Indenture, the Issuer may,
without compliance with the requirements of the other provisions of this Section
11.01,  (A)  collect, sell or otherwise dispose of Mortgage Loans and Properties
as  and  to  the extent permitted or required by the Basic Documents or (B) make
cash  payments out of the Accounts as and to the extent permitted or required by
the  Basic  Documents.

Section  11.02.  Form  of Documents Delivered to Indenture Trustee.  In any case
                 -------------------------------------------------
where  several matters are required to be certified by, or covered by an opinion
of, any specified Person, it is not necessary that all such matters be certified
by,  or  covered  by  the  opinion  of, only one such Person, or that they be so
certified  or  covered  by only one document, but one such Person may certify or
give  an opinion with respect to some matters and one or more other such Persons
as  to  other  matters, and any such Person may certify or give an opinion as to
such  matters  in  one  or  several  documents.

Any  certificate or opinion of an Authorized Officer of the Issuer may be based,
insofar  as  it  relates  to legal matters, upon a certificate or opinion of, or
representations  by,  counsel,  unless such officer knows, or in the exercise of
reasonable  care should know, that the certificate or opinion or representations
with  respect  to the matters upon which his certificate or opinion is based are
erroneous.  Any  such certificate of an Authorized Officer or opinion of counsel
may  be  based,  insofar as it relates to factual matters, upon a certificate or
opinion  of,  or representations by, an officer or officers of the Servicer, the
Issuer,  the  Seller or the Depositor, stating that the information with respect
to  such  factual  matters is in the possession of the Servicer, the Issuer, the
Seller  or  the  Depositor,  unless  such  counsel  knows, or in the exercise of
reasonable  care should know, that the certificate or opinion or representations
with  respect  to  such  matters  are  erroneous.

Where  any Person is required to make, give or execute two or more applications,
requests,  consents,  certificates,  statements,  opinions  or other instruments
under  this  Indenture,  they  may,  but  need not, be consolidated and form one
instrument.

Whenever in this Indenture, in connection with any application or certificate or
report  to  the  Indenture Trustee, it is provided that the Issuer shall deliver
any  document as a condition of the granting of such application, or as evidence
of  the  Issuer's compliance with any term hereof, it is intended that the truth
and  accuracy,  at  the  time  of  the  granting  of  such application or at the
effective  date of such certificate or report (as the case may be), of the facts
and  opinions stated in such document shall in such case be conditions precedent
to  the  right  of  the  Issuer  to  have  such  application  granted  or to the
sufficiency of such certificate or report.  The foregoing shall not, however, be
construed  to  affect  the  Indenture Trustee's right to rely upon the truth and
accuracy  of any statement or opinion contained in any such document as provided
in  Article  VI.

Section  11.03.  Acts  of Noteholders.  (a)  Any request, demand, authorization,
                 --------------------
direction, notice, consent, waiver or other action provided by this Indenture to
be given or taken by Noteholders may be embodied in and evidenced by one or more
instruments  of substantially similar tenor signed by such Noteholders in person
or by agents duly appointed in writing; and except as herein otherwise expressly
provided  such action shall become effective when such instrument or instruments
are  delivered  to  the  Indenture  Trustee,  and,  where it is hereby expressly
required,  to  the  Issuer.  Such  instrument  or  instruments  (and  the action
embodied  therein and evidenced thereby) are herein sometimes referred to as the
"Act"  of  the  Noteholders  signing  such  instrument or instruments.  Proof of
execution of any such instrument or of a writing appointing any such agent shall
be  sufficient  for  any purpose of this Indenture and (subject to Section 6.01)
conclusive  in  favor  of  the  Indenture Trustee and the Issuer, if made in the
manner  provided  in  this  Section  11.03.

(b)     The  fact and date of the execution by any person of any such instrument
or  writing  may  be  proved  in  any  manner  that  the Indenture Trustee deems
sufficient.

(c)     The  ownership  of  Notes  shall  be  proved  by  the  Note  Register.

(d)     Any  request,  demand, authorization, direction, notice, consent, waiver
or  other  action by the Holder of any Notes shall bind the Holder of every Note
issued upon the registration thereof or in exchange therefor or in lieu thereof,
in  respect  of  anything  done, omitted or suffered to be done by the Indenture
Trustee  or  the  Issuer  in  reliance  thereon, whether or not notation of such
action  is  made  upon  such  Note.

Section  11.04.  Notices,  etc.,  to Indenture Trustee, Issuer, Note Insurer and
                 ---------------------------------------------------------------
Rating  Agencies.  Any  request,  demand,  authorization,  direction,  notice,
- ----------------
consent,  waiver  or Act of Noteholders or other documents provided or permitted
by  this  Indenture  shall  be  in  writing  and  if  such  request,  demand,
authorization, direction, notice, consent, waiver or act of Noteholders is to be
made  upon,  given  or  furnished  to  or  filed  with:

(i)     the  Indenture  Trustee  by  any  Noteholder  or  by the Issuer shall be
sufficient  for  every  purpose  hereunder if made, given, furnished or filed in
writing  to  or  with  the  Indenture  Trustee at the Corporate Trust Office, or

(ii)     the  Issuer  by  the  Indenture  Trustee  or by any Noteholder shall be
sufficient  for  every  purpose  hereunder if in writing and mailed first-class,
postage  prepaid  to  the Issuer addressed to: TMA Mortgage Funding Trust I, c/o
Wilmington Trust Company, Rodney Square North, Wilmington, Delaware 19890 with a
copy to Thornburg Mortgage Asset Corporation, 119 Marcy Street, Suite 201, Santa
Fe,  New  Mexico 87501, Attention of Larry Goldstone, President, or at any other
address  previously  furnished in writing to the Indenture Trustee by the Issuer
or  the Depositor.  The Issuer shall promptly transmit any notice received by it
from  the  Noteholders  to  the  Indenture  Trustee,  or

(iii)     the  Note  Insurer  by  the  Issuer,  the  Indenture Trustee or by any
Noteholders  shall  be  sufficient for every purpose hereunder to in writing and
mailed,  first-class postage pre-paid, or personally delivered or telecopied to:
Ambac  Assurance  Corporation, One State Street Plaza, 17th Floor, New York, New
York  10004,  Attention:  Structured  Finance  -  Mortgage-Backed  Securities,
Telephone:  (212)  208-3387,  Telecopier:  (212)  363-1459.

Notices required to be given to the Rating Agencies by the Issuer, the Indenture
Trustee or the Owner Trustee shall be in writing, personally delivered or mailed
by  certified  mail, return receipt requested, to (i) in the case of Moody's, at
the following address:  Moody's Investors Service, ABS Monitoring Department, 99
Church  Street,  New  York, New York 10007; and (ii) in the case of S& P, at the
following  address:  Standard & Poor's, a division of The McGraw-Hill Companies,
Inc.,  26  Broadway  (15th  Floor), New York, New York 10004, Attention of Asset
Backed  Surveillance  Department;  or as to each of the foregoing, at such other
address  as  shall  be  designated  by  written  notice  to  the  other parties.

Section  11.05.  Notices  to Noteholders; Waiver.  Where this Indenture provides
                 -------------------------------
for  notice to Noteholders of any event, such notice shall be sufficiently given
(unless  otherwise  herein  expressly  provided)  if  in  writing  and  mailed,
first-class,  postage  prepaid to each Noteholder affected by such event, at his
address  as it appears on the Note Register, not later than the latest date, and
not  earlier  than  the earliest date, prescribed for the giving of such notice.
In any case where notice to Noteholders is given by mail, neither the failure to
mail  such  notice  nor  any  defect  in  any notice so mailed to any particular
Noteholder  shall  affect  the  sufficiency of such notice with respect to other
Noteholders,  and  any notice that is mailed in the manner herein provided shall
conclusively  be  presumed  to  have  been  duly  given.

Where  this  Indenture  provides  for  notice  in any manner, such notice may be
waived  in  writing by any Person entitled to receive such notice, either before
or  after  the  event,  and  such waiver shall be the equivalent of such notice.
Waivers  of  notice by Noteholders shall be filed with the Indenture Trustee but
such  filing  shall  not  be a condition precedent to the validity of any action
taken  in  reliance  upon  such  a  waiver.

In  case,  by  reason of the suspension of regular mail service as a result of a
strike,  work  stoppage  or  similar  activity,  it shall be impractical to mail
notice  of  any  event  to  Noteholders when such notice is required to be given
pursuant  to  any  provision  of  this Indenture, then any manner of giving such
notice as shall be satisfactory to the Indenture Trustee shall be deemed to be a
sufficient  giving  of  such  notice.

Where this Indenture provides for notice to the Rating Agencies, failure to give
such  notice shall not affect any other rights or obligations created hereunder,
and  shall  not  under  any  circumstance  constitute  an  Event  of  Default.

Section  11.06.  Alternate  Payment  and Notice Provisions.  Notwithstanding any
                 -----------------------------------------
provision  of this Indenture or any of the Notes to the contrary, the Issuer may
enter  into  any  agreement  with any Holder of a Note providing for a method of
payment,  or notice by the Indenture Trustee or any Paying Agent to such Holder,
that  is  different  from  the  methods  provided for in this Indenture for such
payments or notices.  The Issuer will furnish to the Indenture Trustee a copy of
each such agreement and the Indenture Trustee will cause payments to be made and
notices  to  be  given  in  accordance  with  such  agreements.

Section  11.07.  Rights  of the Note Insurer and the Swap Counterparty.  (a)  So
                 -----------------------------------------------------
long  as  there  does not exist a failure by the Note Insurer to make a required
payment under either the Note Insurance Policy or the Swap Insurance Policy, the
Note  Insurer  shall  have  the  right to exercise and may exercise, without the
consent  of  the  Noteholders,  each  and every right of the Noteholders granted
pursuant  to  this  Indenture  and  the  Noteholders shall not exercise any such
rights  except  upon  the  prior  written consent of the Note Insurer; provided,
                                                                       --------
however,  that  any  right  conferred  to  the  Note  Insurer hereunder shall be
- -------
suspended  during  any  period  in  which  the Note Insurer is in default in its
payment obligations under either of the Insurance Policies.  At such time as the
Notes  are no longer outstanding, and no amounts owed to the Note Insurer remain
unpaid,  the  Note  Insurer's  rights  hereunder  shall  terminate.

     (b)  The  rights  of  the  Swap  Counterparty  under  this  Indenture shall
terminate  upon  the  termination  of  the last remaining Swap Agreement and the
payment  to  the  Swap  Counterparty  of  all  amounts  due to it under the Swap
Agreements.

Section  11.08.  Effect  of  Headings.  The Article and Section headings and the
                 --------------------
Table  of  Contents  herein  are  for  convenience only and shall not affect the
construction  hereof.

Section  11.09.  Successors  and  Assigns.  All covenants and agreements in this
                 ------------------------
Indenture  and  the  Notes  by the Issuer shall bind its successors and assigns,
whether  so  expressed  or not.  All agreements of the Indenture Trustee in this
Indenture  shall  bind  its  successors,  co-trustees  and  agents.

Section 11.10.  Separability.  In case any provision in this Indenture or in the
                ------------
Notes  shall  be  invalid, illegal or unenforceable, the validity, legality, and
enforceability  of  the remaining provisions shall not in any way be affected or
impaired  thereby.

Section  11.11.  Benefits  of  Indenture.  Each of the Swap Counterparty and the
                 -----------------------
Note  Insurer and their respective successors and assigns shall be a third-party
beneficiary  to  the provisions of this Indenture.  Nothing in this Indenture or
in  the  Notes,  express  or  implied,  shall give to any Person, other than the
parties  hereto  and  their  successors  hereunder, and the Noteholders, and any
other  party  secured hereunder, and any other Person with an ownership interest
in  any  part  of the Trust Estate, any benefit or any legal or equitable right,
remedy  or  claim  under  this  Indenture.

Section 11.12.  Legal Holidays.  In any case where the date on which any payment
                --------------
is due shall not be a Business Day, then (notwithstanding any other provision of
the  Notes  or this Indenture) payment need not be made on such date, but may be
made  on  the  next succeeding Business Day with the same force and effect as if
made  on  the  date on which nominally due, and no interest shall accrue for the
period  from  and  after  any  such  nominal  date.

Section  11.13.  GOVERNING LAW.  THIS INDENTURE SHALL BE CONSTRUED IN ACCORDANCE
                 -------------
WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS,  AND  THE  OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL  BE  DETERMINED  IN  ACCORDANCE  WITH  SUCH  LAWS.

Section  11.14.  Counterparts.  This  Indenture may be executed in any number of
                 ------------
counterparts,  each  of which so executed shall be deemed to be an original, but
all such counterparts shall together constitute but one and the same instrument.

Section  11.15.  Recording  of  Indenture.  If  this  Indenture  is  subject  to
                 ------------------------
recording  in  any appropriate public recording offices, such recording is to be
effected  by  the Issuer and at its expense accompanied by an opinion of counsel
(which  may  be counsel to the Indenture Trustee or any other counsel reasonably
acceptable  to  the  Indenture  Trustee)  to  the  effect that such recording is
necessary  either  for  the  protection  of  the Noteholders or any other Person
secured  hereunder  or for the enforcement of any right or remedy granted to the
Indenture  Trustee  under  this  Indenture.

Section  11.16.  Issuer  Obligation.  No  recourse  may  be  taken,  directly or
                 ------------------
indirectly,  with respect to the obligations of the Issuer, the Owner Trustee or
the Indenture Trustee on the Notes or under this Indenture or any certificate or
other  writing  delivered  in  connection herewith or therewith, against (i) the
Indenture  Trustee  or  the  Owner  Trustee in its individual capacity, (ii) any
owner  of  a  beneficial  interest  in  the  Issuer or (iii) any partner, owner,
beneficiary,  agent,  officer,  director,  employee  or  agent  of the Indenture
Trustee  or  the  Owner  Trustee  in  its  individual  capacity, any holder of a
beneficial interest in the Issuer, the Owner Trustee or the Indenture Trustee or
of  any successor or assign of the Indenture Trustee or the Owner Trustee in its
individual  capacity,  except  as  any such Person may have expressly agreed (it
being  understood  that the Indenture Trustee and the Owner Trustee have no such
obligations  in  their  individual  capacity)  and except that any such partner,
owner or beneficiary shall be fully liable, to the extent provided by applicable
law,  for  any  unpaid  consideration  for stock, unpaid capital contribution or
failure  to  pay any installment or call owing to such entity.  For all purposes
of this Indenture, in the performance of any duties or obligations of the Issuer
hereunder,  the  Owner Trustee shall be subject to, and entitled to the benefits
of,  the  terms  and  provisions  of  Articles  VI,  VII  and  VIII of the Trust
Agreement.

Section  11.17.  No  Petition.  The  Indenture  Trustee,  by  entering into this
                 ------------
Indenture,  and  each Noteholder, by accepting a Note, hereby covenant and agree
that  they  shall  not, prior to the date that is one year and one day after the
termination  of this Indenture institute against the Depositor or the Issuer, or
join  in any institution against the Depositor or the Issuer of, any bankruptcy,
reorganization,  arrangement,  receivership,  insolvency  or  liquidation
proceedings,  or  other  proceedings  under  any  United States Federal or state
bankruptcy  or  similar  law  in connection with any obligations relating to the
Notes,  this  Indenture  or  any  of  the  other  Basic  Documents.

Section  11.18.  Inspection.  The  Issuer  agrees that, on reasonable prior
                 ----------
notice,  it  will permit any representative of the Indenture Trustee, during the
Issuer's  normal  business  hours, to examine all the books of account, records,
reports  and  other papers of the Issuer, to make copies and extracts therefrom,
to  cause  such books to be audited by Independent certified public accountants,
and  to  discuss  the  Issuer's affairs, finances and accounts with the Issuer's
officers,  employees,  and Independent certified public accountants, all at such
reasonable  times  and  as  often as may be reasonably requested.  The Indenture
Trustee shall and shall cause its representatives to hold in confidence all such
information  except  to  the  extent  disclosure may be required by law (and all
reasonable applications for confidential treatment are unavailing) and except to
the  extent  that  the  Indenture  Trustee  may  reasonably  determine that such
disclosure  is  consistent  with  its  obligations  hereunder.

     IN  WITNESS  WHEREOF, the Issuer and the Indenture Trustee have caused this
Indenture  to  be  duly  executed  by  their respective officers, thereunto duly
authorized  and  duly  attested, all as of the day and year first above written.

TMA  MORTGAGE  FUNDING  TRUST  I,  as  Issuer

                           By:     WILMINGTON  TRUST  COMPANY,
                           not  in  its  individual  capacity
                           but  solely  as  Owner  Trustee

                           By:___________________________________
                              Name:
                              Title:

                           BANKERS  TRUST  COMPANY  OF  CALIFORNIA,  N.A.,
                           as  Indenture  Trustee,  as  Note  Paying
                           Agent  and  as  Note  Registrar

                           By:___________________________________
                              Name:
                              Title:



STATE  OF  DELAWARE     )

                        )  ss.:

COUNTY  OF              )

On  this  18th  day  of December, 1998 before me personally appeared Patricia A.
Evans,  to me known, who being by me duly sworn did depose and say that she is a
Financial  Services  Officer  of  the  Owner  Trustee,  one  of the corporations
described  in  and  which executed the above instrument, and that she signed her
name  thereto  by  like  order.


                                  Notary Public

[Notarial  Seal]



STATE  OF  NEW  YORK     )

                         )  ss.:

COUNTY  OF  NEW  YORK    )

On  this  18th  day  of  December,  1998  before me personally appeared David M.
Arnold, to me known, who being by me duly sworn did depose and say that he is an
Assistant  Secretary  of Bankers Trust Company of California, N.A., as Indenture
Trustee,  one  of  the  corporations  described  in and which executed the above
instrument,  and  that  he  signed  his  name  thereto  by  like  order.


                                  Notary Public

[Notarial  Seal]





                                                                       EXHIBIT A

                             [FORM OF CLASS A NOTE]

THIS  NOTE  HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED
(THE  "SECURITIES  ACT").  THE HOLDER HEREOF, BY PURCHASING THIS NOTE AGREES FOR
THE  BENEFIT  OF  THE  TRUST  THAT THIS NOTE MAY BE RESOLD, PLEDGED OR OTHERWISE
TRANSFERRED  ONLY  TO  A  PERSON  WHOM  THE  TRANSFEROR REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A PURCHASING FOR ITS
OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM NOTICE
IS  GIVEN THAT THE RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE  144A,  OR  TO AN INSTITUTIONAL ACCREDITED INVESTOR TO WHOM NOTICE IS GIVEN
THAT  THE  RESALE, PLEDGE OR TRANSFER IS BEING MADE IN RELIANCE ON REGULATION D,
AND IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES  OR  OTHER  JURISDICTIONS.  THE  HOLDER  HEREOF,  BY PURCHASING THIS NOTE
REPRESENTS AND AGREES FOR THE BENEFIT OF THE TRUST, THE DEPOSITOR, THE SERVICER,
THE  INDENTURE  TRUSTEE,  THE  NOTE  INSURER,  THE OWNER TRUSTEE AND THE INITIAL
PURCHASERS THAT IT IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE
144A  OR  AN INSTITUTIONAL ACCREDITED INVESTOR (AS DEFINED IN RULE 501(A)(1)-(3)
OR  (7)  OF REGULATION D UNDER THE SECURITIES ACT) OR AN ENTITY IN WHICH ALL THE
EQUITY  OWNERS  COME WITHIN SUCH PARAGRAPHS AND THAT IT IS HOLDING THIS NOTE FOR
INVESTMENT  PURPOSES  AND  NOT  FOR  DISTRIBUTION.

THE  HOLDER  OF  THIS  NOTE  FURTHER  UNDERSTANDS  AND AGREES THAT THE NUMBER OF
BENEFICIAL  OWNERS  OF  ALL NOTES MAY NOT EXCEED 97 IN NUMBER; THAT TRANSFERS OF
THE NOTES WILL BE RESTRICTED ACCORDINGLY; AND THAT THE HOLDER HEREOF WILL NOTIFY
THE  INDENTURE  TRUSTEE  IF  THE  NUMBER  OF BENEFICIAL OWNERS OF THIS NOTE WILL
CHANGE  AS  PROVIDED  HEREIN  AND  IN  THE  INDENTURE.

THIS  NOTE MAY NOT BE ACQUIRED DIRECTLY OR INDIRECTLY BY A TRANSFEREE UNLESS THE
PROPOSED  TRANSFEREE  REPRESENTS TO THE TRUST AND THE INDENTURE TRUSTEE, IN FORM
AND  SUBSTANCE  SATISFACTORY  TO  THE  TRUST  AND THE INDENTURE TRUSTEE, THAT IT
EITHER:  (I)  IS NOT, AND IS NOT PURCHASING A NOTE, DIRECTLY OR INDIRECTLY, FOR,
ON BEHALF OF OR WITH THE ASSETS 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  ("ERISA") OR SECTION 4975 OF THE INTERNAL
REVENUE  CODE  OF 1986, AS AMENDED (THE "CODE"), OR (II) PTCE 95-60, PTCE 96-23,
PTCE 91-38, PTCE 90-1, PTCE 84-14 OR SOME OTHER PROHIBITED TRANSACTION EXEMPTION
IS  APPLICABLE  TO  THE  PURCHASE  AND  HOLDING  OF  A  NOTE  BY THE TRANSFEREE.

TRANSFER  OF  THE  THIS  NOTE IS SUBJECT TO FURTHER RESTRICTIONS AS SET FORTH IN
SECTION  4.02  OF  THE  INDENTURE.



                          TMA MORTGAGE FUNDING TRUST I

            COLLATERALIZED ASSET-BACKED NOTES, SERIES 1998-1, CLASS A

NO.  A-___                                             CUSIP  NO.  87257S  AA  3

FIRST  PAYMENT  DATE     :  DECEMBER  28,  1998      INITIAL CLASS PRINCIPAL
                            BALANCE  OF  THIS  NOTE
                         ("DENOMINATION"):  $

INDENTURE  TRUSTEE       :  BANKERS  TRUST  COMPANY,
                         OF  CALIFORNIA,  N.A.

NOTE  RATE               :  VARIABLE                 ORIGINAL CLASS PRINCIPAL
                            BALANCE OF ALL NOTES : $1,144,423,000

MATURITY  DATE           :  JANUARY  25,  2029



THIS  CERTIFIES  THAT  ______________________________________________________ is
the  registered  owner  of the COLLATERALIZED ASSET-BACKED NOTES, SERIES 1998-1,
CLASS  A, issued by TMA MORTGAGE FUNDING TRUST I, a business trust organized and
existing  under  the  laws  of  the State of Delaware (herein referred to as the
"Issuer").  The  Issuer, for value received, hereby promises to pay to the above
named  registered  owner,  or  registered  assigns,  the initial Class Principal
Balance  of  this  Note  listed above, payable on each Payment Date in an amount
equal  to  the  result  obtained  by multiplying (i) a fraction the numerator of
which is the initial Class Principal Balance of this Note and the denominator of
which is the original Class Principal Balance of all Notes listed above, by (ii)
the  aggregate  amount,  if  any, payable from the Trustee Collection Account in
respect  of  principal  on  the Notes pursuant to Section 3.05 of the Indenture;
provided, however, that the entire unpaid principal amount of this Note shall be
due  and  payable  on  the  earlier  of  the  Maturity Date listed above and the
Redemption  Date,  if  any,  pursuant  to  Section  10.1  of  the  Indenture.

The  Issuer  will  pay  interest on this Note at the rate per annum equal to the
Note  Rate  (as  defined  on the reverse hereof), on each Payment Date until the
principal  of  this Note is paid or made available for payment, on the principal
amount  of  this  Note  outstanding  on the preceding Payment Date (after giving
effect  to  all  payments  of  principal  made  on  the preceding Payment Date).
Interest  on  this  Note  will  accrue  for  each Payment Date during the period
beginning  on the immediately preceding Payment Date (or the Closing Date in the
case  of  the first Accrual Period) and ending on the calendar day prior to such
Payment  Date  (each an "Accrual Period") and will be calculated on the basis of
the  actual  number  of  days  in  each  such  period  and a 360-day year.  Such
principal  of and interest on this Note shall be paid in the manner specified on
the  reverse  hereof.

The  principal of and interest on this Note are payable in such coin or currency
of  the  United  States of America as at the time of payment is legal tender for
payment  of  public  and  private  debts.

Reference  is  made  to  the  further  provisions  of this Note set forth on the
reverse  hereof,  which  shall have the same effect as though fully set forth on
the  face  of  this  Note.

Unless  the  certificate  of  authentication  hereon  has  been  executed by the
Indenture  Trustee whose name appears below by manual signature, this Note shall
not  be  entitled  to any benefit under the Indenture referred to on the reverse
hereof,  or  be  valid  or  obligatory  for  any  purpose.

Capitalized  terms  used  in  this  Note  but  not defined herein are defined in
Appendix A to the Indenture, which also contains rules as to usage that shall be
applicable  herein.

IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed, manually
or  in  facsimile,  by  its  Authorized  Officer as of the date set forth below.



Date:                    TMA  MORTGAGE  FUNDING  TRUST  I



                              By:  WILMINGTON  TRUST  COMPANY,  not  in  its
                                   individual  capacity  but  solely  as  Owner
                                   Trustee under the Trust Agreement,



                                   By:_______________________________

                                   Authorized  Signatory





                INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Collateralized Asset-Backed Notes, Series 1998-1, Class A, of
TMA  Mortgage  Funding  Trust  I,  designated  above  and  referred  to  in  the
within-mentioned  Indenture.



Date:                    BANKERS  TRUST  COMPANY  OF
                                CALIFORNIA,  N.A.,  not  in  its  individual
                                capacity  but  solely  as  Indenture  Trustee,



                         By:  _________________________________

                              Authorized  Signatory



                            [REVERSE OF CLASS A NOTE]



This  Note  is one of a duly authorized issue of Notes of the Issuer, designated
as  its  Collateralized  Asset-Backed  Notes,  Series  1998-1 (herein called the
"Notes"),  all  issued  under  an  Indenture  dated as of December 1, 1998 (such
indenture,  as  supplemented  or  amended,  is  herein  called the "Indenture"),
between  the  Issuer and Bankers Trust Company of California, N.A., as indenture
trustee  (the  "Indenture  Trustee", which term includes any successor Indenture
Trustee under the Indenture), to which Indenture and all indentures supplemental
thereto  reference  is  hereby made for a statement of the respective rights and
obligations  thereunder  of the Issuer, the Indenture Trustee and the Holders of
the  Notes.  The  Notes  are  subject  to  all  terms  of  the  Indenture.

The  Notes  will  be  issued  in  certificated, fully-registered form in minimum
denominations of $100,000 and increments of $1,000 in excess thereof, except for
one  Note  which  may  be  issued  in  a  different  denomination.

The  Notes are and will be equally and ratably secured by the collateral pledged
as  security  therefor  as  provided  in  the  Indenture.

Principal  of  the  Notes  will  be  payable  on  each Payment Date in an amount
described on the face hereof until the principal balance of the Notes is reduced
to  zero.  "Payment Date" means the 25th day of each month, or, if any such date
is  not a Business Day, the next succeeding Business Day, commencing in December
1998.

As described on the face hereof, the entire unpaid principal amount of this Note
shall  be due and payable on the earlier of the Maturity Date and the Redemption
Date,  if  any,  pursuant to Section 10.1 of the Indenture.  Notwithstanding the
foregoing,  the  entire  unpaid  principal  amount of the Notes shall be due and
payable  on the date on which (i) an Event of Default shall have occurred and be
continuing and (ii) the Note Insurer, or the Indenture Trustee, with the consent
of  the  Note Insurer, or the Holders of the Notes, with the consent of the Note
Insurer, representing not less than a majority of the Class Principal Balance of
the  Notes  have  declared  the  Notes  to be immediately due and payable in the
manner provided in Section 5.02 of the Indenture.  All principal payments on the
Notes  shall  be  made  pro  rata  to  the  Noteholders  entitled  thereto.

AS  PROVIDED  IN THE TRUST AGREEMENT AND THE INDENTURE, THE NOTES ARE SUBJECT TO
PURCHASE  PURSUANT TO AN OPTION GRANTED TO THE HOLDER OF THE CERTIFICATES, WHICH
MAY  BE  EXERCISED  AT  ANY  TIME;  THE  NOTES  MAY ALSO BE REDEEMED AT ANY TIME
FOLLOWING  THE  EXERCISE  OF  CERTAIN COLLATERAL PURCHASE OPTIONS GRANTED TO THE
HOLDER  OF  THE CERTIFICATES AND TO BEAR, STEARNS & CO. INC.  IF ANY SUCH OPTION
IS  EXCERISED  THE  NOTEHOLDERS  WILL  BE  ENTITLED  TO  RECEIVE THE OUTSTANDING
PRINCIPAL  BALANCE OF THE NOTES, PLUS ACCRUED INTEREST THEREON AT THE LIBOR RATE
TO  THE  DATE  OF  PURCHASE  AND  ALL  UNPAID  LIBOR INTEREST CARRYOVER AMOUNTS.

As  provided  in  the  Indenture and the Sale and Servicing Agreement, the Notes
will  be redeemed in whole, but not in part, if the Servicer chooses to exercise
its  option  to purchase the Mortgage Loans, on any Payment Date on or after the
date  on  which  the  aggregate  Loan  Balance  is five percent or less than the
original  aggregate  Loan  Balance.

Payments of interest on this Note due and payable on each Payment Date, together
with  the installment of principal, if any, to the extent not in full payment of
this  Note,  will  be  made  by  check  mailed to each Holder of a Note entitled
thereto  at  the  address  appearing  in  the  Note Register to be maintained in
accordance with the provisions of the Indenture without requiring that this Note
be  submitted  for  notation of payment or, upon timely receipt by the Indenture
Trustee  of  written  instructions  from  a Noteholder which holds Notes with an
aggregate initial principal balance of $1,000,000 or more, by wire transfer to a
United  States  depository institution with appropriate facilities for receiving
such  a  wire  transfer;  provided,  however,  that  the  final  distribution in
retirement  of  the  Notes  will be made only upon presentation and surrender of
such  Notes  at  the  office or agency of the Indenture Trustee specified in the
notice  to  Noteholders  of  such final payment.  Any reduction in the principal
amount  of  this Note effected by any payments made on any Payment Date shall be
binding  upon  all  future  Holders of this Note and of any Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof, whether
or  not noted hereon.  If funds are expected to be available, as provided in the
Indenture,  for payment in full of the then remaining unpaid principal amount of
this  Note  on a Payment Date, then the Indenture Trustee, in the name of and on
behalf of the Issuer, will notify the Person who was the Holder hereof as of the
Record  Date  preceding such Payment Date by notice mailed prior to such Payment
Date and the amount then due and payable shall be payable only upon presentation
and  surrender of this Note at the Indenture Trustee's principal Corporate Trust
Office  or  at  the  office  of the Indenture Trustee's agent appointed for such
purposes  located  in  the  City  of  New  York.

On  each  Payment  Date,  the  Notes will be entitled to receive interest at the
applicable  Note  Rate.  During  each  Accrual Period through the Accrual Period
relating  to the November 1999 Payment Date, the Notes will accrue interest at a
per  annum rate equal to the lesser of (a) the London interbank offered rate for
one-month U.S. dollar deposits ("LIBOR") determined as described in the Sale and
Servicing  Agreement plus 0.70%, or (b) the Available Funds Cap Rate, and during
each  Accrual  Period thereafter, at a per annum rate equal to the lesser of (a)
LIBOR  plus 1.40% or (b) the Available Funds Cap Rate. Any excess of interest at
the LIBOR Rate over interest at the Available Funds Cap Rate will, together with
interest  thereon  at  the  applicable LIBOR Rate be carried forward and will be
payable  on  future  Payment  Dates  to  the  extent  there  are funds available
therefor.

The  payment  on each Payment Date of interest on the Notes at the lesser of the
LIBOR  Rate  and the Available Funds Cap Rate and any Principal Shortfall Amount
will  be guaranteed by Ambac Assurance Corporation (the "Note Insurer") pursuant
to  the  Note  Insurance  Policy.

As  provided  in  the  Indenture  and  subject  to certain limitations set forth
therein,  the  transfer of this Note may be registered on the Note Register upon
surrender  of  this  Note  for  registration of transfer at the office or agency
designated  by  the  Issuer  pursuant  to  the  Indenture,  duly endorsed by, or
accompanied  by  a  written  instrument  of transfer in form satisfactory to the
Indenture  Trustee  duly executed by, the Noteholder hereof or his attorney duly
authorized  in writing, with such signature guaranteed by an "eligible guarantor
institution"  meeting the requirements of the Note Registrar, which requirements
include  membership  or  participation  in Securities Transfer Agent's Medallion
Program  ("STAMP")  or  such  other  "signature  guarantee  program"  as  may be
determined  by  the Note Registrar in addition to, or in substitution for, STAMP
(all  in  accordance  with the Securities Exchange Act of 1934, as amended), and
such  other  documents as the Indenture Trustee may require, including either an
Institutional  Accredited  Investor  Representation  Letter  or  a  Qualified
Institutional  Buyer  Representation  Letter,  as  applicable, from the proposed
transferee,  substantially in the form of Exhibits E and F, respectively, to the
Indenture,  and  thereupon one or more new Notes of authorized denominations and
in  the  same  aggregate  principal  amount  will  be  issued  to the designated
transferee  or  transferees.  No  service  charge  will  be  charged  for  any
registration  of  transfer  or  exchange of this Note, but the transferor may be
required  to  pay a sum sufficient to cover any tax or other governmental charge
that  may  be  imposed  in  connection with any such registration of transfer or
exchange.

Each  Noteholder, by acceptance of a Note, covenants and agrees that no recourse
may  be  taken,  directly  or indirectly, with respect to the obligations of the
Issuer,  the  Owner  Trustee  or the Indenture Trustee on the Notes or under the
Indenture or any certificate or other writing delivered in connection therewith,
against  (i)  the  Depositor, the Seller, the Servicer, the Indenture Trustee or
the  Owner  Trustee  in  its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any partner, owner, beneficiary, agent, officer,
director  or  employee of the Depositor, the Seller, the Servicer, the Indenture
Trustee  or  the  Owner  Trustee  in  its  individual  capacity, any holder of a
beneficial  interest in the Issuer, the Depositor, the Seller, the Servicer, the
Owner  Trustee  or  the  Indenture  Trustee or of any successor or assign of the
Depositor,  the Seller, the Servicer, the Indenture Trustee or the Owner Trustee
in  its individual capacity, except as any such Person may have expressly agreed
(it  being  understood  that the Indenture Trustee and the Owner Trustee have no
such obligations in their individual capacity) and except that any such partner,
owner or beneficiary shall be fully liable, to the extent provided by applicable
law,  for  any  unpaid  consideration  for stock, unpaid capital contribution or
failure  to  pay  any  installment  or  call  owing  to  such  entity.

Each Noteholder, by acceptance of a Note, covenants and agrees that by accepting
the  benefits  of  the  Indenture that such Noteholder (i) will not prior to one
year  and one day after the Maturity Date institute against the Depositor or the
Issuer,  or  join in any institution against the Depositor or the Issuer of, any
bankruptcy,  reorganization, arrangement, insolvency or liquidation proceedings,
or  other  proceedings,  under  any United States federal or state bankruptcy or
similar  law  in  connection  with  any  obligations  relating to the Notes, the
Indenture  or  the  Basic Documents and (ii) will treat the Note as debt for all
federal,  state  and  local  income  tax  purposes.

Prior  to  the  due  presentment  for registration of transfer of this Note, the
Issuer,  the  Indenture  Trustee  and  any  agent of the Issuer or the Indenture
Trustee  may  treat  the  Person  in  whose  name  this  Note  (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered in the Note Register as the owner hereof for all purposes, whether or
not  this Note be overdue, and neither the Issuer, the Indenture Trustee nor any
such  agent  shall  be  affected  by  notice  to  the  contrary.

The  Indenture  permits,  with  certain  exceptions  as  therein  provided,  the
amendment  thereof  and  the  modification  of the rights and obligations of the
Issuer  and  the  rights  of the Holders of the Notes under the Indenture at any
time by the Issuer with the consent of the Note Insurer and the Holders of Notes
representing  a majority of the Class Principal Balance of all Notes at the time
Outstanding.  The  Indenture  also contains provisions permitting the Holders of
Notes  representing  specified percentages of the Class Principal Balance of the
Notes,  on  behalf of the Holders of all the Notes, with the consent of the Note
Insurer,  to  waive  compliance  by  the  Issuer  with certain provisions of the
Indenture  and certain past defaults under the Indenture and their consequences.
Any  such  consent  or  waiver  by  the  Holder of this Note (or any one of more
predecessor Notes) shall be conclusive and binding upon such Holder and upon all
future  Holders  of  this  Note  and of any Note issued upon the registration of
transfer  hereof or in exchange hereof or in lieu hereof whether or not notation
of  such  consent  or waiver is made upon this Note.  The Indenture also permits
the  Indenture  Trustee, with the consent of the Note Insurer, to amend or waive
certain  terms  and conditions set forth in the Indenture without the consent of
Holders  of  the  Notes  issued  thereunder.  In  addition,  so long as the Note
Insurer  is  not  in  default under either the Note Insurance Policy or the Swap
Insurance  Policy,  the  Note  Insurer  shall have and may exercise, without the
consent  of  the  Noteholders,  all  of  the  rights  of  the  Noteholders.

The  term  "Issuer"  as  used  in this Note includes any successor to the Issuer
under  the  Indenture.

The  Issuer is permitted by the Indenture, under certain circumstances, to merge
or  consolidate,  subject to the rights of the Indenture Trustee and the Holders
of  Notes  under  the  Indenture.

The  Notes  are issuable only in registered form in denominations as provided in
the  Indenture,  subject  to  certain  limitations  therein  set  forth.

THIS  NOTE  AND  THE INDENTURE SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF
THE  STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND
THE  OBLIGATIONS,  RIGHTS  AND  REMEDIES OF THE PARTIES HEREUNDER AND THEREUNDER
SHALL  BE  DETERMINED  IN  ACCORDANCE  WITH  SUCH  LAWS.

No  reference  herein  to  the Indenture and no provision of this Note or of the
Indenture  shall alter or impair the obligation of the Issuer, which is absolute
and  unconditional,  to  pay  the  principal of and interest on this Note at the
times,  place,  and  rate,  and  in  the  coin  or  currency  herein prescribed.

Anything herein to the contrary notwithstanding, except as expressly provided in
the  Indenture  or  the Basic Documents, neither Wilmington Trust Company in its
individual capacity, Bankers Trust Company of California, N.A. in its individual
capacity,  any  owner  of  a beneficial interest in the Issuer, nor any of their
respective  partners,  beneficiaries,  agents, officers, directors, employees or
successors  or assigns shall be personally liable for, nor shall recourse be had
to  any  of them for, the payment of principal of or interest on, or performance
of,  or  omission  to  perform,  any  of  the  covenants,  obligations  or
indemnifications  contained  in  this  Note or the Indenture, it being expressly
understood  that said covenants, obligations and indemnifications have been made
by the Owner Trustee for the sole purposes of binding the interests of the Owner
Trustee  in the assets of the Issuer.  The Holder of this Note by the acceptance
hereof  agrees  that  except as expressly provided in the Indenture or the Basic
Documents,  in  the  case of an Event of Default under the Indenture, the Holder
shall  have  no  claim  against any of the foregoing for any deficiency, loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to  prevent  recourse  to, and enforcement against, the assets of the Issuer for
any and all liabilities, obligations and undertakings contained in the Indenture
or  in  this  Note.

                                   ASSIGNMENT

Social  Security  or  taxpayer  I.  D.  or other identifying number of assignee:

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

          FOR  VALUE  RECEIVED,  the  undersigned  hereby  sells,  assigns  and
transfers  unto  ______________________________

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

          (name  and  address  of  assignee)

the  within  Note  and all rights thereunder, and hereby irrevocably constitutes
and appoints _____________________, attorney, to transfer said Note on the books
kept  for registration thereof, with full power of substitution in the premises.

Dated:  ___________________

                    ________________________________  */
              Signature  Guaranteed:

                    _______________________________  */



  */     NOTICE:  The signature to this assignment must correspond with the name
of  the  registered  owner as it appears on the face of the within Note in every
particular,  without  alteration,  enlargement  or  any  change  whatever.  Such
signature  must be guaranteed by an "eligible guarantor institution" meeting the
requirements  of  the  Note  Registrar, which requirements include membership or
participation  in  STAMP  or  such other "signature guarantee program" as may be
determined  by the Note Registrar in addition to, or in substitution for, STAMP,
all  in  accordance  with  the  Securities  Exchange  Act  of  1934, as amended.

                                                                       EXHIBIT B

                           SCHEDULE OF MORTGAGE LOANS

                                                                       EXHIBIT C

                         SCHEDULE OF POOLED CERTIFICATES

1.     100% of the First Boston Mortgage Trust 1993-B Subordinated Certificates,
Series  1993-B, Class A1, in the original principal amount of $49,819,272.00 and
the  outstanding  principal  balance  as  of  the  Cut-off  Date $40,732,573.86.



2.     100% of the First Boston Mortgage Trust 1993-B Subordinated Certificates,
Series  1993-B, Class A2, in the original principal amount of $87,523,493.00 and
the  outstanding  principal  balance  as  of  the  Cut-off  Date $87,523,493.00.



                                                                       EXHIBIT D

<TABLE>
<CAPTION>
    SWAP          ORIGINAL                                       REVISED FIXED RATE     INITIAL
COUNTERPARTY      NOTIONAL       ORIGINAL EFFECTIVE   MATURITY     (Original Fixed    CALCULATION
 REFERENCE        AMOUNT(1)             DATE            DATE        Rate+0.0075%)      PERIOD(2)
- ------------  -----------------  ------------------  ----------  -------------------  ------------
<C>           <S>                <C>                 <C>         <C>                  <C>
    98DL1475  USD  87, 298,455            10-Jun-98   10-Jun-02              5.9325%     10-Dec-98
              -----------------  ------------------  ----------  -------------------  ------------
   98DL1536`  USD  18,000,000             10-Jun-98  10-June-02              6.2075%     10-Dec-98
              -----------------  ------------------  ----------  -------------------  ------------
    98DL1716  USD  91,000,000             25-Jun-98   25-Jun-02              5.9175%     25-Nov-98
              -----------------  ------------------  ----------  -------------------  ------------
    98DL1719  USD  19,000,000             25-Jun-98   25-Jun-02              6.1775%     25-Nov-98
              -----------------  ------------------  ----------  -------------------  ------------
    98DL2169  USD 21,807,000               1-Jul-98    1-Jul-02              5.8035%      1-Dec-98
              -----------------  ------------------  ----------  -------------------  ------------
    98DL2197  USD  7,269,000               1-Jul-98    1-Jul-02              6.0975%      1-Dec-98
              -----------------  ------------------  ----------  -------------------  ------------
    98DL2359  USD  77,000,000             20-Aug-98   20-Aug-02              5.8125%     20-Nov-98
              -----------------  ------------------  ----------  -------------------  ------------
    98DL2367  USD 33,000,000              20-Aug-98   20-Aug-02              6.0725%     20-Nov-98
              -----------------  ------------------  ----------  -------------------  ------------
    98DL2620  USD  35,000,000             25-Sep-98   25-Sep-02              5.7475%     25-Nov-98
              -----------------  ------------------  ----------  -------------------  ------------
   98DDL2622  USD  15,000,000             25-Sep-98   25-Sep-02              6.0275%     25-Nov-98
- ------------  -----------------  ------------------  ----------  -------------------  ------------
<FN>
- -------------------------------
1.     Notional  Amounts  are subject to amortization in accordance with their attached schedules.
2.     From  and  including  the  date indicated, to but excluding the same day of the immediately
succeeding  month.
</TABLE>


                                    EXHIBIT E

             Institutional Accredited Investor Representation Letter



                                                       _______________  Date
Thornburg  Mortgage  Funding  Corporation,
  as  Depositor
18881  Von  Karman  Avenue,  Suite  1450
Irvine,  California  92612
Attention:  Rick  Story

TMA  Mortgage  Funding  Trust  I
   c/o  Wilmington  Trust  Company
Rodney  Square  North
100  Market  Street
Wilmington,  Delaware  19890

Bankers  Trust  Company  of  California,  N.A.
  as  Indenture  Trustee
3  Park  Plaza;  16th  Floor
Irvine,  California  92614

     Re:     Collateralized  Asset-Backed  Notes,
          Series  1998-1,  Class  A
          -------------------------

Ladies  and  Gentlemen:

     In  connection  with our acquisition of the above Notes we certify that (a)
we  understand  that the Notes are not being registered under the Securities Act
of 1933, as amended (the "Securities Act"), or any state securities laws and are
being  transferred  to  us in a transaction that is exempt from the registration
requirements  of  the  Securities  Act  and  any  such  laws,  (b)  we  are  an
institutional "accredited investor," as defined in Rule 501 (a) (1), (2), (3) or
(7)  of  Regulation  D under the Securities Act or an entity in which all of the
equity  owners  come  within  such  paragraphs  ,  and  have  such knowledge and
experience  in  financial and business matters that we are capable of evaluating
the  merits  and  risks  of  investments  in the Notes, (c) we have received and
reviewed a copy of the Confidential Private Placement Memorandum, dated December
17,  1998 relating to the Notes and we have had the opportunity to ask questions
of  and  receive answers from the Depositor concerning the purchase of the Notes
and  all matters relating thereto or any additional information deemed necessary
to  our  decision  to  purchase  the  Notes, (d) either: (i) we are not, and not
purchasing  a Note, directly or indirectly, for, on behalf of or with the assets
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
("ERISA")  and/or  Section 4975 of the Internal Revenue Code of 1986, as amended
(the  "Code"), or (ii) PTCE 96-23, PTCE 95-60, PTCE 91-38, PTCE 90-1, PTCE 84-14
or some other prohibited transaction exemption is applicable to the purchase and
holding  of  a Note by us, (e) we are acquiring the Notes for investment for our
own  account  and not with a view to any distribution of such Notes (but without
prejudice to our right at all times to sell or otherwise dispose of the Notes in
accordance with clause (g) below), (f) we have not offered or sold any Notes to,
or  solicited  offers to buy any Notes from, any person, or otherwise approached
or  negotiated  with  any person with respect thereto, or taken any other action
which  would  result  in  a violation of Section 5 of the Securities Act, (g) we
will  not sell, transfer or otherwise dispose of any Notes unless (1) such sale,
transfer  or  other  disposition  is  made pursuant to an effective registration
statement  under  the  Securities  Act  or  is  exempt  from  such  registration
requirements,  and  if  requested,  we will at our expense provide an opinion of
counsel  satisfactory to the addressees of this Note that such sale, transfer or
other  disposition may be made pursuant to an exemption from the Securities Act,
(2) the purchaser or transferee of such Note has executed and delivered to you a
certificate  to  substantially  the  same effect as this certificate and (3) the
purchaser  or transferee has otherwise complied with any conditions for transfer
set  forth in the Indenture relating to the above Notes; (h) we acknowledge that
restrictive  legends have been placed on our Notes relating to the foregoing and
we  not  in  violation  thereof;  and (i) we understand the above addressees and
others  are  relying  on  our  acknowledgments,  representations,  warranties or
agreements in this letter and agree to promptly notify such addressees if any of
the acknowledgments, representations, warranties or agreements made or deemed to
have  been made by us in connection with our purchase of the Notes are no longer
accurate.

          We  [are] [are not] a corporation purchasing the Notes in the State of
California, and, if so, we have a net worth of at least $14,000,000 according to
our  most  recent  audited  financial  statements.

          For  purposes  of  the Investment Company Act of 1940, as amended, the
number  of  beneficial  owners  of  the  Notes  we  are  purchasing  is  ______.

                              Very  truly  yours,

                              _______________________________
                              Print  Name  of  Transferee

                              By:_____________________________
     Authorized  Officer

                                    EXHIBIT F
               Qualified Institutional Buyer Representation Letter



                                                       Date__________________
Thornburg  Mortgage  Funding  Corporation,
  as  Depositor
18881  Von  Karman  Avenue,  Suite  1450
Irvine,  California  92612
Attention:  Rick  Story

TMA  Mortgage  Funding  Trust  I
   c/o  Wilmington  Trust  Company
Rodney  Square  North
100  Market  Street
Wilmington,  Delaware  19890

Bankers  Trust  Company  of  California,  N.A.
  as  Indenture  Trustee
3  Park  Plaza;  16th  Floor
Irvine,  California  92614

     Re:     Collateralized  Asset-Backed  Notes,
          Series  1998-1,  Class  A
          -------------------------

Ladies  and  Gentlemen:

     In  connection  with our acquisition of the above Notes we certify that (a)
we  understand  that the Notes are not being registered under the Securities Act
of 1933, as amended (the "Securities Act"), or any state securities laws and are
being  transferred  to  us in a transaction that is exempt from the registration
requirements of the Securities Act and any such laws, (b) we have such knowledge
and  experience  in  financial  and  business  matters  that  we  are capable of
evaluating  the  merits  and  risks  of  investments  in  the Notes, (c) we have
received  and  reviewed a copy of the Confidential Private Placement Memorandum,
dated  December  17, 1998 relating to the Notes, and we have had the opportunity
to  ask  questions  of  and  receive  answers  from the Depositor concerning the
purchase  of  the  Notes  and  all  matters  relating  thereto or any additional
information  deemed necessary to our decision to purchase the Notes, (d) either:
(i)  we  are  not,  and  not  purchasing a Note, directly or indirectly, for, on
behalf  of  or  with the assets 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 ("ERISA") and/or Section 4975 of the Internal
Revenue  Code  of 1986, as amended (the "Code"), or (ii) PTCE 96-23, PTCE 95-60,
PTCE 91-38, PTCE 90-1, PTCE 84-14 or some other prohibited transaction exemption
is  applicable to the purchase and holding of a Note by us, (e) we have not, nor
has anyone acting on our behalf offered, transferred, pledged, sold or otherwise
disposed  of  the Notes, any interest in the Notes or any other similar security
to,  or  solicited  any  offer  to  buy  or  accept  a transfer, pledge or other
disposition  of  the  Notes,  any  interest  in  the  Notes or any other similar
security  from, or otherwise approached or negotiated with respect to the Notes,
any  interest in the Notes 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  Notes  under  the Securities Act or that would render the
disposition  of  the  Notes  a  violation  of Section 5 of the Securities Act or
require  registration pursuant thereto, nor will act, nor has authorized or will
authorize  any  person  to act, in such manner with respect to the Notes, (f) we
are a "qualified institutional buyer" as that term is defined in Rule 144A under
the  Securities  Act  ("Rule  144A")  and  have completed either of the forms of
certification  to  that  effect  attached  hereto as Annex 1 or Annex 2.  We are
aware  that  the  sale  to  us  is  being made in reliance on Rule 144A.  We are
acquiring  the Notes for our own account or for resale pursuant to Rule 144A and
further  understand  that  such Notes 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  Securities  Act.

          We  acknowledge that restrictive legends have been placed on our Notes
relating to the foregoing and we not in violation thereof; and we understand the
above addressees and others are relying on our acknowledgments, representations,
warranties  or  agreements  in  this  letter  and  agree to promptly notify such
addressees  if  any  of  the  acknowledgments,  representations,  warranties  or
agreements  made  or  deemed  to  have  been  made  by us in connection with our
purchase  of  the  Notes  are  no  longer  accurate.

          For  purposes  of  the Investment Company Act of 1940, as amended, the
number  of  beneficial  owners  of  the  Notes  we  are  purchasing  is  ______.

                              Very  truly  yours,

                              ______________________________
                              Print  Name  of  Transferee

                              By:_____________________________
    Authorized  Officer


                                                                        ANNEX  1
                                                                        --------

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------
           [For Transferees Other Than Registered Investment Companies]

          The  undersigned  (the  "Buyer")  hereby  certifies  as follows to the
parties  listed  in  the  Rule  144A  Transferee  Certificate  to  which  this
certification  relates  with  respect  to  the  Notes  described  therein:

          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,  as amended ("Rule 144A") because (i) the Buyer owned
and/or  invested on a discretionary basis $____________________(3) 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  of  1986,  as  amended.

          ___     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.
- ---------------------------


- ----------------------------------
(3)    Buyer  must  own  and/or  invest  on  a  discretionary  basis  at  least
$100,000,000  in  securities  unless Buyer is a dealer, and, in that case, Buyer
must  own  and/or  invest  on  a  discretionary  basis  at  least $10,000,000 in
securities.


<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,  a  copy  of  which  is  attached  hereto.
                        ----------------------------------------

          ___     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,  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  Advisor.  The  Buyer  is  an  investment  advisor
                  -------------------
registered  under  the  Investment  Advisors  Act  of  1940.

          ___     Small  Business Investment Company.  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.  Buyer is a business development
                  ----------------------------
company  as  defined  in  Section  202(a) (22) of the Investment Advisors Act of
1940.

          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)  securities  issued  or  guaranteed  by  the  U.S.  or  any
instrumentality  thereof;  (iv)  bank deposit notes and certificates of deposit;
(v)  loan participations; (vi) repurchase agreements; (vii) securities owned but
subject  to  a  repurchase  agreement;  and  (viii)  currency, interest rate and
commodity  swaps.

          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, except (i) where the Buyer reports its
securities  holdings  in  its  financial statements on the basis of their market
value,  and  (ii)  no  current  information  with  respect  to the cost of those
securities  has  been  published.  If  clause  (ii)  in  the  preceding sentence
applies,  the  securities may be valued at market.  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,  as  amended.

          5.     The  Buyer  acknowledges that it is familiar with Rule 144A and
understands  that  the  seller  to it and other parties related to the Notes 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.

          6.     Until  the  date  of  purchase of the Rule 144A Securities, 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  the  Notes  will  constitute a reaffirmation of this
certification  as  of the date of such purchase.  In addition, if the Buyer is a
bank  or  savings  and  loan  is  provided  above, the Buyer agrees that it will
furnish  to such parties updated annual financial statements promptly after they
become  available.

                              ___________________________________
                              Print  Name  of  Buyer


                              By:
                                 ______________________________
                                 Name:
                                 Title:


                              Date:
                                   ____________________________



                                                                         ANNEX 2
                                                                         -------

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------
              [For Transferees That are Registered Investment Companies]

          The  undersigned  (the  "Buyer")  hereby  certifies  as follows to the
parties  listed  in  the  Rule  144A  Transferee  Certificate  to  which  this
certification  relates  with  respect  to  the  Notes  described  therein:

          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,  as  amended ("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,  as  amended,  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, except (i) where the Buyer or the Buyer's Family of
Investment Companies reports its securities holdings in its financial statements
on the basis of their market value, and (ii) no current information with respect
to  the  cost  of  those  securities  has been published.  If clause (ii) in the
preceding  sentence  applies,  the  securities  may  be  valued  at  market.

          ___     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) securities issued or guaranteed by
the  U.S.  or  any  instrumentality  thereof;  (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.

          5.     The  Buyer  is familiar with Rule 144A and understands that the
parties  listed  in  the  Rule  144A  Transferee  Certificate  to  which  this
certification  relates  are  relying and will continue to rely on the statements
made  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.     Until  the  date of purchase of the Notes, the undersigned will
notify  the parties listed in the Rule 144A Transferee Certificate to which this
certification  relates of any changes in the information and conclusions herein.
Until  such notice is given, the Buyer's purchase of the Notes will constitute a
reaffirmation  of  this  certification by the undersigned as of the date of such
purchase.


                              ___________________________________
                              Print  Name  of  Buyer  or  Adviser


                              By:
                                 ______________________________
                                 Name:
                                 Title:


IF  AN  ADVISER:
                              ___________________________________
                              Print  Name  of  Buyer


                              Date:
                                   ____________________________



                                                                       EXHIBIT G
                                                                       ---------

<TABLE>
<CAPTION>
                                      FORM OF NOTICE OF EXERCISE OF
                                          NOTE PURCHASE OPTION

                                                 Date__________________

<S>                                             <C>
TMA Mortgage Funding Trust I                    Bankers Trust Company of California, N.A.
c/o Wilmington Trust Company,                   as Indenture Trustee
Owner Trustee                                   3 Park Plaza; 16th Floor
Rodney Square North                             Irvine, California  92614
1100 Market Street                              Attention:  Corporate Trust - TMA
Wilmington, Delaware 19890                      Mortgage Funding Trust I

Bear, Stearns & Co. Inc.                        Moody's Investors Service
245 Park Avenue                                 99 Church Street
New York, NY 10167                              New York, NY 10007
Attention:  Mortgage-Backed Securities          Attention: ABS Monitoring Department

Ambac Assurance Corporation                     Standard & Poors Corporation
One State Street Plaza, 17th Floor              26 Broadway, 12th Floor
New York, NY 10004                              New York, NY 10281
Attention: Structured Finance-                  Attention: Asset-Backed Surveillance Department
Mortgage-Backed Securities

PNC Mortgage Securities Corp.
75 North Fairway Drive
Vernon Hills, IL 60061
Attention:  General Counsel
            (with copy to the Master Servicing
            Department)
</TABLE>


     Re:   TMA  Mortgage  Funding  Trust  I,
          Collateralized  Asset-Backed  Notes,  Series  1998-1,  Class  A
          ---------------------------------------------------------------

Ladies  and  Gentlemen:

     We  are  the  Holder  of  100% of the outstanding Certificates and the Note
Purchase  Option.  Pursuant  to  the  terms  of the Indenture (the "Indenture"),
dated  as  of  December  1,  1998,  between  TMA  Mortgage  Funding Trust I (the
"Issuer")  and  Bankers  Trust Company of California, N.A., as indenture trustee
(the  "Indenture  Trustee"),  we  hereby give notice of our exercise of the Note
Purchase  Option.  We  intend  to  purchase  the  Notes  on  the Payment Date in
________,  [199_]  [20__],  which  will  be the Note Purchase Date.  On the Note
Purchase  Date  we  will deposit the Note Purchase Price plus all other required
sums  with  the Indenture Trustee.  Capitalized terms used herein shall have the
meanings  ascribed  to  such  terms  in  the  Indenture.

                              Very  truly  yours,


                              __________________________
                              Print  Name  of  Certificateholder


                              By:______________________
                                   Authorized  Officer


                                                                       EXHIBIT H
                                                                       ---------

                                                                       EXHIBIT H
                                                                       ---------
<TABLE>
<CAPTION>

                              FORM OF NOTICE OF EXERCISE OF
                            [CERTIFICATEHOLDER] [BEAR STEARNS]
                                COLLATERAL PURCHASE OPTION

                                                 Date__________________

<S>                                      <C>
TMA Mortgage Funding Trust I             Bankers Trust Company of California, N.A.
c/o Wilmington Trust Company,            as Indenture Trustee
Owner Trustee                            3 Park Plaza; 16th Floor
Rodney Square North                      Irvine, California  92614
1100 Market Street                       Attention:  Corporate Trust - TMA
Wilmington, Delaware 19890               Mortgage Funding Trust I

[NAME AND ADDRESS OF                     Moody's Investors Service
 CERTIFICATEHOLDER OR                    99 Church Street
Bear Stearns & Co. Inc.                  New York, NY 10007
245 Park Avenue                          Attention: ABS Monitoring Department
New York, NY 10167
Attention:  Mortgage-Backed Securities]  Standard & Poors Corporation
                                         26 Broadway, 12th Floor
Ambac Assurance Corporation              New York, NY 10281
One State Street Plaza, 17th Floor       Attention: Asset-Backed Surveillance Department
New York, NY 10004
Attention: Structured Finance-           PNC Mortgage Securities Corp.
Mortgage-Backed Securities               75 North Fairway Drive
                                         Vernon Hills, IL 60061
                                         Attention:  General Counsel
                                                     (with a copy to the Master Servicing
                                                      Department)
</TABLE>


     Re:  TMA  Mortgage  Funding  Trust  I,
          Collateralized  Asset-Backed  Notes,  Series  1998-1,  Class  A
          ---------------------------------------------------------------

Ladies  and  Gentlemen:

     [We  are  the  Holder  of  100%  of  the  outstanding  Certificates and the
Collateral  Purchase  Option.] [We are the holder of the Bear Stearns Collateral
Purchase  Option.]  Pursuant  to  the  terms of the Indenture (the "Indenture"),
dated  as  of  December  1,  1998,  between  TMA  Mortgage  Funding Trust I (the
"Issuer")  and  Bankers  Trust Company of California, N.A., as indenture trustee
(the  "Indenture  Trustee"),  we  hereby  give  notice  of  our  exercise of the
[Certificateholder]  [Bear  Stearns]  Collateral  Purchase Option.  We intend to
purchase  the  Collateral  on the Payment Date in ________, [199_] [20__], which
will  be  the  Redemption  Date.  On  the  Redemption  Date  we will deposit the
applicable  Collateral  Purchase  Price  plus  all  other required sums with the
Indenture  Trustee.  Capitalized  terms  used  herein  shall  have  the meanings
ascribed  to  such  terms  in  the  Indenture.

                              Very  truly  yours,


                              __________________________
                              [Print  Name  of  Certificateholder
                              or  BEAR,  STEARNS  &  CO.  INC.]


                              By:______________________
                                   Authorized  Officer


<PAGE>


                                                                    EXHIBIT 10.7

                                                                  EXECUTION COPY
                                                                  --------------

                          TMA MORTGAGE FUNDING TRUST I,
                                   as Issuer,

                     THORNBURG MORTGAGE FUNDING CORPORATION,
                                  as Depositor,

                         PNC MORTGAGE SECURITIES CORP.,
                                  as Servicer,

                                       and

                   BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                              as Indenture Trustee

                          SALE AND SERVICING AGREEMENT
                          Dated as of December 1, 1998

                       COLLATERALIZED ASSET-BACKED NOTES,

                                  Series 1998-1


<TABLE>
<CAPTION>
                                                      TABLE OF CONTENTS
                                                      -----------------
                                                                                                                         Page
                                                                                                                         ----

<S>                                                                                                                        <C>
ARTICLE I . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Section 1.1. Definitions. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Section 1.2. Use of Words and Phrases . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Section 1.3. Captions; Table of Contents. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
ARTICLE II. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
Conveyance of Mortgage Loans, Pooled Certificates and Other Assets. . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
Section 2.1. Conveyance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
Section 2.2. Acceptance by Indenture Trustee; Certain Substitutions of Mortgage Loans; Certification by Indenture Trustee   3
Section 2.3. Cooperation Procedures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
ARTICLE III . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
Representations, Warranties  and Covenants. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
Section 3.1. Representations and Warranties of the Depositor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
Section 3.2. Representations and Warranties of the Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
Section 3.3. Covenants of the Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
Section 3.4. Representations and Warranties of the Issuer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
ARTICLE IV. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Servicing and Administration of Mortgage Loans. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Section 4.1. General Servicing Procedures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Section 4.2 [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Section 4.3 Subservicing Agreements Between Servicer and Subservicers . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Section 4.4 Successor Subservicers. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Section 4.5 [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Section 4.6 [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Section 4.7 Assumption or Termination of Subservicing Agreement by Indenture Trustee. . . . . . . . . . . . . . . . . . .  14
Section 4.8 Principal and Interest Accounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Section 4.8A. The Servicer Collection Account; Eligible Investments . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Section 4.9. Delinquency Advances and Servicing Advances. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Section 4.9A Nonrecoverable Advances. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Section 4.10. Compensating Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Section 4.10A Permitted Withdrawals from the Servicer Collection Account and Principal and Interest Accounts. . . . . . .  18
Section 4.11. Maintenance of Insurance; Collections Thereunder. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Section 4.12. Due-on-Sale Clauses; Assumption and Substitution Agreements . . . . . . . . . . . . . . . . . . . . . . . .  20
Section 4.13. Realization Upon Defaulted Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Section 4.14. Indenture Trustee to Cooperate; Release of Mortgage Files . . . . . . . . . . . . . . . . . . . . . . . . .  22
Section 4.15. Compensation to the Servicer and the Subservicers . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Section 4.16. Annual Statement as to Compliance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Section 4.17. Annual Independent Public Accountants' Servicing Report . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Section 4.18. Access to Certain Documentation and Information Regarding the Mortgage Loans. . . . . . . . . . . . . . . .  24
Section 4.19. Assignment of Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Section 4.20. ARMs. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Section 4.21. Inspections by Note Insurer and Account Parties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Section 4.22. Reports to the Indenture Trustee; Servicer Collection Account Statement . . . . . . . . . . . . . . . . . .  24
Section 4.23 Designated Depository Institutions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Section 4.24. Appointment of Custodian. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Section 4.25. [Reserved]. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Section 4.26. Year 2000 Compliance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Section 4.27. Performance of Obligations; Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
Section 4.28. Data. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
ARTICLE V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Accounts; Payments; Statements to Certificateholders and Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Section 5.1 Establishment of Accounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Section 5.2 Flow of Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Section 5.3 Investment of Accounts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Section 5.4 Reports by Indenture Trustee to Owners and Depositor. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Section 5.5 Drawings under the Policy and Reports by Indenture Trustee. . . . . . . . . . . . . . . . . . . . . . . . . .  35
Section 5.6 Allocation of Realized Losses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Section 5.7 The Reserve Account and the Swap Counterparty Reserve Account . . . . . . . . . . . . . . . . . . . . . . . .  35
Section 5.8 Calculation of LIBOR. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
ARTICLE VI. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
The Servicer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Section 6.1 Liabilities of the Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Section 6.2 Merger or Consolidation of the Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Section 6.3 Limitation on Liability of the Servicer and Others. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Section 6.4. The Servicer not to Resign . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
ARTICLE  VII. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Removal of Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Section 7.1 Removal of Servicer; Resignation of Servicer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Section 7.2 Notification to Certificateholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
ARTICLE VIII. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Termination . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Section 8.1 Termination of Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Section 8.2 Termination Upon Exercise of Collateral Purchase Options and Servicer's Optional Termination Right. . . . . .  41
Section 8.3 Disposition of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Section 8.4 Optional Termination. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
ARTICLE IX. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Miscellaneous Provisions. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Section 9.1 Amendment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Section 9.2. Notices and Copies to Rating Agencies and the Note Insurer . . . . . . . . . . . . . . . . . . . . . . . . .  43
Section 9.3 Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
Section 9.4 Limitations on Rights of Others . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  45
Section 9.5 Severability. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  45
Section 9.6 Separate Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
Section 9.7 Headings. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
Section 9.8 Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
Section 9.9 Assignment to Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
Section 9.10 Limitation of Liability of Owner Trustee and Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . .  46
Section 9.11 Independence of the Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
Section 9.12 No Joint Venture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
Section 9.13 Note Insurer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
Section 9.14 Rights of the Note Insurer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
Section 9.15 Exhibits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
</TABLE>

Appendix  A-Definitions
Exhibit  A-[Reserved]
Exhibit  B-Indenture  Trustee's  Acknowledgment  of  Receipt
Exhibit  C-Pool  Certification
Exhibit D-Representations, Warranties and Covenants with Respect to the Mortgage
Loans
Exhibit  E-[Reserved]
Exhibit  F-Certificate  Re:  Prepaid  Loans
Exhibit  G-Form  of  Servicer's  Trust  Receipt
Exhibit  H-Notice  of  Charge-offs/Liquidation  Loan  Report
Exhibit  I-Form  of  Monthly  Report  to  the  Certificateholder

     THIS  SALE  AND  SERVICING AGREEMENT (this "Agreement") is made and entered
into  as  of  December  1,  1998,  by  and among TMA Mortgage Funding Trust I, a
statutory  business  trust  formed  under  the laws of the State of Delaware, as
issuer  (the  "Issuer"),  Thornburg  Mortgage  Funding  Corporation,  a Delaware
corporation,  as  depositor  (the "Depositor"), PNC Mortgage Securities Corp., a
Delaware corporation, as servicer (the "Servicer"), and Bankers Trust Company of
California,  N.A.,  a national banking association (in its capacity as indenture
trustee  under  the  Indenture  referred  to  below,  the  "Indenture Trustee").

                              PRELIMINARY STATEMENT

     The Issuer was formed for the purpose of issuing asset backed notes secured
by  mortgage  collateral  and asset backed certificates.  The Issuer has entered
into  a trust indenture, dated as of December 1, 1998 (the "Indenture"), between
the  Issuer  and  the Indenture Trustee, pursuant to which the Issuer intends to
issue  its  Collateralized  Asset-Backed  Notes, Series 1998-1, in the aggregate
initial  principal  amount  of  $1,144,423,000  (the  "Notes").  Pursuant to the
Indenture,  as  security  for  the  indebtedness  represented by such Notes, the
Issuer  is  and  will  be  pledging  to  the  Indenture Trustee, or granting the
Indenture  Trustee  a  security  interest in, the Trust Estate, including, among
other  things,  certain  Mortgage  Loans  and Pooled Certificates and its rights
under  this  Agreement.

     The  parties  desire  to  enter into this Agreement to provide, among other
things,  for the sale by the Depositor of certain assets, including the Mortgage
Loans  and  the  Pooled  Certificates,  to  the  Issuer and the servicing of the
Mortgage  Loans  by  the  Servicer.  The  Servicer  acknowledges  that, in order
further to secure the Notes, the Issuer is and will be granting to the Indenture
Trustee  a  security  interest  in,  among  other  things, its rights under this
Agreement. For its services hereunder, the Servicer will receive a Servicing Fee
and  the  Subservicers  will  receive Subservicing Fees (each as defined herein)
with  respect  to  each  Mortgage  Loan  serviced  hereunder.

     The  Depositor agrees that all covenants and agreements made or assigned by
the  Depositor herein with respect to the Mortgage Loans or otherwise shall also
be  for  the benefit and security of the Indenture Trustee, the Owners, the Note
Insurer  and  the  Swap  Counterparty.

                                    ARTICLE I

                                   Definitions

     Section  1.1.  Definitions  For all purposes of this Agreement, capitalized
                    -----------
terms  used  herein  shall have the meanings set forth in Appendix A, unless the
context  clearly  indicates  otherwise.

     Section  1.2.  Use  of Words and Phrases.  "Herein", "hereby", "hereunder",
                    -------------------------
"hereof", "hereinbefore", "hereinafter" and other equivalent words refer to this
Agreement  as a whole and not solely to the particular section of this Agreement
in which any such word is used.  The definitions set forth in Section 1.1 hereof
include  both the singular and the plural.  Whenever used in this Agreement, any
pronoun  shall  be  deemed  to include both singular and plural and to cover all
genders.

     Section 1.3.  Captions; Table of Contents  The captions or headings in this
                   ---------------------------
Agreement  are  for convenience only and in no way define, limit or describe the
scope  and  intent  of  any  provisions  of  this  Agreement.

                                   ARTICLE II

        Conveyance of Mortgage Loans, Pooled Certificates and Other Assets

     Section  2.1.  Conveyance
                    ----------

     (a)     As  of  the  Cut-off  Date,  the Depositor hereby sells, transfers,
assigns,  sets over and conveys, without recourse, to the Issuer for the benefit
of the Owners, the Certificateholders and the Note Insurer, subject to the terms
of  this  Agreement,  all of the Depositor's right, title and interest in and to
the  Trust  Estate, including the Mortgage Loans and the Pooled Certificates and
all principal and interest due on each such Mortgage Loan and Pooled Certificate
after  the  respective  Cut-off  Date;  provided,  however,  that  the Depositor
reserves  and  retains  all of its right, title and interest in and to principal
and  interest  due  on  each  such  Mortgage Loan and Pooled Certificate and all
prepayments  collected  on  each  Mortgage  Loan  on  or prior to the respective
Cut-off  Date.  In  connection with such purchase, sale, transfer and assignment
(i)  pursuant  to  Section  2.1  of the Collateral Sale Agreement, the Depositor
hereby assigns to the Issuer all of the Depositor's right, title and interest in
its  rights  and  benefits,  but  none  of its obligations or burdens, under the
Collateral  Sale  Agreement,  including  without  limitation,  the  delivery
requirements,  representations,  warranties  and  the  cure,  repurchase  or
substitution  obligations  of  the  Seller  under  the Collateral Sale Agreement
(including,  all  rights  of  the  Depositor  in and to the agreements listed in
Exhibit  E thereto) and the rights to enforce the representations and warrantees
of  sellers  of  the  Mortgage Loans to the Seller, to the extent assignable and
(ii)  the  Depositor  hereby sells, transfers, assigns, sets over and conveys to
the  Issuer  all of the Depositor's rights, title and interest in its rights and
benefits, but subject to the obligations and burdens, under the Swap Agreements.
It  is the express intent of the parties hereto that the conveyance of the Trust
Estate to the Issuer by the Depositor as provided in this Section 2.1 be, and be
construed  as,  an  absolute  sale of the Trust Estate.  It is, further, not the
intention  of  the  parties that such conveyance be deemed a pledge of the Trust
Estate  by  the  Depositor to the Issuer to secure a debt or other obligation of
the  Depositor.  However,  in  the event that, notwithstanding the intent of the
parties, the Trust Estate is held to be the property of the Depositor, or if for
any  other reason this Agreement is held or deemed to create a security interest
in  the  Trust  Estate,  then  (w)  this  Agreement shall also be deemed to be a
security  agreement  within  the  meaning  of  Articles 8 and 9 of the UCC as in
effect  in  the  State  of New York; (x) the transfer of the assets provided for
herein  shall  be  deemed  to  be  a  grant  by the Depositor to the Issuer of a
security  interest in all of the Depositor's right, title and interest in and to
the  Trust Estate and all amounts payable on the Trust Estate in accordance with
the  terms thereof and all proceeds of the conversion, voluntary or involuntary,
of  the  foregoing into cash, instruments, securities or other property; (y) the
possession  by  the  Issuer, the Indenture Trustee or their respective agents of
the Mortgage Notes, Pooled Certificates and Swap Agreements 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" for purposes of
perfecting  the  security  interest  pursuant  to Section 9-305 of the UCC as in
effect  in  the  State  of  New  York  and  the  UCC  of  any  other  applicable
jurisdiction;  and  (z)  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, securities intermediaries, bailees or agents (as applicable) of the Issuer
or  the  Indenture  Trustee,  as  applicable, for the purpose of perfecting such
security  interest  under applicable law.  Any assignment of the interest of the
Issuer  to  the Indenture Trustee pursuant to any provision hereof shall also be
deemed  to  be  an  assignment  of  any  security  interest created hereby.  The
Depositor  and  the  Issuer 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 Trust Estate, such security interest
would  be  deemed  to  be  a perfected security interest of first priority under
applicable  law  and  will  be  maintained  as  such throughout the term of this
Agreement.

     The Depositor and the Indenture Trustee at the direction and expense of the
Depositor 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 Trust Estate, such security interest would be deemed to
be a perfected security interest of first priority under applicable law and will
be  maintained  as  such  throughout  the  term of the Agreement.  In connection
herewith,  the  Indenture Trustee shall have all of the rights and remedies of a
secured  party  and  creditor  under  the  UCC  as  in  force  in  the  relevant
jurisdiction.

     (b) Pursuant to Section 2.1(c) of the Collateral Sale Agreement, the Seller
has agreed to take the actions specified in Part I of Exhibit D attached hereto.

     (c) The  actions  required  pursuant to Part I of Exhibit D hereto are not,
and shall not be  construed to be,  conditions  subsequent;  the parties  hereto
declaring that the sale of the Mortgage Loans and Pooled Certificates to be made
hereunder on the Closing Date shall be a completed, absolute and final sale.

     Section  2.2.  Acceptance  by  Indenture  Trustee; Certain Substitutions of
                    ------------------------------------------------------------
Mortgage  Loans;  Certification  by  Indenture  Trustee
   ----------------------------------------------------

     (a) The  Indenture  Trustee,  on  behalf  of the  Issuer  and as  Indenture
Trustee,  agrees to execute and deliver on the Closing Date an acknowledgment of
receipt of the items specified in Part I of Exhibit D and delivered by or at the
direction  of the  Issuer  with  respect  to the Trust in the form  attached  as
Exhibit  B  hereto,  and  declares  that it will  hold  such  documents  and any
amendments,  replacements  or supplements  thereto,  as well as any other assets
included in the  definition  of the Trust Estate and  delivered to the Indenture
Trustee,  as  Indenture  Trustee  upon and subject to the  conditions  set forth
herein   and  in  the   Indenture   for  the   benefit   of  the   Owners,   the
Certificateholders  and the Note Insurer.  The Indenture Trustee agrees, for the
benefit of the Owners, the  Certificateholders  and the Note Insurer,  to review
such items with  respect to the Issuer  delivered to it (i) within 45 days after
the Closing Date and (ii) within 180 days after the Closing Date with respect to
each  Mortgage  Loan as to which the  assignment is required to be recorded (or,
with respect to any document delivered after the Closing Date pursuant to Part I
of  Exhibit  D,  within 45 days of receipt  and with  respect  to any  Qualified
Replacement Mortgage, within 45 days after the related Replacement Cut-off Date)
and to  deliver  to the  Depositor,  the  Seller  and the  Note  Insurer  a pool
certification (the "Pool  Certification") in the form attached hereto as Exhibit
C to the  effect  that,  as to each  Mortgage  Loan  listed in the  Schedule  of
Mortgage  Loans (other than any Mortgage  Loan paid in full or any Mortgage Loan
specifically  identified in such Pool  Certification as not covered by such Pool
Certification),  (i) all  documents  required to be  delivered to it pursuant to
Part I of  Exhibit  D are in its  possession,  (ii)  such  documents  have  been
reviewed  by it  and  have  not  been  mutilated,  damaged,  torn  or  otherwise
physically  altered  and  relate to such  Mortgage  Loan and (iii)  based on its
examination and only as to the foregoing documents, the information set forth on
the Schedule of Mortgage Loans as to loan number,  address  (including state) of
the Property,  the Original Principal Balance,  whether such Mortgage Loan is an
ARM or a 5/1 ARM Mortgage Loan, for each 5/1 ARM Mortgage Loan, the Coupon Rate,
and for each ARM and for each 5/1 ARM, the Index, the Gross Margin, the Periodic
Rate  Cap,  the  Lifetime  Cap,  the  Lifetime  Floor,  and the  maturity  date,
accurately reflects the information set forth in the related File. The Indenture
Trustee shall be under no duty or  obligation to inspect,  review or examine any
such documents, instruments, certificates or other papers to determine that they
are genuine, valid, recordable,  sufficient,  suitable, insurable,  collectable,
enforceable,  or appropriate for the represented  purpose or that they are other
than what they purport to be on their face,  nor shall the Indenture  Trustee be
under any duty to  determine  independently  whether  there are any  intervening
assignments  or  assumption  or  modification  agreements  with  respect  to any
Mortgage Loan.

     (b) If the Indenture Trustee during such 45-day or 180 day period finds any
document  constituting  a part of a File  which  is not  executed,  has not been
received,  or is unrelated to the Mortgage  Loans  identified in the Schedule of
Mortgage Loans or that any Mortgage Loan does not conform in a material  respect
to the description thereof as set forth in the Schedule of Mortgage Loans as set
forth in Section  2.2(a)(iii)  above,  the Indenture  Trustee shall  promptly so
notify the  Depositor,  the Seller and the Note  Insurer.  In the event any Pool
Certification  delivered after the 180 day period  reflects any exceptions,  the
Indenture Trustee shall deliver Pool  Certifications on each subsequent  Payment
Date  to the  Note  Insurer,  the  Depositor,  and the  Seller  until  all  such
exceptions  have been  cured  (or  waived by the Note  Insurer)  or the  related
Mortgage  Loans  have been  repurchased.  In  performing  any such  review,  the
Indenture Trustee may conclusively rely on the purported genuineness of any such
document  and any  signature  thereon.  It is  understood  that the scope of the
Indenture  Trustee's  review  of the  items  delivered  by or on  behalf  of the
Depositor  pursuant to Part I of Exhibit D is limited solely to confirming  that
the  documents  listed in Part I of Exhibit D have been  executed and  received,
where  required  to be original  documents  are  originals,  relate to the Files
identified  in the  Schedule of Mortgage  Loans and  conform  materially  to the
description  thereof in the  Schedule of Mortgage  Loans as set forth in Section
2.2(a)(iii)  above.  The Seller has  agreed,  pursuant  to the  Collateral  Sale
Agreement,  to use reasonable  efforts to remedy a material defect in a document
constituting  part of a File of which it is so notified by the Indenture Trustee
or the Note Insurer.  If, however,  within 90 days after the Indenture Trustee's
or the Note Insurer's  notice to the Seller  respecting such defect,  the Seller
has not remedied, or caused to be remedied, the defect and the defect materially
and  adversely  affects the  interest  of the Owners or the Note  Insurer in the
related Mortgage Loan, the Depositor,  at the Depositor's  option, will (or will
cause the Seller to) on the next succeeding Remittance Date either (i) if within
two  years of the  Closing  Date,  substitute  in lieu of such  Mortgage  Loan a
Qualified  Replacement  Mortgage and deliver any Substitution  Adjustment Amount
applicable  thereto  to the  Servicer  for  deposit in the  Servicer  Collection
Account or (ii) purchase  such  Mortgage  Loan at a purchase  price equal to the
Loan Purchase  Price  thereof,  which  purchase  price shall be delivered to the
Servicer for deposit in the Servicer Collection Account, and provided, in either
case, that an opinion of counsel,  acceptable to the Indenture  Trustee,  to the
effect that such  substitution or purchase will not have a material  adverse tax
consequence to the  Noteholders or the Note Insurer,  is delivered in connection
therewith.  Notwithstanding  the  foregoing,  if any exception  described in the
Indenture  Trustee's 45-day or 180-day review relates solely to the inability of
the  Seller  to  deliver  the  original  security  instrument,   or  intervening
assignments  thereof  that are  required to be  recorded,  or a certified  copy,
because the  originals of such  documents,  or a certified  copy,  have not been
returned by the  applicable  jurisdiction,  the Seller  shall not be required to
purchase such Mortgage  Loan if the Seller  delivers such original  documents or
certified copy promptly upon receipt,  but in no event later than 360 days after
the Closing Date.

     (c) Notwithstanding any requirement to the contrary herein, at any time the
Indenture  Trustee  discovers that with respect to any file any of the documents
required  to be  delivered  pursuant  to Part I of  Exhibit  D (i) have not been
executed or  received,  (ii) are not  original  documents  where  required to be
original  documents,  or (iii) fail to  conform  materially  to the  description
thereof in the  Schedule of Mortgage  Loans as set forth in Section  2.2(a)(iii)
hereof,  the Indenture Trustee shall be permitted to seek the remedies described
in Section 2.2(b).

     Section  2.3.  Cooperation  Procedures
                    -----------------------

     (a) The Depositor  shall or shall cause the Seller to, in  connection  with
the  delivery of each  Qualified  Replacement  Mortgage,  provide the  Indenture
Trustee with the information as of the Replacement Cut-Off Date set forth in the
Schedule of Mortgage Loans with respect to such Qualified Replacement Mortgage.

     (b) The  Depositor,  the Servicer,  the Issuer,  and the Indenture  Trustee
covenant  to  provide  each  other  and the  Note  Insurer  with  all  data  and
information  required  to be provided by them  hereunder  at the times  required
hereunder, and additionally covenant to reasonably cooperate with each other and
with the Note Insurer in providing any additional information required by any of
them in  connection  with  their  respective  duties  hereunder.  The  Depositor
covenants  to cause the  Seller  to  provide  such  information  and  reasonable
cooperation.

                                   ARTICLE III

                   Representations, Warranties  and Covenants

     Section  3.1.  Representations  and  Warranties  of  the  Depositor.
                    ----------------------------------------------------

     (a)     The  Depositor  hereby  represents,  warrants  and covenants to the
Issuer,  the  Servicer,  the  Indenture  Trustee, and the Note Insurer as of the
Closing  Date  as  follows:

          (i) The Depositor is a corporation  duly organized,  validly  existing
     and in good standing under the laws of the State of Delaware. The Depositor
     has all  requisite  corporate  power and  authority  to own and operate its
     properties,  to  carry  out its  business  as  presently  conducted  and as
     proposed to be conducted, to enter into and discharge its obligations under
     this  Agreement.  The Depositor is duly  qualified to do business and is in
     good  standing in each  jurisdiction  necessary to perform its  obligations
     under this Agreement.

          (ii) The execution and delivery of this Agreement by the Depositor and
     its  performance  and compliance with the terms of this Agreement have been
     duly  authorized  by all  necessary  corporate  action  on the  part of the
     Depositor and will not violate the Depositor's Certificate of Incorporation
     or Bylaws or constitute a default (or an event which,  with notice or lapse
     of time, or both, would constitute a default), under, or result in a breach
     of, any  material  contract,  agreement  or other  instrument  to which the
     Depositor  is a party or by which the  Depositor  is bound or  violate  any
     statute or any order, rule or regulation of any court,  governmental agency
     or body or other tribunal having  jurisdiction over the Depositor or any of
     its properties.

          (iii) Assuming due authorization,  execution and delivery by the other
     parties  hereto,  this  Agreement  constitutes  a valid,  legal and binding
     obligation of the Depositor,  enforceable against it in accordance with the
     terms  hereof,  except  as  the  enforcement  thereof  may  be  limited  by
     applicable  bankruptcy,  insolvency,  reorganization,  moratorium  or other
     similar  laws  affecting   creditors'   rights  generally  and  by  general
     principles  of equity  (whether  considered  in a  proceeding  or action in
     equity or at law).

          (iv) The  Depositor  is not in  default  with  respect to any order or
     decree  of any court or any  order,  regulation  or demand of any  federal,
     state,   municipal  or  governmental   agency,  which  is  likely  to  have
     consequences  that would  materially  and  adversely  affect the  condition
     (financial or other) or operations of the Depositor or its properties or is
     likely to have  consequences that would materially and adversely affect its
     performance hereunder.

          (v) No  litigation  is  pending  or,  to the  best of the  Depositor's
     knowledge, threatened against the Depositor the consequences of which would
     (A) prohibit its entering into this Agreement or that would  materially and
     adversely  affect the  condition  (financial or otherwise) or operations of
     the Depositor or its  properties,  (B) materially and adversely  affect its
     performance hereunder or thereunder, or (C) draw into question the validity
     of the Mortgage Loans, the Pooled Certificates,  the Swap Agreements or the
     Collateral  Sale  Agreement  or of  any  action  taken  or to be  taken  in
     connection with the obligations of the Depositor contemplated herein.

          (vi) All actions, approvals, consents, waivers, exemptions, variances,
     franchises, orders, permits,  authorizations,  rights and licenses required
     to be taken, given or obtained, as the case may be, by or from any federal,
     state  or other  governmental  authority  or  agency  (other  than any such
     actions,  approvals,  etc.,  under any state  securities  laws, real estate
     syndication or "Blue Sky" statutes, as to which the Depositor makes no such
     representation or warranty),  that are necessary or advisable in connection
     with the sale of the Mortgage Loans, the Pooled  Certificates and the other
     assets being sold hereunder and the execution and delivery by the Depositor
     of this Agreement, have been duly taken, given or obtained, as the case may
     be, are in full force and effect on the date hereof, are not subject to any
     pending proceeding or appeals  (administrative,  judicial or otherwise) and
     either the time within  which any appeal  therefrom  may be taken or review
     thereof may be obtained has expired or no review thereof may be obtained or
     appeal  therefrom  taken,  and are adequate to authorize this Agreement and
     the performance by the Depositor of its obligations hereunder.

          (vii) No  certificate of an officer,  statement  furnished in writing,
     report or  electronic  tape  delivered  pursuant to the terms hereof by the
     Depositor  contains or will contain any untrue statement of a material fact
     or omits or will  omit to state any  material  fact  necessary  to make the
     certificate, statement or report not misleading.

          (viii)  Immediately prior to the transfer and assignment  contemplated
     by this  Agreement,  the Depositor was the sole owner of each Mortgage Loan
     and each  Pooled  Certificate,  subject  to no liens,  charges,  mortgages,
     encumbrances  or rights of  others  except  liens  which  will be  released
     simultaneously  with such transfer or assignment;  and immediately upon the
     transfer and  assignment  contemplated  by this  Agreement,  the  Indenture
     Trustee  will hold  good and  indefeasible  title to,  and will be the sole
     owner of,  each  Mortgage  Loan and each Pooled  Certificate  subject to no
     liens, charges, mortgages, encumbrances or rights of others.

     (b)     It is understood and agreed that the representations and warranties
set  forth  in this Section 3.1 shall survive delivery of the Mortgage Loans and
Pooled Certificates to the Indenture Trustee.  Upon discovery by the Issuer, the
Servicer,  the  Depositor,  any  Subservicer,  the Note Insurer or the Indenture
Trustee  of  a  breach of any of the representations and warranties set forth in
this  Section  3.1  which  materially and adversely affects the interests of the
Owners  or  of  the  Note  Insurer, the party discovering such breach shall give
prompt  written  notice  to  the  other  Persons  listed  in  this  sentence.

     Section 3.2. Representations and Warranties of the Servicer.
                  ----------------------------------------------

     (a) The Servicer hereby  represents,  warrants and covenants to the Issuer,
the Depositor, and the Indenture Trustee, as of the Closing Date, that:

          (i) The Servicer is a corporation duly organized, validly existing and
     in good  standing  under  the  laws of the  State of  Delaware  and has all
     licenses necessary to carry out its business as now being conducted, and is
     licensed  and  qualified  to transact  business in and is in good  standing
     under  the laws of each  state in  which  any  Property  is  located  or is
     otherwise  exempt under applicable law from such licensing or qualification
     or is otherwise not required under  applicable law to effect such licensing
     or qualification and no demand for such licensing or qualification has been
     made upon the Servicer by any such state,  and in any event the Servicer is
     in  compliance  with the laws of any 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 the full power and  authority and legal right 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  performance  of this Agreement and any agreements
     contemplated  hereby,  has duly executed and delivered this Agreement,  and
     any agreements  contemplated  hereby,  and, assuming the due authorization,
     execution and delivery of this Agreement by the other parties hereto,  this
     Agreement  constitutes  a  legal,  valid  and  binding  obligation  of  the
     Servicer,  enforceable  against it in  accordance  with its terms,  and all
     requisite  corporate  action  has been taken by the  Servicer  to make this
     Agreement and all agreements contemplated hereby valid and binding upon the
     Servicer in accordance with their terms.

          (iii)  None of the  execution  and  delivery  of this  Agreement,  the
     consummation of the transactions contemplated hereby, or 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  charter
     or by-laws 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 or impair the ability of the Issuer or the Indenture Trustee, as
     the case may be, to  realize on the  Mortgage  Loans or impair the value of
     the Mortgage Loans.

          (iv) There is no litigation, suit, proceeding or investigation pending
     or  threatened,  or any order or decree  outstanding,  with  respect to the
     Servicer that is reasonably likely to have a material adverse effect on the
     sale  or  servicing  of  the  Mortgage  Loans,  the  execution,   delivery,
     performance 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 that
     have been obtained.

          (vi) The  Servicer is an approved  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 duly qualified,  licensed,  registered and otherwise authorized
     under all applicable  federal,  state and local laws, and  regulations,  if
     applicable,  meets the minimum capital requirements set forth by the Office
     of the  Comptroller  of the  Currency,  and is in  good  standing  to  sell
     mortgage loans to and service  mortgage loans for Fannie Mae or Freddie Mac
     and no event has occurred  that would make  Servicer  unable to comply with
     eligibility  requirements  or that  would  require  notification  to either
     Fannie Mae or Freddie Mac.

          (vii) 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.

          (viii) The Servicer  acknowledges  and agrees that the  Servicing  Fee
     represents  reasonable  compensation  for  performing  such services as are
     required of it as master servicer and that the  Subservicing Fee represents
     reasonable  compensation  to a Subservicer  for performing the servicing of
     the Mortgage Loans under this  Agreement and that the entire  Servicing Fee
     (and, to the extent received by the Servicer,  the Subservicing  Fee) shall
     be  treated  by  the  Servicer,   for  accounting  and  tax  purposes,   as
     compensation  for the master servicing and  administration  of the Mortgage
     Loans  pursuant to this Agreement (or the servicing and  administration  of
     the Mortgage Loans, as the case may be).

     (b)     It is understood and agreed that the representations and warranties
set forth in this Section 3.2 shall survive the Closing Date.  Upon discovery by
any  of  the  Issuer,  the  Servicer,  the  Depositor,  the  Note Insurer or the
Indenture  Trustee  of a breach of any of the representations and warranties set
forth in this Section 3.2 which materially and adversely affects the interest of
the  Owners or of the Note Insurer, the party discovering such breach shall give
prompt  written notice to the other parties.  Within 30 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, the Servicer may thereafter be removed by the Indenture Trustee pursuant
to  Section  7.1 hereof; provided, however, that if the Servicer can demonstrate
to  the  reasonable  satisfaction  of  the  Note  Insurer  that it is diligently
pursuing  remedial  action,  then the cure period shall be extended for up to an
additional  30  days.

     Section  3.3.  Covenants  of the  Depositor.  (a)  Pursuant  to Section 2.1
                    ----------------------------
hereof,  the  Depositor  has conveyed to the Issuer all of the  Depositor's  (i)
right,  title  and  interest  in  its  rights  and  benefits,  but  none  of its
obligations or burdens,  under the Collateral Sale Agreement,  including without
limitation,  the benefit of the  representations,  warranties  and covenants and
cure, repurchase or substitution obligations of the Seller thereunder,  and (ii)
right,  title and interest,  subject to its obligations  and burdens,  under the
Swap Agreements. The Depositor hereby represents and warrants to the Issuer, the
Indenture Trustee for the benefit of the Owners, the  Certificateholders and the
Note Insurer that such assignment is valid,  enforceable and effective to permit
the  Indenture  Trustee  to enforce  the  obligations  of the  Seller  under the
Collateral  Sale  Agreement  and  of  the  Swap  Counterparty   under  the  Swap
Agreements. The Seller has made the representations and warranties regarding the
Mortgage Loans and the Pooled  Certificates as set forth in Part II of Exhibit D
hereto and in Section 3.1 of the Collateral  Sale  Agreement,  and has agreed to
take certain actions as specified in Part III of Exhibit D hereto and in Section
3.2 of the Collateral Sale Agreement.

     (b) It is understood and agreed that the representations and warranties set
forth  in  Part  II of  Exhibit  D and in  Section  3.1 of the  Collateral  Sale
Agreement  and the  covenants  set forth in Part III of Exhibit D and in Section
3.2 of the Collateral  Sale Agreement  shall survive  delivery of the respective
Mortgage  Loans  (including  Qualified  Replacement  Mortgages)  and the  Pooled
Certificates to the Issuer and the grant thereof to the Indenture Trustee.

     (c) Neither the Seller nor any  Affiliate has made any  representations  or
warranties,  whether express or implied,  to the Issuer, the Depositor or to the
Indenture  Trustee as to the  collectability of the Mortgage Loans or the Pooled
Certificates   or  the  solvency  of  the  Mortgagors,   or  any   guarantor(s),
endorser(s), co-maker(s), assuming party(ies) or the sufficiency or value, as of
the date of this  Agreement,  of any  Property,  or the yield to maturity of the
Pooled  Certificates,  except as specifically listed in Part II of Exhibit D and
in Section 3.2 of the Collateral Sale Agreement.

     Section 3.4. Representations and Warranties of the Issuer.
                  --------------------------------------------

     (a) The Issuer hereby represents,  warrants and covenants to the Depositor,
the Servicer, the Indenture Trustee, and the Note Insurer as of the Closing Date
as follows:

          (i) The Issuer is a statutory  business trust duly organized,  validly
     existing and in good standing under the laws of the State of Delaware.  The
     Issuer  has all  requisite  power  and  authority  to own and  operate  its
     properties,  to  carry  out its  business  as  presently  conducted  and as
     proposed to be conducted and to enter into and  discharge  its  obligations
     under this Agreement. The Issuer is duly qualified to do business and is in
     good  standing in each  jurisdiction  necessary to perform its  obligations
     under this Agreement.

          (ii) The  execution  and delivery of this  Agreement by the Issuer and
     its  performance  and compliance with the terms of this Agreement have been
     duly authorized by all necessary  action on the part of the Issuer and will
     not violate the Trust  Agreement or  Certificate  of Trust or  constitute a
     default (or an event which,  with notice of lapse of time,  or both,  would
     constitute  a  default),  under,  or result in a breach  of,  any  material
     contract,  agreement or other  instrument to which the Issuer is a party or
     by which the Issuer is bound or violate any  statute or any order,  rule or
     regulation  of any  court,  governmental  agency or body or other  tribunal
     having jurisdiction over the Issuer or any of its properties.

          (iii) Assuming due authorization,  execution and delivery by the other
     parties  hereto,  this  Agreement  constitutes  a valid,  legal and binding
     obligation of the Issuer,  enforceable  against it in  accordance  with the
     terms  hereof,  except  as  the  enforcement  thereof  may  be  limited  by
     applicable  bankruptcy,  insolvency,  reorganization,  moratorium  or other
     similar  laws  affecting   creditor's   rights  generally  and  by  general
     principles  of equity  (whether  considered  in a  proceeding  or action in
     equity or at law).

          (iv) The Issuer is not in default  with respect to any order or decree
     of any court or any  order,  regulation  or demand of any  federal,  state,
     municipal or governmental agency, which is likely to have consequences that
     would materially and adversely affect the condition (financial or other) or
     operations  of  the  Issuer  or  its   properties  or  is  likely  to  have
     consequences  that would  materially and adversely  affect its  performance
     hereunder.

          (v) No  litigation  is  pending  or,  to  the  best  of  the  Issuer's
     knowledge,  threatened  against the Issuer the  consequences of which would
     prohibit its entering  into this  Agreement  or that would  materially  and
     adversely  affect the  condition  (financial or otherwise) or operations of
     the Issuer or its properties or the  consequences of which would materially
     and adversely affect its performance hereunder.

          (vi) All actions, approvals, consents, waivers, exemptions, variances,
     franchises, orders, permits,  authorizations,  rights and licenses required
     to be taken, given or obtained, as the case may be, by or from any federal,
     state  or other  governmental  authority  or  agency  (other  than any such
     actions,  approvals,  etc.,  under any state  securities  laws, real estate
     syndication  or "Blue Sky"  statutes,  as to which the Issuer makes no such
     representation or warranty),  that are necessary or advisable in connection
     with the purchase of the Mortgage Loans,  the Pooled  Certificates  and the
     other assets being  purchased  hereunder  and the execution and delivery by
     the Issuer of this  Agreement have been duly taken,  given or obtained,  as
     the case may be, are in full force and effect on the date  hereof,  are not
     subject to any pending proceeding or appeals  (administrative,  judicial or
     otherwise)  and either the time within  which any appeal  therefrom  may be
     taken or review  thereof may be obtained  has expired or no review  thereof
     may be obtained or appeal  therefrom  taken,  and are adequate to authorize
     this  Agreement  and  the  performance  by the  Issuer  of its  obligations
     hereunder.

     (b)     It is understood and agreed that the representations and warranties
set  forth  in this Section 3.4 shall survive delivery of the Mortgage Loans and
Pooled Certificates to the Indenture Trustee.  Upon discovery by the Issuer, the
Servicer,  the  Depositor,  any  Subservicer,  the Note Insurer or the Indenture
Trustee  of  a  breach of any of the representations and warranties set forth in
this  Section  3.4  which  materially and adversely affects the interests of the
Owners  or  of  the  Note  Insurer, the party discovering such breach shall give
prompt  written  notice  to  the  Persons  listed  in  this  sentence.

                                   ARTICLE IV

                          Servicing and Administration
                                of Mortgage Loans

     Section 4.1.  General Servicing Procedures.  (a)  The Servicer shall master
                   ----------------------------
service  and  administer the various agreements with the Subservicers to service
the  Mortgage Loans on behalf of the Issuer and for the benefit of the Indenture
Trustee, the Note Insurer, Certificateholders and Noteholders in accordance with
the terms hereof and in the same manner in which, and with the same care, skill,
prudence  and  diligence  with which, it master services and administers similar
servicing  agreements  for  mortgage  loans for other portfolios, and shall have
full  power  and  authority  to  do  or  cause  to be done any and all things in
connection  with  such  master  servicing  and  administration which it may deem
necessary  or  desirable, including, without limitation, the power and authority
to bring actions and defend the Trust Estate on behalf of the Issuer in order to
enforce  the  terms  of  the  Mortgage Notes and such servicing agreements.  The
Servicer  may  perform  its  master servicing responsibilities through agents or
independent  contractors,  but  shall  not  thereby  be released from any of its
responsibilities  hereunder, and the Servicer shall diligently pursue all of its
rights  against  such  agents  or  independent  contractors.

     (b) The Servicer  shall make  reasonable  efforts to collect or cause to be
collected all payments called for under the terms and provisions of the Mortgage
Loans and shall,  to the extent such  procedures  shall be consistent  with this
Agreement and the terms and  provisions of the Note  Insurance  Policy,  any FHA
insurance policy or VA guaranty,  any hazard insurance policy, and federal flood
insurance,  cause to be followed such collection procedures as are followed with
respect  to  mortgage  loans  comparable  to the  Mortgage  Loans  and  held  in
portfolios  of  responsible  mortgage  lenders  in the local  areas  where  each
Property is located.  The  Servicer  shall  enforce  "due-on-sale"  clauses with
respect to the related  Mortgage Loans, to the extent  permitted by law, subject
to the provisions set forth in Section 4.12.

     (c) Consistent  with the foregoing,  the Servicer may in its discretion (i)
waive or  cause to be  waived  any  assumption  fee or late  payment  charge  in
connection  with  the  prepayment  of any  Mortgage  Loan  and  (ii)  only  upon
determining  that the coverage of any  applicable  Insurance  Policy or guaranty
related to a Mortgage Loan will not be materially adversely affected,  arrange a
schedule, running for no more than 180 days after the first delinquent Due Date,
for  payment  of any  delinquent  installment  on any  Mortgage  Note or for the
liquidation of delinquent items (provided that coverage of applicable  Insurance
Policies will not be materially adversely affected).

     (d) Consistent  with the terms of this Section 4.1, the Servicer may waive,
modify or vary any term of any Mortgage Loan or consent to the  postponement  of
strict  compliance  with any such term or in any manner grant  indulgence to any
Mortgagor if it has determined,  exercising its good faith business  judgment in
the same manner as it would if it were the owner of the related  Mortgage  Loan,
that the security for, and the timely and full  collectability of, such Mortgage
Loan would not be adversely affected by such waiver, modification,  postponement
or indulgence;  provided, however, that (unless the Mortgagor is in default with
respect to the Mortgage Loan or in the reasonable  judgment of the Servicer such
default is imminent) the Servicer shall not permit any modification with respect
to any Mortgage Loan that would (i) change the applicable  Coupon Rate, defer or
forgive  the  payment of any  principal  or  interest,  reduce  the  outstanding
principal  balance (except for actual payments of principal) or extend the final
maturity date with respect to such Mortgage Loan, or (ii) be  inconsistent  with
the terms of the Note Insurance Policy,  and any applicable FHA insurance policy
or VA guaranty,  hazard  insurance  policy or federal  flood  insurance  policy.
Notwithstanding  the foregoing,  the Servicer shall not permit any  modification
with respect to any Mortgage Loan that would both  constitute a sale or exchange
of such Mortgage Loan within the meaning of Section 1001 of the Code  (including
any proposed, temporary or final regulations promulgated thereunder) (other than
in  connection  with a proposed  conveyance  or assumption of such Mortgage Loan
that is treated as a  Prepayment  or in a default  situation  or upon receipt of
advice of counsel  that such a sale or  exchange  would not have an adverse  tax
effect on the Issuer, the Noteholders and the Certificateholders).

     (e) The Servicer is hereby  authorized  and empowered by the Issuer and the
Indenture  Trustee to execute and deliver or cause to be executed and  delivered
on  behalf  of the  Noteholders,  and the  Issuer  or any of  them,  any and all
instruments  of  satisfaction  or  cancellation,  or of partial or full release,
discharge or modification, assignments of Mortgages and endorsements of Mortgage
Notes in connection with refinancings (in  jurisdictions  where such assignments
are the  customary and usual  standard of practice of mortgage  lenders) and all
other  comparable  instruments,  with  respect  to the  Mortgage  Loans and with
respect to the  Properties.  The Indenture  Trustee shall execute and furnish to
the  Servicer,  at the  Servicer's  direction,  any powers of attorney and other
documents  prepared  by  the  Servicer  and  determined  by the  Servicer  to be
necessary or  appropriate  to enable the Servicer to carry out its  supervisory,
servicing and administrative duties under this Agreement.

     (f) The Servicer shall, and shall cause each Subservicer to, obtain (to the
extent generally commercially available from time to time) and maintain fidelity
bond and errors and omissions  coverage  acceptable to Fannie Mae or Freddie Mac
with  respect to their  obligations  under  this  Agreement  and the  applicable
Subservicing  Agreement,  respectively.  The  Servicer or each  Subservicer,  as
applicable, shall establish escrow accounts for, or pay when due (by means of an
advance),  any tax liens in connection  with the Properties that are not paid by
the Mortgagors when due to the extent that any such payment would not constitute
a Nonrecoverable Advance when made.  Notwithstanding the foregoing, the Servicer
shall not permit any  modification  with respect to any Mortgage Loan that would
both  constitute a sale or exchange of such  Mortgage Loan within the meaning of
Section 1001 of the Code (including any proposed, temporary or final regulations
promulgated  thereunder) (other than in connection with a proposed conveyance or
assumption of such Mortgage Loan that is treated as a Principal Prepayment or in
a default  situation  or upon  receipt of advice of counsel  that such a sale or
exchange would not have an adverse tax effect on the Issuer, the Noteholders and
the  Certificateholders).  The  Servicer  shall be entitled to approve a request
from a Mortgagor for a partial release of the related Property,  the granting of
an easement thereon in favor of another Person,  any alteration or demolition of
the related  Property or other similar matters if it has determined,  exercising
its good faith  business  judgment in the same manner as it would if it were the
owner of the related  Mortgage  Loan,  that the security for, and the timely and
full  collectability  of, such  Mortgage  Loan would not be  adversely  affected
thereby.

     (g) In connection  with the servicing  and  administering  of each Mortgage
Loan,  the Servicer and any  affiliate of the Servicer (i) may perform  services
such as  appraisals,  default  management  and  brokerage  services that are not
customarily  provided by servicers of mortgage  loans,  and shall be entitled to
reasonable  compensation  therefor  and (ii) may, at its own  discretion  and on
behalf of the Issuer,  obtain credit information in the form of a "credit score"
from a credit repository.

     Section 4.2 [Reserved].

     Section 4.3 Subservicing Agreements Between Servicer and Subservicers.  The
                 ---------------------------------------------------------
Servicer may directly or indirectly enter into  Subservicing  Agreements for any
servicing and  administration  of Mortgage Loans (to the extent permitted in any
applicable  agreement  governing  the  servicing  of  Mortgage  Loans)  with any
institution  which is in  compliance  with the laws of each state  necessary  to
enable it to perform  its  obligations  under such  Subservicing  Agreement  and
(x)(i) has been designated an approved  seller-servicer by Freddie Mac or Fannie
Mae for first  mortgage  loans and (ii) has equity of at least  $15,000,000,  as
determined in accordance with generally accepted accounting principles by a firm
of certified  public  accountants  of national  reputation  or (y) is a Servicer
Affiliate or (z) is approved by the Note Insurer. The Servicer shall give notice
to the Depositor,  the Indenture Trustee, the Owner Trustee, the Rating Agencies
and the Note Insurer of the appointment of any Subservicer. For purposes of this
Agreement,  the Servicer  shall be deemed to have received  payments on Mortgage
Loans  when  any  such   Subservicer  has  received  such  payments.   Any  such
Subservicing  Agreement  shall be consistent with and not violate the provisions
of this  Agreement.  The  Subservicers  as of the Closing  Date and the Mortgage
Loans which they subservice are identified on the Schedule of Mortgage Loans.

     Section  4.4  Successor  Subservicers.  The  Servicer  shall be entitled to
                   -----------------------
terminate any Subservicing  Agreement on any agreement between a Subservicer and
the Issuer in  accordance  with the terms and  conditions  of such  Subservicing
Agreement and to either itself  directly  service the related  Mortgage Loans or
enter into a Subservicing Agreement with a successor Subservicer which qualifies
under Section 4.3.

     Section 4.5 [Reserved].

     Section 4.6 [Reserved].

     Section  4.7  Assumption  or  Termination  of  Subservicing   Agreement  by
                   -------------------------------------------------------------
Indenture Trustee. In the event the Servicer,  or any successor Servicer,  shall
- -----------------
for any  reason no longer be the  Servicer  (including  by reason of a  Servicer
Termination  Event), the Indenture Trustee as Indenture Trustee hereunder or its
designee  shall  thereupon  assume  all of the  rights  and  obligations  of the
Servicer under the Subservicing  Agreements with respect to the related Mortgage
Loans  unless  the  Indenture  Trustee  elects  to  terminate  the  Subservicing
Agreements  with respect to such  Mortgage  Loans in  accordance  with the terms
thereof.  The Indenture Trustee,  its designee or the successor  Subservicer for
the  Indenture  Trustee  shall be deemed to have  assumed all of the  Servicer's
interest therein with respect to the related Mortgage Loans and to have replaced
the Servicer as a party to the Subservicing  Agreements to the same extent as if
the  rights  and  duties  under the  Subservicing  Agreements  relating  to such
Mortgage Loans had been assigned to the assuming party, except that the Servicer
shall  not  thereby  be  relieved  of any  liability  or  obligations  under the
Subservicing  Agreements  with respect to the Servicer's  duties to be performed
prior to its termination hereunder.

The  Servicer  at  its  expense  shall,  upon  request of the Indenture Trustee,
deliver  to  the  assuming  party  all  documents  and  records  relating to the
Subservicing Agreements and the Mortgage Loans then being master serviced by the
Servicer  and  an  accounting  of amounts collected and held by the Servicer and
otherwise  use  its best efforts to effect the orderly and efficient transfer of
the rights and duties under the related Subservicing Agreements relating to such
Mortgage  Loans  to  the  assuming  party.

     Section  4.8  Principal  and  Interest  Accounts.
                   ----------------------------------

     (a) (i) The Servicer shall cause to be  established  and maintained by each
Subservicer   under  the  Servicer's   supervision   at  Designated   Depository
Institutions  one or more  separate  accounts,  each a  Principal  and  Interest
Account,  and shall deposit or cause to be deposited  therein daily  collections
other than  amounts  escrowed  for taxes and  insurance  related to the Mortgage
Loans  required by the  Subservicing  Agreement to be so deposited no later than
the  first  Business  Day after  receipt.  Proceeds  received  with  respect  to
individual  Mortgage Loans from any title,  hazard,  or FHA insurance policy, VA
guaranty,  primary mortgage guaranty insurance policy, or other Insurance Policy
covering such Mortgage Loans shall be deposited  first into one or more separate
escrow accounts to be held at Designated Depository Institutions if required for
the restoration or repair of the related Property.  Proceeds from such Insurance
Policies not so applied shall be deposited in the related Principal and Interest
Account,  and shall be applied to the balances of the related  Mortgage Loans as
payments of interest and principal.

     (b) The Servicer is hereby authorized to make withdrawals from and to issue
drafts against the Principal and Interest  Accounts for the purposes required or
permitted by this  Agreement.  Each Principal and Interest  Account shall bear a
designation   clearly  showing  the  respective   interests  of  the  applicable
Subservicer,  the Indenture  Trustee,  and the Servicer,  in  substantially  the
following forms:

          (i) [Subservicer's Name], as agent for Indenture Trustee and/or bailee
     of principal  and interest  custodial  account for PNC Mortgage  Securities
     Corp.,  its successors and assigns,  for various owners of interests in TMA
     Mortgage Funding Trust I mortgage-backed pools; or

          (ii) [Subservicer's Name] in trust for PNC Mortgage Securities Corp.;

     (c) The Servicer  hereby  undertakes  to assure  remittance to the Servicer
Collection  Account of all amounts relating to the Mortgage Loans that have been
collected  by any  Subservicer  and are due to the Servicer  Collection  Account
pursuant to Section 4.8A of this Agreement.

     (d)  Investment  earnings  on  funds  held in the  Principal  and  Interest
Accounts are for the account of the Subservicers or the Servicer, as applicable.
     Section 4.8A. The Servicer Collection Account; Eligible Investments.
                   -----------------------------------------------------

     (a) The Servicer  shall  establish  and maintain at one or more  Designated
Depository  Institutions an account (the "Servicer  Collection  Account") in the
name of the Trust,  which shall be a  segregated  account  held in trust for the
benefit of the Owners of the Notes and the Note Insurer.

     (b) Not later than the  Subservicer  Remittance  Date,  the Servicer  shall
withdraw  or  direct  the  withdrawal  of funds in the  Principal  and  Interest
Accounts,  for  deposit  in  the  Servicer  Collection  Account,  in  an  amount
representing:

          (i) Scheduled  installments  of principal and interest on the Mortgage
     Loans received or advanced by the applicable Subservicers which were due on
     the Due Date prior to such Subservicer Remittance Date, net of Subservicing
     Fees due the applicable  Subservicers  and less any amounts to be withdrawn
     later by the  applicable  Subservicers  from the  applicable  Principal and
     Interest Accounts; and

          (ii)  Prepayments  and the proceeds of other types of  liquidations of
     the Mortgage Loans received by the applicable Subservicer for such Mortgage
     Loans during the applicable Remittance Period, with interest to the date of
     Prepayment  or  liquidation  less any amounts to be withdrawn  later by the
     applicable Subservicers.

     (c) At its option, the Servicer may invest funds on deposit in the Servicer
Collection  Account during any period prior to the Subservicer  Remittances Date
only as set forth in Section 4.8A(d). The Servicer shall bear any and all losses
incurred on any investments made with such funds and shall be entitled to retain
all gains realized on such investments as additional servicing compensation. Not
later than the Remittance  Date, the Servicer shall remit such funds, net of any
gains  earned  thereon to the  Indenture  Trustee  for  deposit,  in the Trustee
Collection Account.

     (d) Funds held in the Servicer  Collection Account shall be invested in (i)
one or more Eligible  Investments  which shall in no event mature later than the
Business  Day prior to the  related  Remittance  Date  (except if such  Eligible
Investments are obligations of the Indenture Trustee,  such Eligible Investments
may mature on the Remittance  Date), or (ii) such other  instruments as shall be
required  to  maintain  the  ratings  of the Notes,  without  regard to the Note
Insurance Policy, and acceptable to the Note Insurer.

     Section  4.9.  Delinquency  Advances  and  Servicing  Advances.
                    -----------------------------------------------

     (a) To the extent described below, the Servicer is obligated to advance its
own funds to the Servicer  Collection Account to cover any shortfall between (i)
payments  scheduled  to be received in respect of Mortgage  Loans,  and (ii) the
amounts actually deposited in the Servicer Collection Account on account of such
payments; the Servicer's obligation to make any advance or advances described in
this  Section 4.9 is  effective  only to the extent that such advance is, in the
good faith  judgment  of the  Servicer  made on or before the  Remittance  Date,
reimbursable  from  Insurance  Proceeds or  Liquidation  Proceeds of the related
Mortgage  Loans or  recoverable  as late  Monthly  Payments  with respect to the
related  Mortgage Loans or otherwise.  Such amounts so advanced are "Delinquency
Advances."

     (b) On or before each Remittance Date, the Servicer shall determine whether
or not it will make a Delinquency Advance on the related Remittance Date (in the
event that the  applicable  Subservicer  fails to make such  advances) and shall
furnish a written statement to the Certificateholder, the Indenture Trustee, the
Paying Agent,  if different  than the Indenture  Trustee,  and to any Noteholder
requesting the same,  setting forth the aggregate  amount to be remitted on such
Remittance  Date on account of principal and interest in respect of the Mortgage
Loans, stated separately.  In the event that full scheduled amounts of principal
and interest in respect of the Mortgage Loans shall not have been received by or
on behalf of the Servicer prior to such  Remittance  Date and the Servicer shall
have determined that a Delinquency Advance shall be made in accordance with this
Section  4.9,  the  Servicer  shall so specify and shall  specify the  aggregate
amount of such advance.

     (c) If the amount on  deposit in a  Subservicer's  Principal  and  Interest
Account as of any Subservicer  Remittance Date is less than the collections from
Mortgage Loans with respect to the related Remittance Period, the Servicer shall
cause the  Subservicer to deposit to such  Subservicer's  Principal and Interest
Account a sufficient amount of such  Subservicer's own funds to make such amount
equal  to the  related  Subservicer  Monthly  Remittance  for  such  Subservicer
Remittance  Date. Such amounts of the  Subservicer's  own funds so deposited are
also Delinquency Advances.

     (d) The Servicer  will pay all  reasonable  and  customary  "out-of-pocket"
costs and expenses (including reasonable legal fees) incurred in the performance
of its  servicing  obligations  including,  but not  limited to, the cost of (i)
advancing Preservation  Expenses,  (ii) any enforcement or judicial proceedings,
including  foreclosures,  (iii) the management  and  liquidation of REO Property
(including,  without  limitation,  advancing  realtors'  commissions)  and  (iv)
advancing  taxes,  insurance and other charges  against the Property.  Each such
expenditure  will  constitute  a "Servicing  Advance."  The Servicer may recover
Servicing  Advances from the Mortgagors to the extent  permitted by the Mortgage
Loans or, if not  theretofore  recovered from the Mortgagor on whose behalf such
Servicing  Advance  was  made,  from  Liquidation  Proceeds  realized  upon  the
liquidation  of  the  related  Mortgage  Loan.  Delinquency  Advances  shall  be
reimbursed as provided in Section 4.10A.

     (e) In the event that the Servicer  shall be required to make a Delinquency
Advance,  it shall on the  Remittance  Date either (i)  deposit in the  Servicer
Collection  Account an amount equal to such  Delinquency  Advance,  (ii) make an
appropriate entry in the records of the Servicer  Collection  Account that funds
in such account being held for future  distribution  or withdrawal have been, as
permitted  by this Section  4.9,  used by the Servicer to make such  Delinquency
Advance,  or (iii) make advances in the form of any  combination of (i) and (ii)
aggregating  the amount of such  Delinquency  Advance.  Any funds being held for
future distribution to Noteholders and so used shall be replaced by the Servicer
by deposit in the Servicer Collection Account on the Subservicer Remittance Date
to the extent that funds in the Servicer  Collection Account on such Subservicer
Remittance  Date with respect to the Mortgage  Loans shall be less than payments
to  Noteholders  required to be made on such date with  respect to the  Mortgage
Loans.  Under each Subservicing  Agreement,  the Servicer is entitled to receive
from the Principal and Interest Accounts established by the Subservicers amounts
received by the  applicable  Subservicers  on particular  Mortgage Loans as late
payments of  principal  and  interest or as  Liquidation  Proceeds or  Insurance
Proceeds and respecting which the Servicer has made an unreimbursed  Delinquency
Advance. The Servicer is also entitled to receive other amounts from the related
Principal and Interest  Accounts  established by the  Subservicers  to reimburse
itself for prior  Nonrecoverable  Advances respecting Mortgage Loans serviced by
such  Subservicers.  The Servicer  shall  deposit  these amounts in the Servicer
Collection  Account prior to withdrawal  pursuant to Section 4.8A. In accordance
with Section 4.9A,  Delinquency  Advances are  reimbursable to the Servicer from
cash in the Servicer  Collection  Account to the extent that the Servicer  shall
determine that any such advances  previously  made are  Nonrecoverable  Advances
pursuant to Sections 4.9 and 4.9A.

     Section  4.9A  Nonrecoverable  Advances.  Any advance previously made by  a
               -------------------------
Subservicer  pursuant  to  its Subservicing Agreement with respect to a Mortgage
Loan  or  by  the  Servicer  that the Servicer shall determine in its good faith
judgment not to be ultimately recoverable from Insurance Proceeds or Liquidation
Proceeds  or otherwise with respect to such Mortgage Loan or recoverable as late
Monthly  Payments with respect to such Mortgage Loan, shall be a "Nonrecoverable
Advance."   The  determination  by  the  Servicer  that  it  or  the  applicable
Subservicer  has  made  a  Nonrecoverable  Advance  or  that  any  advance would
constitute  a  Nonrecoverable  Advance,  shall  be  evidenced  by  an  Officer's
Certificate  of  the  Servicer  delivered  to the Indenture Trustee and the Note
Insurer on the Subservicer Remittance Date and shall detail the reasons for such
determination.  Notwithstanding  any  other  provision  of  this  Agreement, any
insurance policy relating to the Mortgage Loans, or any other agreement relating
to  the  Mortgage  Loans to which the Servicer is a party, (a) the Servicer, and
each  Subservicer  shall  not  be  obligated to, and shall not, make any advance
that, after reasonable inquiry and in its sole discretion, the Servicer, or such
Subservicer  shall  determine  would  be  a  Nonrecoverable Advance, and (b) the
Servicer,  and  each  Subservicer  shall  be  entitled  to reimbursement for any
advance  as  provided  in  Section  4.9  of  this  Agreement.

     Section  4.10.  Compensating  Interest.  A full month's interest at a  rate
                ----------------------
equal  to the applicable Coupon Rate with respect to each Mortgage Loan less the
sum of

          (i) the Monthly Servicing Fee and (ii) Subservicing Fee, is due to the
     Indenture  Trustee  on the Loan  Balance  of each  Mortgage  Loan as of the
     beginning of each  Remittance  Period.  If a Prepayment  of a Mortgage Loan
     occurs  during any  calendar  month,  any  difference  between the interest
     collected  from the  Mortgagor  during  such  calendar  month  and the full
     month's  interest at the applicable  Coupon Rate less the  Subservicing Fee
     ("Compensating  Interest") shall be deposited by each Subservicer  prior to
     the Subservicer  Remittance Date to the Principal and Interest  Account and
     shall be included  in the  related  Subservicer  Monthly  Remittance  to be
     remitted  to, or drafted  by, the  Servicer on the  Subservicer  Remittance
     Date;  provided,  however,  that the  Subservicer  shall not be required to
            --------   -------
     deposit  Compensating  Interest in respect of Prepayments in an amount that
     exceeds the  Subservicing  Fee received by such  Subservicer  for the prior
     calendar  month with respect to the Mortgage Loan  subserviced  by it. If a
     Subservicer fails to make some or all of a required  Compensating  Interest
     payment,  the Servicer will pay, up to the amount of its Servicing Fee with
     respect to all Mortgage Loans being subserviced by such  Subservicer,  plus
     investment  income  in the  Servicer  Collection  Account  relating  to all
     Mortgage Loans being  subserviced  by such  Subservicer,  the  Compensating
     Interest  payment that should have been made by such  Subservicer,  but was
     not, by depositing such Compensating  Interest into the Servicer Collection
     Account on the Remittance  Date.  Neither the Subservicers nor the Servicer
     shall be entitled to reimbursement for Compensating Interest payments.

     Section 4.10A Permitted  Withdrawals from the Servicer  Collection  Account
                   -------------------------------------------------------------
and Principal  and  Interest  Accounts.
- --------------------------------------

     (a) The Servicer is authorized to make withdrawals, from time to time, from
the  Servicer   Collection  Account  or  the  Principal  and  Interest  Accounts
established by the Subservicers of amounts  deposited  therein in respect of the
Mortgage Loans, as follows:

          (i) To reimburse itself or the applicable  Subservicer for Delinquency
     Advances made pursuant to Section 4.9 of this  Agreement or a  Subservicing
     Agreement, such right to reimbursement pursuant to this paragraph (i) being
     limited to amounts received on particular  Mortgage Loans  (including,  for
     this purpose,  Insurance Proceeds and Liquidation Proceeds) which represent
     late  recoveries of principal  and/or  interest  respecting  which any such
     Delinquency Advance was made;

          (ii) To reimburse  itself or the  applicable  Subservicer  for amounts
     expended by or for the account of the  Servicer  pursuant to Section 4.9 or
     amounts expended by such Subservicer pursuant to the Subservicing Agreement
     or an agreement between a Subservicer and the Issuer in connection with the
     restoration of property damaged by an uninsured cause or in connection with
     the liquidation of a Mortgage Loan;

          (iii) To pay to itself,  with respect to the related  Mortgage  Loans,
     the Servicing Fee as to which no prior  withdrawals from funds deposited by
     the Servicer have been made;

          (iv) To reimburse  itself or the applicable  Subservicer  for advances
     made  with  respect  to  related  Mortgage  Loans  which the  Servicer  has
     determined to be Nonrecoverable Advances;

          (v) To pay to itself reinvestment  earnings deposited or earned in the
     Servicer Collection Account to which it is entitled and to reimburse itself
     for expenses  incurred by and  reimbursable to it pursuant to Sections 4.9,
     4.24 and 6.3;

          (vi) To remit to the  Indenture  Trustee  for  deposit in the  Trustee
     Collection Account, not later than the related Remittance Date, the amounts
     specified in Section 5.2(a);

          (vii) To withdraw amounts that have been deposited in error; and

          (viii) After making or providing for the above  withdrawals,  to clear
     and  terminate  the  Servicer  Collection  Account  and the  Principal  and
     Interest  Accounts  following  termination  of this  Agreement  pursuant to
     Section 8.1. Since, in connection with  withdrawals  pursuant to paragraphs
     (i) and (ii), the Servicer's  entitlement thereto is limited to collections
     or other  recoveries  on the related  Mortgage  Loan,  the  Servicer or the
     applicable Subservicer shall keep and maintain separate accounting for each
     Mortgage Loan, for the purpose of justifying any such withdrawals.

     (b)     The  Servicer  is  authorized to make withdrawals from time to time
from  the  Servicer  Collection  Account to reimburse itself for advances it has
made  pursuant to Section 4.9 hereof that it has determined to be Nonrecoverable
Advances.

Section  4.11.  Maintenance  of  Insurance;  Collections  Thereunder.
                ----------------------------------------------------

     (a) The Servicer shall use commercially  reasonable efforts to keep, and to
cause the  Subservicers to keep, in full force and effect each primary  mortgage
guaranty  insurance  policy  required  with respect to a Mortgage  Loan,  in the
manner  set  forth in the  applicable  Subservicing  Agreement,  until no longer
required.  Notwithstanding the foregoing,  the Servicer shall have no obligation
to maintain such primary mortgage guaranty  insurance policy for a Mortgage Loan
for which the  outstanding  Principal  Balance thereof at any time subsequent to
origination was 80% or less of the sum of (i) the value of the related  Property
(as determined by the appraisal obtained at the time of origination and (ii) the
value of any Additional  Collateral (as determined at the time of origination)),
unless required by applicable law.

     (b) Unless  required by  applicable  law, the Servicer  shall not cancel or
refuse to renew,  or allow any  Subservicer  under its  supervision to cancel or
refuse to renew, any such primary mortgage  guaranty  insurance policy in effect
at the date of the initial  issuance of the Notes that is required to be kept in
force  hereunder;   provided,   however,  that  neither  the  Servicer  nor  any
Subservicer  shall  advance  funds for the  payment of any premium due under any
primary mortgage  guaranty  insurance if it shall determine that such an advance
would be a Nonrecoverable Advance.

     (c) The Servicer shall cause to be maintained for each Mortgage Loan (other
than a Cooperative  Loan) fire and hazard insurance with extended coverage in an
amount which is not less than the original  principal  balance of such  Mortgage
Loan,  except in cases approved by the Servicer in which such amount exceeds the
value of the improvements to the Property.  The Servicer shall also require fire
and hazard insurance with extended  coverage in a comparable  amount on property
acquired upon foreclosure,  or deed in lieu of foreclosure, of any Mortgage Loan
(other than a Cooperative  Loan). Any amounts  collected under any such policies
(other than  amounts to be applied to the  restoration  or repair of the related
Property) shall be deposited into the Principal and Interest Account, subject to
withdrawal  pursuant to the  applicable  Subservicing  Agreement and pursuant to
Sections 4.8, 4.8A and 4.10A hereof.

     (d) Where any part of any  improvement  to the  Property  (other  than with
respect to a  Cooperative  Loan) is located in a  federally  designated  special
flood hazard area and in a community  which  participates  in the National Flood
Insurance  Program at the time of origination of the related  Mortgage Loan, the
Servicer  shall cause  flood  insurance  to be  provided.  The hazard  insurance
coverage  required  by  this  Section  4.11  may be met  with  blanket  policies
providing protection  equivalent to individual policies otherwise required.  The
Servicer  or the  applicable  Subservicer  shall be  responsible  for paying any
deductible amount on any such blanket policy. The Servicer agrees to present, or
cause  to be  presented,  on  behalf  of and for the  benefit  of the  Indenture
Trustee, the Noteholders,  the Note Insurer,  and the Swap Counterparty,  claims
under the hazard  insurance  policy  respecting  any Mortgage  Loan, and in this
regard to take such reasonable  actions as shall be necessary to permit recovery
under such policy.

     (e) Any unreimbursed costs incurred in maintaining any insurance  described
in this Section 4.11 shall be recoverable as an advance by the Servicer from the
Servicer Collection  Account.  Such insurance shall be with insurers approved by
the Servicer and Fannie Mae or Freddie Mac.  Other  additional  insurance may be
required  of a  Mortgagor,  in  addition  to  that  required  pursuant  to  such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such additional insurance.

     Section 4.12.  Due-on-Sale Clauses; Assumption and Substitution Agreements.
                     -----------------------------------------------------------
When  any  Property  has  been  or is about to be conveyed by the Mortgagor, the
Servicer  shall,  to  the extent it has knowledge of such prospective conveyance
and  prior  to the time of the consummation of such conveyance and to the extent
permitted  in  the  applicable Subservicing Agreement or other agreement between
such  Subservicer  and the Issuer, exercise rights to accelerate the maturity of
such  Mortgage  Loan,  to  the extent that such acceleration is permitted by the
terms  of  the  related Mortgage Note, under any "due-on-sale" clause applicable
thereto;  provided, however, that the Servicer shall not exercise any such right
if  the  due-on-sale  clause,  in  the reasonable belief of the Servicer, is not
enforceable  under  applicable  law  or  if  such  exercise  would  result  in
non-coverage  of  any  resulting  loss that would otherwise be covered under any
insurance  policy.  In the event the Servicer is prohibited from exercising such
right,  the  Servicer  is  authorized  to  take  or enter into an assumption and
modification agreement from or with the Person to whom a Property has been or is
about  to  be  conveyed,  pursuant to which such Person becomes liable under the
Mortgage  Note  and,  unless  prohibited  by  applicable state law or unless the
Mortgage  Note  contains a provision allowing a qualified borrower to assume the
Mortgage  Note, the Mortgagor remains liable thereon; provided that the Mortgage
Loan shall continue to be covered (if so covered before the Servicer enters such
agreement)  by  any  related  primary  mortgage  guaranty insurance policy.  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 Mortgagor and becomes liable under
the  Mortgage  Note.  The  Servicer will cause the Subservicer not to enter into
any  substitution or assumption with respect to a Mortgage Loan unless permitted
by  applicable  law  and  if  such substitution or assumption shall constitute a
"significant  modification" effecting an exchange or reissuance of such Mortgage
Loan  under  the  Code  (or  Treasury  regulations promulgated thereunder in the
absence  of advice of counsel that a significant modification of a Mortgage Loan
would  not  have a material adverse effect on the Noteholders, the Issuer or the
Certificateholders).  The  Servicer  shall notify the Indenture Trustee that any
such  substitution  or  assumption agreement has been completed by forwarding to
the  Indenture  Trustee  the  original  copy  of such substitution or assumption
agreement  and  other  documents and instruments constituting a part thereof. In
connection  with any such assumption or substitution agreement, the terms of the
related  Mortgage Note shall not be changed. Any fee collected by the applicable
Subservicer  for  entering  into  an  assumption  or  substitution  of liability
agreement  shall  be  retained  by  such  Subservicer  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 which the Servicer or the
Subservicer may be restricted by law from preventing, for any reason whatsoever.

     Section  4.13.  Realization  Upon  Defaulted  Mortgage  Loans.
                     ---------------------------------------------

     (a) The Servicer shall foreclose upon or otherwise  comparably  convert, or
cause to be  foreclosed  upon or  comparably  converted,  the  ownership  of any
Property  securing a Mortgage Loan which comes into and continues in default and
as to  which  no  satisfactory  arrangements  can  be  made  for  collection  of
delinquent  payments  pursuant to Section  4.1. In lieu of such  foreclosure  or
other conversion,  and taking into  consideration the desirability of maximizing
net  Liquidation  Proceeds  after  taking into  account the effect of  Insurance
Proceeds upon Liquidation  Proceeds,  the Servicer may, to the extent consistent
with prudent  mortgage loan servicing  practices,  accept a payment of less than
the outstanding Loan Balance of a delinquent  Mortgage Loan in full satisfaction
of the indebtedness  evidenced by the related Mortgage Note and release the lien
of the related  Mortgage  upon receipt of such payment.  The Servicer  shall not
foreclose  upon or  otherwise  comparably  convert a Property if the Servicer is
aware of evidence of toxic waste,  other hazardous  substances or other evidence
of environmental contamination thereon and the Servicer determines that it would
be imprudent to do so. In connection with such foreclosure or other  conversion,
the Servicer  shall cause to be followed  such  practices  and  procedures as it
shall deem  necessary or  advisable  and as shall be normal and usual in general
mortgage servicing  activities.  The foregoing is subject to the provision that,
in the case of damage to a Property from an uninsured  cause, the Servicer shall
not be required to advance its own funds towards the restoration of the property
unless it shall be determined  in the sole  judgment of the  Servicer,  (i) that
such  restoration will increase the proceeds of liquidation of the Mortgage Loan
after  reimbursement  to itself for such  expenses,  and (ii) that such expenses
will be recoverable to it through  Liquidation  Proceeds.  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  (as well as its  normal  servicing  compensation)  as an  advance.  The
Servicer  shall  maintain   information  required  for  tax  reporting  purposes
regarding  any  Property  which is  abandoned  or which has been  foreclosed  or
otherwise  comparably  converted.  The Servicer shall report such information to
the  Internal  Revenue  Service  and the  Mortgagor  in the manner  required  by
applicable law.

     (b) Notwithstanding any other provision of this Agreement, the Servicer and
the Indenture Trustee, as applicable,  shall comply with all federal withholding
requirements  with  respect to payments to  Noteholders  of interest or original
issue discount that the Servicer or the Indenture  Trustee  reasonably  believes
are applicable under the Code. The consent of Noteholders  shall not be required
for any such  withholding.  Without limiting the foregoing,  the Servicer agrees
that it will not withhold with respect to payments of interest or original issue
discount  in the  case of a  Noteholder  that  has  furnished  or  caused  to be
furnished an effective Form W-8 or an acceptable  substitute form or a successor
form  and who is not a "10  percent  shareholder"  within  the  meaning  of Code
Section  871(h)(3)(B) or a "controlled  foreign  corporation"  described in Code
Section  881(c)(3)(C) with respect to the Depositor.  In the event the Indenture
Trustee  withholds any amount from interest or original issue discount  payments
or  advances  thereof  to  any  Noteholder   pursuant  to  federal   withholding
requirements,  the Indenture  Trustee shall indicate the amount withheld to such
Noteholder.

     Section  4.14.  Indenture Trustee to Cooperate; Release of Mortgage Files.
                ---------------------------------------------------------
Upon the  Prepayment  in full or scheduled  maturity of any Mortgage  Loan,  the
Servicer  shall  cause such final  payment to be  immediately  deposited  in the
related Principal and Interest Account or the Servicer Collection Account.  Upon
notice thereof, the Servicer shall promptly notify the Indenture Trustee and the
Certificateholder by an Officer's Certificate (which certification shall include
a  statement  to the effect that all amounts  received in  connection  with such
payment  which are  required to be deposited in either such account have been so
deposited)  and shall request  delivery to it of the File.  Upon receipt of such
properly completed  certification and request,  the Indenture Trustee shall, not
later than the fifth  succeeding  Business Day,  release the related File to the
Servicer or the applicable  Subservicer indicated in such request. With any such
Prepayment in full or other final payment, the Servicer is authorized to prepare
for and procure from the Indenture Trustee or mortgagee under the Mortgage which
secured  the  Mortgage  Note a deed  of  full  reconveyance  or  other  form  of
satisfaction  or  assignment  of Mortgage and  endorsement  of Mortgage  Note in
connection  with  a  refinancing  covering  the  Property,  which  satisfaction,
endorsed Mortgage Note or assigning  document shall be delivered by the Servicer
to the person or persons entitled  thereto.  No expenses  incurred in connection
with such  satisfaction  or  assignment  shall be payable to the Servicer by the
Indenture  Trustee  or from the  Servicer  Collection  Account,  or the  related
Principal  and  Interest  Account.  From  time to time  as  appropriate  for the
servicing or  foreclosure  of any Mortgage  Loan,  including,  for this purpose,
collection under any primary mortgage guaranty insurance,  the Indenture Trustee
shall,  upon request of the  Servicer  and delivery to it of a Servicer's  Trust
Receipt  in the  form of  Exhibit  G  signed  by an  authorized  Officer  of the
Servicer,  release not later than the fifth  Business Day  following the date of
receipt  of such  request  the  related  File  to the  Servicer  or the  related
Subservicer  as indicated by the  Servicer and shall  execute such  documents as
shall be necessary to the prosecution of any such  proceedings.  Such Servicer's
Trust  Receipt  shall  obligate the Servicer to return the File to the Indenture
Trustee  when the need  therefor by the  Servicer no longer  exists,  unless the
Mortgage Loan shall be  liquidated,  in which case,  upon receipt of a Officer's
Certificate similar to that herein above specified.

     Section  4.15.  Compensation  to  the  Servicer  and  the  Subservicers.
                     -------------------------------------------------------

     (a) As  compensation  for its activities  hereunder,  the Servicer shall be
entitled,  without duplication,  to receive from the Servicer Collection Account
the Servicing Fee. The Servicer  shall be required to pay all expenses  incurred
by it in connection  with its activities  hereunder and shall not be entitled to
reimbursement therefor, except as specifically provided herein.

     (b) As compensation  for its activities  under the applicable  Subservicing
Agreement,  the applicable Subservicer shall be entitled to withhold or withdraw
from the related Principal and Interest Account the amounts provided for in such
Subservicing  Agreement.  Each  Subservicer  is  required  to pay  all  expenses
incurred  by  it  in  connection  with  its  servicing   activities   under  its
Subservicing  Agreement  (including  payment of premiums  for  primary  mortgage
guaranty  insurance  policies,  if  required)  and  shall  not  be  entitled  to
reimbursement  therefor  except as  specifically  provided in such  Subservicing
Agreement and not inconsistent with this Agreement.

     (c) Additional  servicing  compensation in the form of prepayment  charges,
release fees and similar items, to the extent collected from Mortgagors,  may be
retained by the applicable subservicer.

     Section 4.16. Annual Statement as to Compliance.  The Servicer,  at its own
                   ---------------------------------
expense,   shall   deliver  to  the   Issuer,   the   Indenture   Trustee,   the
Certificateholder,  the Rating Agencies and the Note Insurer, on or before April
30 of each year, beginning with April 30, 2000, an Officer's Certificate stating
as to the signer  thereof,  that (i) a review of the  activities of the Servicer
during the preceding calendar year and 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, the Servicer has fulfilled all its obligations
under this  Agreement  throughout  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.  Copies of such statement shall
be provided by the  Servicer to  Noteholders  upon  request or by the  Indenture
Trustee  (solely to the extent that such copies are  available to the  Indenture
Trustee) at the expense of the Servicer,  should the Servicer fail to so provide
such copies.

     Section 4.17. Annual Independent Public  Accountants'  Servicing Report. On
                   ---------------------------------------------------------
or before April 30 of each year, beginning with April 30, 2000, the Servicer, at
its expense,  shall cause a firm of independent  public  accountants  reasonably
acceptable to the Note Insurer to furnish a statement to the Indenture  Trustee,
the  Certificateholder,  the Note Insurer and the Rating  Agencies to the effect
that on the basis of the  examination  by such firm conducted  substantially  in
compliance with the Uniform Single  Attestation  Program for Mortgage Bankers or
the Audit Guide for Audits of HUD Approved Title II Nonsupervised Mortgagees and
Loan  Correspondents  Program,  the servicing by or on behalf of the Servicer of
the Mortgage  Loans was  conducted  in  compliance  with the Sale and  Servicing
Agreement,  except for any significant  exceptions or errors in records that, in
the opinion of the firm,  the Uniform  Single  Attestation  Program for Mortgage
Bankers or the Audit  Guide for Audits of HUD  Approved  Title II  Nonsupervised
Mortgagees and Loan Correspondents  Program requires it to report. Copies of the
annual  accountants'  statement and the  officer's  statement may be obtained by
Noteholders without charge upon written request to the Servicer.

     Section 4.18. Access to Certain Documentation and Information Regarding the
                   -------------------------------------------------------------
Mortgage  Loans.  In the  event  that the Notes  are  legal  for  investment  by
- ---------------
federally-insured  savings associations,  the Servicer shall provide to the OTS,
the FDIC and the supervisory agents and examiners of the OTS and the FDIC access
to the documentation regarding the related Mortgage Loans required by applicable
regulations  of the OTS or the  FDIC,  as  applicable,  and  shall in any  event
provide such access to the  documentation  regarding  such Mortgage Loans to the
Indenture  Trustee and its  representatives,  such access being afforded without
charge, but only upon reasonable request and during normal business hours at the
offices of the Servicer designated by it.

     Section  4.19.  Assignment  of  Agreement.  The Servicer may not assign its
                     -------------------------
obligations under this Agreement,  in whole or in part, unless (i) it shall have
first obtained the written consent of the Indenture Trustee,  the Issuer and the
Note Insurer,  and (ii) the Indenture  Trustee,  the Issuer and the Note Insurer
shall have received a  confirmation  letter from each Rating  Agency  confirming
that no downgrade in the rating of the Notes will occur, without taking the Note
Insurance Policy into account;  provided,  however,  that any assignee must meet
the  eligibility  requirements  set forth in Section  7.1 hereof for a successor
servicer.

     Section  4.20.  ARMs.  The  Servicer  shall  enforce  each  ARM and 5/1 ARM
                     ----
Mortgage  Loan in  accordance  with its  terms  and  shall or  shall  cause  the
applicable  Subservicers  to  timely  calculate,  record,  report  and apply all
interest rate  adjustments  in accordance  with the related  Mortgage  Note. The
Servicer's records shall, at all times, reflect the then Coupon Rate and monthly
payment and the Servicer  shall or shall cause the  applicable  Subservicers  to
timely notify the Mortgagor of any changes to the Coupon Rate or the Mortgagor's
monthly payment.

Section  4.21.  Inspections  by  Note  Insurer  and  Account  Parties.  At  any
                -----------------------------------------------------
reasonable  time and from time to time upon reasonable notice, the Note Insurer,
the  Indenture  Trustee, the Issuer or any agents or representatives thereof may
inspect  the  Servicer's and each Subservicer's servicing operations and discuss
the  servicing  operations  of the Servicer and each Subservicer with any of its
officers or directors.  The costs and expenses incurred by the Servicer and each
Subservicer  or  its  agents  or  representatives  in  connection  with any such
examinations  or  discussions  shall  be  paid by the Servicer or the applicable
Subservicer.

     Section 4.22. Reports to the Indenture Trustee; Servicer Collection Account
                   -------------------------------------------------------------
Statement.
- ---------

     (a) Not later than each  Remittance  Date,  the  Servicer  shall  forward a
statement to the Indenture Trustee, the  Certificateholder  and the Note Insurer
setting forth the status of the Servicer  Collection  Account as of the close of
business on the related Subservicer  Remittance Date and showing, for the period
covered by such statement,  the aggregate of deposits into and withdrawals  from
the  Servicer  Collection  Account  for each  category of deposit  specified  in
Sections 4.1, 4.8 and 4.8A and each category of withdrawal  specified in Section
4.9 and 4.9A, and stating that all distributions required by this Agreement have
been made (or if any required  distribution  has not been made,  specifying  the
nature and amount thereof).

     (b) On or before each  Subservicer  Remittance  Date,  the  Servicer  shall
calculate the portion of any Principal  Shortfall  Amount  allocable to Realized
Losses on the Mortgage Loans and shall advise the Indenture Trustee and the Note
Insurer of such Principal Shortfall Amount in its report.

     (c) No later than each  Subservicer  Remittance  Date,  the Servicer  shall
prepare and provide a report to the Indenture Trustee, the Certificateholder and
the Note Insurer listing separately the interest and principal components of the
related Monthly Remittance.

     (d) Based upon such report and the related  Remittance Report regarding the
Pooled Certificates,  the Indenture Trustee no later than the Business Day prior
to the  Payment  Date shall  calculate  the  Available  Interest  Amount and the
Available Principal Amount for such Payment Date.

     (e)  The  Indenture  Trustee  shall  also  calculate  the  Note  Rate,  the
Certificate Rate, the Excess Interest,  the LIBOR Interest Carryover Amount, and
amounts payable to the Swap Counterparty pursuant to Section 5.2.

     Section 4.23. Designated Depository  Institutions.  The Servicer shall give
                   -----------------------------------
the Issuer, the Indenture Trustee and the Note Insurer (a) at least thirty days'
prior  written  notice  of  any  anticipated  change  of  Designated  Depository
Institution  and (b) written notice of any change in the ratings of a Designated
Depository  Institution of which the Servicer is aware, within two Business Days
after discovery.

     Section 4.24. Appointment of Custodian. If the Servicer determines that the
                   ------------------------
Indenture  Trustee  is unable  to  deliver  Files to the  Servicer  as  required
pursuant to Section 4.14 hereof, the Servicer shall so notify the Depositor, the
Issuer,  the Note Insurer,  the Rating Agencies and the Indenture  Trustee,  and
make request that a custodian  acceptable  to the Servicer and the Note Insurer,
be appointed to retain custody of the Files on behalf of the Indenture  Trustee.
The  Indenture  Trustee,  the  Issuer  and the  Depositor  agree  to  co-operate
reasonably  with  the  Servicer  in  connection  with  the  appointment  of such
custodian.  The  Servicer  shall  pay,  and be  reimbursed  pursuant  to Section
4.10A(a)  hereof  for,  all  expenses  incurred  by  the  Indenture  Trustee  in
connection with the transfer of the Files to such custodian.

     Section 4.25. [Reserved]

     Section 4.26. Year 2000 Compliance.  The Servicer represents,  warrants and
                   --------------------
covenants that (1) it is in the process of identifying circumstances under which
its computer  applications  may not be able to properly  perform  date-sensitive
functions after December 31, 1999 and (2) it will implement,  on a timely basis,
corrective  action to  prevent  any such  application  from  interfering  in any
material respect, due to inability to properly perform such functions,  with the
performance of its duties under this Agreement.  The Servicer will, upon request
of the Note  Insurer,  the  Certificateholder  or the Indenture  Trustee,  on or
before June 30, 1999,  promptly  provide an Officer's  Certificate to the effect
that the  Servicer  has  implemented  corrective  action to prevent its computer
applications  from  interfering,  in any material  respect,  due to inability to
perform date-sensitive  functions, with the performance of the Servicer's duties
under this Agreement.

     Section 4.27.  Performance of Obligations;  Indenture.  The Issuer appoints
                    --------------------------------------
he Servicer and the Servicer  agrees to perform such  obligations and duties of
the Issuer pursuant to the Indenture as the Issuer may request,  including,  but
not  limited to the duties and  obligations  of the Issuer  pursuant  to Section
3.09(b) of the Indenture.

     Section 4.28. Data.
                   ----

     (a) Within a reasonable period of time after the Closing Date, the Servicer
will provide to the Note Insurer a computer tape or electronic  transmission  (a
"Data Tape"),  in a format and containing  such of the servicing data maintained
by the Servicer  with  respect to the  Mortgage  Loans as of the Cut-off Date as
shall be mutually  agreed to by the  Servicer  and the Note  Insurer (but in any
event the Data Tape shall contain the Servicer's  Monthly  Remittance Report and
such other  information  as the Note Insurer may reasonably  request),  together
with a written  explanation  (the "Data  Dictionary") of each of the data fields
included in such Data Tape.  Thereafter,  on a monthly basis,  the Servicer will
provide  to  the  Note  Insurer  a Data  Tape  as of  the  end of the  preceding
Remittance  Period together with a written  explanation of any revisions made to
the Data Dictionary  during the preceding  Remittance  Period.  The Note Insurer
shall have no duty or obligation with respect to the accuracy of the information
contained in any Data Tape or in the Data Dictionary.

     (b) Each Data Tape and Data Dictionary  furnished by the Servicer  pursuant
to this Agreement shall be deemed  confidential and of proprietary  nature,  and
shall not be copied or  distributed to any other Person.  No Person  entitled to
receive copies of such tapes shall use the  information  therein for the purpose
of soliciting  the  Mortgagors  or for any other purpose  except as set forth in
this Agreement.

     (c) Upon request by a  Certificateholder,  the Servicer shall provide data,
in  a   mutually   agreeable   form,   to   such   Certificateholder.   If  such
Certificateholder  is the Owner of 100% of the Certificates,  the Servicer shall
furnish such data without additional charge,  and, if mutually acceptable to the
Servicer and such Certificateholder, on a monthly basis.

                                    ARTICLE V

      Accounts; Payments; Statements to Certificateholders and Noteholders

     Section  5.1   Establishment  of  Accounts.
                    ---------------------------

     (a) The Issuer  hereby  directs  the  Indenture  Trustee to  establish  and
maintain  the Trustee  Collection  Account,  the Insured  Amounts  Account,  the
Reserve Account, the Swap Counterparty Reserve Account and the Swap Counterparty
Floor Account.  Each such Account shall be maintained as a segregated account at
a  Designated  Depository  Institution  to be held in the name of the  Indenture
Trustee  for the  benefit of the  related  Owners and the Note  Insurer,  unless
otherwise specified below.

     (b)     The  Indenture  Trustee  shall  establish  and maintain the Insured
Amounts  Account  to receive deposits from the Note Insurer; the Insured Amounts
Account  shall  be  entitled  "Bankers  Trust  Company  of  California,  N.A. as
Indenture  Trustee  for  Thornburg  Mortgage  Funding  Trust  I, Insured Amounts
Account."

     (c)     The  Issuer  hereby  directs the Indenture Trustee to establish the
Trustee  Collection  Account  to  be maintained as a segregated account entitled
"Bankers  Trust  Company  of California, N.A. as Indenture Trustee for Thornburg
Mortgage  Funding Trust I, Trustee Collection Account." On the Closing Date, the
Depositor  is  remitting  the  amount  of $1,220,971.34 in immediately available
funds  representing the November 1998 distribution on the Pooled Certificates to
the  Indenture  Trustee for deposit into the Trustee Collection Account, and the
Indenture  Trustee hereby acknowledges receipt of $1,220,971.34 for deposit into
the  Trustee  Collection  Account.  The  Depositor  shall  (or  shall  cause the
Servicer to) remit any and all distributions received by the Depositor or Seller
on  the  Pooled Certificates on any Pooled Certificate Remittance Date after the
Closing  Date  to  the  Indenture  Trustee in immediately available funds on the
Business  Day after such Pooled Certificate Remittance Date for deposit into the
Trustee  Collection  Account.

     (d) The Issuer  hereby  directs  the  Indenture  Trustee to  establish  and
maintain the Reserve Account entitled "Bankers Trust Company of California, N.A.
as Indenture  Trustee for Thornburg  Mortgage Funding Trust I, Reserve Account."
Excess  Interest  will be  deposited  in the Reserve  Account to be held for the
benefit of the Noteholders and the Certificateholders.  On the Closing Date, the
Depositor is remitting or causing to be remitted to the Indenture  Trustee,  and
the Indenture  Trustee  hereby  acknowledges  receipt of $150,000 in immediately
available funds for deposit into the Reserve Account.

     (e)     The Indenture Trustee shall establish and maintain, for the benefit
of  the  Note  Insurer,  the Swap Counterparty Reserve Account entitled "Bankers
Trust  Company of California, N.A. as Indenture Trustee for TMA Mortgage Funding
Trust I, Swap Counterparty Reserve Account."  On the Closing Date, the Depositor
will  remit  or cause to be remitted to the Indenture Trustee, and the Indenture
Trustee  hereby  acknowledges receipt of $800,000 in immediately available funds
for  deposit  into  the  Swap  Counterparty  Reserve  Fund.

     (f)     The Indenture Trustee shall establish and maintain, for the benefit
of the Note Insurer, the Swap Counterparty Floor Account entitled "Bankers Trust
Company  of California, N.A. as Indenture Trustee for TMA Mortgage Trust I, Swap
Counterparty  Floor  Account."

     Section  5.2   Flow  of  Funds.  (a)  Upon  receipt,  the Indenture Trustee
                    ---------------
shall deposit (i) into the Trustee Collection Account (A) the Monthly Remittance
remitted  by  the Servicer, plus (B) any related Substitution Adjustment Amounts
and  any  related  Loan  Purchase Prices, plus (C) any amounts received from the
Swap  Counterparty  under the Swap Agreements, plus (D) all distributions on the
Pooled  Certificates  received  by  the  Indenture Trustee pursuant to the terms
hereof, (ii) into the Reserve Account, the Excess Interest, if any, including on
the  Closing Date, the initial deposit referred to in Section 5.1(d), (iii) into
the  Insured  Amounts  Account,  the  amount  of any Insured Amounts (other than
Insured  Amounts  in  respect  of  amounts  described  in  clause  (iii)  of the
definition  of  Insured  Amounts)  (iv) into the Trustee Collection Account, the
proceeds  of  any liquidation or termination pursuant to Article VIII hereof and
Article  X  of  the Indenture, (v) into the Swap Counterparty Floor Account, any
amounts  received  on  the  Interest Rate Floor Agreement and (vi) into the Swap
Counterparty Reserve Account, the initial deposit referred to in Section 5.1(e).
Insured  Amounts  in  respect  of  amounts  described  in  clause  (iii)  of the
definition of Insured Amounts shall be paid by the Note Insurer to the Indenture
Trustee  for  payment  to  the  Owners  of  the Notes who have complied with the
provisions of Section 5.2(j), in the same manner as payments with respect to the
Notes.

     (b)     The  Indenture  Trustee  shall  calculate  the  amount  of  Excess
Interest,  the  LIBOR Interest Carryover Amount, the amount to be transferred to
the  Reserve  Account  and  any  amount  on deposit in the Reserve Account to be
distributed  as  provided  in  Section  5.7  hereof.

     (c)     If  the  Indenture  Trustee  determines  that  a  draw  on the Note
Insurance  Policy  is necessary, the Indenture Trustee will take such actions as
are  required  under the Note Insurance Policy to inform the Note Insurer that a
payment  will be required under the Note Insurance Policy and the amount thereof
in sufficient time to have funds available for payment to the Noteholders on the
applicable  Payment  Date.  Amounts  received  from  the  Note  Insurer shall be
deposited  in  the  Insured  Amounts  Account.

     (d)     On  each  Payment  Date,  the  Indenture  Trustee will withdraw any
amount to be transferred from the Reserve Account pursuant to Section 5.7 hereof
and  any amount paid by the Note Insurer which has been deposited in the Insured
Amounts  Account  pursuant  to Section 5.2(c) hereof and deposit such amounts in
the  Trustee  Collection  Account.

     (e)     On  each  Payment Date after the transfers and payments pursuant to
Section  5.2(d),  the  Indenture  Trustee shall make the following transfers and
distributions  in  the  priority indicated from the funds then on deposit in the
Trustee  Collection  Account  (other  than  investment  earnings):

          (i)  From  the  Available  Interest  Amount, in the following order of
priority  and  in  each  case  to the extent of any remaining Available Interest
Amount after making the prior payments; provided that funds transferred from (x)
                                        --------
the Insured Amounts Account will be used only to pay Interest Shortfall Amounts,
and  (y)  the  Reserve Account will be used only to pay LIBOR Interest Carryover
Amounts  under  clause  (G):

               (A) to the Swap Counterparty, any net regularly scheduled monthly
          amounts due the Swap  Counterparty on such Payment Date under the Swap
          Agreements;

               (B) to the Note Insurer,  all premiums due to the Note Insurer on
          such Payment Date pursuant to the Insurance Agreement;

               (C) to the  Indenture  Trustee,  all  amounts  due as its monthly
          Indenture  Trustee's Fee and Custodian's Fee and any other amounts due
          it pursuant to Section 6.07 of the Indenture;

               (D) to the Owner  Trustee,  all amounts  due  purusant to Section
          8.01 of the Trust  Agreement,  including the monthly  Owner  Trustee's
          Fee; 

               (E) to the Owners, Current Interest at the Note Rate;

               (F) to the Note Insurer for  reimbursement  for any payments made
          (i) under the Note  Insurance  Policy with respect to its guarantee of
          interest  at the  Note  Rate to the  Noteholders  or  under  the  Swap
          Insurance  Policy and (ii) any other  amounts owed to the Note Insurer
          under the  Insurance  Agreement  (other than with respect to Principal
          Shortfall Amounts) to the extent not reimbursed from payments from the
          Available  Principal  Amount;  

               (G) to the Owners, any LIBOR Interest Carryover Amount;

               (H) to the  Certificate  Distribution  Account  maintained by the
          Paying  Agent  for  distribution  to the  Certificateholders,  Current
          Interest at the Certificate Rate; and,

               (I) any remainder to the Reserve  Account until, on and after the
          Reserve Account Limit Date, the Reserve Account Limit is reached,  and
          thereafter to the Certificate Distribution Account for distribution to
          the Certificateholders as Additional  Certificate Interest. 
          (ii) From the Available  Principal  Amount,  in the following order of
     priority:

               (A) to the Owners, until the outstanding principal balance of the
          Notes has been reduced to zero;

               (B) to the Note Insurer for  reimbursement  for any payments made
          under the Note  Insurance  Policy with respect to Principal  Shortfall
          Amounts and not previously  repaid to the Note Insurer,  and any other
          amounts owed the Note Insurer  under the  Insurance  Agreement  (other
          than amounts owed to the Note Insurer under Section  5.2(e)(i)(F) from
          the Available Interest Amount); and

               (C) to the Certificate  Distribution  Account for distribution to
          the  Certificateholders  as principal until the Certificate Balance of
          the  Certificates  has been  reduced  to zero  and then as  Additional
          Certificate Interest.

     (f) If on any  Payment  Date  there  are  insufficient  Available  Interest
Amounts  to pay the  amounts  due to the  Swap  Counterparty  for net  regularly
scheduled  monthly  amounts  under  the  Swap  Agreement   pursuant  to  Section
5.2(e)(i)(A),  the Indenture Trustee shall draw an amount up to such deficiency,
first from amounts, if any, received under the Interest Rate Floor Agreement and
on deposit  in the Swap  Counterparty  Floor  Account  and second  from the Swap
Counterparty  Reserve  Account and shall add such  amounts to the payment  being
made under Section  5.2(e)(i)(A).  If funds are received under the Interest Rate
Floor  Agreement  and not used as  aforesaid,  they  shall be  deposited  in the
Certificate  Distribution Account for distribution to the  Certificateholders as
Additional Certificate Interest.

     (g)     Any amounts properly distributed to the Holders of the Certificates
pursuant to the terms of this Agreement shall be distributed free of the lien of
the Indenture, and any such amounts shall in no event be required to be returned
to  the  Indenture  Trustee  or  paid  over  to  the  Owners.

     (h)     On each Payment Date, the Paying Agent shall distribute the amounts
on  deposit  in the Certificate Distribution Account as provided in Article V of
the  Trust  Agreement.

     (i)     The  Indenture Trustee shall (i) receive as attorney-in-fact of the
Owners any Insured Amounts from the Note Insurer, (ii) shall deposit the Insured
Amounts  to  the  Insured Amounts Account and (iii) shall disburse the same from
such Insured Amounts Account to the Trustee Collection Account and the Owners as
set  forth  in  Section  5.2(e)(i)(E) and 5.2(e)(ii)(A) hereof.  Insured Amounts
disbursed  by  the  Indenture Trustee from proceeds of the Note Insurance Policy
shall  not  be  considered  payment  by the Trust with respect to the applicable
Notes  and  the  Note  Insurer shall become the owner of such unpaid amounts due
from  the  Trust  in  respect  of Insured Amounts as the deemed assignee of such
Notes,  as  hereinafter  provided.  The  Indenture  Trustee,  on  behalf of each
Noteholder, hereby agrees for the benefit of the Note Insurer that it recognizes
that  to  the  extent  the Note Insurer pays Insured Amounts, either directly or
indirectly  (as  by  paying  through  the  Indenture Trustee), to the applicable
Insured  Amounts  Account, the Note Insurer (x) will be subrogated to the rights
of the Owners of the applicable Notes, with respect to such Insured Amounts, (y)
shall  be  deemed  to  the extent of the payments so made to be an owner of such
Notes  and (z) shall receive future payments from Available Interest Amounts and
Available  Principal Amounts until all such Insured Payments by the Note Insurer
have  been  fully reimbursed, as described in the following paragraph.  The Note
Insurer  shall  not  acquire  any  voting  rights  hereunder as a result of such
subrogation,  except  as  otherwise  described  herein.

     It  is  understood and agreed that the intention of the parties is that the
Note  Insurer  shall  not  be  entitled to reimbursement from Available Interest
Amounts  on  any  Payment  Date for amounts previously paid by it unless on such
Payment  Date the Owners shall also have received the full amount of the related
Current  Interest  or  from  Available Principal Amounts on any Payment Date for
amounts  previously  paid  by  it  unless  on  such Payment Date the Outstanding
principal  balance  of  the  Notes  has  been  reduced  to  zero.

     (j)     Subject  to  the terms and conditions of the Note Insurance Policy,
the  Note  Insurer  will  pay any Insured Amount that is a Preference Amount (as
defined  below)  on  the Payment Date following receipt on a Business Day by the
Note  Insurer  of  (i) a certified copy of the order requiring the return of the
preference  payment, (ii) an opinion of counsel satisfactory to the Note Insurer
that  such order is final and not subject to appeal, (iii) an assignment in such
form as is reasonably required by the Note Insurer, irrevocably assigning to the
Note Insurer all rights and claims of the Owner relating to or arising under the
applicable  Notes  against  the  debtor  which  made  such preference payment or
otherwise  with  respect  to  such  preference  payment  and  (iv)  appropriate
instruments  to  effect  the  appointment  of the Note Insurer as agent for such
Owner  in  any  legal  proceeding  related  to  such  preference  payment,  such
instruments  being  in a form satisfactory to the Note Insurer, provided that if
such  documents  are  received after 2:00 pm New York City time on such Business
Day,  they  will  be  deemed to be received on the following Business Day.  Such
payments  shall  be  disbursed to the receiver or trustee in bankruptcy named in
the  final order of the court exercising jurisdiction on behalf of the Owner and
not  to  any Owner directly unless such Owner has returned principal or interest
paid  on the Notes to such receiver or trustee in bankruptcy, in which case such
payment  shall  be paid to the Indenture Trustee for disbursement to such Owner.

     "Preference  Amount" means any amount previously distributed to an Owner of
a  Note  that is recoverable and sought to be recovered as a voidable preference
by  a  trustee  in  bankruptcy pursuant to the United States Bankruptcy Code (11
U.S.C.),  as  amended from time to time in accordance with a final nonappealable
order  of  a  court  having  competent  jurisdiction.

     In  no  event  shall  the  Note Insurer pay more than one Insured Amount in
respect  of  any  Preference  Amount.  Consequently,  a  Noteholder shall not be
entitled  to  reimbursement  with  respect  to  any  final order relating to the
Noteholder's  receipt  of  funds  representing  Insured Amounts paid by the Note
Insurer.

     Each  Noteholder,  by  its  purchase of a Note, the Servicer, the Indenture
Trustee  and  the  Issuer  hereby  agree that the Note Insurer may, after making
payment of the Preference Amounts or acknowledging to Noteholders its obligation
to  make  payment  of  any Preference Amounts, at any time thereafter during the
continuation of any proceeding relating to a preference claim direct all matters
relating  to such preference claim, including, without limitation, the direction
of  any appeal of any order relating to such preference claim and the posting of
any  surety,  supersedeas  or  performance  bond  pending  any  such appeal.  In
addition and without limitation of the foregoing, the Note Insurer, after making
payment  of  the  Preference  Amounts,  shall be subrogated to the rights of the
Servicer, the Indenture Trustee, the Issuer and each Owner in the conduct of any
such preference claim, including, without limitation, all rights of any party to
an  adversary  proceeding  action  with  respect  to  any  court order issued in
connection  with  any such preference claim.  Any expenses incurred in complying
with  the  direction  of  the  Note  Insurer  shall  be borne solely by the Note
Insurer.

     (k)     With  respect  to  the  Swap  Agreements,  if  and  so  long as the
aggregate  Principal  Balance  of  the  Mortgage Loans falls below 1.5 times the
aggregate  notional  amount  of  the  Swap  Agreements,  the  selection  of  the
respective  amortization  rates  by  the  Depositor,  as  provided  in  the Swap
Agreements,  shall  be  subject  to  the  approval  of  the  Note  Insurer.

     Section  5.3  Investment  of  Accounts.
                   ------------------------

     (a)     Any  amounts in any Account permitted or required to be invested by
the Indenture Trustee pursuant to this Section 5.3 shall be invested in Eligible
Investments;

     (b) no such Eligible  Investments  shall mature later than the Business Day
immediately   preceding  the  related  Payment  Date;   provided  that  Eligible
Investments  which are  obligations  of the  financial  institution  serving  as
Indenture Trustee may mature on the related Payment Date;

     (c) every  Eligible  Investment  made pursuant to this Section 5.3 shall be
held until maturity;

     (d)  amounts  on  deposit  in the  Insured  Amounts  Account  shall  not be
invested;

     (e)  the  Indenture   Trustee  shall  invest  amounts  on  deposit  in  the
Certificate  Distribution Account for the benefit of the  Certificateholders  at
the written direction of the Depositor;

     (f) the Indenture  Trustee  shall invest  amounts on deposit in the Trustee
Collection  Account  for the  benefit of the  Certificateholders  at the written
direction of the Depositor;

     (g) the Indenture  Trustee  shall invest  amounts on deposit in the Reserve
Account for the benefit of the  Certificateholders  at the written  direction of
the Depositor;

     (h) the  Indenture  Trustee  shall  invest  amounts  on deposit in the Swap
Counterparty  Reserve Account for the benefit of the  Certificateholders  at the
written direction of the Depositor;

     (i) the  Indenture  Trustee  shall  invest  amounts  on deposit in the Swap
Counterparty  Floor  Account  for the benefit of the  Certificateholders  at the
written direction of Depositor;

     (j) on each Payment  Date,  all  investment  income  earned on each Account
listed in clauses (e) through (i) above  during  such  Accural  Period  shall be
deposited by the Indenture Trustee into the Certificate Distribution Account and
distributed to the Certificateholders as Additional Certificate Interest;

     (k)  all  income  or  gain  from  investments  in any  Account  held by the
Indenture Trustee shall be deposited into such Account immediately upon receipt,
and any loss resulting from such investments shall be the  responsibility of the
party directing the Indenture Trustee to make such Investment;

     (l) the Indenture  Trustee shall not in any way be held liable by reason of
any loss or any  insufficiency  in any  Account  held by the  Indenture  Trustee
resulting from any loss on any Eligible  Investment  included therein (except to
the extent that the financial  institution  serving as Indenture  Trustee is the
obligor thereon); and

     (m) if the  Indenture  Trustee has not  received  any written  direction as
contemplated  in  Sections  5.3(e)-(i)  above,  the  amount  on  deposit  in the
respective accounts shall be invested in Eligible Investments listed in Clause

     (h) of the definition of Eligible Investments.

     Section  5.4  Reports  by  Indenture  Trustee  to  Owners  and  Depositor.
                   -----------------------------------------------------------
On  each  Payment  Date  the  Indenture  Trustee shall report in writing to each
Noteholder  of  record,  to  each  Paying Agent, if different than the Indenture
Trustee,  to  the Owner Trustee, to each Certificateholder of record, and to the
Depositor  with  a  copy  to  the  Note  Insurer  and  the  Rating  Agencies:

          (1) (A) the  aggregate  amount of funds  available  for payment on the
     Notes on such  Payment  Date,  (B) the amount of interest to be paid to the
     Notes and the annualized rate of interest being paid on the Notes (based on
     the   original   principal   amount  of  the  Notes  minus  all   principal
     distributions  previously paid thereon),  (C) whether such interest payment
     is based upon the LIBOR Rate or the  Available  Funds Cap Rate and  whether
     the Note Insurer provided a portion of such interest  payment,  and (D) the
     amount of  principal  being paid to the Notes on such  Payment  Date in the
     aggregate and per $1,000 initial aggregate outstanding principal balance of
     Notes;

          (2) the  amount of any  Realized  Losses  being  charged  against  the
     Certificates,  and/or  the Notes  (and  whether  the Note  Insurer  will be
     concurrently  providing a payment under the Note Insurance  Policy to cover
     such applied Realized Loss);

          (3) the percentage of the initial  principal balance of the Notes that
     remains  outstanding  on such  Payment  Date,  after  giving  effect to the
     payments and Realized Loss charge-offs to be made on such Payment Date;

          (4) the outstanding principal balance of the Notes after giving effect
     to the payments and Realized  Loss  charge-offs  to be made on such Payment
     Date;

          (5) (A) the  amount  of  interest  and  Certificate  Rate  paid to the
     Certificates  on such  Payment  Date  (separately  stating  any  Additional
     Certificate  Interest not included in the  calculation  of the  Certificate
     Rate),  (B) the amount of Realized  Losses applied  against the Certificate
     Balance of the Certificates and (C) the current  Certificate Balance of the
     Certificates after any payments and write-downs on such Payment Date;

          (6) the amount of interest paid to the Swap  Counterparty (and whether
     any portion  thereof was paid by the Note Insurer under the Swap  Insurance
     Policy) and the amount of interest  received from the Swap  Counterparty on
     such Payment Date;

          (7) the amount deposited into the Reserve Account,  amounts  withdrawn
     from the Reserve  Account  (and  applications  thereof)  and balance of the
     Reserve Account as of such Payment Date;

          (8) the amounts  reimbursed to the Note Insurer,  if any,  relating to
     its payments under the Note Insurance  Policy and the Swap Insurance Policy
     or otherwise owed to the Note Insurer under the Insurance Agreement and the
     amounts under each remaining unreimbursed.

          (9) the LIBOR Rate for the Accrual  Period  beginning  on such Payment
     Date;

          (10) the weighted  average Coupon Rate of the Mortgage Loans as of the
     last day of the preceding calendar month;

          (11) the weighted  average of the remaining term of the Mortgage Loans
     as of the last day of the preceding calendar month;

          (12) The number and aggregate  Principal Balance of the Mortgage Loans
     delinquent one, two and three months or more;

          (13) The (i) number and aggregate  Principal Balance of Mortgage Loans
     with respect to which foreclosure proceedings have been initiated, and (ii)
     the  number  and  aggregate  book  value  of  Properties  acquired  through
     foreclosure,  deed in lieu of  foreclosure  or  other  exercise  of  rights
     respecting the Indenture Trustee's security interest in the Mortgage Loans;

          (14) The amount of Realized Losses incurred  allocable to the Notes on
     the related  Payment  Date and the  cumulative  amount of  Realized  Losses
     incurred allocated to the Notes since the Cut-Off Date; and

          (15) The  aggregate  Principal  Balance  of all  outstanding  Mortgage
     Loans.

     In addition, the Indenture Trustee will provide to each such Person, a copy
of  the  Remittance  Report for the Pooled Certificates.  The obligations of the
Indenture Trustee under this Section are conditioned upon such information being
received  from  the  Servicer  pursuant  to  Section  4.22  hereof.

     In addition to the  foregoing,  the  Indenture  Trustee will also provide a
monthly  report  to the  Issuer,  the  Certificateholders  and the Note  Insurer
containing  (i) the  balance in the Swap  Counterparty  Reserve  Account and the
amount of any withdrawals therefrom as of such Payment Date, and (ii) the amount
of any receipts with respect to the Interest Rate Floor Agreement.

     In  addition  to  the foregoing, for so long as TMA Acceptance Corp. or any
Affiliate  thereof  is  the  sole Holder of the Certificates, the Servicer shall
provide  to  the Certificateholder a monthly report substantially in the form of
Exhibit  I  attached  hereto.

     Upon  request  by  any  Noteholder,  the  Indenture  Trustee,  as  soon  as
reasonably  practicable,  shall  provide  the  requesting  Noteholder  with such
information  as is necessary and  appropriate,  in the Indenture  Trustee's sole
discretion, for purposes of satisfying applicable information requirements under
Rule 144A of the Securities Act.

     Section  5.5  Drawings  under  the Policy and Reports by Indenture Trustee.
                   ------------------------------------------------------------
(a)  By  11:00  A.M.  California Time on the Business Day preceding each Payment
Date,  the Indenture Trustee shall determine whether a claim is to be made under
the  Note  Insurance  Policy  for  an  Insured Amount.  If the Indenture Trustee
determines  that  a  Claim  should  be made for an Insured Amount, the Indenture
Trustee shall furnish the Note Insurer and the Issuer with a completed Notice in
the  form set forth as Exhibit A to the Note Insurance Policy.  The Notice shall
specify the amount of Insured Amount and shall constitute a claim for an Insured
Amount  pursuant  to  the  Note  Insurance  Policy.

     (b)     Without  limiting  the  generality  of the foregoing, the Indenture
Trustee  shall, at the request of the Note Insurer transmit promptly to the Note
Insurer  copies  of all accountings of receipts in respect of the Mortgage Loans
furnished  to  it  by  the  Servicer.

     (c)     From  time  to time, the Indenture Trustee shall promptly report to
the Issuer and to the Note Insurer with respect to its actual knowledge, without
independent  investigation,  of  any  inaccuracies  of any of the statements set
forth  in  Part  II  of  Exhibit  D  hereto.

     Section  5.6  Allocation  of  Realized  Losses.  Any  Realized  Losses with
                   --------------------------------
respect  to  the  Mortgage Loans or the Pooled Certificates will, on the related
Payment  Date,  be  allocated  as  follows,  separately  in the following order:

          (i) to the  Certificates  in reduction of their  Certificate  Balances
     until such Certificate Balances have been reduced to zero; and

          (ii) to the extent not covered by the Note  Insurance  Policy,  to the
     Notes in  reduction  of their  Class  Principal  Balances  until such Class
     Principal Balances have been reduced to zero.

     Section 5.7  The Reserve Account and the Swap Counterparty Reserve Account.
                  -------------------------------------------------------------
(a)  On  the initial Payment Date, all Excess Interest received by the Indenture
Trustee  shall  be  distributed  to the Certificateholder.  On each Payment Date
after the initial Payment Date, until the Reserve Account Limit Date, all Excess
Interest  received  by  the  Indenture Trustee shall be deposited in the Reserve
Account.  Thereafter,  Excess  Interest will be so deposited only to maintain an
amount  equal  to  the  Reserve  Account  Limit.  Any  amounts on deposit in the
Reserve Account and any Excess Interest received after the Reserve Account Limit
Date  in  excess  of  the  Reserve  Account  Limit, and all investment income on
amounts  in  the Reserve Account both before and after the Reserve Account Limit
Date  will be paid to the Certificateholders as Additional Certificate Interest.

     (b) The Note Insurer,  on any Payment Date and in its sole discretion,  may
direct the Indenture Trustee to release all or any part of the Swap Counterparty
Reserve  Account to the  Certificateholders  and/or  transfer  ownership  of the
Interest Rate Floor Agreement to the Certificateholders or their designees.  The
Indenture  Trustee  and  the  Issuer  will  cooperate  in the  execution  of any
documents  required by the Interest  Rate Floor  Provider to evidence and effect
such transfer;  provided, however that if the Swap Insurance Policy is no longer
in  effect,  the  Indenture  Trustee  shall  act  upon the  instructions  of the
Certificateholders without obtaining the consent of the Note Insurer.

     Section 5.8 Calculation of LIBOR.  Until the Class Principal Balance of the
                 --------------------
Notes has been reduced to zero, the Indenture  Trustee will determine  LIBOR for
each Accrual Period in accordance with the definition thereof.

     The establishment of LIBOR and the Note Rate by the Indenture Trustee shall
(in  the  absence  of manifest error) be final, conclusive and binding upon each
Holder  of a Note, the Issuer, the Depositor, the Servicer and the Note Insurer.
Each  such rate of interest may be obtained by telephoning the Indenture Trustee
at  (800)  735-7777.

                                   ARTICLE VI

                                  The Servicer

     Section  6.1  Liabilities  of the Servicer. The Servicer shall be liable in
                   ----------------------------
accordance  herewith  only to the extent of the obligations specifically imposed
upon  and  undertaken  by  the  Servicer,  as  applicable.

     Section 6.2 Merger or Consolidation  of the Servicer.  Any corporation into
                 ----------------------------------------
which  or the  Servicer  may  be  merged  or  consolidated,  or any  corporation
resulting  from any merger,  conversion or  consolidation  to which the Servicer
shall be a party (a "Business  Combination"),  or any corporation  succeeding to
the business of the Servicer,  shall be the successor of the Servicer 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  that such Person is qualified to sell  mortgage  loans to, and service
mortgage loans on behalf of, Fannie Mae or Freddie Mac and further provided that
such Business  Combination does not adversely affect the then current ratings of
the Notes by the Rating  Agencies  without regard to the Note Insurance  Policy.
Notwithstanding the foregoing,  the Servicer may provide 90 days advance written
notice to the Indenture Trustee, the Note Insurer and  Certificateholders of its
intention to resign in connection with a Business Combination that does not meet
the foregoing requirements, in which case, the Indenture Trustee shall appoint a
successor Servicer acceptable to the Issuer and the Note Insurer.  The resigning
Servicer will in a  commercially  reasonable  manner  facilitate the transfer of
servicing to the  replacement  Servicer  prior to the  expiration of such notice
period.  No removal or resignation of the Servicer will become  effective  until
the  Indenture  Trustee or a  successor  Servicer  has  assumed  the  Servicer's
responsibilities and delegations in accordance herewith.

     Section  6.3  Limitation  on Liability of the Servicer and Others.  Neither
                   ---------------------------------------------------
the  Servicer  nor  any  of  the directors, officers, employees or agents of the
Servicer  shall  be under any liability to the Issuer or the Noteholders for any
action  taken  by  such  Person  or  by  a  Subservicer  or for such Person's or
Subservicer's 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 Servicer or any such Person against any breach
of representation or warranties made by it herein or protect the Servicer or any
such  Person against any liability which would otherwise be imposed by reason of
willful  misfeasance, bad faith or gross negligence in the performance of duties
or  by  reason  of  reckless  disregard of duties and obligations hereunder. The
Servicer  and  any  director,  officer,  employee or agent of the Company or the
Servicer  may  rely  in good faith on any document of any kind properly executed
and  submitted  by  any  Person  respecting  any  matters arising hereunder. The
Servicer  and  any director, officer, employee or agent of the Servicer shall be
indemnified by the Trust Estate and held harmless against any loss, liability or
expense  incurred in connection with any legal action relating to this Agreement
or the Notes, other than any loss, liability or expense relating to any Mortgage
Loan (other than as otherwise permitted in this Agreement) or 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.  The  Servicer  shall  not  be  under  any  obligation  to appear in,
prosecute  or  defend  any legal action which is not incidental to its duties to
service  the  Mortgage  Loans in accordance with this Agreement and which in its
opinion  may involve it in any expense or liability; provided, however, that the
Servicer  may  in  its  discretion  undertake  any such action which it may deem
necessary  or  desirable with respect to the Mortgage Loans, this Agreement, the
Notes  or  the  rights and duties of the parties hereto and the interests of the
Noteholders  hereunder.  In  such  event,  the  legal expenses and costs of such
action  and  any  liability  resulting  therefrom  shall  be expenses, costs and
liabilities  of  the  Trust  Estate  and  the  Servicer  shall be entitled to be
reimbursed  therefor  out  of  the  Servicer  Collection Account, as provided by
Section  4.8A.

     Section 6.4.     The Servicer not to Resign.  The Servicer shall not resign
                      --------------------------
from  the obligations and duties hereby imposed on it except upon appointment of
a successor and receipt by the Indenture Trustee and the Issuer of a letter from
each  Rating  Agency  that such resignation and appointment will not result in a
downgrading  of  the Notes without regard to the Note Insurance Policy or upon a
determination  that  its  duties  thereunder  are  no  longer  permissible under
applicable  law.  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 Indenture Trustee, the Issuer, the Depositor and the Note
Insurer.

                                  ARTICLE  VII

                               Removal of Servicer

     Section  7.1  Removal  of  Servicer;  Resignation  of  Servicer.
                   -------------------------------------------------

     (a)     The  Indenture  Trustee  (or  the  Owners  acting  on behalf of the
Indenture  Trustee),  with  the consent of the Note Insurer  or the Note Insurer
may  remove  the  Servicer  upon  the  occurrence of any of the following events
(each,  a  "Servicer  Termination  Event"):

          (i) The Servicer shall (a) apply for or consent to the  appointment of
     a receiver,  trustee in  bankruptcy,  liquidator  or  custodian  or similar
     entity in any bankruptcy,  insolvency,  readjustment of debt, marshaling of
     assets  and  liabilities  or  similar  proceedings  of or  relating  to the
     Servicer or relating to all or substantially all of its property, (b) admit
     in writing its inability to pay its debts generally as they become due, (c)
     make an assignment for the benefit of its  creditors,  (d) be adjudicated a
     bankrupt or  insolvent,  (e)  commence a  voluntary  case under the federal
     bankruptcy  laws of the  United  States  of  America  or  file a  voluntary
     petition or answer seeking reorganization, an arrangement with creditors or
     an order for relief or seeking to take  advantage of any  insolvency law or
     file an answer  admitting  the  material  allegations  of a petition  filed
     against it in any bankruptcy,  reorganization  or insolvency  proceeding or
     (f) cause  corporate  action to be taken by it for the purpose of effecting
     any of the foregoing; or

          (ii) If without the application,  approval or consent of the Servicer,
     a proceeding  shall be instituted  in any court of competent  jurisdiction,
     under any law relating to bankruptcy, insolvency,  reorganization or relief
     of  debtors,  seeking in respect of the  Servicer an order for relief or an
     adjudication  in  bankruptcy,  reorganization,   dissolution,  winding  up,
     liquidation, a composition or arrangement with creditors, or a readjustment
     of debts, the appointment of a trustee,  receiver,  liquidator or custodian
     or similar entity with respect to the Servicer or of all or any substantial
     part of its  assets,  or other  like  relief in respect  thereof  under any
     bankruptcy or insolvency law, and, if such proceeding is being contested by
     the  Servicer in good  faith,  the same shall (a) result in the entry of an
     order for relief or any such  adjudication  or  appointment or (b) continue
     undismissed or pending and unstayed for any period of 60 consecutive  days;
     or

          (iii) The Servicer  shall fail to perform in any material  respect any
     one or more  of its  obligations  under  this  Agreement  (other  than  its
     obligations  referenced in clause (vi) below) and shall continue in default
     thereof for a period of 30 days after  receipt by the Servicer of a written
     notice from the Indenture Trustee, the Trust, any Noteholder, the Depositor
     or the  Note  Insurer  of  said  failure;  provided,  however,  that if the
     Servicer  demonstrates  to the reasonable  satisfaction of the Note Insurer
     that it is diligently  pursuing  corrective  action, the cure period may be
     extended for up to an additional 30 days; or

          (iv)  The  Servicer  shall  fail  to  cure  any  breach  of any of its
     representations and warranties set forth in this Agreement which materially
     and adversely  affects the interests of the Noteholders or the Note Insurer
     for a period of 30 days after  receipt by the Servicer of a written  notice
     from the Indenture Trustee, the Trust, any Noteholder, the Depositor or the
     Note  Insurer  of such  breach;  provided,  however,  that if the  Servicer
     demonstrates to the reasonable  satisfaction of the Note Insurer that it is
     diligently  pursuing  corrective  action, the cure period shall be extended
     for up to an additional 30 days; or

          (v) The  failure  by the  Servicer  to  make  when  due  any  required
     Servicing Advance for a period of 30 days following receipt by the Servicer
     of a written notice from the Indenture Trustee,  the Trust, any Noteholder,
     the Depositor or the Note Insurer of such failure; or

          (vi) The  failure by the  Servicer  to make any  required  Delinquency
     Advance  or to pay any  Compensating  Interest  or to pay over the  Monthly
     Remittance, Loan Purchase Prices and Substitution Adjustment Amounts; then,
     and in each and every such case,  so long as an Event of Default  shall not
     have been  remedied,  the Note  Insurer  or,  with the  consent of the Note
     Insurer,   the  Indenture  Trustee  (or  a  majority  in  interest  of  the
     Noteholders  acting on behalf of the  Indenture  Trustee)  may  remove  the
     Servicer upon the occurrence of any Servicer  Termination Event.  Whereupon
     all of the rights  (other than its rights to reimburse  for  advances)  and
     obligations, including its rights to the Servicing Fee, shall terminate. In
     addition,   the  Note   Insurer,   or  the  majority  in  interest  of  the
     Certificateholders  with the  consent of the Note  Insurer,  shall have the
     right to direct the Servicer to remove any  Subservicer as permitted  under
     the related  subservicing  agreement.  Such termination  shall be final and
     binding.  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 Notes or the Mortgage Loans or otherwise,  shall pass to and
     be vested in the  Indenture  Trustee  pursuant  to and under  this  Section
     7.1(a); and, without limitation, the Indenture Trustee is hereby authorized
     and  empowered  to  execute  and  deliver,  on behalf of the  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.  The Servicer agrees to cooperate with the
     Indenture   Trustee  in  effecting  the   termination   of  the  Servicer's
     responsibilities and rights hereunder,  including,  without limitation, the
     transfer  to the  Indenture  Trustee for  administration  by it of all cash
     amounts which shall at the time be credited by the Servicer to the Servicer
     Collection  Account or  thereafter be received with respect to the Mortgage
     Loans.

     (b)     Notwithstanding  the  foregoing,  if  a  Servicer Termination Event
described  in  clause  (vi) of Section 7.1(a) shall occur, the Indenture Trustee
shall, by notice in writing to the Servicer, which may be delivered by telecopy,
immediately suspend all of the rights and obligations of the Servicer thereafter
arising under this Agreement, but without prejudice to any rights it may have as
a  Noteholder  or to reimbursement of Delinquency Advances and other advances of
its own funds, and the Indenture Trustee shall act as provided in Section 7.1(c)
to  carry  out  the duties of the Servicer, including the obligation to make any
Delinquency  Advance  the  nonpayment  of which was a Servicer Termination Event
described  in  clause  (vi)  of  Section  7.1(a).  Any  such action taken by the
Indenture  Trustee  must  be  prior to the related Payment Date. If the Servicer
shall  within two Business Days following such suspension remit to the Indenture
Trustee  the  amount  of  any Delinquency Advance the nonpayment of which by the
Servicer  was  a  Servicer  Termination  Event  described in clause (vi) of this
Section  7.1(a),  the  Indenture Trustee shall permit the Servicer to resume its
rights  and  obligations as Servicer hereunder. The Servicer agrees that it will
reimburse  the  Indenture  Trustee  for  actual,  necessary and reasonable costs
incurred  by  the  Indenture  Trustee because of action taken pursuant to clause
(vi) Section 7.1(a). The Servicer agrees that if a Servicer Termination Event as
described  in  clause (vi) Section 7.1(a) shall occur more than two times in any
twelve-month  period,  the  Indenture  Trustee  shall  be under no obligation to
permit  the Servicer to resume its rights and obligations as Servicer hereunder.

     (c)     On and after the time the Servicer receives a notice of termination
pursuant  to  Section  7.1,  the Indenture Trustee shall be the successor in all
respects  to  the  Servicer  under  this  Agreement  and  under the Subservicing
Agreements  with  respect  to  the  Mortgage  Loans  and  with  respect  to  the
transactions  set forth or provided for herein and shall have all the rights and
powers  and  be  subject  to  all  the  responsibilities, duties and liabilities
relating  thereto arising after the Servicer receives such notice of termination
placed on the Servicer by the terms and provisions hereof and thereof, and shall
have the same limitations on liability herein granted to the Servicer; provided,
that  the Indenture Trustee shall not under any circumstances be responsible for
any  representations and warranties or any liability incurred by the Servicer at
or  prior  to the time the Servicer was terminated as Servicer and the Indenture
Trustee shall not be obligated to make a Delinquency Advance if it is prohibited
by  law  from so doing. As compensation therefor, the Indenture Trustee shall be
entitled  to  all  funds relating to the Mortgage Loans which the Servicer would
have been entitled to retain or to withdraw from the Servicer Collection Account
if  the Servicer had continued to act hereunder, except for those amounts due to
the Servicer as reimbursement for advances previously made or amounts previously
expended  and  that  are  otherwise  reimbursable hereunder. Notwithstanding the
above,  the  Indenture Trustee may, if it shall be unwilling to so act, or shall
if  it  is  unable  to  so  act,  appoint,  or  petition  a  court  of competent
jurisdiction  to  appoint,  any established housing and home finance institution
having a net worth of not less than $10,000,000 as the successor to the Servicer
hereunder  in  the assumption of all or any part of the responsibilities, duties
or  liabilities of the Servicer hereunder and under any Subservicing Agreements.
Pending  any such appointment, the Indenture Trustee is obligated to act in such
capacity.  In  connection  with  such  appointment and assumption, the Indenture
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, together with the compensation to the
Indenture  Trustee,  be  in excess of that permitted the Servicer hereunder. The
Indenture  Trustee  and  such successor shall take such actions, consistent with
this  Agreement,  as  shall  be  necessary  to  effectuate  any such succession.

     Section 7.2.  Notification to Certificateholders. Upon any such termination
                   ----------------------------------
or  appointment of a successor to the Servicer, the Indenture Trustee shall give
prompt  written  notice  thereof  to  Certificateholders  at  their  respective
addresses  appearing  in  the  Register.

                                  ARTICLE VIII

                                   Termination

     Section  8.1  Termination  of  Agreement.  All  obligations created by this
                   --------------------------
Agreement  will  terminate  upon the earlier of the payment to the Note Insurer,
the  Owners  and Certificateholders of all amounts held by the Indenture Trustee
and  required  to  be  paid  to  the  Note  Insurer,  such  Owners  and/or
Certificateholders pursuant to this Agreement upon the later to occur of (a) the
final payment or other liquidation (or any advance made with respect thereto) of
the  last  Mortgage  Loan  in  the  Trust or (b) the disposition of all property
acquired  in  respect  of  any  Mortgage  Loan remaining in the Trust; provided,
however,  that  in  no event shall the trusts created hereby continue beyond the
expiration  of 21 years from the death of the survivor of the issue of Joseph P.
Kennedy,  the  late  ambassador  of the United States to the Court of St. James,
living  on  the  date  hereof.

Section  8.2  Termination  Upon  Exercise  of  Collateral  Purchase  Options and
              ------------------------------------------------------------------
Servicer's  Optional  Termination  Right.
- ----------------------------------------

     (a) On the  Payment  Date as to  which  the  Certificateholders  Collateral
Purchase  Option,  the Bear Stearns  Collateral  Purchase Option or the Optional
Termination  Right has been exercised and upon receipt of the  Certificateholder
Purchase Price,  the Bear Stearns  Purchase  Price, or the Optional  Termination
Price,  as  applicable,  and  payment  to  the  Note  Insurer,  Noteholders  and
Certificateholders of all amounts due them, this Agreement shall terminate.

     (b)  Promptly  following  any such  purchase,  the  Indenture  Trustee will
release the Files for the related Mortgage Loans with  appropriate  endorsements
and transfer documents,  to the Certificateholder,  Bear Stearns or the Servicer
(or the  Depositor in  accordance  with  Section  8.4),  or  otherwise  upon its
respective order.

     Section  8.3  Disposition  of  Proceeds.  The Indenture Trustee shall, upon
                   -------------------------
receipt  thereof,  deposit the proceeds of any liquidation or termination of the
Trust pursuant to this Article VIII to the Trustee Collection Account.  All such
proceeds  on deposit in the Trustee Collection Account shall be paid as provided
in  Section  5.2  hereof.  The Indenture Trustee shall withdraw from the Reserve
Account  an  amount  equal  to  the  funds  on  deposit  therein  and  if  the
Certificateholder  Collateral  Purchase  Option  or  the Bear Stearns Collateral
Purchase  Option  is  exercised apply such amounts against the Certificateholder
Purchase  Price  or  the  Bear  Stearns  Purchase  Price,  as  applicable,  and
otherwise,  shall  pay  such  amounts  to  the Certificate Distribution Account.

     Section  8.4     Optional Termination.  (a) On any Payment Date on or after
                      --------------------
the  date  on which the outstanding aggregate Loan Balance of the Mortgage Loans
is  equal  to  or  less  than  5%  of  the  Original Aggregate Loan Balance (the
"Optional Termination Date") and provided that the Swap Agreements are no longer
outstanding,  the  Servicer  may purchase from the Trust all (but not fewer than
all)  of  the  Mortgage  Loans,  the  Pooled  Certificates,  and  all  Property
theretofore  acquired in respect of any Mortgage by foreclosure, deed in lieu of
foreclosure, or otherwise then remaining in the Trust (the "Optional Termination
Right")  at  a  price (the "Optional Termination Price") equal to the sum of (i)
100%  of  the  aggregate  Loan  Balances  of the Mortgage Loans as of the day of
purchase  minus  amounts  remitted  from  the Servicer Collection Account to the
Trustee  Collection  Account,  representing  collections  of  principal  on  the
Mortgage  Loans  during the current Remittance Period, (ii) one month's interest
on such amount computed at the LIBOR Rate less the portion of Available Interest
Amounts  available  to pay interest on the Notes on such Payment Date, (iii) the
outstanding principal balance of the Pooled Certificates, the unpaid amounts due
and owing to the Note Insurer under the Insurance Agreement and reimbursement of
any  draws  under  the  Note  Insurance Policy, (iv) the aggregate amount of any
related  unreimbursed  Delinquency  Advances  and Servicing Advances and (v) any
LIBOR Interest Carryover Amount.  In connection with such purchase, the Servicer
shall  remit  to  the  Indenture Trustee all amounts then on deposit in Servicer
Collection  Account for deposit to the Trustee Collection Account, which deposit
shall  be  deemed  to  have  occurred  immediately  preceding  such  purchase.

     (b)  Promptly  following  any such  purchase,  the  Indenture  Trustee will
release the Files for the related Mortgage Loans with  appropriate  endorsements
and transfer documents,  to the extent provided by the Servicer, to the Servicer
or otherwise upon its order, and deliver the Pooled  Certificates  together with
executed bond powers in favor of the Servicer or its designee.

     (c) Notwithstanding the foregoing, the Servicer shall provide the Depositor
with 30 days' prior  written  notice of its  intention  to purchase the Mortgage
Loans, Pooled Certificates and such other Property and the Depositor may, at its
option, by notice to the Servicer and the Indenture Trustee to be given not less
than 10  Business  Days prior to the next  succeeding  Payment  Date,  receive a
preferential right in lieu of the Servicer to exercise the Optional  Termination
Right to purchase such Mortgage Loans, Pooled Certificates and other property on
the such Payment Date, at a price equal to Optional  Termination  Price.  If the
Depositor deposits the Optional  Termination Price with the Indenture Trustee on
such Payment Date, the Indenture  Trustee will release the Files for the related
Mortgage Loans with  appropriate  endorsements  and transfer  documents,  to the
Depositor  or  otherwise  upon its order,  and deliver  the Pooled  Certificates
together with executed bond powers in favor of the Depositor or its designee.

                                   ARTICLE IX

                            Miscellaneous Provisions

     Section  9.1  Amendment.  This  Agreement may be amended by the Issuer, the
                   ---------
Depositor,  the Servicer and the Indenture Trustee, with the consent of the Note
Insurer  (which  consent  may  not  be  unreasonably  withheld), but without the
consent  of  any  of  the  Noteholders  or  the  Certificateholders, to cure any
ambiguity  or  defect, to correct or supplement any provisions in this Agreement
or  for  the  purpose  of  adding any provisions to or changing in any manner or
eliminating  any  of  the  provisions  in  this Agreement or of modifying in any
manner  the  rights  of  the  Noteholders  or  the Certificateholders; provided,
however,  that  such  action  shall  not,  as evidenced by an opinion of counsel
delivered to the Indenture Trustee and the Note Insurer, adversely affect in any
material  respect  the  interests  of  the  Note  Insurer,  any  Noteholder  or
Certificateholder;  provided  further,  that no such opinion of counsel shall be
required  if the Person requesting such amendment furnishes the Issuer, the Note
Insurer  and  the Indenture Trustee with a letter from each Rating Agency to the
effect  that  such  amendment  will  not  cause  such Rating Agency to reduce or
withdraw  its  rating  of  the Notes without giving effect to the Note Insurance
Policy.

     This  Agreement  may  also  be amended from time to time by the Issuer, the
Depositor,  the Servicer and the Indenture Trustee, with the consent of the Note
Insurer, the consent of the Holders of Notes evidencing not less than a majority
of  the  principal balance of each class of Notes and the consent of the Holders
of  Certificates  evidencing not less than a majority of the Certificate Balance
of  the  Certificates  (if such Holders are adversely affected thereby), 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  Noteholders  or  the  Certificateholders;  provided,  however, that no such
amendment  shall  (a)  increase  or  reduce  in  any  manner  the  amount of, or
accelerate  or  delay  the timing of, distributions that shall be required to be
made  for the benefit of the Noteholders or the Certificateholders or (b) reduce
the  aforesaid  percentages  of  the  Notes and the Certificates, the Holders of
which  are required to consent to any such amendment, without the consent of the
Holders  of  all the outstanding Notes and/or the Holders of all the outstanding
Certificates  affected  thereby.

     Promptly  after  its  execution  of any amendment pursuant to the preceding
paragraph,  the  Indenture  Trustee  shall  furnish  written notification of the
substance  of  such  amendment  or  consent  to  each  Rating  Agency  and  each
Certificateholder.

     It  shall  not  be  necessary  for the consent of the Certificateholders or
Noteholders  pursuant  to  this  Section  to  approve the particular form of any
proposed  amendment or consent, but it shall be sufficient if such consent shall
approve  the  substance  thereof.

     Section  9.2.     Notices  and  Copies  to  Rating  Agencies  and  the Note
                       ---------------------------------------------------------
Insurer.

     (a)  The  Indenture   Trustee  shall  notify  the  Rating   Agencies,   the
Certificateholder and the Note Insurer of the occurrence of any of the following
events, in the manner provided in Section 9.3:

          (i) the occurrence of a Servicer Termination Event pursuant to Section
     7.1; and
          (ii) the appointment of a successor Servicer pursuant to Section 7.2.
     (b) The Servicer  shall notify the Rating  Agencies and the Note Insurer of
the occurrence of any of the following  events, or in the case of clauses (iii),
(v) and (vi) promptly upon receiving  notice thereof,  in the manner provided in
Section 9.3:

          (i) any amendment of this Agreement pursuant to Section 9.1;

          (ii) the appointment of a successor  Indenture Trustee pursuant to the
     Indenture;

          (iii) any change in the location of the Servicer Collection Account or
     any Principal and Interest Account;

          (iv) [RESERVED];

          (v) the  repurchase  of any Mortgage  Loan pursuant to Sections 2.2 or
     under  Exhibit  D, or the  repurchase  of the  outstanding  Mortgage  Loans
     pursuant to Section 8.4;

          (vi) the  occurrence of the final Payment Date or the  termination  of
     the trust pursuant to Article VIII;

          (vii) the  failure of the  Servicer to make a  Delinquency  Advance in
     lieu  of the  related  Subservicer  following  a  determination  that  such
     Delinquency  Advance  would not be a  Nonrecoverable  Advance  pursuant  to
     Section 4.9A; and

          (viii)  the  failure of the  Servicer  to make a  determination  on or
     before the  Remittance  Date  regarding  whether it will make a Delinquency
     Advance in lieu of the related  Subservicer when a shortfall exists between
     (x) payments  scheduled  to be received in respect of the related  Mortgage
     Loans and (y) the amounts  actually  deposited in the  Servicer  Collection
     Account on account of such payments, pursuant to Section 4.9A.

     The Servicer shall provide copies of any other statements or reports to the
Rating  Agencies  and  the  Note  Insurer  in  such  time  and  manner that such
statements  or  determinations  are  required  to  be  provided  to Noteholders.

     Section  9.3  Notices.  All  notices  hereunder  shall be given as follows,
                   -------
until  any superseding instructions are given to all other Persons listed below:

  The Indenture Trustee: Bankers  Trust  Company  of
                         California,  N.A.
                         3  Park  Plaza;  16th  Floor
                         Irvine,  California  92614
                         Attention:  Corporate  Trust - TMA Mortgage Funding
                                     Trust  I
                         Tel:  (949)  253-7575
                         Fax:  (949)  253-7577
  The  Depositor:        Thornburg  Mortgage  Funding  Corporation
                         18881  Von  Karman  Avenue,  Suite  1450
                         Irvine,  CA  92612
                         Attention:  Richard  P.  Story
                         Tel:  (949)  660-0012
                         Fax:  (949)  660-7799
  The  Servicer:         PNC  Mortgage  Securities  Corp.
                         75  N.  Fairway  Dr.
                         Vernon  Hills,  IL  60061
                         (or such other address as may hereafter be furnished to
                          the Indenture Trustee in
                         writing  by  the  Servicer)
                         Attention:  General  Counsel,  with  a  copy  to the
                                       Master Servicing Department
                         Tel:  (847)  549-2315
                         Fax:  (847)  549-2967
  Note  Insurer:         Ambac  Assurance  Corporation
                         One  State  Street  Plaza,  17th  Floor
                         New  York,  NY  10004
                         Attention:  Structured  Finance-Mortgage-Backed
                                     Securities
                         Tel:  (212)  208-3387
                         Fax:  (212)  363-1459
  The  Issuer:           TMA  Mortgage  Funding  Trust  I
                         c/o  Wilmington  Trust  Company
                         Rodney  Square  North
                         1100  North  Market  Street
                         Wilmington,  Delaware  19890
                         Tel:  (302)  651-1000
                         Fax:  (302)  651-1576

  Moody's:               Moody's  Investors  Service
                         99  Church  Street
                         New  York,  New  York  10007
                         Attention:  ABS  Monitoring  Department

  S&P:                   Standard  &  Poor's
                         26  Broadway
                         15th  Floor
                         New  York,  New  York  10004
                         Attention:  ABS  Surveillance  Dept.

     Section 9.4  Limitations on Rights of Others.  Nothing in this Agreement or
                  -------------------------------
in  any  Note,  expressed  or  implied, shall give to any Person, other than the
parties  hereto  and their respective successors hereunder, the Note Insurer and
the  Noteholders,  any  benefit or any legal or equitable right, remedy or claim
under  this  Agreement.

     Section  9.5  Severability.  Any  provision  of  this  Agreement  that  is
                   ------------
prohibited  or unenforceable in any jurisdiction shall, as to such jurisdiction,
be  ineffective  to  the  extent of such prohibition or unenforceability without
invalidating  the  remaining  provisions  hereof,  and  any  such prohibition or
unenforceability  in  any  jurisdiction  shall  not  invalidate  or  render
unenforceable  such  provision  in  any  other  jurisdiction.

     Section  9.6  Separate Counterparts.  This Agreement may be executed by the
                   ---------------------
parties  hereto  in  separate  counterparts,  each of which when so executed and
delivered  shall  be  an  original,  but  all  such  counterparts shall together
constitute  but  one  and  the  same  instrument.

     Section  9.7  Headings.  The  headings of the various Articles and Sections
                   --------
herein  are  for convenience of reference only and shall not define or limit any
of  the  terms  or  provisions  hereof.

     Section 9.8 Governing Law.  THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE
                 -------------
WITH  THE  LAWS  OF  THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF
LAWS  PROVISIONS,  AND  THE  OBLIGATIONS,  RIGHTS  AND  REMEDIES  OF THE PARTIES
HEREUNDER  SHALL  BE  DETERMINED  IN  ACCORDANCE  WITH  SUCH  LAWS.

     Section  9.9  Assignment  to  Indenture  Trustee.  The  Depositor  hereby
                   ----------------------------------
acknowledges  and  consents  to  any mortgage, pledge, assignment and grant of a
security  interest  by  the  Issuer  to  the  Indenture  Trustee pursuant to the
Indenture  for  the benefit of the Noteholders, the Certificateholders, the Note
Insurer and the Swap Counterparty of all right, title and interest of the Issuer
in,  to  and  under the Trust Estate, including among other things, the Mortgage
Loans  and  the  Pooled  Certificates and/or the assignment of any or all of the
Issuer's  rights  and obligations hereunder, under the Collateral Sale Agreement
and  under  the  Swap  Agreements  to  the  Indenture  Trustee.

     Section  9.10  Limitation  of  Liability  of  Owner  Trustee  and Indenture
                    ------------------------------------------------------------
Trustee.
- -------

     (a)     Notwithstanding  anything  contained  herein  to the contrary, this
Agreement  has  been executed by Wilmington Trust Company, not in its individual
capacity  but  solely  in its capacity as Owner Trustee of the Issuer, and in no
event  shall Wilmington Trust Company, in its individual capacity, or, except as
expressly  provided in the Trust Agreement, as Owner Trustee, have any liability
for  the representations, warranties, covenants, agreements or other obligations
of  the Issuer hereunder or under any of the certificates, notices or agreements
delivered  pursuant  hereto,  as to all of which recourse shall be had solely to
the  assets  of  the  Issuer.  For  all  purposes  of  this  Agreement,  in  the
performance  of its duties or obligations hereunder or in the performance of any
duties  or  obligations  of  the  Issuer  hereunder,  the Owner Trustee shall be
subject  to,  and  entitled  to  the  benefits  of,  the terms and provisions of
Articles  VI,  VII  and  VIII  of  the  Trust  Agreement.

     (b)     Notwithstanding  anything  contained  herein  to the contrary, this
Agreement  has been executed by Bankers Trust Company of California, N.A. not in
its  individual capacity but solely as Indenture Trustee and Paying Agent and in
no  event shall Bankers Trust Company of California, N.A. have any liability for
the  representations,  warranties, covenants, agreements or other obligations of
the  Issuer  hereunder  or  in  any  of  the certificates, notices or agreements
delivered  pursuant  hereto,  as to all of which recourse shall be had solely to
the  assets  of  the  Issuer.

     Section  9.11  Independence  of  the  Servicer.  For  all  purposes of this
                    -------------------------------
Agreement,  the  Servicer  shall  be  an independent contractor and shall not be
subject  to  the supervision of the Issuer or the Indenture Trustee with respect
to  the  manner  in  which  it  accomplishes  the performance of its obligations
hereunder.  Unless  expressly  authorized by the Issuer, the Servicer shall have
no  authority to act for or represent the Issuer or the Indenture Trustee in any
way  and  shall  not otherwise be deemed an agent of the Issuer or the Indenture
Trustee.

     Section  9.12   No  Joint Venture.  Nothing contained in this Agreement (i)
                     -----------------
shall  constitute the Servicer and either of the Issuer or the Indenture Trustee
as  members  of  any  partnership,  joint  venture,  association,  syndicate,
unincorporated  business  or  other  separate entity, (ii) shall be construed to
impose  any  liability as such on any of them or (iii) shall be deemed to confer
on  any  of  them  any  express,  implied  or  apparent  authority  to incur any
obligation  or  liability  on  behalf  of  the  others.

     Section  9.13   Note  Insurer.  Any  right  conferred  on  the Note Insurer
                     -------------
herein  shall  not  arise  until  the  issuance  by the Note Insurer of its Note
Insurance  Policy and may be suspended or terminated as provided in Section 9.14
below  (except that subrogation rights which have previously arisen shall not be
so suspended).  During the period of any such suspension, all such rights of the
Note  Insurer  shall vest in the Owners, and may be exercised by the Owners of a
majority  of  the  Class  Principal  Balance  of  the  Notes.

     Section  9.14     Rights  of  the  Note Insurer.  So long as there does not
                       -----------------------------
exist  a failure by the Note Insurer to make a required payment under either the
Note  Insurance Policy or the Swap Insurance Policy, the Note Insurer shall have
the  right  to exercise and may exercise, without the consent of the Noteholders
or  the  Certificateholders,  each  and  every  right of the Noteholders granted
pursuant  to  this  Indenture  and  the  Noteholders shall not exercise any such
rights  except  upon  the  prior  written consent of the Note Insurer hereunder;
provided,  however, that any right conferred on the Note Insurer hereunder shall
be  suspended  during  any period in which the Note Insurer is in default in its
payment obligations under either the Note Insurance Policy or the Swap Insurance
Policy.  At  such  time  as  the Notes are no longer outstanding, and no amounts
owed  to  the  Note  Insurer  remain unpaid, the Note Insurer's rights hereunder
shall  terminate.

     Section  9.15  Exhibits.  The  Exhibits referred to herein are incorporated
                    --------
herein  as  an  integral  part  hereof.

                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]

          IN  WITNESS  WHEREOF, the parties hereto have caused this Agreement to
be  duly  executed and delivered by their respective duly authorized officers as
of  the  day  and  year  first  above  written.

                            TMA  MORTGAGE  FUNDING  TRUST  I,
                            Issuer
                            By:     WILMINGTON  TRUST  COMPANY,
                                    not in its individual capacity but solely as
                                    Owner  Trustee


                            By:____________________________________
                                  Name:
                                  Title:
                            THORNBURG MORTGAGE FUNDING CORPORATION, Depositor



                            By:____________________________________
                                  Name:
                                  Title:

                            PNC  MORTGAGE  SECURITIES  CORP.,  Servicer


                            By:____________________________________
                                  Name:
                                  Title:

                            BANKERS TRUST COMPANY OF CALIFORNIA, N.A., as
                            Indenture  Trustee


                            By:____________________________________
                                  Name:
                                  Title:

                                   APPENDIX A

                                   Definitions

                                    EXHIBIT A

                                   [Reserved]

                                    EXHIBIT B

                  INDENTURE TRUSTEE'S ACKNOWLEDGMENT OF RECEIPT
                  ---------------------------------------------

     Bankers  Trust Company of California, N.A., a national banking corporation,
in  its  capacity  as  Indenture  Trustee  (the  "Indenture Trustee") under that
certain Sale and Servicing Agreement dated as of December 1, 1998 (the "Sale and
Servicing  Agreement")  among  TMA  Mortgage  Funding  Trust  I,  as issuer (the
"Issuer"),  Thornburg  Mortgage  Funding  Corporation,  as  depositor  (the
"Depositor"),  PNC  Mortgage  Securities  Corp.,  as  master  servicer  (the
"Servicer"), and the Indenture Trustee, hereby acknowledges receipt of the items
required to be delivered to it pursuant to Section 2.2 of the Sale and Servicing
Agreement  with  respect  to the Mortgage Loans, the Pooled Certificates and the
Swap  Agreements.

     The  Schedules  of  Mortgage Loans, Pooled Certificates and Swap Agreements
are  attached  to  this  Receipt.

     The Indenture Trustee hereby additionally acknowledges that it shall review
such  items  as  required  by  Section  2.2 of the Sale and Servicing Agreement.
     BANKERS  TRUST  COMPANY  OF     CALIFORNIA,  N.A.,  as  Indenture  Trustee

                                   By:______________________________
                                        Name:____________________________
                                        Title:_____________________________

Dated:     December  __,  1998


                                    EXHIBIT C

                               POOL CERTIFICATION
                               ------------------

          WHEREAS,  the  undersigned  is an Authorized  Officer of Bankers Trust
Company of  California,  N.A.,  a national  banking  corporation,  acting in its
capacity as indenture  trustee (the  "Indenture  Trustee") of a pool of mortgage
loans (the  "Mortgage  Loans")  heretofore  conveyed  in trust to the  Indenture
Trustee,  pursuant to that  certain  Sale and  Servicing  Agreement  dated as of
December 1, 1998 (the "Sale and Servicing Agreement") among TMA Mortgage Funding
Trust I, as issuer (the "Issuer"),  Thornburg Mortgage Funding  Corporation,  as
depositor (the "Depositor"),  PNC Mortgage  Securities Corp., as master servicer
(the "Servicer"), and the Indenture Trustee; and

          WHEREAS, the Indenture Trustee is required, pursuant to Section 2.2 of
the Sale and Servicing  Agreement,  to review the Files relating to the Mortgage
Loans  within a specified  period  following  the Closing Date and to notify the
Depositor,  the Seller and the Note Insurer promptly of any defects with respect
to the  Mortgage  Loans,  and the  Depositor or the Seller is required to remedy
such defects or take certain  other  action,  all as set forth in Section 2.2 of
the Sale and Servicing Agreement; and

          WHEREAS,  Section 2.2 of the Sale and Servicing Agreement requires the
Indenture  Trustee to deliver this Pool  Certification  upon the satisfaction of
certain conditions set forth therein.

          NOW, THEREFORE, the Indenture Trustee hereby certifies that, except as
provided in the attached  exception  report, it has determined that all required
documents  (or certified  copies of documents  listed in Section 2.2 of the Sale
and Servicing Agreement) have been executed or received, and that such documents
relate to the  Mortgage  Loans  identified  in the  Schedule of  Mortgage  Loans
pursuant  to Section  2.2 of the Sale and  Servicing  Agreement.  The  Indenture
Trustee makes no representation or certification  hereby,  however, (i) that any
such document is genuine, valid, recordable,  sufficient,  suitable,  insurable,
collectable,  enforceable,  or appropriate for the  represented  purpose or that
they are other than what they  purport to be on their face and (ii) with respect
to any intervening assignments or assumption and modification agreements.

                                   By:______________________________
                                        Name:____________________________
                                        Title:_____________________________

Dated:  ______________,  199_

                                    EXHIBIT D

                         Part I.  Delivery Requirements


     (a)     On  or  prior  to the Closing Date, the Seller shall deliver to the
Indenture  Trustee,  as  designee of the Purchaser, the following documents with
respect  to  each  of  the  Mortgage  Loans  sold  by  it  on  the Closing Date:

          (i) the original  Mortgage Note,  endorsed  without  recourse,  to the
     order of the Indenture Trustee,  as designee of the Purchaser,  or in blank
     and showing an  unbroken  chain of  endorsements  from the  original  payee
     thereof to the person endorsing it to the Indenture Trustee, as designee of
     the purchaser;  provided however, that with respect to three Mortgage Notes
     with an  aggregate  outstanding  principal  balance of  $525,019  as of the
     Cut-off  Date with  respect to the  Mortgage  Loans,  the  Seller  will not
     provide  the  original  Mortgage  Notes.  In lieu  thereof  the Seller will
     provide lost note affidavits;

          (ii) either (1) the  original  Mortgage  with  evidence  of  recording
     thereon, (2) a copy of the Mortgage certified as a true copy by the related
     Originator,  a third party seller,  a title closer or a settlement agent or
     an attorney where the original  Mortgage has been transmitted for recording
     until such time as the original or certified copy is returned by the public
     recording  office or (3) a copy of the  Mortgage  certified  by the  public
     recording  office in those instances where the original  recorded  Mortgage
     has been retained by the public recording office or has been lost;

          (iii)  a copy  of an  assignment  of  the  Mortgage  to the  Indenture
     Trustee, as designee of the Purchaser, or in blank, in a form for recording
     or  filing,  as may be  appropriate  in the  state  where the  Property  is
     located;

          (iv) a copy of each title insurance  policy or, if such policy has not
     yet been issued, a commitment or binder therefor;

          (v)  originals  of  each  intervening   assignment  with  evidence  of
     recording  thereon showing a complete chain of title from the originator to
     the  Seller,  or if the  original  of any such  intervening  assignment  is
     unavailable,  a copy certified as a true copy by the related Originator,  a
     third party  seller,  a title closer or a  settlement  agent or an attorney
     until such time as the original or a copy certified by the public recording
     office is returned;

          (vi) originals of all assumptions and modification agreements, if any;

          (vii)  with  respect  to each  Mortgage  Loan  secured  by  Additional
     Collateral,  the  original  assignment  of  the  related  pledge  agreement
     concerning such Additional Collateral, together with a copy of such related
     pledge  agreement;  a copy of each related UCC-1 filing  statement,  and an
     original UCC-3 filing statement, where applicable,  together with a copy of
     all  applicable  and  executed  notices  of  assignment;  and  an  original
     assignment of all related servicing agreements,  mortgages,  guarantees and
     other  documents  executed and delivered to the Seller in  connection  with
     such Additional Collateral; and

          (viii) with respect to each Cooperative Loan, the related  Cooperative
     Note, the original security  agreement,  the proprietary lease or occupancy
     agreement,  the related stock  certificate and blank stock power and a copy
     of the original filed financing  statement together with assignments to the
     Indenture Trustee in a form sufficient for filing;

provided,  however,  that  the documents listed in clauses (ii)-(vii) above may,
- --------   -------
but  need  not be delivered on the Closing Date and if not so delivered shall be
delivered  within  30  days  after  the  Closing  Date.

     (b) Within 30 days after the Closing Date, the Seller, at its sole cost and
expense,  shall  cause  assignments  of the  Mortgages  from the  Seller  to the
Indenture  Trustee,  as designee of the Purchaser,  promptly to be submitted for
recording in the appropriate jurisdictions;  provided,  however, that the Seller
is not required to submit an  assignment  for any Mortgage with respect to which
the original recording information is lacking or in states where, in the opinion
of counsel  acceptable  to the  Purchaser,  the Note  Insurer and the  Indenture
Trustee, such filing or recording is not required to protect the Purchaser's and
the Indenture  Trustee's  interest in the Mortgage  Loan against  sale,  further
assignment, satisfaction or discharge by the Purchaser, the Trust, the Servicer,
the related Subservicer or the Seller.

     (c) The Seller  shall  deliver  the  original  or  certified  copies of the
Mortgages,  as the case may be, and any such recorded  assignments  or certified
copies thereof,  together with originals or duly certified copies of any and all
prior recorded  assignments,  to the Indenture Trustee within 30 days of receipt
thereof by the Seller (but in any event within one year after the Closing Date).

     (d)  Notwithstanding  anything to the contrary contained in this Part I, in
those instances where the public recording office retains the original Mortgage,
the  assignment  of a Mortgage or the  intervening  assignments  of the Mortgage
after it has been  recorded,  the Seller shall be deemed to have  satisfied  its
obligations hereunder upon delivery to the Indenture Trustee, as the designee of
the Purchaser,  of a true and correct copy of such Mortgage,  such assignment or
assignments of Mortgage, duly certified by the applicable recorder's office.

     (e) The Seller  covenants and agrees with respect to the Mortgage Loans (i)
to  maintain  (or  cause to be  maintained  by the  applicable  Subservicer)  on
microfiche  (or other  permanent  storage  media) a copy of each original  title
insurance  policy and to furnish a copy  thereof  to the Note  Insurer  upon its
request or to the  Indenture  Trustee,  as  designee  of the  Purchaser,  or the
Servicer if  necessary in order to present  claims  under such  policy,  (ii) to
provide to the Indenture Trustee, as designee of the Purchaser,  or the Servicer
a  certified  copy of any  Mortgage  or  intervening  assignment  which  was not
delivered  on the  Closing  Date  and has not  been  subsequently  delivered  as
provided in (c) above if  necessary  to permit the Servicer to take actions with
respect to the  related  Mortgage  Loan and (iii) to take all  action  necessary
under  applicable  state law to transfer  the  benefits of the lien and security
interest in the related  Property to the Indenture  Trustee,  as the designee of
the Purchaser.

     (f) In the case of any  Mortgage  Loan which has been prepaid in full after
the Cut-off  Date with  respect to the  Mortgage  Loans and prior to the Closing
Date, the Seller,  in lieu of the foregoing,  will cause the Servicer to deliver
within 15 days  after  the  Closing  Date to the  Indenture  Trustee  and to the
Purchaser  a  certification  of an  Authorized  Officer in the form set forth as
Exhibit G hereto.

     (g)  At  the  direction  of  the  Indenture  Trustee,  as  designee  of the
Purchaser,  the  Seller  shall  (or shall cause an Affiliate to) sell, transfer,
assign,  set  over  and  otherwise  convey  without  recourse,  to the Indenture
Trustee,  as  designee  of  the  Purchaser, all right, title and interest of the
Seller  (or  of  such  Affiliate)  in  and to any Qualified Replacement Mortgage
delivered to the Indenture Trustee by the Seller (or such Affiliate) pursuant to
Section  3.1  of  the Collateral Sale Agreement (and Part III of this Exhibit D)
and  all  its  right,  title  and  interest  to principal collected and interest
accrued  on  such  Qualified  Replacement  Mortgage  on and after the applicable
Replacement Cut-off Date; provided, however, that the Seller (or such Affiliate)
                          --------  -------
shall  reserve  and  retain  all right, title and interest in and to payments of
principal  collected and interest accrued on such Qualified Replacement Mortgage
prior  to  the  applicable  Replacement  Cut-off  Date.

     (h)  As  to  each  Mortgage  Loan  reconveyed  by  the Indenture Trustee in
connection with the conveyance of a Qualified Replacement Mortgage therefor or a
required  repurchase  thereof, the Purchaser shall, or shall cause the Indenture
Trustee  to,  sell,  transfer,  assign,  set  over  and otherwise convey without
recourse,  on the Seller's order, all of its right, title and interest in and to
such  conveyed  Mortgage Loan and all the Purchaser's or the Indenture Trustee's
right,  title  and  interest to principal collected and interest accrued on such
released  Mortgage Loan after the applicable Replacement Cut-off Date; provided,
                                                                       --------
however,  that  the  Purchaser or the Indenture Trustee shall reserve and retain
- -------
all  right,  title  and  interest  in and to payments of principal collected and
interest  accrued  on  such conveyed Mortgage Loan on or prior to the applicable
Replacement  Cut-off  Date.

     (i)  In  connection  with  any  transfer  and  assignment  of  a  Qualified
Replacement Mortgage to the Indenture Trustee, as designee of the Purchaser, the
Seller  agrees  with  respect to each Qualified Replacement Mortgage transferred
and  assigned  by it to (i) deliver or cause to be delivered without recourse to
the  Indenture  Trustee as designee of the Purchaser, on the date of delivery of
such  Qualified  Replacement  Mortgage  all documents required by Part I of this
Exhibit  D, (ii) in instances required by paragraph (b) above, cause promptly to
be  recorded  an  assignment  in  the  appropriate jurisdiction to the Indenture
Trustee,  and  (iii)  deliver  or  cause  to be delivered the original Qualified
Replacement  Mortgage  and such recorded assignment or certified copies of each,
together  with  original  or duly certified copies of any and all prior recorded
assignments,  to  the Indenture Trustee, as designee of the Purchaser, within 30
days  of  receipt  thereof by the Seller (but in any event within one year after
the  date  of  conveyance  of  such  Qualified  Replacement  Mortgage).

     (j)  As  to each Mortgage Loan reconveyed by the Purchaser or the Indenture
Trustee in connection with the conveyance of a Qualified Replacement Mortgage or
a  required repurchase of such Mortgage Loan, the Purchaser shall or shall cause
the  Indenture  Trustee  to  deliver on the date of conveyance of such Qualified
Replacement  Mortgage  and  on  the  order  of  the Seller (i) the original Note
relating  thereto,  endorsed  without  recourse, to the Seller (or to such other
party  as  the  Seller  directs)  (ii) the original Mortgage so released and all
recorded  assignments  relating  thereto, (iii) an assignment from the Indenture
Trustee to the Seller (or to such other party as the Seller directs) executed by
the  Indenture  Trustee in the same form as the assignment referred to in clause
(iii)  of  clause  (a)  above  of  this Part I, and (iv) such other documents as
constituted  the  File  with  respect  thereto.

     (k)  If  a  Mortgage assignment is lost during the process of recording, or
is  returned  from the recorder's office unrecorded due to a defect therein, the
Seller  shall  prepare  a substitute assignment or cure such defect, as the case
may  be,  and  thereafter  cause  each  such  assignment  to  be  duly recorded.

     (l)  If  the  Seller  receives  notice  from  the  Indenture  Trustee,  the
Purchaser,  the Servicer or the Note Insurer pursuant to Section 2.2 of the Sale
and  Servicing  Agreement that any required item has not been received, and such
item  materially and adversely affects the interest of the Noteholders or of the
Note  Insurer  in the related Mortgage Loan, the Seller agrees to use reasonable
efforts to remedy a material defect in a document constituting part of a File of
which  it  is  so  notified.  If,  however,  within  90  days after notice to it
respecting  such  defect  the Seller has not remedied, or caused to be remedied,
the  defect  and the defect materially and adversely affects the interest of the
Noteholders  and  the Note Insurer in the related Mortgage Loan, the Seller will
on  the  next succeeding Remittance Date (i) substitute in lieu of such Mortgage
Loan  a  Qualified  Replacement Mortgage and deliver the Substitution Adjustment
Amount  related  thereto  directly  to  the Servicer for deposit in the Servicer
Collection Account or (ii) purchase such Mortgage Loan at a purchase price equal
to  the  Loan  Purchase  Price  thereof, which purchase price shall be delivered
directly  to  the  Servicer  for  deposit  in  the  Servicer Collection Account.

     (m)  On  or  prior  to  the  Closing  Date, the Seller shall deliver to the
Indenture Trustee, as designee of the Purchaser the Pooled Certificates together
with  bond  powers  executed  in  favor of "BANKERS TRUST COMPANY OF CALIFORNIA,
N.A.,  AS  INDENTURE  TRUSTEE  FOR  THORNBURG  MORTGAGE  FUNDING TRUST I, SERIES
1998-1"  together with any transferor documents and opinions of counsel required
by  the  Trust  Agreement,  dated as of October 29, 1993 between CS First Boston
Mortgage  Securities  Corp., as seller, and First Trust National Association, as
trustee,  regarding  the  Pooled Certificates sufficient to enable the Indenture
Trustee  to  effect  the  record  transfer  to  its  name.

     (n) On the Closing Date,  the Seller shall deliver to the Purchaser and the
Indenture Trustee a Confirmation of Assignment of the Swap Agreements,  executed
by the Swap Counterparty,  the Seller and the Trust, and dated as of the Closing
Date.

             Part II.  Representations and Warranties of the Seller
                          Concerning the Mortgage Loans


     The  Seller  hereby  represents  and  warrants  to  the Purchaser as of the
Closing  Date  or such other date as may be specified below with respect to each
Mortgage  Loan  being  sold  by  it:

     (a) The  information  set forth in the Schedule of Mortgage  Loans is true,
complete  and correct in all material  respects as of the Mortgage  Loan Cut-off
Date;

     (b) [Reserved].

     (c) As of the Mortgage Loan Cut-off Date, no Mortgage Loan is delinquent in
payment  more than 89 days,  no more  than 1  Mortgage  Loan  with an  aggregate
outstanding  principal  balance of $112,799 as of the Mortgage Loan Cut-Off Date
is 60 to 89 days delinquent and no more than 51 Mortgage Loans with an aggregate
outstanding  principal  balance of  $22,470,003  as of the Mortgage Loan Cut-Off
Date are 30 to 59 days  delinquent  and no  Mortgage  Loan has been  dishonored;
other than such payment delinquencies,  there are no defaults under the terms of
the Mortgage Loan; and the Seller has not advanced funds, or induced,  solicited
or knowingly  received any advance of funds from a party other than the owner of
the Property subject to the Mortgage, directly or indirectly, for the payment of
any amount required by the Mortgage Loan;

     (d) Except for those delinquent loans referenced in (c) above, there are no
delinquent taxes,  ground rents,  assessments or other  outstanding  charges and
with respect to Cooperative Loans, no delinquent maintenance charges,  affecting
the lien priority of the related Property;

     (e) The  Mortgage  Note and the  Mortgage  are not  subject to any right of
rescission,  set-off,  counterclaim or defense,  including the defense of usury,
nor  will  the  operation  of any of the  terms  of the  Mortgage  Note  and the
Mortgage,  or the exercise of any right thereunder,  render the Mortgage Note or
Mortgage  unenforceable,  in  whole  or in  part,  or  subject  to any  right of
rescission,  set-off,  counterclaim or defense,  including the defense of usury,
and no such right of  rescission,  set-off,  counterclaim  or  defense  has been
asserted with respect thereto;

     (f) As of the Closing Date, the Mortgage has not been  satisfied,  canceled
or  subordinated,  in whole or in part, or  rescinded,  and the Property has not
been released from the lien of the  Mortgage,  in whole or in part,  except with
respect to certain  releases in part that do not materially  affect the value of
the Property,  nor has any  instrument  been executed that would effect any such
satisfaction, release, cancellation, subordination or rescission;

     (g) Immediately prior to the transfer and assignment to the Purchaser,  the
Mortgage Note and the Mortgage were not subject to an assignment or pledge,  and
the Seller had good and  marketable  title to and was the sole owner thereof and
had full right to transfer and sell the Mortgage Loan to the Purchaser  free and
clear of any  encumbrance,  equity,  lien,  pledge,  charge,  claim or  security
interest;

     (h) Except for those  delinquent  Mortgage  Loans referred to in (c) above,
there is no default,  breach,  violation or event of acceleration existing under
the Mortgage or the related Mortgage Note and no event,  which, with the passage
of time or with notice and the  expiration  of any grace or cure  period,  would
constitute a default, breach,  violation or event permitting  acceleration;  and
neither  the Seller nor any prior  mortgagee  has  waived any  default,  breach,
violation or event permitting acceleration;

     (i) There are no  mechanics,  or  similar  liens or claims  which have been
filed for work,  labor or material  affecting the related  Property which are or
may be liens prior to or equal to the lien of the related Mortgage;

     (j)  All  improvements  subject  to the  Mortgage  lie  wholly  within  the
boundaries and building restriction lines of the Property (and wholly within the
project with respect to a condominium unit) except for de minimus  encroachments
                                                       -- -------
permitted by the Fannie Mae Guide (MBS Special  Servicing  Option) and which has
been  noted  on the  appraisal,  and no  improvements  on  adjoining  properties
encroach  upon the Property  except  those which are insured  against by a title
insurance policy and all improvements on the property comply with all applicable
zoning and subdivision laws and ordinances;

     (k) The Property (and in the case of a Cooperative  Loan,  the  Cooperative
Unit related  thereto)  currently is free of damage and waste or any such damage
and waste is adequately  covered by an insurance policy, and there currently is,
no proceeding pending for the total or partial condemnation thereof;

     (l) Except with respect to nine Mortgage Loans aggregating $4,077,764.75 as
of the Mortgage  Loan Cut-off Date as to which  primary  mortgage  insurance was
subsequently  purchased  and which will be  maintained  until the  Loan-to-Value
Ratio of such Mortgage  Loans is reduced to 80.00%,  the original  Loan-to-Value
Ratio of each  Mortgage  Loan either was not more than 95.00% or the excess over
80.00% is insured as to payments defaults by a Primary Mortgage Insurance Policy
issued by a primary  mortgage  insurer  acceptable to Fannie Mae and Freddie Mac
until the Loan-to-Value Ratio of such Mortgage Loan is reduced to 80.00%;

     (m) (I) With respect to each Mortgage  Loan other than a Cooperative  Loan,
the Mortgage is a valid and enforceable  first lien on the property securing the
related Mortgage Note.  Where the Property  consists of residential real estate,
the lien  includes  all  buildings on the  Property  and all  installations  and
mechanical,  electrical,  plumbing, heating and air conditioning systems located
in or annexed to such building, and all additions, alterations, and replacements
made at any time with respect to the  foregoing.  Each  Property is owned by the
Mortgagor  in fee simple  (except  with  respect to common  areas in the case of
condominiums,  PUDs and de minimis  PUDs) or by leasehold for a term longer than
                        ----------
the term of the related  Mortgage,  subject only to (i) the lien of current real
property taxes and  assessments,  (ii) covenants,  conditions and  restrictions,
rights of way,  easements  and other  matters of public record as of the date of
recording of such Mortgage, such exceptions being acceptable to mortgage lending
institutions  generally or specifically  reflected in the appraisal  obtained in
connection with the  origination of the related  Mortgage Loan or referred to in
the lender's title insurance  policy  delivered to the originator of the related
Mortgage  Loan and (iii) other  matters to which like  properties  are  commonly
subject  which do not  materially  interfere  with the  benefits of the security
intended  to be provided  by such  Mortgage.  Any  security  agreement,  chattel
mortgage or equivalent  document related to and delivered in connection with the
Mortgage  Loan  and  Additional  Collateral  establishes  and  creates  a valid,
subsisting and enforceable  first lien and first priority  security  interest on
the Property and any Additional  Collateral for the Mortgage Loan and the Seller
has full  right to sell and  assign  the same to the  Purchaser;  and (II)  with
respect to each  Cooperative  Loan,  the Mortgage  creates a first lien or first
priority  interest on the property  securing the related Mortgage Note, free and
clear of all adverse  claims,  liens and  encumbrances  having priority over the
first  lien  of the  Mortgage,  subject  only to (1)  the  lien  of the  related
Cooperative  housing  corporation  for  unpaid  assessments,   (2)  the  related
proprietary lease being subordinated or otherwise subject to the mortgage on the
related Cooperative building, and (3) other matters to which like properties are
commonly  subject  which do not  materially  interfere  with the benefits of the
security  intended to be provided by the Mortgage or the value or  marketability
of the related Property;

     (n) The terms of the Mortgage Note and the Mortgage have not been impaired,
waived, altered or modified in any respect,  except by written instruments which
have been recorded to the extent any such  recordation is required by applicable
law, and copies of which written  instruments are included in the File. No other
instrument  of waiver,  alteration or  modification  has been  executed,  and no
Mortgage has been released,  in whole or in part,  from the terms thereof except
in connection with an assumption  agreement,  which assumption agreement is part
of the File and the terms of which are  reflected  in the  Schedule  of Mortgage
Loans;

     (o) All buildings  upon the Property are insured by a generally  acceptable
insurer  pursuant to standard hazard policies  conforming to the requirements of
the Sale and  Servicing  Agreement.  All such  standard  hazard  policies are in
effect and on the date of  origination  contained  a standard  mortgagee  clause
naming  the  related  originator  or the  Seller,  as the case may be, and their
respective  successors  in  interest  as loss payee and such  clause is still in
effect and all premiums  due thereon have been paid.  If the Property is located
in an area  identified  by the  Federal  Emergency  Management  Agency as having
special  flood  hazards  under the Flood  Disaster  Protection  Act of 1973,  as
amended,  such  Property is covered by flood  insurance  as set forth in Section
4.11(d)  of the  Sale  and  Servicing  Agreement.  The  Mortgage  obligates  the
Mortgagor  thereunder to maintain all such insurance at the Mortgagor's cost and
expense,  and on the Mortgagor's  failure to do so, authorizes the holder of the
Mortgage to maintain such insurance at the  Mortgagor's  cost and expense and to
seek reimbursement therefor from the Mortgagor;

     (p) Any and all requirements of any federal,  state or local law including,
without limitation, usury, truth-in-lending,  real estate settlement procedures,
consumer  credit  protection,   equal  credit  opportunity  or  disclosure  laws
applicable  to the  Mortgage  Loan  have  been  complied  with  in all  material
respects;

     (q) [Reserved].

     (r) The  Mortgage  Note and the related  Mortgage  are original and genuine
(including  in the case of a  Cooperative  Loan,  the  Cooperative  Shares,  the
related  proprietary  lease and  recognition  agreement)  and each is the legal,
valid and binding  obligation of the maker thereof,  enforceable in all respects
in accordance with its terms subject to bankruptcy, insolvency and other laws of
general application affecting the rights of creditors,  and the Seller has taken
all action necessary to transfer such rights of enforceability to the Purchaser.
All parties to the  Mortgage  Note and the  Mortgage  had the legal  capacity to
enter into the Mortgage  Loan and to execute and deliver the  Mortgage  Note and
the Mortgage,  and with respect to a Cooperative  Loan, the related  proprietary
lease and  recognition  agreement.  The Mortgage Note and the Mortgage have been
duly and properly  executed by such  parties.  The proceeds of the Mortgage Loan
have been  fully  disbursed  and there is no  requirement  for  future  advances
thereunder,  and any and all  requirements  as to  completion  of any on-site or
off-site  improvements and as to disbursements of any escrow funds therefor have
been complied with;

     (s) The Mortgage Loan is covered by an ALTA lender's title insurance policy
or other  generally  acceptable  form of policy of insurance,  issued by a title
insurer  qualified  to do business  in the  jurisdiction  where the  Property is
located,  insuring  (subject to the exceptions  contained in (m)(i) (1), (2) and
(3) or (ii)(1),  (2) and (3) above) the  related  Originator  or the Seller,  as
applicable,  and  their  respective  successors  and  assigns,  as to the  first
priority lien of the Mortgage in the original  principal  amount of the Mortgage
Loan. The related Originator or the Seller, as applicable,  and their respective
successors  and assigns,  is the sole insured of such lender's  title  insurance
policy,  such lender's  title  insurance  policy is in full force and effect and
will be in full  force and  effect  upon the  consummation  of the  transactions
contemplated  by the Sale and Servicing  Agreement  and this  Agreement and will
inure to the benefit of the Purchaser and its successors and assigns without any
further  act.  No claims  have been made under  such  lender's  title  insurance
policy,  and no  prior  holder  of the  related  Mortgage  has  done,  by act or
omission,  anything  which  would  impair the  coverage of such  lender's  title
insurance policy;

     (t) Each Mortgage Loan was originated by or for an Originator and purchased
by the Seller. Each Mortgage Loan complies in all material respects with all the
terms,  conditions and requirements of such Originator's  underwriting standards
in effect at the time of  origination  of such  Mortgage  Loan;  provided,  that
certain  Mortgage Loans may have  characteristics  outside of such  underwriting
guidelines  where  compensating  factors are present  acceptable to the mortgage
banking  industry.  The  Mortgage  Notes and  Mortgages  are on  uniform  Fannie
Mae/Freddie Mac instruments or are on forms  acceptable to Fannie Mae or Freddie
Mac. The Mortgage Loan bears interest at a the rate as set forth in the Schedule
of Mortgage Loans,  and monthly payments under the related Mortgage Note are due
and payable on the first day of each month. The Mortgage Loan contains the usual
and enforceable  provisions of the Originator at the time of origination for the
acceleration  of the  payment  of the  unpaid  principal  amount if the  related
Property is sold without the prior consent of the mortgagee thereunder;

     (u) The related Mortgage contains customary and enforceable provisions such
as to render the rights and  remedies  of the holder  thereof  adequate  for the
realization  against the  Property  of the  benefits  of the  security  provided
thereby, including, (1) in the case of a Mortgage designated as a deed of trust,
by  trustee's  sale,  and (2)  otherwise  by judicial  foreclosure.  There is no
homestead or other  exemption  available to the Mortgagor  which would interfere
with  the  right  to sell  the  Property  at a  trustee's  sale or the  right to
foreclose the Mortgage;

     (v) If the Mortgage constitutes a deed of trust, a trustee,  duly qualified
if required under  applicable  law to act as such, has been properly  designated
and  currently so serves and is named in the  Mortgage,  and no fees or expenses
are or will become  payable by the  Purchaser  to the trustee  under the deed of
trust, except in connection with a trustees sale or attempted sale after default
by the Mortgagor;

     (w) The File contains an appraisal of the related  Property made and signed
prior to the final  approval of the  mortgage  loan  application  by a qualified
appraiser,  approved  by  the  originator  of the  related  Mortgage  Loan.  The
appraisal is in a form generally acceptable to Fannie Mae or Freddie Mac;

     (x) The  related  Mortgage  Note is not and  has not  been  secured  by any
collateral except the lien of the corresponding Mortgage, any related Additional
Collateral,  and the security interest of any applicable  security  agreement or
chattel  mortgage  referred  to above  and  such  collateral  does not  serve as
security for any other obligation;

     (y) The related Mortgagor has received all disclosure materials required by
applicable law with respect to the making of such mortgage loans;

     (z) [Reserved];

     (aa) Each  Mortgage  Loan has an original term to maturity of not more than
30 years with  interest  payable in arrears on the first day of each  month.  No
Mortgage  Loan  contains  terms or  provisions  which  would  result in negative
amortization;

     (bb) Each of the Mortgaged  Properties  consists of a single parcel of real
property  with  a  single-family   residence  erected  thereon,  or  a  two-  to
four-family dwelling, or an individual condominium unit in a condominium project
or an individual  unit in a planned unit  development or a single parcel of real
property with a cooperative housing development erected thereon;

     (cc) The Mortgage Loans were originated  with full,  alternative or reduced
documentation;

     (dd) The Assignment of Mortgage is in recordable form and is acceptable for
recording under the laws of the jurisdiction in which the Property is located;

     (ee)  Each  Mortgage  Loan  was  originated  by,  (i) a  savings  and  loan
association,  savings bank, commercial bank, credit union,  insurance company or
similar  institution  which is  supervised  and  examined  by a federal or State
authority,  (ii) a  mortgagee  approved  by the  Secretary  of Housing and Urban
Development pursuant to Section 203 and 211 of the National Housing Act or (iii)
a  mortgage  banker or broker  licensed  or  authorized  to do  business  in the
jurisdiction  in which  the  related  Property  is  located,  applying  the same
standards and procedures used by the applicable  seller in originating  Mortgage
Loans directly;

     (ff) Except for 18 Mortgage Loans with an aggregate  outstanding  principal
balance as of the Cut-off Date of  $5,847,863,  no Mortgage Loan is secured by a
leasehold estate,  and with respect to each Mortgage Loan secured by a leasehold
estate,  the term of the leasehold  exceeds the term of the related  mortgage by
not less than 24 months;

     (gg) The Coupon Rate on each ARM, and each 5/1 ARM Mortgage  Loan which has
reached its Change Date,  has been adjusted in accordance  with the terms of the
related Mortgage Note;

     (hh) No  Mortgage  Loan  has  been  selected  in a  manner  adverse  to the
interests of the Noteholders or the Note Insurer;

     (ii) Any escrow  agreements  with respect to each Mortgage Loan comply with
applicable law and the terms of the related Mortgage Note;

     (jj) With respect to each Cooperative Loan (i) there is no provision in the
related  proprietary  lease which  requires the  Mortgagor to offer for sale the
shares owned by such Mortgagor  first to the  Cooperative  for a price less than
the outstanding amount of the Cooperative Loan, and (ii) there is no prohibition
in the related  proprietary  lease against pledging such shares or assigning the
proprietary  lease that has been violated in connection  with the origination of
the Cooperative Loan;

     (kk) With  respect  to each  Cooperative  Loan,  as of the  closing of such
Cooperative  Loan,  the related  Subservicer,  obtained  evidence  that,  if the
Cooperative  Building is in a federally designated flood area, a flood insurance
policy  has been  obtained  in an  amount  equal to at least  that  required  by
applicable  law, which insurance the Cooperative is obligated to maintain at the
Cooperative's cost and expense;

     (ll) With respect to each Cooperative Loan, as of the Mortgage Loan Closing
Date, such Cooperative Loan is secured by shares held by a  "tenant-stockholder"
of a corporation that qualifies as a "cooperative  housing  corporation" as such
terms are defined in section 216 (b) (1) of the  Internal  Revenue Code of 1986,
as amended, and to the best of the Seller's knowledge, no Cooperative is subject
to proceedings which would, if adversely determined,  result in such Cooperative
losing its status as a "cooperative  housing  corporation" under Section 216 (b)
(1) of the Internal Revenue Code of 1986, as amended; and

     (mm) With respect to each Cooperative  Loan, the related Mortgage creates a
first-priority security interest in the stock in the Cooperative and the related
proprietary  lease of the related  Cooperative Unit which were pledged to secure
such Cooperative  Loan, and the Cooperative owns the Cooperative  Building as an
estate in fee simple in real  property or pursuant to a leasehold  acceptable to
Fannie Mae.

                          Part III.  Certain Covenants.

          (a)     Upon  the  discovery by the Seller, the Indenture Trustee, the
Purchaser, the Servicer or the Note Insurer that any statement set forth in Part
II  of  Exhibit  D  was  untrue  (disregarding any qualification with respect to
knowledge)  as  of  the  Closing Date, with the result that the interests of the
Noteholders or the Note Insurer are materially and adversely affected, the party
discovering  such  breach  shall give prompt written notice to the other parties
and the Note Insurer.  Upon the earliest to occur of the Seller's discovery, its
receipt  of  notice  of  breach,  or  such time as a situation resulting from an
existing  statement  which  is  untrue  materially  and  adversely  affects  the
interests  of  the  Noteholders or the Note Insurer, the Seller hereby covenants
and  warrants  that  it shall promptly cure such breach in all material respects
or,  unless  otherwise  directed  by  the  Indenture Trustee, as designee of the
Purchaser, it shall (or shall cause an Affiliate of the Seller to) on the second
Remittance  Date  next succeeding such discovery, receipt of notice or such time
(i)  substitute  in  lieu  of  each  Mortgage  Loan  which has given rise to the
requirement  for  action  by  the  Seller,  a Qualified Replacement Mortgage and
deliver  the  Substitution Adjustment Amount applicable thereto to the Indenture
Trustee  for  deposit  in  the  Trustee Collection Account or (ii) purchase such
Mortgage  Loan  from  the  Indenture  Trustee at a purchase price equal the Loan
Purchase Price thereof, which purchase price shall be delivered to the Indenture
Trustee  for  deposit  in  the Trustee Collection Account.  It is understood and
agreed  that the obligation of the Seller so to cure, substitute or purchase any
Mortgage Loan as to which such a representation or warranty contained in Part II
of  this  Exhibit  D is untrue in any material respect and has not been remedied
shall  constitute  the  sole remedy respecting a discovery of any such statement
which  is  untrue in any material respect in Part II of this Exhibit D available
to  the  Purchaser  or  the  Indenture  Trustee,  as  designee of the Purchaser.

          (b)     In  the  event  that  any  Qualified  Replacement  Mortgage is
delivered  by  the  Seller  to  the Indenture Trustee pursuant to Section 2.1 or
Section  3.1  of the Collateral Sale Agreement, the Seller shall be obligated to
take  the  actions described in clause (a) of Part III of Exhibit D with respect
to  such  Qualified  Replacement Mortgage upon the discovery by  the Seller, the
Purchaser,  the  Depositor  or  the Note Insurer that any statement set forth in
Part  II  of Exhibit D is untrue (disregarding any qualification with respect to
knowledge)  on  the  date such Qualified Replacement Mortgage is conveyed to the
Indenture  Trustee such that the interests of Noteholders or the Note Insurer in
the  related  Qualified  Replacement  Mortgage  are  materially  and  adversely
affected;  provided,  however,  that for the purposes of this subsection (b) the
           --------   -------
statements  in  Part II of Exhibit D referring to items "as of the Cut-off Date"
or  "as  of  the  Closing Date" shall be deemed to refer to such items as of the
date such a Qualified Replacement Mortgage is conveyed to the Indenture Trustee.

                                    EXHIBIT E
                                   [Reserved]

                                    EXHIBIT F
                          CERTIFICATE RE: PREPAID LOANS

          I,  _______________, ________________ of PNC Mortgage Securities Corp.
as  Servicer,  hereby certify that between the "Cut-Off Date" (as defined in the
Sale  and  Servicing  Agreement  dated as of December 1, 1998 among PNC Mortgage
Securities  Corp.,  as  Servicer,  TMA  Mortgage  Funding  Trust  I,  as Issuer,
Thornburg  Mortgage Funding Corporation, as Depositor, and Bankers Trust Company
of California, N.A., as Indenture Trustee (the "Sale and Servicing Agreement")),
and  the  Closing  Date  (as  defined  in  the Sale and Servicing Agreement) the
following  schedule  of  Mortgage  Loans  (as  defined in the Sale and Servicing
Agreement)  have  been  prepaid  in  full.

Dated:  December  __,  1998


                                   By:______________________________
                                        Name:
                                        Title:

                                    EXHIBIT G

                        FORM OF SERVICER'S TRUST RECEIPT

To:  Bankers  Trust  Company  of  California,  N.A.
     3  Park  Plaza;  16th  Floor
     Irvine,  California  92614

     Attn.:  Corporate  Trust  -  TMA  Mortgage  Funding  Trust I, Series 1998-1

                                             Date:

          In  connection  with the administration of the Mortgage Loans serviced
by  PNC  Mortgage  Securities  Corp.  (the  "Servicer")  pursuant  to a Sale and
Servicing  Agreement  dated  as  of  December  1,  1998 (the "Sale and Servicing
Agreement"),  among  the  Servicer,  you,  as  Indenture  Trustee, and Thornburg
Mortgage  Funding  Trust I, as Issuer, the Servicer hereby requests a release of
the  File  held  by  you  as  Indenture  Trustee  with  respect to the following
described  Mortgage  Loan  for  the  reason  indicated  below.

Mortgagor's  Name:

Loan  No.:

Reason  for  requesting  file:

_______     1.     Mortgage  Loan  paid  in  full.

               (The  Servicer  hereby  certifies  that  all  amounts received in
connection  with  the  loan and required to be remitted to the Indenture Trustee
have  been or will be remitted to the Indenture Trustee pursuant to the Sale and
Servicing  Agreement.)

_______     2.     The  Mortgage  Loan  is  being  foreclosed.

_______     3.     Other.  (Describe)

          The  undersigned  acknowledges that the above File will be held by the
undersigned  in  accordance  with  the  provisions  of  the  Sale  and Servicing
Agreement and will be returned to you, except if the Mortgage Loan has been paid
in  full  (in which case the File will be retained by us permanently) and except
if  the  Mortgage  Loan  is  being  foreclosed  (in  which case the File will be
returned  when  no  longer  required  by  us  for  such  purpose).


          Capitalized terms used herein shall have the meanings ascribed to them
in  the  Sale  and  Servicing  Agreement.

                              PNC  MORTGAGE  SECURITIES  CORP.


                              By:___________________________________
                                    Name:
                                    Title:


                                    EXHIBIT H

                  NOTICE OF CHARGE-OFFS/LIQUIDATION LOAN REPORT

     I,                    ,  hereby  certify  that  I  am  the  duly  elected
of PNC Mortgage Securities Corp. (the "Servicer") acting as servicer pursuant to
a  Sale and Servicing Agreement dated as of December 1, 1998 among the Servicer,
Thornburg Mortgage Funding Corporation, as Depositor, TMA Mortgage Funding Trust
I,  as  Issuer,  and  Bankers  Trust  Company  of California, N.A., as Indenture
Trustee,  and further certify, to the best of my knowledge and after due inquiry
that  the  following is a summary of the facts and circumstances surrounding the
"charge-off"  of  any  Mortgage  Loans  during  the  Remittance  Period  from
______________  through  ____________;

Insert  the  following  information  for  each  "charged-off"  Mortgage  Loan:

Loan  #
Borrower  Name
Property  Address
Date  of  "charge-off"/onset  of foreclosure proceedings and date of foreclosure
sale
Original  Mortgage  Loan  Principal  Balance
Outstanding  Mortgage  Loan  Principal  Balance
Coupon  Rate
Accrued  Interest  at  time  of  "charge  off"  or  foreclosure  sale
Unreimbursed  Servicing  Advances  at  time  of "charge off" or foreclosure sale
Unreimbursed  Delinquency  Advances  at time of "charge off" or foreclosure sale
#  days  in  default  at  time  of  "charge  off"  or  foreclosure  sale
Original  appraised  value
Current  appraised  value  based  upon  "drive  by"
Estimate  of  Foreclosure  Costs/Actual  Foreclosure  Costs
          Broker  Fees
          Legal  Fees
          Repair  and  Miscellaneous  Expenses
Projected  Marketing  Period/Actual  Marketing  Period
Estimate  of  Loss  on  Foreclosure  and  Liquidation

     Capitalized  terms not otherwise defined herein have the meanings set forth
in  the  Sale  and  Servicing  Agreement.

     IN  WITNESS  WHEREOF,  I  have  certified  the foregoing to the best of the
knowledge  of  the  Servicer.

Dated:                          By:___________________________________
                                    Name:
                                    Title:


                                    EXHIBIT I

                FORM OF MONTHLY REPORT TO THE CERTIFICATE HOLDER


<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the December
31,  1997  Form  10-K  and  is  qualified  in  its entirety by reference to such
financial  statements.
</LEGEND>
<MULTIPLIER> 1000
       
<S>                                     <C>
<PERIOD-TYPE>                           YEAR
<FISCAL-YEAR-END>                       DEC-31-1998
<PERIOD-START>                          JAN-01-1999
<PERIOD-END>                            DEC-31-1998
<CASH>                                       36431 
<SECURITIES>                               4243978 
<RECEIVABLES>                                64424 
<ALLOWANCES>                                  2046 
<INVENTORY>                                      0
<CURRENT-ASSETS>                              1846 
<PP&E>                                           0
<DEPRECIATION>                                   0
<TOTAL-ASSETS>                             4344633 
<CURRENT-LIABILITIES>                      4032810 
<BONDS>                                          0
<COMMON>                                       220 
                            0
                                  65805 
<OTHER-SE>                                  245798 
<TOTAL-LIABILITY-AND-EQUITY>               4344633 
<SALES>                                          0
<TOTAL-REVENUES>                            286754 
<CGS>                                            0
<TOTAL-COSTS>                                    0
<OTHER-EXPENSES>                              6035 
<LOSS-PROVISION>                              2032 
<INTEREST-EXPENSE>                          255992 
<INCOME-PRETAX>                              22695 
<INCOME-TAX>                                     0
<INCOME-CONTINUING>                          22695 
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                    22695 
<NET-INCOME>                                     0
<EPS-PRIMARY>                                  .75 
<EPS-DILUTED>                                  .75 
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission