CWMBS INC
8-K, 1998-05-18
ASSET-BACKED SECURITIES
Previous: PNC INVESTMENT CORP, 3/A, 1998-05-18
Next: SIMS COMMUNICATIONS INC, 10QSB, 1998-05-18



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


                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   Form 8-K

                                CURRENT REPORT

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


                    Date of Report (Date of earliest Event
                           Reported): April 1, 1998

          CWMBS,  INC. (as depositor under the Pooling and Servicing
          Agreement,  dated as of April 1, 1998,  providing  for the
          issuance   of   the   CWMBS,   INC.,   Residential   Asset
          Securitization   Trust   1998-A5   Mortgage   Pass-Through
          Certificates, Series 1998-E).

                             CWMBS, INC.
            ------------------------------------------------------
            (Exact name of registrant as specified in its charter)

          Delaware                     333-45887               95-4449516
- ----------------------------           ------------        -------------------
(State or Other Jurisdiction           (Commission         (I.R.S. Employer
      of Incorporation)                File Number)        Identification No.)


       4500 Park Granada
     Calabasas, California                                       91302
     ---------------------                                    ----------
     (Address of Principal                                    (Zip Code)
       Executive Offices)

       Registrant's telephone number, including area code (818) 304-5591

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




Item 5.    Other Events.
- ----       ------------

     On April 1, 1998, CWMBS, Inc. (the "Company")  entered into a Pooling and
Servicing  Agreement  dated as of April 1, 1998 (the  "Pooling  and  Servicing
Agreement"),   by  and  among  the  Company,  as  depositor,   IndyMac,   Inc.
("IndyMac"),  as seller and as master  servicer,  and The Bank of New York, as
trustee (the "Trustee"),  providing for the issuance of the Company's Mortgage
Pass-Through Certificates, Series 1998-E (the "Certificates"). The Pooling and
Servicing Agreement is annexed hereto as Exhibit 99.1.

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

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

     99.1.    Pooling and Servicing Agreement, dated as of April 1, 1998,
              by and among the Company, IndyMac and the Trustee.




                                  SIGNATURES

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

                                                CWMBS, INC.



                                                By:  /s/ Nicholas Krsnich
                                                   -------------------------
                                                     Nicholas Krsnich
                                                     Vice President


Dated:  April __, 1998




                                 Exhibit Index
                                 -------------

Exhibit                                                                  Page
- -------                                                                  ----

         99.1.    Pooling and Servicing Agreement,
                  dated as of April 1, 1998, by and
                  among, the Company, IndyMac and
                  the Trustee                                             5





                                 EXHIBIT 99.1
                                 ------------


                                                                Execution Copy









                                  CWMBS, INC.,

                                    Depositor


                                 INDYMAC, INC.,

                           Seller and Master Servicer


                                       and


                              THE BANK OF NEW YORK,

                                     Trustee


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


                         POOLING AND SERVICING AGREEMENT

                            Dated as of April 1, 1998

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


                 RESIDENTIAL ASSET SECURITIZATION TRUST 1998-A5

                MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-E



                                TABLE OF CONTENTS


                                    ARTICLE I

                                   DEFINITIONS


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                         REPRESENTATIONS AND WARRANTIES

SECTION 2.01. Conveyance of Mortgage Loans..................................II-1
SECTION 2.02. Acceptance by the Trustee of the 
                Mortgage Loans..............................................II-4
SECTION 2.03. Representations, Warranties and Covenants of the Seller 
                and the Master Servicer.....................................II-6
SECTION 2.04. Representations and Warranties of the Depositor as to 
                the Mortgage Loans..........................................II-8
SECTION 2.05. Delivery of Opinion of Counsel in Connection with Substitutions 
                and Repurchases.............................................II-8
SECTION 2.06. Execution and Delivery of Certificates........................II-9
SECTION 2.07. REMIC Matters.................................................II-9

                                   ARTICLE III

                           DMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

SECTION 3.01. Master Servicer to Service Mortgage Loans....................III-1
SECTION 3.02. Subservicing; Enforcement of the Obligations of Servicers....III-2
SECTION 3.03. Successor Servicers..........................................III-3
SECTION 3.04. Liability of the Master Servicer.............................III-3
SECTION 3.05. No Contractual Relationship Between Servicers and the 
                Trustee....................................................III-4
SECTION 3.06. Rights of the Depositor and the Trustee in Respect of 
                the Master Servicer........................................III-4
SECTION 3.07. Trustee to Act as Master Servicer............................III-4
SECTION 3.08. Collection of Mortgage Loan Payments; Servicing Accounts; 
                Collection Account; Certificate Account; 
                Distribution Account.......................................III-5
SECTION 3.09. Collection of Taxes, Assessments and Similar Items; 
                Escrow Accounts............................................III-8
SECTION 3.10. Access to Certain Documentation and Information Regarding 
                the Mortgage Loans.........................................III-9
SECTION 3.11. Permitted Withdrawals from the Certificate Account and 
                the Distribution Account..................................III-10
SECTION 3.12. Maintenance of Hazard Insurance; Maintenance of Primary 
                Insurance Policies........................................III-11
SECTION 3.13. Enforcement of Due-On-Sale Clauses; Assumption Agreements...III-13
SECTION 3.14. Realization Upon Defaulted Mortgage Loans; Repurchase of 
                Certain Mortgage Loans....................................III-14
SECTION 3.15. Trustee to Cooperate; Release of Mortgage Files.............III-17
SECTION 3.16. Documents, Records and Funds in Possession of the Master 
                Servicer to be Held for the Trustee.......................III-18
SECTION 3.17. Servicing Compensation......................................III-18
SECTION 3.18. Annual Statement as to Compliance...........................III-19
SECTION 3.19. Annual Independent Public Accountants' Servicing Statement; 
                Financial Statements......................................III-19
SECTION 3.20. Errors and Omissions Insurance; Fidelity Bonds..............III-20

                                   ARTICLE IV

                DISTRIBUTIONS AND ADVANCES BY THE MASTER SERVICER

SECTION 4.01. Advances......................................................IV-1
SECTION 4.02. Priorities of Distribution.IV-1
SECTION 4.03. [Reserved]....................................................IV-6
SECTION 4.04. [Reserved]....................................................IV-6
SECTION 4.05. Allocation of Realized Losses.................................IV-6
SECTION 4.06. Monthly Statements to Certificate- holders....................IV-8
SECTION 4.07. Determination of Pass-Through Rates for COFI Certificates....IV-10
SECTION 4.08. Determination of Pass-Through Rates for LIBOR Certificates...IV-12

                                    ARTICLE V

                                THE CERTIFICATES

SECTION 5.01. The Certificates...............................................V-1
SECTION 5.02. Certificate Register; Registration of Transfer and Exchange
                of Certificates..............................................V-1
SECTION 5.03. Mutilated, Destroyed, Lost or Stolen Certificates..............V-6
SECTION 5.04. Persons Deemed Owners..........................................V-6
SECTION 5.05. Access to List of Certificateholders' Names and Addresses......V-7
SECTION 5.06. Maintenance of Office or Agency................................V-7

                                   ARTICLE VI

                      THE DEPOSITOR AND THE MASTER SERVICER

SECTION 6.01. Respective Liabilities of the Depositor and the 
                Master Servicer.............................................VI-1
SECTION 6.02. Merger or Consolidation of the Depositor or the 
                Master Servicer.............................................VI-1
SECTION 6.03. Limitation on Liability of the Depositor, the Seller, 
                the Master Servicer and Others..............................VI-1
SECTION 6.04. Limitation on Resignation of the Master Servicer..............VI-2

                                   ARTICLE VII

                                     DEFAULT

SECTION 7.01. Events of Default............................................VII-1
SECTION 7.02. Trustee to Act; Appointment of Successor.....................VII-2
SECTION 7.03. Notification to Certificateholders...........................VII-3

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

SECTION 8.01. Duties of the Trustee......................................VIII-1
SECTION 8.02. Certain Matters Affecting the Trustee......................VIII-2
SECTION 8.03. Trustee Not Liable for Certificates or Mortgage Loans......VIII-3
SECTION 8.04. Trustee May Own Certificates...............................VIII-3
SECTION 8.05. Trustee's Fees and Expenses................................VIII-3
SECTION 8.06. Eligibility Requirements for the Trustee...................VIII-4
SECTION 8.07. Resignation and Removal of the Trustee.....................VIII-4
SECTION 8.08. Successor Trustee..........................................VIII-5
SECTION 8.09. Merger or Consolidation of the Trustee.....................VIII-5
SECTION 8.10. Appointment of Co-Trustee or Separate Trustee..............VIII-6
SECTION 8.11. Tax Matters................................................VIII-7
SECTION 8.12. Periodic Filings...........................................VIII-9

                                   ARTICLE IX

                                   TERMINATION

SECTION 9.01. Termination upon Liquidation or Purchase of all
                Mortgage Loans..............................................IX-1
SECTION 9.02. Final Distribution on the Certificates........................IX-1
SECTION 9.03. Additional Termination Requirements...........................IX-2

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

SECTION 10.01 Amendment......................................................X-1
SECTION 10.02 Recordation of Agreement; Counterparts.........................X-2
SECTION 10.03 Governing Law..................................................X-2
SECTION 10.04 Intention of Parties...........................................X-3
SECTION 10.05 Notices........................................................X-3
SECTION 10.06 Severability of Provisions.....................................X-4
SECTION 10.07 Assignment.....................................................X-4
SECTION 10.08 Limitation on Rights of Certificateholders.....................X-4
SECTION 10.09 Inspection and Audit Rights....................................X-5
SECTION 10.10 Certificates Nonassessable and Fully Paid......................X-6

                       SCHEDULES

Schedule I    Mortgage Loan Schedule                                       S-I-1
Schedule II   Representations and Warranties of the 
                Seller/Master Servicer                                    S-II-1
Schedule III  Representations and Warranties as to the Mortgage Loans    S-III-1
Schedule IV   Planned Balance Schedules                                   S-IV-1



     THIS  POOLING AND  SERVICING  AGREEMENT,  dated as of April 1, 1998,  among
CWMBS, INC., a Delaware  corporation,  as depositor (the "Depositor"),  INDYMAC,
INC.  ("IndyMac"),  a Delaware  corporation,  as seller (in such  capacity,  the
"Seller") and as master servicer (in such capacity, the "Master Servicer"),  and
THE BANK OF NEW YORK,  a  banking  corporation  organized  under the laws of the
State of New York, as trustee (the "Trustee").

                                 WITNESSETH THAT

     In consideration of the mutual  agreements  herein  contained,  the parties
hereto agree as follows:

                              PRELIMINARY STATEMENT

     The Depositor is the owner of the Trust Fund that is hereby conveyed to the
Trustee in return for the  Certificates.  The Trust Fund for federal  income tax
purposes will consist of two REMICs. The Subsidiary REMIC will consist of all of
the assets  constituting  the Trust Fund and will be evidenced by the Subsidiary
REMIC Regular  Interests  (which will be  uncertificated  and will represent the
"regular  interests" in the Subsidiary  REMIC) and the SR Interest as the single
"residual  interest"  in  the  Subsidiary  REMIC.  The  Trustee  will  hold  the
Subsidiary  REMIC  Regular  Interests.  The  Master  REMIC  will  consist of the
Subsidiary  REMIC  Regular  Interests  and  will  be  evidenced  by the  Regular
Certificates  (which will represent the "regular interests" in the Master REMIC)
and the MR Interest as the single  "residual  interest" in the Master REMIC. The
Class A-R Certificates  will represent  beneficial  ownership of the SR Interest
and the MR Interest.  The "latest possible maturity date" for federal income tax
purposes of all interests  created hereby will be the Latest  Possible  Maturity
Date.

     The  following  table  sets  forth  characteristics  of  the  Certificates,
together with the minimum denominations and integral multiples in excess thereof
in which such Classes  shall be issuable  (except that one  Certificate  of each
Class of Certificates may be issued in a different amount and, in addition,  one
Residual  Certificate  representing  the Tax Matters Person  Certificate  may be
issued in a different amount):


<TABLE>
<CAPTION>


                                   Class               Pass-Through            Minimum               Integral
                                Certificate                Rate              Denomination           Multiples
                                  Balance                                                           in Excess
                                                                                                    of Minimum
                            --------------------       -------------         --------------        -----------  
<S>                        <C>                           <C>                  <C>                    <C>   
Class A-1                    $171,822,000.00               6.75%                $25,000                $1,000

Class A-2                     $82,178,000.00               6.75%                $25,000                $1,000

Class A-3                     $29,021,000.00               6.75%                $25,000                $1,000

Class A-4                     $12,072,000.00               6.75%                $25,000                $1,000

Class A-5                     $78,000,000.00               6.75%                $25,000                $1,000

Class A-6                     $50,000,000.00               6.75%                $25,000                $1,000

Class A-7                    $115,535,000.00               6.75%                $25,000                $1,000

Class A-8                     $24,000,000.00               6.75%                $25,000                $1,000

Class A-9                      $9,158,600.00              (1)                   $25,000                $1,000

Class A-10                     $2,374,400.00              (1)                   $25,000                $1,000

Class A-11                    $37,500,000.00               6.75%                $25,000                $1,000

Class PO-1                         $9,017.00              (2)                   $25,000                $1,000

Class PO-2                       $201,122.00              (2)                   $25,000                $1,000

Class X-1a                             (3)                (4)                   $25,000 (6)            $1,000(6)

Class X-1b                             (3)                (4)                   $25,000 (6)            $1,000(6)

Class X-2                              (3)                (5)                   $25,000 (6)            $1,000(6)

Class A-R (7)                        $100.00               6.75%                   $100                   N/A

Class B-1a                    $13,168,400.00               6.75%                $25,000                $1,000

Class B-1b                     $4,988,000.00               6.75%                $25,000                $1,000

Class B-1c                     $2,793,300.00               6.75%                $25,000                $1,000

Class B-1d                     $2,194,700.00               6.75%               $100,000                $1,000

Class B-1e                     $1,197,100.00               6.75%               $100,000                $1,000

Class B-1f                     $1,596,202.84               6.75%               $100,000                $1,000

Class B-2a                     $5,376,200.00               6.75%                $25,000                $1,000

Class B-2b                     $2,500,200.00               6.75%                $25,000                $1,000

Class B-2c                     $1,125,100.00               6.75%                $25,000                $1,000

Class B-2d                       $750,100.00               6.75%               $100,000                $1,000

Class B-2e                       $750,100.00               6.75%               $100,000                $1,000

Class B-2f                       $750,058.56               6.75%               $100,000                $1,000

</TABLE>


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

(1)      The Class A-9 and Class A-10 Certificates will bear interest during the
         initial Interest Accrual Period at the applicable Initial  Pass-Through
         Rate set forth  below,  and will bear  interest  during  each  Interest
         Accrual  Period  thereafter,  subject  to the  applicable  Maximum  and
         Minimum  Pass-Through  Rates,  at the  per  annum  rate  determined  as
         described below:

<TABLE>
<CAPTION>

Class          Initial Pass-              Maximum/Minimum                   Formula for Calculation
               Through Rate               Pass-Through Rate                  of Pass-Through Rate
- -----          ------------               -----------------                 ------------------------

<S>            <C>                        <C>                              <C>       
A-9            6.60630%                   8.50%/0.95%                       LIBOR + 0.95 basis
                                                                            points

A-10           7.30428%                   29.12143%/0.00%                   29.12143% - (3.85714 x
                                                                            LIBOR)

</TABLE>


(2)      The  Class  PO-1 and  Class  PO-2  Certificates  will be  Principal  
         Only  Certificates  and will not bear interest.

(3)      The Class X-1a, Class X-1b and Class X-2 Certificates  will be Notional
         Amount  Certificates,  will  have no  principal  balance  and will bear
         interest on their respective Notional Amounts (initially  $306,567,000,
         $85,709,776 and $240,873,322, respectively).

(4)      The  Pass-Through  Rate for the Class X-1a and Class X-1b  Certificates
         for any  Distribution  Date  will be  equal  to the  excess  of (a) the
         weighted average of the Adjusted Net Mortgage Rates of the Non-Discount
         Mortgage  Loans  in  Loan  Group  1  over  (b)  6.75%  per  annum.  The
         Pass-Through  Rate for the  Class  X-1a and X-1b  Certificates  for the
         first Distribution Date is 0.864% per annum.

(5)      The   Pass-Through   Rate  for  the  Class  X-2  Certificates  for  any
         Distribution  Date  will be equal  to the  excess  of (a) the  weighted
         average of the Adjusted Net Mortgage Rates of the Non-Discount Mortgage
         Loans in Loan Group 2 over (b) 6.75% per annum. The  Pass-Through  Rate
         for the  Class X-2  Certificates  for the  first  Distribution  Date is
         0.588% per annum.

(6)      The minimum denomination is based on the Notional Amount.

(7)      The Class A-R Certificates  will represent the beneficial  ownership of
         the SR Interest (described in the table below) and the MR Interest. The
         initial  principal  balance  and  interest  rate  applicable  to the MR
         Interest  shall be equal to the initial Class  Certificate  Balance and
         Pass-Through Rate, respectively, of the Class A-R Certificates.

         Principal of and interest on the Subsidiary REMIC Regular Interests and
the SR Interest shall be allocated to the Corresponding  Classes of Certificates
in the manner set forth in the following table:

<TABLE>
<CAPTION>


                     Corresponding Class of Certificates(1)
                     --------------------------------------

    Subsidiary REMIC          Initial Principal         Interest Rate           Allocation           Allocation
        Interest                   Balance                                     of Principal         of Interest
    ----------------          -----------------         -------------          ------------

<S>         <C>               <C>                           <C>                  <C>                  <C>
            1                 $171,822,000.00               6.75%                  A-1                  A-1

            2                  $82,178,000.00               6.75%                  A-2                  A-2

            3                  $29,021,000.00               6.75%                  A-3                  A-3

            4                  $12,072,000.00               6.75%                  A-4                  A-4

            5                  $78,000,000.00               6.75%                  A-5                  A-5

            6                  $50,000,000.00               6.75%                  A-6                  A-6

            7                 $115,535,000.00               6.75%                  A-7                  A-7

            8                  $24,000,000.00               6.75%                  A-8                  A-8

            9                   $9,158,600.00               6.75%                  A-9                  A-9

           10                   $2,374,400.00               6.75%                  A-10                 A-10

           11                  $37,500,000.00               6.75%                  A-11                 A-11

           12                  $13,168,400.00               6.75%                  B-1a                 B-1a

           13                   $4,988,000.00               6.75%                  B-1b                 B-1b

           14                   $2,793,300.00               6.75%                  B-1c                 B-1c

           15                   $2,194,700.00               6.75%                  B-1d                 B-1d

           16                   $1,197,100.00               6.75%                  B-1e                 B-1e

           17                   $1,596,202.84               6.75%                  B-1f                 B-1f

           18                   $5,376,200.00               6.75%                  B-2a                 B-2a

           19                   $2,500,200.00               6.75%                  B-2b                 B-2b

           20                   $1,125,100.00               6.75%                  B-2c                 B-2c

           21                     $750,100.00               6.75%                  B-2d                 B-2d

           22                     $750,100.00               6.75%                  B-2e                 B-2e

           23                     $750,059.56               6.75%                  B-2f                 B-2f

           24                           (2)                  (3)                    --                  X-1a

           25                           (4)                  (5)                    --                  X-1b

           26                           (6)                  (7)                    --                  X-2

           27                         $100.00               6.75%                 M-R(6)               M-R(9)

           SR                           (8)                  (8)                   A-R                  A-R

</TABLE>

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

(1)      The amount of principal and interest  allocable from a Subsidiary REMIC
         Regular  Interest to its  Corresponding  Class of  Certificates  on any
         Distribution Date shall be 100%.

(2)      The Notional Amount of Subsidiary REMIC Interest 24 with respect to any
         Distribution  Date  will be equal to the  Notional  Amount of the Class
         X-1a certificates with respect to such Distribution Date.

(3)      The Interest Rate for Subsidiary REMIC Interest 24 for any Distribution
         Date will be equal to the  Pass-Through  Rate  applicable  to the Class
         X-1a Certificates with respect to such Distribution Date.

(4)      The Notional Amount of Subsidiary REMIC Interest 25 with respect to any
         Distribution  Date  will be equal to the  Notional  Amount of the Class
         X-1-b certificates with respect to such Distribution Date.

(5)      The Interest Rate for Subsidiary REMIC Interest 25 for any Distribution
         Date  will be equal to the  Pass-Through  Rate  applicable  to the X-1b
         Certificates with respect to such Distribution Date.

(6)      The Notional  Amount of a Subsidiary  REMIC Interest 26 with respect to
         any Distribution Date will be equal to the Notional Amount of the Class
         X-2 Certificates with respect to such Distribution Date.

(7)      The Interest Rate for Subsidiary REMIC Interest 26 for any Distribution
         Date will be equal to the Pass-Through Rate applicable to the Class X-2
         Certificates with respect to such Distribution Date.

(8)      The  beneficial  ownership  of the MR  Interest  and the SR  Interest  
         is  represented  by the  Class  A-R Certificates.

(9)      The SR  Interest  will  have no  principal  balance  and  will not bear
         interest.


     Set  forth  below  are  designations  of  Classes  of  Certificates  to the
categories used herein:

<TABLE>
<CAPTION>

<S>                                <C>
Accretion Directed
     Certificates .............      None.

Accrual Certificates...........      None.

Book-Entry Certificates........      All Classes of Certificates other than the Physical
                                     Certificates.

Certificate Group 1
     Certificates .............      Certificate Group 1 Senior Certificates and Certificate
                                     Group 1 Subordinated Certificates.

Certificate Group 1 Senior
     Certificates .............      Class A-1, Class A-2, Class A-3, Class A-4, Class A-5,
                                     Class X-1a, Class X-1b, Class PO-1 and Class A-R
                                     Certificates.

Certificate Group 1
     Subordinated Certificates.      Class B-1a, Class B-1b, Class B-1c, Class B-1d, Class
                                     B-1e and Class B-1f Certificates.

Certificate Group 2
     Certificates..............      Certificate Group 2 Senior Certificates and Certificate
                                     Group 2 Subordinated Certificates.

Certificate Group 2 Senior
     Certificates..............      Class A-6, Class A-7, Class A-8, Class A-9, Class A-10,
                                     Class A-11, Class X-2 and Class PO-2 Certificates.

Certificate Group 2
     Subordinated Certificates.      Class B-2a, Class B-2b, Class B-2c, Class B-2d, Class
                                     B-2e and Class B-2f Certificates.

COFI Certificates..............      None.

Component Certificates.........      None.

Components.....................      For purposes of calculating distributions of principal,
                                     the  Component Certificates,  if any,will be  comprised  of
                                     multiple payment components  having the designations,  Initial
                                     Component Balances and Pass-Through Rates set
                                     forth below:

                                                            Initial
                                                           Component
                                            Designation     Balance      Pass-Through Rate

                                                N/A           N/A               N/A

Delay Certificates.............      All interest-bearing Classes of Certificates other than
                                     the Non-Delay Certificates, if any.

ERISA-Restricted
     Certificates..............      Class PO-1, Class PO-2, Class X-1a, Class X-1b, Class
                                     X-2 Certificates, Residual Certificates and Subordinated
                                     Certificates.

Floating Rate Certificates.....      Class A-9 Certificates.

Inverse Floating Rate
     Certificates..............      Class A-10 Certificates.

LIBOR Certificates.............      Class A-9 and Class A-10 Certificates.

Non-Delay Certificates.........      None.

Notional Amount Certificates...      Class X-1a, Class X-1b and Class X-2 Certificates.

Offered Certificates...........      All Classes of Certificates other than the Private
                                     Certificates.

Physical Certificates..........      Class A-R Certificates and Private Certificates.

Planned Principal Classes......      None.

Primary Planned Principal
     Classes...................      None.

Principal Only Certificates....      Class PO-1 and Class PO-2 Certificates.

Private Certificates...........      Class B-1d, Class B-1e, Class B-1f, Class B-2d, Class
                                     B-2e and Class B-2f Certificates.

Rating Agencies................      S&P and Duff & Phelps.

Regular Certificates...........      All Classes of Certificates other than the Class A-R
                                     Certificates.

Residual Certificates                Class A-R Certificates.

Scheduled Principal Classes....      None.

Secondary Planned
     Principal Classes.........      None.

Senior Certificates............      Class A-1, Class A-2, Class A-3, Class A-4, Class A-5,
                                     Class A-6, Class A-7, Class A-8, Class A-9, Class A-10,
                                     Class A-11, Class PO-1, Class PO-2, Class X-1a, Class
                                     X-1b, Class X-2 and Class A-R Certificates.

Subordinated Certificates......      Class B-1a, Class B-1b, Class B-1c, Class B-1d, Class
                                     B-1e, Class B-1f, Class B-2a, Class B-2b, Class B-2c,
                                     Class B-2d, Class B-2e and Class B-2f Certificates.

Targeted Principal Classes.....      None.

</TABLE>

     With  respect  to  any  of  the  foregoing  designations  as to  which  the
corresponding  reference  is "None," all  defined  terms and  provisions  herein
relating  solely to such  designations  shall be of no force or effect,  and any
calculations  herein  incorporating  references  to such  designations  shall be
interpreted  without reference to such  designations and amounts.  Defined terms
and provisions  herein  relating to statistical  rating  agencies not designated
above as Rating Agencies shall be of no force or effect.


                                   ARTICLE I

                                   DEFINITIONS

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

     Accretion Directed Certificates: As specified in the Preliminary Statement.

     Accrual Amount: Not applicable.

     Accrual Certificates: As specified in the Preliminary Statement.

     Accrual Termination Date: Not applicable.

     Adjusted  Mortgage  Rate: As to each Mortgage Loan and at any time, the per
annum rate equal to the Mortgage  Rate less the sum of the Master  Servicing Fee
Rate and the related Servicing Fee Rate.

     Adjusted Net Mortgage  Rate: As to each Mortgage Loan, and at any time, the
per annum rate equal to the Mortgage  Rate less the related  Expense  Rate.  For
purposes of  determining  whether  any  Substitute  Mortgage  Loan is a Discount
Mortgage Loan or a  Non-Discount  Mortgage Loan and for purposes of  calculating
the  applicable PO Percentage and  applicable  Non-PO  Percentage and the Master
Servicing Fee, each Substitute Mortgage Loan shall be deemed to have an Adjusted
Net  Mortgage  Rate  equal to the  Adjusted  Net  Mortgage  Rate of the  Deleted
Mortgage Loan for which it is substituted.

     Advance:  As to a Loan Group, the payment required to be made by the Master
Servicer with respect to any  Distribution  Date  pursuant to Section 4.01,  the
amount of any such payment being equal to the aggregate of payments of principal
and interest (net of the Master  Servicing Fee and the applicable  Servicing Fee
and net of any net income in the case of any REO Property) on the Mortgage Loans
in such Loan Group that were due on the related Due Date and not  received as of
the close of business  on the related  Determination  Date,  less the  aggregate
amount of any such  delinquent  payments that the Master Servicer has determined
would constitute a Nonrecoverable Advance if advanced.

     Agreement:  This Pooling and  Servicing  Agreement  and all  amendments  or
supplements hereto.

     Allocable  Share:  As to any  Distribution  Date and any Mortgage Loan in a
Loan Group (i) with respect to the Notional  Amount  Certificates in the related
Certificate  Group,  (a) the ratio that (x) the excess,  if any, of the Adjusted
Net Mortgage Rate with respect to such  Mortgage  Loan over the Required  Coupon
bears to (y) such Adjusted Net Mortgage Rate or (b) if the Adjusted Net Mortgage
Rate with respect to such  Mortgage  Loan does not exceed the  Required  Coupon,
zero,  (ii) with  respect to the  Principal  Only  Certificates  in the  related
Certificate  Group,  zero  and  (iii)  with  respect  to  each  other  Class  of
Certificates in the related  Certificate Group, the product of (a) the lesser of
(I) the ratio that the Required  Coupon bears to such Adjusted Net Mortgage Rate
and (II)  one,  multiplied  by (b) the ratio  that the  amount  calculated  with
respect to such  Distribution  Date for such Class pursuant to clause (i) of the
definition of Class Optimal Interest  Distribution Amount (without giving effect
to any reduction of such amount pursuant to Section 4.02(d)) bears to the amount
calculated with respect to such Distribution Date for each Class of Certificates
pursuant to clause (i) of the definition of Class Optimal Interest  Distribution
Amount  (without  giving  effect to any  reduction  of such  amount  pursuant to
Section 4.02(d)).

     Amount  Available for Senior  Principal:  As to any  Distribution  Date and
Certificate  Group,  Available Funds for such  Distribution Date and Certificate
Group reduced by the aggregate amount distributable (or allocable to the Accrual
Amount,  if applicable) on such  Distribution Date in respect of interest on the
Senior Certificates in such Certificate Group pursuant to Section 4.02(a).

     Amount Held for Future  Distribution:  As to any Distribution  Date and the
Mortgage  Loans in a Loan Group,  the aggregate  amount held in the  Certificate
Account at the close of business on the related Determination Date on account of
(i) related Principal Prepayments and Liquidation Proceeds received in the month
of such Distribution Date and (ii) all related Scheduled  Payments due after the
related Due Date.

     Applicable Credit Support Percentage: As defined in Section 4.02(e).

     Appraised Value:  With respect to any Mortgage Loan, the Appraised Value of
the related  Mortgaged  Property  shall be: (i) with respect to a Mortgage  Loan
other  than a  Refinancing  Mortgage  Loan,  the  lesser of (a) the value of the
Mortgaged  Property based upon the appraisal made at the time of the origination
of such Mortgage  Loan and (b) the sales price of the Mortgaged  Property at the
time  of  the  origination  of  such  Mortgage  Loan;  (ii)  with  respect  to a
Refinancing  Mortgage Loan,  the value of the Mortgaged  Property based upon the
appraisal made at the time of the origination of such Refinancing Mortgage Loan.

     Available  Funds:   With  respect  to  a  Certificate   Group,  as  to  any
Distribution  Date and the Mortgage Loans in the related Loan Group,  the sum of
(a) the  aggregate  amount  held in the  Certificate  Account  at the  close  of
business on the related Determination Date in respect of such Mortgage Loans net
of the related Amount Held for Future  Distribution and net of amounts permitted
to be withdrawn from the Certificate  Account  pursuant to clauses (i) - (viii),
inclusive,  of Section  3.11(a) in respect of such  Mortgage  Loans and  amounts
permitted to be withdrawn from the Distribution  Account pursuant to clauses (i)
- - (iii),  inclusive,  of Section 3.11(b) in respect of such Mortgage Loans,  (b)
the amount of the related  Advance,  (c) in connection  with Defective  Mortgage
Loans,  as  applicable,  the aggregate of the Purchase  Prices and  Substitution
Adjustment  Amounts deposited on the related  Distribution  Account Deposit Date
and (d) any amount  deposited on the related  Distribution  Account Deposit Date
pursuant to Section 3.12.

     Bankruptcy  Code:  The United  States  Bankruptcy  Reform  Act of 1978,  as
amended.

     Bankruptcy  Coverage  Termination  Date: As to each Certificate  Group, the
point in time at which the applicable  Bankruptcy  Loss Coverage Amount for such
Certificate Group is reduced to zero.

     Bankruptcy  Loss: With respect to any Mortgage Loan, a Deficient  Valuation
or Debt Service Reduction;  provided,  however, that a Bankruptcy Loss shall not
be  deemed a  Bankruptcy  Loss  hereunder  so long as the  Master  Servicer  has
notified the Trustee in writing that the Master Servicer is diligently  pursuing
any remedies  that may exist in  connection  with the related  Mortgage Loan and
either (A) the related  Mortgage  Loan is not in default with regard to payments
due  thereunder or (B)  delinquent  payments of principal and interest under the
related  Mortgage  Loan and any  related  escrow  payments  in  respect  of such
Mortgage Loan are being advanced on a current basis by the Master  Servicer,  in
either case without  giving  effect to any Debt  Service  Reduction or Deficient
Valuation.

     Bankruptcy  Loss  Coverage  Amount:  As  of  any  Determination   Date  and
Certificate  Group,  the Bankruptcy Loss Coverage Amount shall equal the related
Initial  Bankruptcy  Coverage  Amount as reduced by (i) the aggregate  amount of
Bankruptcy  Losses allocated to the Certificates in such Certificate Group since
the Cut-off Date and (ii) any  permissible  reductions  in the  Bankruptcy  Loss
Coverage Amount as evidenced by a letter of each Rating Agency to the Trustee to
the effect that any such  reduction will not result in a downgrading of the then
current ratings assigned to the Classes of Certificates rated by it.

     Blanket  Mortgage:  The mortgage or mortgages  encumbering  the Cooperative
Property.

     Book-Entry Certificates: As specified in the Preliminary Statement.

     Business Day: Any day other than (i) a Saturday or a Sunday,  or (ii) a day
on which banking institutions in the City of New York, New York, or the State of
California  or the city in which the  Corporate  Trust  Office of the Trustee is
located are authorized or obligated by law or executive order to be closed.

     Certificate:  Any  one of the  Certificates  executed  by  the  Trustee  in
substantially the forms attached hereto as exhibits.

     Certificate  Account: The separate Eligible Account or Accounts created and
maintained by the Master Servicer  pursuant to Section 3.08(e) with a depository
institution in the name of the Master Servicer for the benefit of the Trustee on
behalf of  Certificateholders  and  designated  "IndyMac,  Inc. in trust for the
registered  holders of CWMBS, Inc.  Mortgage  Pass-Through  Certificates  Series
1998-E".

     Certificate  Balance:  With  respect to any  Certificate  at any date,  the
maximum  dollar amount of principal to which the Holder thereof is then entitled
hereunder, such amount being equal to the Denomination thereof (A) minus the sum
of (i) all  distributions of principal  previously made with respect thereto and
(ii) all Realized Losses allocated  thereto and, in the case of any Subordinated
Certificates,  all other reductions in Certificate Balance previously  allocated
thereto  pursuant  to  Section  4.05 and (B) in the case of any Class of Accrual
Certificates,  increased by the Accrual  Amount  added to the Class  Certificate
Balance of such Class prior to such date.

     Certificate  Group:  Either the  Certificate  Group 1  Certificates  or the
Certificate Group 2 Certificates.

     Certificate   Group  1  Certificates:   As  specified  in  the  Preliminary
Statement.

     Certificate  Group 1 Senior  Certificates:  As specified in the Preliminary
Statement.

     Certificate  Group  1  Subordinated  Certificates:   As  specified  in  the
Preliminary Statement.

     Certificate   Group  2  Certificates:   As  specified  in  the  Preliminary
Statement.

     Certificate  Group 2 Senior  Certificates:  As specified in the Preliminary
Statement.

     Certificate  Group  2  Subordinated  Certificates:   As  specified  in  the
Preliminary Statement.

     Certificate Owner: With respect to a Book-Entry Certificate, the Person who
is the beneficial owner of such Book-Entry Certificate.

     Certificate  Register:  The register  maintained  pursuant to Section 5.02.

     Certificateholder  or Holder:  The person in whose  name a  Certificate  is
registered in the Certificate  Register,  except that, solely for the purpose of
giving any consent pursuant to this Agreement, any Certificate registered in the
name of the Depositor or any  affiliate of the Depositor  shall be deemed not to
be Outstanding and the Percentage  Interest evidenced thereby shall not be taken
into account in determining whether the requisite amount of Percentage Interests
necessary to effect such consent has been obtained;  provided,  however, that if
any such Person (including the Depositor) owns 100% of the Percentage  Interests
evidenced by a Class of Certificates,  such  Certificates  shall be deemed to be
Outstanding  for purposes of any  provision  hereof that requires the consent of
the Holders of Certificates  of a particular  Class as a condition to the taking
of any action  hereunder.  The  Trustee is entitled  to rely  conclusively  on a
certification  of the Depositor or any affiliate of the Depositor in determining
which  Certificates are registered in the name of an affiliate of the Depositor.

     Class: All Certificates  bearing the same class designation as set forth in
the Preliminary  Statement.

     Class A-5 Principal  Distribution  Amount: As to any Distribution Date, the
amount  equal  to  the  sum of  (i)  the  product  of  (A)  Scheduled  Principal
Distribution Amounts for Loan Group 1 (B) the Shift Percentage and (C) the Class
A-5 Percentage,  each as of such  Distribution  Date and (ii) the product of (A)
Unscheduled Principal  Distribution Amounts for Loan Group 1, (B) the Prepayment
Shift Percentage and (C) the Class A-5 Percentage,  each as of such Distribution
Date

     Class A-11 Principal  Distribution Amount: As to any Distribution Date, the
amount  equal  to  the  sum of  (i)  the  product  of  (A)  Scheduled  Principal
Distribution Amounts for Loan Group 2 (B) the Shift Percentage and (C) the Class
A-11 Percentage,  each as of such  Distribution Date and (ii) the product of (A)
Unscheduled Principal  Distribution Amounts for Loan Group 2, (B) the Prepayment
Shift Percentage and (C) the Class A-11 Percentage, each as of such Distribution
Date.

     Class  A-5  Percentage:  As to  any  Distribution  Date,  a  fraction,  the
numerator of which is equal to the sum of (i) the Class  Certificate  Balance of
the Class A-5 Certificates on such Distribution Date and (ii) an amount equal to
$42,600,000,  and the  denominator  of which is  equal  to the  aggregate  Class
Certificate  Balances of all of the  Certificates of Certificate  Group 1 (other
than the related Principal Only Certificates) on such Distribution Date.

     Class  A-11  Percentage:  As to any  Distribution  Date,  a  fraction,  the
numerator of which is equal to the sum of (i) the Class  Certificate  Balance of
the Class A-11  Certificates on such  Distribution Date and (ii) an amount equal
to  $30,000,000,  and the  denominator of which is equal to the aggregate  Class
Certificate  Balances of all of the  Certificates of Certificate  Group 2 (other
than the related Principal Only Certificates) on such Distribution Date.

     Class Certificate Balance:  With respect to any Class and as to any date of
determination,  the aggregate of the Certificate Balances of all Certificates of
such Class as of such date.

     Class  Interest  Shortfall:  As to any  Distribution  Date and Class or any
Transfer Balance,  the amount by which the amount described in clause (i) of the
definition  of Class  Optimal  Interest  Distribution  Amount  for such Class or
Transfer  Balance,  as  applicable,  exceeds  the  amount of  interest  actually
distributed  on  such  Class  or  Transfer  Balance,  as  applicable,   on  such
Distribution Date pursuant to such clause (i).

     Class  Optimal   Interest   Distribution   Amount:   With  respect  to  any
Distribution Date and interest-bearing Class or any Transfer Balance, the sum of
(i) one month's  interest  accrued during the related Interest Accrual Period at
the  applicable  Pass-Through  Rate  for  such  Class or  Transfer  Balance,  as
applicable,  on the  related  Class  Certificate  Balance,  Transfer  Balance or
Notional  Amount,  as  applicable,  subject  to  reduction  pursuant  to Section
4.02(d),  and (ii) any Class Unpaid Interest  Amounts for such Class or Transfer
Balance, as applicable.

     Class PO Deferred Amount:  As to any Distribution  Date and any Certificate
Group,  the aggregate of the  applicable  PO  Percentage of each Realized  Loss,
other than any Excess Loss, to be allocated to the Principal  Only  Certificates
of such Certificate  Group on such  Distribution Date on or prior to the related
Senior Credit Support  Depletion Date or previously  allocated to such Principal
Only  Certificates  and  not yet  paid to the  Holders  of such  Principal  Only
Certificates.

     Class Subordination  Percentage:  With respect to any Distribution Date and
each Class of  Subordinated  Certificates in a Certificate  Group,  the fraction
(expressed as a  percentage)  the numerator of which is the sum of (i) the Class
Certificate  Balance of such  Class of  Subordinated  Certificates  and (ii) any
related Transfer  Balance,  immediately  prior to such Distribution Date and the
denominator  of which is the sum of (i) the  aggregate of the Class  Certificate
Balances of all Classes of Certificates in such  Certificate  Group and (ii) the
related Transfer Balance in the same Certificate Group immediately prior to such
Distribution Date.

     Class Unpaid Interest  Amounts:  As to any  Distribution  Date and Class of
interest-bearing  Certificates or any Transfer Balance,  the amount by which the
aggregate  Class  Interest  Shortfalls  for such Class or Transfer  Balance,  as
applicable,  on prior  Distribution Dates exceeds the amount distributed on such
Class on prior  Distribution  Dates pursuant to clause (ii) of the definition of
Class Optimal Interest Distribution Amount.

     Closing Date: April 29, 1998.

     Code:  The  Internal  Revenue  Code of 1986,  including  any  successor  or
amendatory provisions.

     COFI:  The Monthly  Weighted  Average  Cost of Funds Index for the Eleventh
District  Savings  Institutions  published  by the Federal Home Loan Bank of San
Francisco.

     COFI Certificates: As specified in the Preliminary Statement.

     Collection  Account:  The  Eligible  Account or  Accounts  established  and
maintained by the Master Servicer in accordance with Section 3.08(c).

     Component: As specified in the Preliminary Statement.

     Component Balance: With respect to any Component and any Distribution Date,
the Initial  Component  Balance  thereof on the Closing  Date,  less all amounts
applied in reduction of the  principal  balance of such  Component  and Realized
Losses allocated thereto on previous Distribution Dates.

     Component   Certificates:   As  specified  in  the  Preliminary  Statement.

     Cooperative Corporation:  The entity that holds title (fee or an acceptable
leasehold  estate)  to the  real  property  and  improvements  constituting  the
Cooperative  Property  and  which  governs  the  Cooperative   Property,   which
Cooperative  Corporation must qualify as a Cooperative Housing Corporation under
Section  216 of the  Code.

     Cooperative  Loan:  Any Mortgage Loan secured by  Cooperative  Shares and a
Proprietary  Lease.  Cooperative  Property:  The real property and  improvements
owned by the  Cooperative  Corporation,  including the  allocation of individual
dwelling  units to the  holders  of the  Cooperative  Shares of the  Cooperative
Corporation.

     Cooperative Shares: Shares issued by a Cooperative Corporation.

     Cooperative  Unit:  A  single  family  dwelling  located  in a  Cooperative
Property.

     Corporate Trust Office:  The designated  office of the Trustee in the State
of New York at which at any  particular  time its corporate  trust business with
respect to this Agreement shall be administered, which office at the date of the
execution of this Agreement is located at 101 Barclay Street, 12E, New York, New
York 10286 (Attn:  Mortgage-Backed Securities Group, CWMBS, Inc. Series 1998-E),
facsimile  no. (212)  815-4135 and which is the address to which  notices to and
correspondence with the Trustee should be directed.

     Corresponding  Classes of  Certificates:  With  respect to each  Subsidiary
REMIC  Regular  Interest,  any Class of  Certificates  appearing  opposite  such
Subsidiary REMIC Regular Interest in the Preliminary Statement.

     Cross-Collateralization  Date:  With respect to a  Certificate  Group,  the
Distribution  Date on  which a  Transfer  Balance  is  created  in favor of such
Certificate Group.

     Current Transfer Payment: As to any Distribution Date and Transferor Group,
an amount  equal to the  lesser of (i) the  amount of the  Special  Hazard  Loss
(other than a Special  Hazard  Loss which is an Excess  Loss)  allocated  to the
Lowest  Class  in  such   Transferor   Group  and  (ii)  the  amount   otherwise
distributable as principal of such Lowest Class on such Distribution Date.

     Cut-off Date: April 1, 1998.

     Cut-off Date Pool Principal Balance: $649,060,700.

     Cut-off  Date  Principal  Balance:  As to any  Mortgage  Loan,  the  Stated
Principal Balance thereof as of the close of business on the Cut-off Date.

     Debt Service Reduction: With respect to any Mortgage Loan, a reduction by a
court of competent jurisdiction in a proceeding under the Bankruptcy Code in the
Scheduled Payment for such Mortgage Loan which became final and  non-appealable,
except such a reduction  resulting  from a Deficient  Valuation or any reduction
that results in a permanent forgiveness of principal.

     Debt Service  Reduction  Mortgage  Loan:  Any Mortgage Loan that became the
subject of a Debt Service Reduction.

     Defective  Mortgage  Loan:  Any  Mortgage  Loan  which  is  required  to be
repurchased pursuant to Section 2.02 or 2.03.

     Deficient  Valuation:  With respect to any Mortgage  Loan, a valuation by a
court of competent jurisdiction of the Mortgaged Property in an amount less than
the then outstanding  indebtedness  under the Mortgage Loan, or any reduction in
the amount of principal to be paid in connection with any Scheduled Payment that
results in a permanent  forgiveness of principal,  which  valuation or reduction
results  from an order of such  court  which is final  and  non-appealable  in a
proceeding under the Bankruptcy Code.

     Definitive   Certificates:   Any   Certificate   evidenced  by  a  Physical
Certificate  and any  Certificate  issued  in lieu of a  Book-Entry  Certificate
pursuant to Section 5.02(e).

     Delay Certificates: As specified in the Preliminary Statement.

     Deleted Mortgage Loan: As defined in Section 2.03(c).

     Delinquent:  A Mortgage Loan is  "Delinquent"  if any  regularly  scheduled
monthly payment due thereon is not made by the close of business on the day such
monthly payment is due. A Mortgage Loan is "30 days  Delinquent" if such monthly
payment has not been received by the close of business on the  corresponding day
of the month immediately  succeeding the month in which such monthly payment was
due. The determination of whether a Mortgage Loan is "60 days  Delinquent",  "90
days Delinquent", etc. shall be made in like manner.

     Denomination: With respect to each Certificate, the amount set forth on the
face thereof as the "Initial  Certificate  Balance of this  Certificate"  or the
"Initial  Notional Amount of this  Certificate" or, if neither of the foregoing,
the Percentage Interest appearing on the face thereof.

     Depositor:  CWMBS,  Inc.,  a  Delaware  corporation,  or its  successor  in
interest.

     Depository:  The initial  Depository shall be The Depository Trust Company,
the nominee of which is CEDE & Co., as the  registered  Holder of the Book-Entry
Certificates.  The Depository shall at all times be a "clearing  corporation" as
defined in Section  8-102(3) of the Uniform  Commercial Code of the State of New
York.

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

     Determination Date: As to any Distribution Date, the 18th day of each month
or if such 18th day is not a  Business  Day the next  succeeding  Business  Day;
provided,  however,  that if such next succeeding  Business Day is less than two
Business Days prior to the related  Distribution  Date,  then the  Determination
Date shall be the next Business Day preceding the 18th day of such month.

     Discount  Mortgage  Loan:  Any Mortgage  Loan with an Adjusted Net Mortgage
Rate that is less than the Required Coupon.

     Distribution  Account: The separate Eligible Account created and maintained
by the Trustee  pursuant  to Section  3.08(f) in the name of the Trustee for the
benefit of the  Certificateholders and designated "The Bank of New York in trust
for registered holders of CWMBS, Inc. Mortgage Pass-Through Certificates, Series
1998-E".  Funds in the  Distribution  Account  shall  be held in  trust  for the
Certificateholders for the uses and purposes set forth in this Agreement.

     Distribution  Account Deposit Date: As to any Distribution Date, 12:30 p.m.
Pacific time on the Business Day immediately preceding such Distribution Date.

     Distribution  Date:  The 25th day of each calendar  month after the initial
issuance of the  Certificates,  or if such 25th day is not a Business  Day,  the
next succeeding Business Day, commencing in May 1998.

     Due Date: With respect to any Distribution Date, the first day of the month
in which the related Distribution Date occurs.

     Duff &  Phelps:  Duff & Phelps  Credit  Rating  Company,  or any  successor
thereto.  If Duff & Phelps is designated  as a Rating Agency in the  Preliminary
Statement,  for  purposes of Section  10.05(b) the address for notices to Duff &
Phelps shall be Duff & Phelps Credit Rating Company,  55 E. Monroe Street,  38th
Floor, Chicago, Illinois 60603, Attention: MBS Monitoring, or such other address
as Duff & Phelps may hereafter furnish to the Depositor and the Master Servicer.

     Eligible  Account:  Any of (i) an account  or  accounts  maintained  with a
federal  or  state  chartered  depository   institution  or  trust  company  the
short-term  unsecured debt obligations of which (or, in the case of a depository
institution  or trust  company  that is the  principal  subsidiary  of a holding
company,  the debt obligations of such holding  company,  but only if Moody's is
not a Rating Agency) have the highest  short-term  ratings of each Rating Agency
at the time any  amounts  are held on  deposit  therein,  or (ii) an  account or
accounts in a depository institution or trust company in which such accounts are
insured  by the FDIC or the SAIF (to the limits  established  by the FDIC or the
SAIF) and the uninsured  deposits in which  accounts are otherwise  secured such
that, as evidenced by an Opinion of Counsel delivered to the Trustee and to each
Rating Agency, the Certificateholders  have a claim with respect to the funds in
such  account or a  perfected  first  priority  security  interest  against  any
collateral (which shall be limited to Permitted Investments) securing such funds
that  is  superior  to  claims  of any  other  depositors  or  creditors  of the
depository institution or trust company in which such account is maintained,  or
(iii) a trust  account or accounts  maintained  with the trust  department  of a
federal or state chartered  depository  institution or trust company,  acting in
its  fiduciary  capacity  or (iv) any other  account  acceptable  to each Rating
Agency.  Eligible  Accounts may bear  interest,  and may  include,  if otherwise
qualified under this definition, accounts maintained with the Trustee.

     ERISA: The Employee Retirement Income Security Act of 1974, as amended.

     ERISA-Restricted Certificate: As specified in the Preliminary Statement.

     Escrow Account: The Eligible Account or Accounts established and maintained
pursuant to Section 3.09(a).

     Event of Default: As defined in Section 7.01.

     Excess Loss: With respect to any Certificate  Group,  the amount of any (i)
Fraud Loss on a Mortgage Loan in the related Loan Group realized after the Fraud
Loss Coverage  Termination Date for such Certificate  Group, (ii) Special Hazard
Loss on a Mortgage  Loan in the related  Loan Group  realized  after the Special
Hazard Coverage  Termination Date or (iii) Bankruptcy Loss on a Mortgage Loan in
the related Loan Group realized after the Bankruptcy  Coverage  Termination Date
for such Certificate Group.

     Excess Proceeds:  With respect to any Liquidated Mortgage Loan, the amount,
if any,  by which the sum of any  Liquidation  Proceeds  of such  Mortgage  Loan
received in the calendar  month in which such  Mortgage Loan became a Liquidated
Mortgage Loan, net of any amounts  previously  reimbursed to the Master Servicer
as  Nonrecoverable  Advance(s)  with respect to such  Mortgage  Loan pursuant to
Section  3.11(a)(iii),   exceeds  (i)  the  unpaid  principal  balance  of  such
Liquidated  Mortgage Loan as of the Due Date in the month in which such Mortgage
Loan  became a  Liquidated  Mortgage  Loan plus  (ii)  accrued  interest  at the
Mortgage  Rate from the Due Date as to which  interest was last paid or advanced
(and not reimbursed) to  Certificateholders up to the Due Date applicable to the
Distribution  Date  immediately  following the calendar  month during which such
liquidation occurred.

     Expense Fees: As to each Mortgage  Loan,  the sum of the related  Servicing
Fee, the related Master Servicing Fee, and Trustee Fee.

     Expense Rate: As to each Mortgage  Loan,  the sum of the related  Servicing
Fee Rate, the related Master Servicing Fee Rate and Trustee Fee Rate.

     FDIC: The Federal Deposit Insurance Corporation, or any successor thereto.

     FHLMC:   The  Federal   Home  Loan   Mortgage   Corporation,   a  corporate
instrumentality of the United States created and existing under Title III of the
Emergency Home Finance Act of 1970, as amended, or any successor thereto.

     FIRREA: The Financial Institutions Reform,  Recovery and Enforcement Act of
1989.

     Fitch: Fitch IBCA, Inc., or any successor  thereto.  If Fitch is designated
as a Rating  Agency  in the  Preliminary  Statement,  for  purposes  of  Section
10.05(b) the address for notices to Fitch shall be Fitch IBCA,  Inc.,  One State
Street  Plaza,  New  York,  New  York  10004,  Attention:  Residential  Mortgage
Surveillance  Group, or such other address as Fitch may hereafter furnish to the
Depositor and the Master Servicer.

     FNMA: The Federal National Mortgage Association,  a federally chartered and
privately owned  corporation  organized and existing under the Federal  National
Mortgage Association Charter Act, or any successor thereto.

     Fraud  Loan:  A  Liquidated  Mortgage  Loan as to  which a Fraud  Loss  has
occurred.

     Fraud Loss Coverage Amount: As of the Closing Date, $7,980,796 with respect
to Loan Group 1 and  $2,500,209  with  respect to Loan Group 2,  subject in each
case to reduction  from time to time by the amount of Fraud Losses  allocated to
the Certificates in the corresponding  Certificate Group. On each anniversary of
the Cut-off  Date,  the Fraud Loss  Coverage  Amount for each Loan Group will be
reduced as follows:  (a) on the first  anniversary  of the Cut-off  Date,  to an
amount equal to the lesser of (i) 2% of the  aggregate  of the Stated  Principal
Balances of all Mortgage  Loans in the related Loan Group and (ii) the excess of
the  Fraud  Loss  Coverage  Amount  for the  Certificates  in the  corresponding
Certificate  Group as of the Cut-off  Date over the  cumulative  amount of Fraud
Losses  on the  Mortgage  Loans  in the  related  Loan  Group  allocated  to the
Certificates in the corresponding  Certificate Group since the Cut-off Date; (b)
on the second,  third and fourth anniversaries of the Cut-off Date, to an amount
equal to the lesser of (i) 1% of the aggregate of the Stated Principal  Balances
of all Mortgage Loans in the related Loan Group and (ii) the excess of the Fraud
Loss Coverage Amount for the Certificates in the corresponding Certificate Group
as of the  preceding  anniversary  of the  Cut-off  Date (or, in the case of the
first such  anniversary,  as of the Cut-off Date) over the cumulative  amount of
Fraud  Losses on the Mortgage  Loans in the related Loan Group  allocated to the
Certificates  in  the  corresponding  Certificate  Group  since  such  preceding
anniversary  or the  Cut-off  Date,  as the  case may be,  and (c) on the  fifth
anniversary of the Cut-off Date, to zero.

     Fraud Loss Coverage  Termination  Date: As to each  Certificate  Group, the
point in time at which the applicable  Fraud Loss Coverage  Amount is reduced to
zero.

     Fraud  Losses:  Realized  Losses  on  Mortgage  Loans as to which a loss is
sustained   by  reason  of  a  default   arising  from  fraud,   dishonesty   or
misrepresentation in connection with the related Mortgage Loan, including a loss
by reason of the denial of coverage under any related Primary  Insurance  Policy
because of such fraud, dishonesty or misrepresentation.

     Index:   With  respect  to  any  Interest   Accrual  Period  for  the  COFI
Certificates,  the then applicable index used by the Trustee pursuant to Section
4.07 to determine the  applicable  Pass-Through  Rate for such Interest  Accrual
Period for the COFI Certificates.

     Indirect Participant: A broker, dealer, bank or other financial institution
or other Person that clears through or maintains a custodial relationship with a
Depository Participant.

     Initial  Bankruptcy Loss Coverage  Amount:  As to each  Certificate  Group,
$100,000.

     Initial Component Balance: As specified in the Preliminary Statement.

     Initial LIBOR Rate: Not applicable.

     Insurance  Policy:  With respect to any Mortgage Loan included in the Trust
Fund, any insurance  policy,  including all riders and  endorsements  thereto in
effect, including any replacement policy or policies for any Insurance Policies.

     Insurance  Proceeds:  Proceeds paid by an insurer pursuant to any Insurance
Policy,  in each case other than any amount included in such Insurance  Proceeds
in respect of Insured Expenses.

     Insured  Expenses:  Expenses  covered by an  Insurance  Policy or any other
insurance policy with respect to the Mortgage Loans.

     Interest Accrual Period:  With respect to each Class of Delay  Certificates
and any  Distribution  Date,  the  calendar  month  prior  to the  month of such
Distribution Date. With respect to each Class of Non-Delay  Certificates and any
Distribution  Date, the one-month period commencing on the 25th day of the month
preceding  the month in which such  Distribution  Date  occurs and ending on the
24th day of the month in which such Distribution Date occurs.

     Interest  Determination  Date:  With  respect to (a) any  Interest  Accrual
Period for any LIBOR  Certificates  and (b) any Interest  Accrual Period for the
COFI  Certificates  for which the applicable Index is LIBOR, the second Business
Day prior to the first day of such Interest Accrual Period.

     Interest  Rate:  With  respect  to  each  Subsidiary  REMIC  Interest,  the
applicable  rate  set  forth  or  calculated  in  the  manner  described  in the
Preliminary Statement.

     Last  Scheduled   Distribution   Date:   With  respect  to  each  Class  of
Certificates  in each  Certificate  Group,  the  Distribution  Date in the month
immediately following the month of the latest scheduled maturity date for any of
the Mortgage Loans in the related Loan Group.

     Latest Possible  Maturity Date: The  Distribution  Date following the third
anniversary  of the  scheduled  maturity  date of the  Mortgage  Loan having the
latest scheduled maturity date as of the Cut-off Date.

     LIBOR: The London interbank offered rate for one-month United States dollar
deposits calculated in the manner described in Section 4.08.

     LIBOR Certificates: As specified in the Preliminary Statement.

     Liquidated  Mortgage  Loan:  With  respect  to  any  Distribution  Date,  a
defaulted Mortgage Loan (including any REO Property) which was liquidated in the
calendar month preceding the month of such Distribution Date and as to which the
Master  Servicer has certified (in accordance  with this  Agreement) that it has
received all amounts it expects to receive in connection with the liquidation of
such Mortgage Loan including the final disposition of an REO Property.

     Liquidation Proceeds:  Amounts,  including Insurance Proceeds,  received in
connection with the partial or complete liquidation of defaulted Mortgage Loans,
whether  through  trustee's  sale,  foreclosure  sale or  otherwise  or  amounts
received in connection  with any  condemnation or partial release of a Mortgaged
Property and any other  proceeds  received in  connection  with an REO Property,
less the sum of related  unreimbursed Master Servicing Fees,  Servicing Advances
and Advances.

     Loan Group: Either of Loan Group 1 or Loan Group 2, as applicable.

     Loan Group 1: All Mortgage Loans  identified as Loan Group 1 Mortgage Loans
on the Mortgage Loan Schedule.

     Loan Group 2: All Mortgage Loans  identified as Loan Group 2 Mortgage Loans
on the Mortgage Loan Schedule.

     Loan-to-Value  Ratio:  With respect to any Mortgage Loan and as to any date
of  determination,  the fraction  (expressed as a  percentage)  the numerator of
which is the  principal  balance of the  related  Mortgage  Loan at such date of
determination and the denominator of which is the Appraised Value of the related
Mortgaged Property.

     Lost Mortgage Note: Any Mortgage Note the original of which was permanently
lost or destroyed and has not been replaced.

     Lowest  Class:  The  Class  of  Subordinated  Certificates,  regardless  of
Certificate Group, then outstanding which has the lowest rating assigned by Duff
& Phelps as of the  Closing  Date.  As of the  Closing  Date,  the  Subordinated
Certificates in each of the Certificate Groups had the following ratings:


================================ ===========================
Certificate                      Certificate
Group 1                          Group 2
================================ ===========================
B-1a=   AA                       B-2a=   AA
================================ ===========================
B-1b=   A                        B-2b=   A
================================ ===========================
B-1c=   BBB                      B-2c=   BBB
================================ ===========================
B-1d=   BB                       B-2d=   BB
================================ ===========================
B-1e=   B                        B-2e=   B
================================ ===========================
B-1f=Not Rated (lowest rating)   B-2f=Not Rated (lowest
                                 rating)
================================ ===========================

     Maintenance:  With respect to any  Cooperative  Unit,  the rent paid by the
Mortgagor to the Cooperative Corporation pursuant to the Proprietary Lease.

     Majority in Interest: As to any Class of Regular Certificates,  the Holders
of Certificates of such Class evidencing,  in the aggregate, at least 51% of the
Percentage Interests evidenced by all Certificates of such Class.

     Master REMIC: As described in the Preliminary Statement.

     Master Servicer: IndyMac, Inc., a Delaware corporation,  and its successors
and assigns, in its capacity as master servicer hereunder.

     Master  Servicer  Advance Date:  As to any  Distribution  Date,  12:30 p.m.
Pacific time on the Business Day immediately preceding such Distribution Date.

     Master Servicing Fee: As to each Mortgage Loan and any  Distribution  Date,
an amount equal to one month's interest at the related Master Servicing Fee Rate
on the Stated  Principal  Balance of such  Mortgage Loan or, in the event of any
payment of interest which accompanies a Principal Prepayment in Full made by the
Mortgagor,  interest at the Master  Servicing  Fee Rate on the Stated  Principal
Balance  of such  Mortgage  Loan  for the  period  covered  by such  payment  of
interest, subject to reduction as provided in Section 3.17.

     Master  Servicing Fee Rate: With respect to each Mortgage Loan,  0.125% per
annum.

     Monthly  Statement:  The  statement  delivered  to  the  Certificateholders
pursuant to Section 4.06.

     Moody's:  Moody's Investors  Service,  Inc., or any successor  thereto.  If
Moody's is  designated  as a Rating  Agency in the  Preliminary  Statement,  for
purposes of Section 10.05(b) the address for notices to Moody's shall be Moody's
Investors Service, Inc., 99 Church Street, New York, New York 10007,  Attention:
Residential  Pass-Through  Monitoring,  or such other  address  as  Moody's  may
hereafter furnish to the Depositor or the Master Servicer.

     Mortgage: The mortgage,  deed of trust or other instrument creating a first
lien on an estate in fee simple or leasehold  interest in real property securing
a Mortgage Note.

     Mortgage File: The mortgage  documents listed in Section 2.01 pertaining to
a particular Mortgage Loan and any additional documents delivered to the Trustee
to be added to the Mortgage File pursuant to this Agreement.

     Mortgage Loans:  Such of the mortgage loans transferred and assigned to the
Trustee  pursuant  to the  provisions  hereof as from time to time are held as a
part of the Trust Fund (including any REO Property),  the mortgage loans so held
being identified in the Mortgage Loan Schedule,  notwithstanding  foreclosure or
other acquisition of title of the related Mortgaged Property.

     Mortgage Loan  Schedule:  The list of Mortgage  Loans (as from time to time
amended by the Master  Servicer to reflect the addition of  Substitute  Mortgage
Loans and the deletion of Deleted  Mortgage  Loans pursuant to the provisions of
this  Agreement)  transferred  to the Trustee as part of the Trust Fund and from
time to time subject to this  Agreement,  attached hereto as Schedule I, setting
forth the  following  information  with  respect to each  Mortgage  Loan by Loan
Group:

               (i) the loan number;

               (ii) the Mortgagor's name and the street address of the Mortgaged
          Property, including the zip code;

               (iii) the maturity date;

               (iv) the original principal balance;

               (v) the Cut-off Date Principal Balance;

               (vi) the first payment date of the Mortgage Loan;

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

               (viii) the Loan-to-Value Ratio at origination;

               (ix) a code indicating  whether the  residential  dwelling at the
          time of origination was represented to be owner-occupied;

               (x) a code indicating whether the residential  dwelling is either
          (a) a detached single family dwelling,  (b) a dwelling in a PUD, (c) a
          condominium unit, (d) a two- to four-unit residential property, or (e)
          a Cooperative Unit;

               (xi) the Mortgage Rate;

               (xii) the Servicing Fee Rate and the Master Servicing Fee Rate;

               (xiii) the purpose for the Mortgage Loan; and

               (xiv) the type of  documentation  program  pursuant  to which the
          Mortgage Loan was originated;

Such schedule shall also set forth the total of the amounts  described under (v)
above for all of the Mortgage Loans.

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

     Mortgage  Rate:  The annual rate of interest  borne by a Mortgage Note from
time to time.

     Mortgaged  Property:  The  underlying  property  securing a Mortgage  Loan,
which, with respect to a Cooperative Loan, is the related Cooperative Shares and
Proprietary Lease.

     Mortgagor: The obligor(s) on a Mortgage Note.

     MR Interest: The sole class of "residual interest" in the Master REMIC.

     Net Prepayment  Interest  Shortfalls:  As to any Distribution Date and Loan
Group, the amount by which the aggregate of Prepayment  Interest  Shortfalls for
such Loan Group during the related  Prepayment Period exceeds an amount equal to
the Master  Servicing  Fee for such  Distribution  Date before  reduction of the
Master Servicing Fee in respect of such Prepayment Interest Shortfalls.

     Non-Delay Certificates: As specified in the Preliminary Statement.

     Non-Discount Mortgage Loan: Any Mortgage Loan with an Adjusted Net Mortgage
Rate that is greater than or equal to the Required Coupon.

     Non-PO  Formula   Principal   Amount:  As  to  any  Distribution  Date  and
Certificate  Group,  the  sum of the  applicable  Non-PO  Percentage  of (a) the
principal portion of each Scheduled Payment (without giving effect, prior to the
applicable  Bankruptcy  Coverage  Termination  Date, to any  reductions  thereof
caused by any Debt  Service  Reductions  or  Deficient  Valuations)  due on each
Mortgage Loan in the related Loan Group on the related Due Date,  (b) the Stated
Principal  Balance  of each  Mortgage  Loan in the  related  Loan Group that was
repurchased by the Seller or the Master  Servicer  pursuant to this Agreement as
of such Distribution Date, (c) the Substitution  Adjustment Amount in connection
with any Deleted  Mortgage Loan in such Loan Group received with respect to such
Distribution Date, (d) any Insurance Proceeds or Liquidation  Proceeds allocable
to recoveries of principal of Mortgage  Loans in the related Loan Group that are
not yet Liquidated  Mortgage Loans received  during the calendar month preceding
the month of such Distribution Date, (e) with respect to each Mortgage Loan in a
Loan Group that became a  Liquidated  Mortgage  Loan during the  calendar  month
preceding  the  month of such  Distribution  Date,  the  amount  of  Liquidation
Proceeds allocable to principal received during the calendar month preceding the
month of such  Distribution Date with respect to such Mortgage Loan, and (f) all
Principal Prepayments for such Loan Group received during the related Prepayment
Period.

     Non-PO  Percentage:  As to any Discount  Mortgage  Loan in a Loan Group,  a
fraction  (expressed as a percentage) the numerator of which is the Adjusted Net
Mortgage Rate of such Discount Mortgage Loan and the denominator of which is the
Required Coupon. As to any Non-Discount Mortgage Loan, 100%.

     Nonrecoverable  Advance:  Any  portion of an Advance  or  Servicer  Advance
previously  made or  proposed  to be made by the Master  Servicer or the related
Servicer,  as the case may be,  that,  in the good faith  judgment of the Master
Servicer or such  Servicer,  will not be  ultimately  recoverable  by the Master
Servicer from the related Mortgagor, related Liquidation Proceeds or otherwise.

     Notice of Final Distribution: The notice to be provided pursuant to Section
9.02 to the effect that final  distribution on any of the Certificates  shall be
made only upon presentation and surrender thereof.

     Notional Amount:  With respect to any Distribution  Date and the Class X-1a
Certificates,  the  greater  of (i) the  Notional  Amount  thereof  on the prior
Distribution Date (or, in the case of the first  Distribution  Date, the Closing
Date) less the decline in the aggregate of the Stated Principal  Balances of the
Non-Discount Mortgage Loans in Loan Group 1 since the prior Distribution Date or
the Closing  Date, as  applicable,  and (ii) the amount set forth in Schedule IV
hereto;  provided,  however,  that on and after  the date on which the  Notional
Amount of the Class X-1b Certificates is reduced to zero, the Notional Amount of
the Class X-1a  Certificates  will be calculated  solely pursuant to clause (i),
less the portion,  if any,  applied to reduce the  Notional  Amount of the Class
X-1b  Certificates to zero on such date. With respect to any  Distribution  Date
and the  Class  X-1b  Certificates,  the  difference,  if any,  between  (i) the
aggregate Stated Principal  Balances of the Non-Discount  Mortgage Loans in Loan
Group 1 and (ii) the  Notional  Amount  of the  Class  X-1a  Certificates.  With
respect to any Distribution Date and the Class X-2  Certificates,  the aggregate
of the Stated  Principal  Balances of the  Non-Discount  Mortgage  Loans in Loan
Group 2 as of the Due Date in the  month of such  Distribution  Date  (prior  to
giving effect to any Scheduled  Payments due on such Mortgage  Loans on such Due
Date).

     Notional Amount Certificates: As specified in the Preliminary Statement.

     Offered Certificates: As specified in the Preliminary Statement.

     Officer's  Certificate:  A  certificate  (i) signed by the  Chairman of the
Board, the Vice Chairman of the Board,  the President,  a Managing  Director,  a
Vice  President  (however  denominated),   an  Assistant  Vice  President,   the
Treasurer,  the  Secretary,  or one of the  Assistant  Treasurers  or  Assistant
Secretaries of the Depositor or the Master Servicer,  or (ii) if provided for in
this Agreement, signed by a Servicing Officer, as the case may be, and delivered
to the  Depositor  and the  Trustee,  as the case may be,  as  required  by this
Agreement.

     Opinion of Counsel:  A written  opinion of counsel,  who may be counsel for
the Depositor or the Master Servicer,  including  in-house  counsel,  reasonably
acceptable  to  the  Trustee;  provided,  however,  that  with  respect  to  the
interpretation or application of the REMIC Provisions,  such counsel must (i) in
fact be independent of the Depositor and the Master Servicer,  (ii) not have any
direct  financial  interest in the  Depositor  or the Master  Servicer or in any
affiliate of either, and (iii) not be connected with the Depositor or the Master
Servicer as an  officer,  employee,  promoter,  underwriter,  trustee,  partner,
director or person performing similar functions.

     Optional  Termination:  The  termination of the trust created  hereunder in
connection with the purchase of the Mortgage Loans pursuant to Section 9.01(a).

     Original Applicable Credit Support Percentage:  With respect to each of the
following Classes of Subordinated  Certificates,  the  corresponding  percentage
described below, as of the Closing Date:

<TABLE>
<CAPTION>

              Certificate Group 1                                                Certificate Group 2
- -------------------------------------------------                  -------------------------------------------------
Class                                Percentage                    Class                               Percentage
- -----                                ----------                    -----                               ----------
<S>                                <C>                             <C>                                  <C>  
Class B-1a                           6.50%                         Class B-2a                            4.50%
Class B-1b                           3.20%                         Class B-2b                            2.35%
Class B-1c                           1.95%                         Class B-2c                            1.35%
Class B-1d                           1.25%                         Class B-2d                            0.90%
Class B-1e                           0.70%                         Class B-2e                            0.60%
Class B-1f                           0.40%                         Class B-2f                            0.30%


</TABLE>

     Original Mortgage Loan: The Mortgage Loan refinanced in connection with the
origination of a Refinancing Mortgage Loan.

     Original  Subordinated  Principal  Balance:  As to the Certificate  Group 1
Subordinated  Certificates,  $25,937,702.00  and as to the  Certificate  Group 2
Subordinated Certificates $11,251,759.00.

     OTS: The Office of Thrift Supervision.

     Outside  Reference  Date:  As to any Interest  Accrual  Period for the COFI
Certificates, the close of business on the tenth day thereof.

     Outstanding:   With  respect  to  the   Certificates  as  of  any  date  of
determination,  all Certificates  theretofore  executed and authenticated  under
this Agreement except:

                      (i)   Certificates theretofore canceled by the Trustee or 
         delivered to the Trustee for cancellation; and

                      (ii)  Certificates  in  exchange  for  which or in lieu of
         which  other  Certificates  have been  executed  and  delivered  by the
         Trustee pursuant to this Agreement.

     Outstanding  Mortgage  Loan:  As of any Due Date,  a  Mortgage  Loan with a
Stated  Principal  Balance  greater  than zero  which was not the  subject  of a
Principal  Prepayment  in Full prior to such Due Date and which did not become a
Liquidated Mortgage Loan prior to such Due Date.

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

     Pass-Through Rate: For any interest-bearing Class of Certificates,  the per
annum rate set forth or  calculated in the manner  described in the  Preliminary
Statement.

     Percentage  Interest:  As  to  any  Certificate,  the  percentage  interest
evidenced  thereby in  distributions  required to be made on the related  Class,
such  percentage  interest  being set forth on the face  thereof or equal to the
percentage  obtained by dividing the  Denomination  of such  Certificate  by the
aggregate of the Denominations of all Certificates of the same Class.

     Permitted  Investments:  At any  time,  any one or  more  of the  following
obligations and securities:

                      (i)  obligations  of  the  United  States  or  any  agency
         thereof,  provided that such  obligations  are backed by the full faith
         and credit of the United States;

                      (ii) general  obligations of or obligations  guaranteed by
         any state of the United  States or the  District of Columbia  receiving
         the highest  long-term debt rating of each Rating Agency, or such lower
         rating  as will not  result in the  downgrading  or  withdrawal  of the
         ratings then assigned to the  Certificates by the Rating  Agencies,  as
         evidenced by a signed writing delivered by each Rating Agency;

                      (iii)  commercial  or finance  company paper which is then
         receiving  the highest  commercial  or finance  company paper rating of
         each  Rating  Agency,  or such  lower  rating as will not result in the
         downgrading   or  withdrawal  of  the  ratings  then  assigned  to  the
         Certificates by the Rating  Agencies,  as evidenced by a signed writing
         delivered by each Rating Agency;

                      (iv) certificates of deposit,  demand or time deposits, or
         bankers'  acceptances  issued by any  depository  institution  or trust
         company  incorporated  under  the laws of the  United  States or of any
         state thereof and subject to  supervision  and  examination  by federal
         and/or state banking  authorities,  provided that the commercial  paper
         and/or   long-term   unsecured  debt  obligations  of  such  depository
         institution  or  trust  company  (or  in  the  case  of  the  principal
         depository  institution  in a holding  company  system,  the commercial
         paper or long-term  unsecured debt obligations of such holding company,
         but only if Moody's is not a Rating  Agency)  are then rated one of the
         two highest long-term and the highest short-term ratings of each Rating
         Agency for such securities, or such lower ratings as will not result in
         the  downgrading  or  withdrawal  of the ratings  then  assigned to the
         Certificates by the Rating  Agencies,  as evidenced by a signed writing
         delivered by each Rating Agency;

                      (v) demand or time  deposits  or  certificates  of deposit
         issued  by any bank or trust  company  or  savings  institution  to the
         extent that such deposits are fully insured by the FDIC;

                      (vi)  guaranteed  reinvestment  agreements  issued  by any
         bank,  insurance company or other corporation  acceptable to the Rating
         Agencies at the time of the issuance of such  agreements,  as evidenced
         by a signed writing delivered by each Rating Agency;

                      (vii) repurchase  obligations with respect to any security
         described  in clauses (i) and (ii) above,  in either case  entered into
         with a depository  institution  or trust company  (acting as principal)
         described in clause (iv) above;

                      (viii)  securities  (other than stripped  bonds,  stripped
         coupons or  instruments  sold at a purchase  price in excess of 115% of
         the face amount thereof)  bearing interest or sold at a discount issued
         by any corporation  incorporated under the laws of the United States or
         any state thereof which,  at the time of such  investment,  have one of
         the two  highest  ratings of each Rating  Agency  (except if the Rating
         Agency is Moody's  such rating  shall be the highest  commercial  paper
         rating of Moody's  for any such  securities),  or such lower  rating as
         will not result in the  downgrading  or  withdrawal of the ratings then
         assigned to the Certificates by the Rating Agencies,  as evidenced by a
         signed writing delivered by each Rating Agency;

                      (ix) units of a taxable money-market  portfolio having the
         highest  rating  assigned by each Rating Agency (except (i) if Fitch or
         Duff & Phelps is a Rating Agency and has not rated the  portfolio,  the
         highest rating  assigned by Moody's and (ii) if S&P is a Rating Agency,
         "AAAm-G" by S&P) and restricted to obligations  issued or guaranteed by
         the United States of America or entities whose  obligations  are backed
         by the full  faith and  credit of the  United  States  of  America  and
         repurchase agreements collateralized by such obligations; and

                      (x) such other  investments  bearing interest or sold at a
         discount  acceptable  to each  Rating  Agency as will not result in the
         downgrading   or  withdrawal  of  the  ratings  then  assigned  to  the
         Certificates by the Rating  Agencies,  as evidenced by a signed writing
         delivered by each Rating Agency;

provided  that  no such  instrument  shall  be a  Permitted  Investment  if such
instrument evidences the right to receive interest only payments with respect to
the obligations underlying such instrument.

     Permitted  Transferee:  Any person  other than (i) the United  States,  any
State or political  subdivision thereof, or any agency or instrumentality of any
of the foregoing, (ii) a foreign government,  International  Organization or any
agency or  instrumentality  of either of the  foregoing,  (iii) an  organization
(except  certain  farmers'  cooperatives  described  in section 521 of the Code)
which is exempt  from tax  imposed by Chapter 1 of the Code  (including  the tax
imposed by section 511 of the Code on unrelated  business taxable income) on any
excess inclusions (as defined in section 860E(c)(1) of the Code) with respect to
any  Residual  Certificate,  (iv)  rural  electric  and  telephone  cooperatives
described  in  section  1381(a)(2)(C)  of the Code,  (v) a Person  that is not a
citizen or resident of the United States, a corporation,  partnership,  or other
entity  created or  organized  in or under the laws of the United  States or any
political  subdivision  thereof, or an estate or trust whose income from sources
without the United States is  includible in gross income for federal  income tax
purposes  regardless of its  connection  with the conduct of a trade or business
within the United States unless such Person has furnished the transferor and the
Trustee with a duly completed  Internal  Revenue Service Form 4224, and (vi) any
other Person so  designated  by the  Depositor  based upon an Opinion of Counsel
that the Transfer of an  Ownership  Interest in a Residual  Certificate  to such
Person may cause the REMIC  hereunder  to fail to qualify as a REMIC at any time
that the Certificates  are  outstanding.  The terms "United States," "State" and
"International  Organization"  shall have the meanings set forth in section 7701
of the Code or successor  provisions.  A  corporation  will not be treated as an
instrumentality  of the United  States or of any State or political  subdivision
thereof for these purposes if all of its activities are subject to tax and, with
the exception of the Federal Home Loan Mortgage  Corporation,  a majority of its
board of directors is not selected by such government unit.

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

     Physical Certificates: As specified in the Preliminary Statement.

     Planned Balance: Not applicable.

     Planned Principal Classes: As specified in the Preliminary Statement.

     PO Formula  Principal  Amount:  As to any Distribution Date and Certificate
Group,  the sum of the applicable PO Percentage of (a) the principal  portion of
each  Scheduled  Payment  (without  giving  effect,   prior  to  the  applicable
Bankruptcy  Coverage  Termination Date, to any reductions  thereof caused by any
Debt Service  Reductions or Deficient  Valuations)  due on each Mortgage Loan in
the related Loan Group on the related Due Date, (b) the Stated Principal Balance
of each  Mortgage  Loan in the related  Loan Group that was  repurchased  by the
Seller or the Master Servicer pursuant to this Agreement as of such Distribution
Date,  (c) the  Substitution  Adjustment  Amount in connection  with any Deleted
Mortgage  Loan  in  the  related  Loan  Group  received  with  respect  to  such
Distribution Date, (d) any Insurance Proceeds or Liquidation  Proceeds allocable
to recoveries of principal of Mortgage  Loans in the related Loan Group that are
not yet Liquidated  Mortgage Loans received  during the calendar month preceding
the month of such  Distribution  Date, (e) with respect to each Mortgage Loan in
the  related  Loan Group  that  became a  Liquidated  Mortgage  Loan  during the
calendar  month  preceding the month of such  Distribution  Date,  the amount of
Liquidation  Proceeds  allocable  to  principal  received  with  respect to such
Mortgage Loan during the calendar month preceding the month of such Distribution
Date with respect to such Mortgage  Loan and (f) all partial and full  Principal
Prepayments  with  respect  to the  Mortgage  Loans in the  related  Loan  Group
received during the related Prepayment Period.

     PO Percentage: As to any Discount Mortgage Loan, a fraction (expressed as a
percentage) the numerator of which is the excess of the Required Coupon over the
Adjusted Net Mortgage Rate of such Discount Mortgage Loan and the denominator of
which is the Required Coupon. As to any Non-Discount Mortgage Loan, 0%.

     Pool Stated Principal  Balance:  As to any Distribution Date, the aggregate
of the Stated  Principal  Balances of the Mortgage Loans which were  Outstanding
Mortgage  Loans  on the Due  Date  in the  month  preceding  the  month  of such
Distribution Date.

     Prepayment Interest  Shortfall:  As to any Distribution Date, Mortgage Loan
and Principal  Prepayment,  the amount, if any, by which one month's interest at
the related  Mortgage  Rate (net of the related  Master  Servicing  Fee) on such
Principal Prepayment exceeds the amount of interest paid in connection with such
Principal Prepayment.

     Prepayment  Period:  As  to  any  Distribution  Date,  the  calendar  month
preceding the month of such
Distribution Date.

     Prepayment Shift  Percentage:  As to any Distribution Date occurring during
the five years beginning on the first  Distribution  Date, 0%.  Thereafter,  the
Prepayment Shift Percentage for any Distribution  Date occurring on or after the
fifth  anniversary of the first  Distribution  Date will be as follows:  for any
Distribution  Date in the first year thereafter,  30%; for any Distribution Date
in the second year thereafter,  40%; for any Distribution Date in the third year
thereafter,  60%; for any Distribution Date in the fourth year thereafter,  80%;
and for any Distribution Date thereafter, 100%.

     Primary  Insurance  Policy:   Each  policy  of  primary  mortgage  guaranty
insurance or any replacement policy therefor with respect to any Mortgage Loan.

     Principal Only Certificates: As specified in the Preliminary Statement.

     Principal Prepayment: Any payment of principal by a Mortgagor on a Mortgage
Loan  that  is  received  in  advance  of  its  scheduled  Due  Date  and is not
accompanied  by an amount  representing  scheduled  interest  due on any date or
dates in any month or months  subsequent  to the  month of  prepayment.  Partial
Principal Prepayments shall be applied by the Master Servicer in accordance with
the terms of the related Mortgage Note.

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

     Private Certificates: As specified in the Preliminary Statement.

     Proprietary  Lease:  With  respect  to any  Cooperative  Unit,  a lease  or
occupancy  agreement  between a Cooperative  Corporation and a holder of related
Cooperative Shares.

     Pro Rata Share: As to any  Distribution  Date and any Class of Subordinated
Certificates  and related  Transfer  Balance,  the  portion of the  Subordinated
Principal  Distribution  Amount for the related  Certificate  Group allocable to
such  Class  and  related  Transfer  Balance,  equal  to  the  product  of  such
Subordinated  Principal  Distribution  Amount  on such  Distribution  Date and a
fraction, the numerator of which is the sum of (i) the related Class Certificate
Balance of such Class and (ii) the outstanding  balance of the Transfer  Balance
related to such Class of Subordinated  Certificates and the denominator of which
is the  sum of (i)  the  aggregate  of the  Class  Certificate  Balances  of the
Subordinated  Certificates  of such  Certificate  Group and (ii) the outstanding
balance of the Transfer Balance relating to a Class of Subordinated Certificates
in such Certificate Group.

     Prospectus  Supplement:  The  Prospectus  Supplement  dated  April 24, 1998
relating to the Offered Certificates.

     PUD: Planned Unit Development.

     Purchase Price:  With respect to any Mortgage Loan required to be purchased
by the Seller pursuant to Section 2.02 or 2.03 or purchased at the option of the
Master Servicer pursuant to Section 3.14, an amount equal to the sum of (i) 100%
of the  unpaid  principal  balance  of the  Mortgage  Loan  on the  date of such
purchase,  and (ii) accrued interest thereon at the applicable Mortgage Rate (or
at the  applicable  Adjusted  Mortgage  Rate if (x) the  purchaser is the Master
Servicer  or (y) if the  purchaser  is the  Seller  and the Seller is the Master
Servicer) from the date through which interest was last paid by the Mortgagor to
the Due Date in the month in which the Purchase  Price is to be  distributed  to
Certificateholders.

     Qualified  Insurer: A mortgage guaranty insurance company duly qualified as
such under the laws of the state of its  principal  place of  business  and each
state having  jurisdiction  over such insurer in  connection  with the insurance
policy issued by such insurer,  duly  authorized  and licensed in such states to
transact a mortgage guaranty  insurance business in such states and to write the
insurance  provided by the insurance policy issued by it, approved as a FNMA- or
FHLMC-approved  mortgage  insurer or having a claims paying ability rating of at
least "AA" or equivalent rating by a nationally  recognized  statistical  rating
organization.  Any replacement insurer with respect to a Mortgage Loan must have
at least as high a claims paying  ability  rating as the insurer it replaces had
on the Closing Date.

     Rating Agency:  Each of the Rating  Agencies  specified in the  Preliminary
Statement. If either such organization or a successor is no longer in existence,
"Rating  Agency"  shall  be  such  nationally   recognized   statistical  rating
organization,  or other  comparable  Person,  as is designated by the Depositor,
notice of which designation shall be given to the Trustee.  References herein to
a given  rating or rating  category  of a Rating  Agency  shall mean such rating
category without giving effect to any modifiers.

     Realized  Loss:  With respect to each  Liquidated  Mortgage Loan, an amount
(not less than zero or more than the Stated  Principal  Balance of the  Mortgage
Loan) as of the date of such  liquidation,  equal  to (i) the  Stated  Principal
Balance of the Liquidated Mortgage Loan as of the date of such liquidation, plus
(ii)  interest at the Adjusted  Net Mortgage  Rate from the Due Date as to which
interest was last paid or advanced (and not reimbursed) to Certificateholders up
to the Due Date in the month in which  Liquidation  Proceeds  are required to be
distributed on the Stated  Principal  Balance of such  Liquidated  Mortgage Loan
from time to time, minus (iii) the Liquidation Proceeds, if any, received during
the  month  in  which  such  liquidation  occurred,  to the  extent  applied  as
recoveries of interest at the Adjusted Net Mortgage Rate and to principal of the
Liquidated  Mortgage  Loan.  With respect to each Mortgage Loan which has become
the  subject of a Deficient  Valuation,  if the  principal  amount due under the
related  Mortgage Note has been reduced,  the  difference  between the principal
balance of the Mortgage Loan  outstanding  immediately  prior to such  Deficient
Valuation  and the  principal  balance  of the  Mortgage  Loan as reduced by the
Deficient  Valuation.  With respect to each  Mortgage  Loan which has become the
subject of a Debt Service  Reduction and any Distribution  Date, the amount,  if
any, by which the principal  portion of the related  Scheduled  Payment has been
reduced.

     Recognition  Agreement:  With respect to any Cooperative Loan, an agreement
between the  Cooperative  Corporation  and the  originator of such Mortgage Loan
which establishes the rights of such originator in the Cooperative Property.

     Record Date: With respect to any  Distribution  Date, the close of business
on the last  Business  Day of the  month  preceding  the  month  in  which  such
applicable Distribution Date occurs.

     Reference Bank: As defined in Section 4.08.

     Refinancing  Mortgage Loan: Any Mortgage Loan originated in connection with
the refinancing of an existing mortgage loan.

     Regular Certificates: As specified in the Preliminary Statement.

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

     Relief  Act  Reductions:  With  respect  to any  Distribution  Date and any
Mortgage  Loan as to which there has been a reduction  in the amount of interest
collectible  thereon for the most recently  ended  calendar month as a result of
the  application  of the Relief Act,  the amount,  if any, by which (i) interest
collectible  on such Mortgage Loan for the most recently ended calendar month is
less than (ii) interest  accrued thereon for such month pursuant to the Mortgage
Note.

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

     REMIC Change of Law: Any proposed,  temporary or final regulation,  revenue
ruling,  revenue  procedure or other  official  announcement  or  interpretation
relating to REMICs and the REMIC Provisions issued after the Closing Date.

     REMIC Provisions: Provisions of the federal income tax law relating to real
estate mortgage investment conduits,  which appear at sections 860A through 860G
of  Subchapter  M  of  Chapter  1 of  the  Code,  and  related  provisions,  and
regulations promulgated thereunder,  as the foregoing may be in effect from time
to time as well as provisions of applicable state laws.

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

     Request  for  Release:  The Request  for  Release  submitted  by the Master
Servicer  to the  Trustee,  substantially  in the form of  Exhibits  M and N, as
appropriate.

     Required Coupon: 6.75% per annum.

     Required Insurance Policy: With respect to any Mortgage Loan, any insurance
policy that is required to be maintained from time to time under this Agreement.

     Residual Certificates: As specified in the Preliminary Statement.

     Responsible  Officer:  When  used with  respect  to the  Trustee,  any Vice
President, any Assistant Vice President, the Secretary, any Assistant Secretary,
any Trust  Officer or any other  officer of the Trustee  customarily  performing
functions similar to those performed by any of the above designated officers and
also to whom,  with  respect to a  particular  matter,  such  matter is referred
because of such  officer's  knowledge  of and  familiarity  with the  particular
subject.

     Restricted Classes: As defined in Section 4.02(e).

     SAIF: The Savings Association Insurance Fund, or any successor thereto.

     S&P: Standard & Poor's, a division of The McGraw-Hill  Companies,  Inc.. If
S&P is designated as a Rating Agency in the Preliminary Statement,  for purposes
of Section  10.05(b)  the address for notices to S&P shall be Standard & Poor's,
26  Broadway,  15th  Floor,  New  York,  New  York  10004,  Attention:  Mortgage
Surveillance  Monitoring,  or such other address as S&P may hereafter furnish to
the Depositor and the Master Servicer.

     Scheduled Balances: Not applicable.

     Scheduled Classes: As specified in the Preliminary Statement.

     Scheduled Payment:  The scheduled monthly payment on a Mortgage Loan due on
any Due Date allocable to principal and/or interest on such Mortgage Loan which,
unless otherwise specified herein, shall give effect to any related Debt Service
Reduction  and any  Deficient  Valuation  that affects the amount of the monthly
payment due on such Mortgage Loan.

     Scheduled Principal  Distribution  Amounts: As to any Distribution Date and
Loan  Group,  an amount  equal to the sum of all  amounts  described  in clauses
(i)(a)-(i)(d)  of the definition of Senior  Principal  Distribution  Amount with
respect to the related Loan Group.

     Securities Act: The Securities Act of 1933, as amended.

     Security  Agreement:  With respect to any  Cooperative  Loan, the agreement
between the owner of the related  Cooperative  Shares and the  originator of the
related Mortgage Note, which defines the terms of the security  interest in such
Cooperative Shares and the related Proprietary Lease.

     Seller:  IndyMac,  Inc., a Delaware  corporation,  and its  successors  and
assigns, in its capacity as seller of the Mortgage Loans to the Depositor.

     Seller/Servicer Guide: The Seller/Servicer Guide for IndyMac,
Inc.'s mortgage loan purchase and conduit  servicing  program and all amendments
and supplements thereto.

     Senior Certificates: As specified in the Preliminary Statement.

     Senior Credit Support Depletion Date: As to either  Certificate  Group, the
date on which  the  Class  Certificate  Balance  of each  Class of  Subordinated
Certificates in such Certificate Group has been reduced to zero.

     Senior Percentage:  As to any Distribution Date and Certificate Group prior
to a  Cross-Collateralization  Date, the percentage equivalent of a fraction the
numerator  of which is the  aggregate of the Class  Certificate  Balances of the
Classes  of  Senior   Certificates   (other  than  the  related  Principal  Only
Certificates) of such  Certificate  Group as of such date and the denominator of
which is the  aggregate  of the Class  Certificate  Balances  of all  Classes of
Certificates  (other  than the  related  Principal  Only  Certificates)  in such
Certificate  Group as of such date. As to any Distribution  Date and Certificate
Group for which a  Cross-Collateralization  Date has  occurred,  the  percentage
equivalent  of a fraction the numerator of which is the sum of (a) the aggregate
of the Class Certificate  Balances of the Classes of Senior Certificates of such
Certificate Group (other than the related  Principal Only  Certificates) and (b)
any related Transfer Balance,  in each case, as of such date and the denominator
of which is the sum of (i) the  aggregate of the Class  Certificate  Balances of
the Classes of such  Certificate  Group (other than the related  Principal  Only
Certificates)  and (ii) any related  Transfer  Balance,  in each case as of such
date.

     Senior  Prepayment  Percentage:  As to any  Certificate  Group  and for any
Distribution  Date  occurring  during  the five  years  beginning  on the  first
Distribution  Date, 100%. The Senior Prepayment  Percentage for any Distribution
Date and Certificate  Group  occurring on or after the fifth  anniversary of the
first Distribution Date will, except as provided herein, be as follows:  for any
Distribution  Date in the first year thereafter,  the related Senior  Percentage
plus 70% of the related Subordinated  Percentage for such Distribution Date; for
any  Distribution  Date  in the  second  year  thereafter,  the  related  Senior
Percentage plus 60% of the related Subordinated Percentage for such Distribution
Date; for any Distribution Date in the third year thereafter, the related Senior
Percentage plus 40% of the related Subordinated Percentage for such Distribution
Date;  for any  Distribution  Date in the fourth  year  thereafter,  the related
Senior  Percentage  plus 20% of the  related  Subordinated  Percentage  for such
Distribution Date; and for any Distribution Date thereafter,  the related Senior
Percentage  for  such   Distribution  Date  (unless  on  any  of  the  foregoing
Distribution  Dates the related  Senior  Percentage  exceeds the initial  Senior
Percentage, in which case the Senior Prepayment Percentage for such Distribution
Date will once again equal 100%).  Notwithstanding the foregoing, no decrease in
the Senior  Prepayment  Percentage  will occur if, as of the first  Distribution
Date as to which  any  such  decrease  applies,  (i) the  outstanding  principal
balance of all Mortgage  Loans in the related Loan Group  delinquent  60 days or
more  (averaged  over the  preceding six month  period),  as a percentage of the
aggregate  principal  balance of the  Subordinate  Certificates  of the  related
Certificate Group (averaged over the preceding six month period), is equal to or
greater than 50% or (ii) cumulative Realized Losses with respect to the Mortgage
Loans in the related Loan Group exceed (a) with respect to the Distribution Date
on the fifth  anniversary  of the first  Distribution  Date,  30% of the related
Original  Subordinated  Principal Balance,  (b) with respect to the Distribution
Date on the sixth anniversary of the first Distribution Date, 35% of the related
Original  Subordinated  Principal Balance,  (c) with respect to the Distribution
Date on the  seventh  anniversary  of the first  Distribution  Date,  40% of the
related  Original  Subordinated  Principal  Balance,  (d)  with  respect  to the
Distribution Date on the eighth  anniversary of the first Distribution Date, 45%
of the related Original  Subordinated  Principal Balance and (e) with respect to
the Distribution Date on the ninth anniversary of the first  Distribution  Date,
50% of the related Original Subordinated Principal Balance.

     Senior  Principal  Distribution  Amount:  As to any  Distribution  Date and
Certificate  Group,  the  sum  of  (i)  the  related  Senior  Percentage  of the
applicable Non-PO Percentage of all amounts described in clauses (a) through (d)
of the  definition of "Non-PO  Formula  Principal  Amount" for such  Certificate
Group for such Distribution Date, (ii) with respect to each Mortgage Loan in the
related  Loan Group that became a Liquidated  Mortgage  Loan during the calendar
month  preceding  the month of such  Distribution  Date,  the  lesser of (x) the
related  Senior  Percentage of the  applicable  Non-PO  Percentage of the Stated
Principal  Balance of such Mortgage  Loan and (y) either (A) the related  Senior
Prepayment  Percentage or (B), if an Excess Loss was  sustained  with respect to
such Liquidated  Mortgage Loan during such preceding calendar month, the related
Senior  Percentage  of the  applicable  Non-PO  Percentage  of the amount of the
Liquidation  Proceeds  allocable  to  principal  received  with  respect to such
Mortgage  Loan  and  (iii)  the  related  Senior  Prepayment  Percentage  of the
applicable  Non-PO  Percentage  of the  amounts  described  in clause (f) of the
definition "Non-PO Formula Principal Amount" for such Certificate Group for such
Distribution Date.

     Servicer:  Any person with which the Master  Servicer  has  entered  into a
Servicing  Agreement for the servicing of all or a portion of the Mortgage Loans
pursuant to Section 3.02.

     Servicer Advance: The meaning ascribed to such term in Section 3.08(d).

     Servicing  Account:  The separate  Eligible Account or Accounts created and
maintained pursuant to Section 3.08(b).

     Servicing Advances: All customary, reasonable and necessary "out of pocket"
costs and expenses  incurred in the  performance  by the Master  Servicer of its
servicing  obligations,  including,  but not limited to, the cost of (i) (a) the
preservation,  restoration and protection of a Mortgaged Property,  (b) expenses
reimbursable to the Master Servicer pursuant to Section 3.14 and any enforcement
or  judicial  proceedings,   including  foreclosures,  (c)  the  management  and
liquidation of any REO Property and (d) compliance  with the  obligations  under
Section 3.12; and (ii)  reasonable  compensation  to the Master  Servicer or its
affiliates  for  acting  as  broker in  connection  with the sale of  foreclosed
Mortgaged  Properties and for performing  certain  default  management and other
similar  services  (including,  but  not  limited  to,  appraisal  services)  in
connection with the servicing of defaulted  Mortgage Loans;  provided,  however,
that for  purposes  of this clause  (ii),  only costs and  expenses  incurred in
connection with the performance of activities generally considered to be outside
the scope of customary  servicing or master servicing duties shall be treated as
Servicing Advances.

     Servicing  Agreement:  The Seller/Servicer  Contract as contemplated by the
Seller/Servicer  Guide between the Master Servicer and any Servicer  relating to
servicing and/or administration of certain Mortgage Loans as provided in Section
3.02.

     Servicing  Fee: As to each  Mortgage  Loan and any  Distribution  Date,  an
amount equal to one month's interest at the applicable Servicing Fee Rate on the
Stated Principal Balance of such Mortgage Loan.

     Servicing Fee Rate:  With respect to any Mortgage  Loan, the per annum rate
set forth in the Mortgage Loan Schedule for such Mortgage Loan.

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

     Servicing  Standard:  That degree of skill and care exercised by the Master
Servicer  with  respect to  mortgage  loans  comparable  to the  Mortgage  Loans
serviced by the Master Servicer for itself or others.

     Shift  Percentage:  As of any  Distribution  Date occurring during the five
years  beginning on the first  Distribution  Date, 0% and for each  Distribution
Date occurring on or after the fifth anniversary of the first Distribution Date,
100%.

     Special Hazard Coverage  Termination  Date: As to both Certificate  Groups,
the point in time at which the Special Hazard Loss Coverage Amount is reduced to
zero.

     Special Hazard Loss: Any Realized Loss suffered by a Mortgaged  Property on
account  of  direct  physical  loss,  but not  including  (i) any loss of a type
covered by a hazard  insurance policy or a flood insurance policy required to be
maintained with respect to such Mortgaged  Property  pursuant to Section 3.10 to
the extent of the amount of such loss covered  thereby,  or (ii) any loss caused
by or resulting from:

                  (a)  normal wear and tear;

                  (b) fraud,  conversion  or other  dishonest act on the part of
         the  Trustee,  the Master  Servicer or any of their agents or employees
         (without  regard to any  portion of the loss not  covered by any errors
         and omissions policy);

                  (c) errors in design,  faulty workmanship or faulty materials,
         unless the collapse of the  property or a part thereof  ensues and then
         only for the ensuing loss;

                  (d)  nuclear or  chemical  reaction  or nuclear  radiation  or
         radioactive  or  chemical  contamination,  all  whether  controlled  or
         uncontrolled, and whether such loss be direct or indirect, proximate or
         remote  or  be in  whole  or  in  part  caused  by,  contributed  to or
         aggravated  by a peril  covered by the  definition of the term "Special
         Hazard Loss";

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

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

                           2.       by military, naval or air forces; or

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

                  (f) any weapon of war  employing  nuclear  fission,  fusion or
         other radioactive force, whether in time of peace or war; or

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

     Special Hazard Loss Coverage Amount: With respect to the first Distribution
Date,  $6,680,871.  With  respect  to any  Distribution  Date  after  the  first
Distribution  Date, the lesser of (a) the greatest of (i) 1% of the aggregate of
the principal balances of the Mortgage Loans in both Loan Groups, (ii) twice the
principal  balance of the largest  Mortgage  Loan in either Loan Group and (iii)
the  aggregate  of the  principal  balances of all  Mortgage  Loans in both Loan
Groups secured by Mortgaged  Properties  located in the single California postal
zip code area having the  highest  aggregate  principal  balance of any such zip
code area and (b) the Special Hazard Loss Coverage Amount as of the Closing Date
less the amount,  if any, of Special Hazard Losses allocated to the Certificates
since  the  Closing  Date.  All  principal  balances  for  the  purpose  of this
definition  will  be  calculated  as of the  first  day of  the  calendar  month
preceding the month of such  Distribution  Date after giving effect to Scheduled
Payments on the Mortgage Loans then due, whether or not paid.

     Special  Hazard  Mortgage  Loan: A Liquidated  Mortgage  Loan as to which a
Special Hazard Loss has occurred.

     SR Interest: The sole class of "residual interest" in the Subsidiary REMIC.

     Startup Day: The Closing Date.

     Stated Principal Balance:  As to any Mortgage Loan and Due Date, the unpaid
principal  balance of such Mortgage Loan as of such Due Date as specified in the
amortization  schedule at the time relating  thereto  (before any  adjustment to
such  amortization  schedule by reason of any  moratorium  or similar  waiver or
grace period) after giving effect to any previous partial Principal  Prepayments
and Liquidation  Proceeds allocable to principal (other than with respect to any
Liquidated  Mortgage  Loan) and to the payment of principal due on such Due Date
and irrespective of any delinquency in payment by the related Mortgagor.

     Subordinated Certificates: As specified in the Preliminary Statement.

     Subordinated Percentage: As to any Distribution Date and Certificate Group,
100% minus the related Senior Percentage for such Distribution Date.

     Subordinated  Prepayment  Percentage:  As  to  any  Distribution  Date  and
Certificate Group, 100% minus the related Senior Prepayment  Percentage for such
Distribution Date.

     Subordinated   Principal   Distribution   Amount:   With   respect  to  any
Distribution  Date and Certificate  Group, an amount equal to (A) the sum of (i)
the related  Subordinated  Percentage of the applicable Non-PO Percentage of all
amounts  described  in clauses  (a)  through  (d) of the  definition  of "Non-PO
Formula Principal Amount" for such Certificate Group for such Distribution Date,
(ii) with respect to each  Mortgage Loan in the related Loan Group that became a
Liquidated  Mortgage Loan during the calendar month  preceding the month of such
Distribution  Date,  the  applicable  Non-PO  Percentage  of the  amount  of the
Liquidation  Proceeds  allocable  to  principal  received  with  respect to such
Mortgage  Loan  after   application  of  such  amounts  to  the  related  Senior
Certificates  pursuant  to clause  (ii) of the  definition  of Senior  Principal
Distribution Amount, up to the related Subordinated Percentage of the applicable
Non-PO  Percentage  of the Stated  Principal  Balance of such  Mortgage Loan and
(iii) the related  Subordinated  Prepayment  Percentage of the applicable Non-PO
Percentage of all amounts  described in clause (f) of the  definition of "Non-PO
Formula  Principal Amount" for such Certificate Group for such Distribution Date
reduced  by (B) the  amount of any  payments  in  respect  of Class PO  Deferred
Amounts for such Certificate Group on the related Distribution Date.

     Subservicer: Any Person to which the Master Servicer has contracted for the
servicing of all or a portion of the Mortgage Loans pursuant to Section 3.02.

     Subsidiary REMIC: As described in the Preliminary Statement.

     Subsidiary  REMIC  Interest:  Any  one  of  the  Subsidiary  REMIC  Regular
Interests or the SR Interest.

     Subsidiary REMIC Regular  Interest:  Any one of the "regular  interests" in
the Subsidiary REMIC
described in the Preliminary Statement.

     Substitute  Mortgage Loan: A Mortgage Loan  substituted by the Seller for a
Deleted Mortgage Loan which must, on the date of such substitution, as confirmed
in a Request  for  Release,  substantially  in the form of Exhibit M, (i) have a
Stated  Principal  Balance,  after  deduction  of the  principal  portion of the
Scheduled  Payment due in the month of  substitution,  not in excess of, and not
more than 10% less than, the Stated  Principal  Balance of the Deleted  Mortgage
Loan; (ii) be accruing  interest (net of the related Servicing Fee) at a rate no
lower  than and not more  than 1% per annum  higher  than,  that of the  Deleted
Mortgage  Loan;  (iii)  have a  Loan-to-Value  Ratio no higher  than that of the
Deleted  Mortgage  Loan;  (iv) have a remaining term to maturity no greater than
(and not more than one year less than that of) the Deleted  Mortgage  Loan;  (v)
not be a  Cooperative  Loan unless the Deleted  Mortgage  Loan was a Cooperative
Loan and (vi) comply with each  representation and warranty set forth in Section
2.03.

     Substitution  Adjustment Amount: The meaning ascribed to such term pursuant
to Section 2.03.

     Targeted Balance: Not applicable.

     Targeted Principal Classes: As specified in the Preliminary Statement.

     Tax Matters  Person:  The person  designated as "tax matters person" in the
manner provided under Treasury regulation ss. 1.860F-4(d) and temporary Treasury
regulation ss. 301.6231(a)(7)-1T. Initially, the Tax Matters Person shall be the
Trustee.

     Tax  Matters  Person   Certificate:   The  Class  A-R  Certificate  with  a
Denomination of $0.05.

     Transfer: Any direct or indirect transfer or sale of any Ownership Interest
in a Residual Certificate.

     Transfer Balance: As to any Distribution Date and Transferor Group, (i) the
excess,  if any,  of the Special  Hazard Loss (other than a Special  Hazard Loss
which is an Excess  Loss)  allocated  to the  Lowest  Class in such  Certificate
Group, over the Current Transfer Payment in respect of such Special Hazard Loss,
minus  (ii) the  payments,  if any,  made in  respect  of such  excess  on prior
Distribution  Dates,  minus  any other  reductions  in such  excess as  provided
herein.

     Transferee Group: As to any Distribution  Date, the Certificate Group which
is related to the Loan Group which  incurred a Special Hazard Loss (other than a
Special  hazard Loss which is an Excess Loss) all or a portion of which is to be
allocated to the  Subordinated  Certificates in the other  Certificate  Group on
such Distribution Date as provided in Section 4.03.

     Transferor Group: As to any Distribution  Date, the Certificate Group which
includes the Lowest  Class to which a Special  Hazard Loss (other than a Special
hazard Loss which is an Excess Loss) is allocated;  provided,  however, that the
Certificate  Group which  includes  the Lowest  Class and is related to the Loan
Group which incurred the Special Hazard Loss, is not a Transferor Group.

     Trust Fund: The corpus of the trust created hereunder consisting of (i) the
Mortgage  Loans and all  interest  and  principal  received  on or with  respect
thereto  after the Cut-off  Date,  other than such amounts which were due on the
Mortgage Loans on or before the Cut-off Date; (ii) the  Certificate  Account and
the  Distribution  Account and all  amounts  deposited  therein  pursuant to the
applicable provisions of this Agreement;  (iii) property that secured a Mortgage
Loan and has been  acquired  by  foreclosure,  deed-in-lieu  of  foreclosure  or
otherwise; and (iv) all proceeds of the conversion, voluntary or involuntary, of
any of the foregoing.

     Trustee:  The Bank of New  York  and its  successors  and,  if a  successor
trustee is appointed hereunder, such successor.

     Trustee Fee: As to any Distribution Date, an amount equal to one-twelfth of
the  Trustee  Fee Rate  multiplied  by the Pool Stated  Principal  Balance  with
respect to such Distribution Date.

     Trustee Fee Rate:  With respect to each Mortgage  Loan,  the per annum rate
agreed  upon in writing on or prior to the  Closing  Date by the Trustee and the
Depositor.

     Unscheduled Principal Distribution Amounts: As to any Distribution Date and
Loan Group,  the sum of (i) with  respect to each  Mortgage  Loan in the related
Loan Group that became a  Liquidated  Mortgage  Loan during the  calendar  month
preceding  the  month  of  such  Distribution  Date,  the  Liquidation  Proceeds
allocable to principal  received with respect to such Mortgage Loan and (ii) all
partial and full principal prepayments by borrowers received during the calendar
month preceding the month of such Distribution Date with respect to the Mortgage
Loans in the related Loan Group.

     Voting Rights:  The portion of the voting rights of all of the Certificates
which is allocated to any Certificate.  As of any date of determination,  (a) 1%
of all  Voting  Rights  shall be  allocated  to each  Class of  Notional  Amount
Certificates,  if any (such Voting  Rights to be allocated  among the holders of
Certificates of each such Class in accordance with their  respective  Percentage
Interests), and (b) the remaining Voting Rights (or 100% of the Voting Rights if
there is no Class of Notional  Amount  Certificates)  shall be  allocated  among
Holders  of  the  remaining   Classes  of  Certificates  in  proportion  to  the
Certificate Balances of their respective Certificates on such date.

     Withdrawal  Date:  The  18th  day of each  month,  or if such  day is not a
Business Day, the next preceding Business Day. 

                                  
                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                         REPRESENTATIONS AND WARRANTIES

     SECTION 2.01. Conveyance of Mortgage Loans.

     (a) The Seller, concurrently with the execution and delivery hereof, hereby
sells,  transfers,  assigns,  sets over and otherwise  conveys to the Depositor,
without recourse,  all the right, title and interest of the Seller in and to the
Mortgage Loans,  including all interest and principal  received or receivable by
the Seller on or with respect to the  Mortgage  Loans after the Cut-off Date and
all interest and principal  payments on the Mortgage Loans received prior to the
Cut-off  Date  in  respect  of   installments  of  interest  and  principal  due
thereafter, but not including payments of principal and interest due and payable
on the Mortgage  Loans on or before the Cut-off Date. On or prior to the Closing
Date,  the  Seller  shall  deliver  to the  Depositor  or,  at  the  Depositor's
direction, to the Trustee or other designee of the Depositor,  the Mortgage File
for each Mortgage Loan listed in the Mortgage  Loan  Schedule.  Such delivery of
the  Mortgage  Files  shall be made  against  payment  by the  Depositor  of the
purchase  price,  previously  agreed to by the  Seller  and  Depositor,  for the
Mortgage  Loans.  With respect to any  Mortgage  Loan that does not have a first
payment  date on or before  the Due Date in the month of the first  Distribution
Date,  the  Seller  shall  deposit  into the  Distribution  Account on the first
Distribution Account Deposit Date an amount equal to one month's interest at the
related Adjusted Net Mortgage Rate on the Cut-off Date Principal Balance of such
Mortgage  Loan.  If the Seller  shall fail to deposit  such  amount by the first
Distribution Account Deposit Date, the Trustee shall deposit such amount.

     (b) The  Depositor,  concurrently  with the execution and delivery  hereof,
hereby sells, transfers, assigns, sets over and otherwise conveys to the Trustee
for the  benefit of the  Certificateholders,  without  recourse,  all the right,
title and interest of the Depositor in and to the Trust Fund,  together with the
Depositor's  right to require the Seller to cure any breach of a  representation
or warranty made herein by the Seller or to  repurchase  or  substitute  for any
affected  Mortgage  Loan in  accordance  herewith.  

     (c) In connection  with the transfer and assignment set forth in clause (b)
above,  the Depositor has delivered or caused to be delivered to the Trustee for
the benefit of the  Certificateholders  the following  documents or  instruments
with respect to each  Mortgage Loan so assigned: 

          (i) (A) the original  Mortgage  Note,  endorsed by manual or facsimile
     signature  in blank in the  following  form:  "Pay to the order of  without
     recourse",  with all intervening  endorsements  showing a complete chain of
     endorsement  from the originator to the Person  endorsing the Mortgage Note
     (each such endorsement  being  sufficient to transfer all right,  title and
     interest of the party so endorsing,  as noteholder or assignee thereof,  in
     and to that Mortgage  Note); or (B) with respect to any Lost Mortgage Note,
     a lost note affidavit  from the Seller  stating that the original  Mortgage
     Note was lost or destroyed, together with a copy of such Mortgage Note;

          (ii) except as provided  below,  the original  recorded  Mortgage or a
     copy of  such  Mortgage  certified  by the  Seller  (or,  in the  case of a
     Mortgage  for  which the  related  Mortgaged  Property  is  located  in the
     Commonwealth  of Puerto  Rico,  a copy of such  Mortgage  certified  by the
     applicable notary) as being a true and complete copy of the Mortgage;

          (iii)  a duly  executed  assignment  of  the  Mortgage  (which  may be
     included in a blanket assignment or assignments),  together with, except as
     provided  below,  all interim  recorded  assignments of such mortgage (each
     such assignment,  when duly and validly completed, to be in recordable form
     and  sufficient  to effect the  assignment  of and transfer to the assignee
     thereof,  under the  Mortgage to which the  assignment  relates);  provided
                                                                        --------
     that, if the related  Mortgage has not been  returned  from the  applicable
     public  recording  office,  such assignment of the Mortgage may exclude the
     information to be provided by the recording office; provided,  further that
                                                         --------   -------
     such assignment of Mortgage need not be delivered in the case of a Mortgage
     for which the related  Mortgage  Property is located in the Commonwealth of
     Puerto Rico.

          (iv) the original or copies of each assumption,  modification, written
     assurance or substitution agreement, if any;

          (v) except as  provided  below,  the  original or  duplicate  original
     lender's title policy and all riders thereto; and

          (vi) in the case of a Cooperative Loan, the originals of the following
     documents or instruments:

               (a) The Cooperative Shares, together with a stock power in blank;

               (b) The executed Security Agreement;

               (c) The executed Proprietary Lease

               (d) The executed Recognition Agreement;

               (e) The executed assignment of Recognition Agreement;

               (f) The  executed  UCC-1  financing  statement  with  evidence of
          recording  thereon  which have been filed in all  places  required  to
          perfect  the  Seller's  interest  in the  Cooperative  Shares  and the
          Proprietary Lease; and

               (g) Executed UCC-3 financing  statements or other appropriate UCC
          financing  statements required by state law, evidencing a complete and
          unbroken  line from the  mortgagee  to the  Trustee  with  evidence of
          recording thereon (or in a form suitable for recordation).

     In the event that in connection with any Mortgage Loan the Depositor cannot
deliver (a) the original recorded Mortgage, (b) all interim recorded assignments
or (c) the lender's title policy  (together with all riders thereto)  satisfying
the requirements of clause (ii), (iii) or (v) above, respectively,  concurrently
with the execution and delivery  hereof  because such document or documents have
not been returned from the  applicable  public  recording  office in the case of
clause (ii) or (iii) above,  or because the title policy has not been  delivered
to either the Master  Servicer or the Depositor by the applicable  title insurer
in the case of clause (v) above,  the Depositor  shall  promptly  deliver to the
Trustee,  in the case of clause (ii) or (iii) above,  such original  Mortgage or
such  interim  assignment,  as the  case  may be,  with  evidence  of  recording
indicated  thereon upon receipt thereof from the public recording  office,  or a
copy thereof,  certified, if appropriate,  by the relevant recording office, but
in no event shall any such delivery of the original  Mortgage Loan and each such
interim assignment or a copy thereof, certified, if appropriate, by the relevant
recording office, be made later than one year following the Closing Date, or, in
the case of clause (v) above,  later than 120 days  following  the Closing Date;
provided,  however, that in the event the Depositor is unable to deliver by such
date each  Mortgage and each such interim  assignment by reason of the fact that
any such documents have not been returned by the appropriate  recording  office,
or, in the case of each such interim  assignment,  because the related  Mortgage
has not been returned by the appropriate  recording office,  the Depositor shall
deliver  such  documents  to the Trustee as promptly  as possible  upon  receipt
thereof  and, in any event,  within 720 days  following  the Closing  Date.  The
Depositor shall forward or cause to be forwarded to the Trustee (a) from time to
time additional original documents evidencing an assumption or modification of a
Mortgage  Loan and (b) any  other  documents  required  to be  delivered  by the
Depositor or the Master Servicer to the Trustee.  In the event that the original
Mortgage  is not  delivered  and in  connection  with the payment in full of the
related Mortgage Loan the public recording office requires the presentation of a
"lost instruments  affidavit and indemnity" or any equivalent document,  because
only a copy of the Mortgage can be delivered with the instrument of satisfaction
or  reconveyance,  the Master  Servicer shall execute and deliver or cause to be
executed and delivered such a document to the public  recording  office.  In the
case where a public recording office retains the original  recorded  Mortgage or
in the case where a Mortgage  is lost after  recordation  in a public  recording
office,  the  Seller  shall  deliver  to the  Trustee  a copy of  such  Mortgage
certified by such public  recording office to be a true and complete copy of the
original recorded Mortgage.

     As promptly as practicable subsequent to such transfer and assignment,  and
in any event,  within thirty (30) days  thereafter,  the Trustee shall (i) affix
the Trustee's name to each assignment of Mortgage, as the assignee thereof, (ii)
cause such  assignment  to be in proper form for  recording  in the  appropriate
public  office for real property  records  within thirty (30) days after receipt
thereof and (iii) cause to be delivered for recording in the appropriate  public
office  for real  property  records  the  assignments  of the  Mortgages  to the
Trustee,  except that,  with respect to any assignment of a Mortgage as to which
the Trustee has not received the information required to prepare such assignment
in recordable  form,  the Trustee's  obligation to do so and to deliver the same
for  such  recording  shall  be as soon as  practicable  after  receipt  of such
information and in any event within thirty (30) days after the receipt  thereof,
and the Trustee need not cause to be recorded any assignment  which relates to a
Mortgage Loan (a) the Mortgaged Property and Mortgage File relating to which are
located in California or (b) in any other  jurisdiction  (including Puerto Rico)
under the laws of which, as evidenced by an Opinion of Counsel  delivered by the
Seller  (at the  Seller's  expense)  to the  Trustee,  the  recordation  of such
assignment is not necessary to protect the Trustee's and the Certificateholders'
interest in the related Mortgage Loan.

     In the case of  Mortgage  Loans  that have been  prepaid  in full as of the
Closing Date,  the Depositor,  in lieu of delivering the above  documents to the
Trustee,  will  deposit in the  Certificate  Account the portion of such payment
that is required to be deposited in the Certificate  Account pursuant to Section
3.08.

     (d) The Seller  intends to treat the transfer of the Mortgage  Loans to the
Depositor as a sale for all tax, accounting and regulatory purposes.

     SECTION 2.02. Acceptance by the Trustee of the Mortgage Loans.

     The Trustee acknowledges receipt of the documents identified in the Initial
Certification in the form annexed hereto as Exhibit G and declares that it holds
and  will  hold  such  documents  and  the  other  documents   delivered  to  it
constituting  the  Mortgage  Files,  and that it holds or will hold  such  other
assets as are  included in the Trust Fund,  in trust for the  exclusive  use and
benefit of all present and future  Certificateholders.  The Trustee acknowledges
that  it  will  maintain  possession  of the  Mortgage  Notes  in the  State  of
California, unless otherwise permitted by the Rating Agencies.

     The  Trustee  agrees to  execute  and  deliver on the  Closing  Date to the
Depositor,  the Master Servicer and the Seller an Initial  Certification  in the
form annexed hereto as Exhibit G. Based on its review and examination,  and only
as to the  documents  identified  in such  Initial  Certification,  the  Trustee
acknowledges that such documents appear regular on their face and relate to such
Mortgage  Loan.  The Trustee  shall be under no duty or  obligation  to inspect,
review or examine said documents,  instruments,  certificates or other papers to
determine  that  the  same  are  genuine,  enforceable  or  appropriate  for the
represented  purpose or that they have actually been recorded in the real estate
records or that they are other than what they purport to be on their face.

     Not later than 90 days after the Closing Date, the Trustee shall deliver to
the Depositor,  the Master Servicer and the Seller a Final  Certification in the
form annexed hereto as Exhibit H, with any applicable exceptions noted thereon.

     If,  in  the  course  of  such  review,  the  Trustee  finds  any  document
constituting a part of a Mortgage File which does not meet the  requirements  of
Section  2.01,  the  Trustee  shall  list  such  as an  exception  in the  Final
Certification;   provided,   however,  that  the  Trustee  shall  not  make  any
                 --------    -------
determination  as to whether (i) any  endorsement  is sufficient to transfer all
right,  title and interest of the party so endorsing,  as noteholder or assignee
thereof,  in and to that Mortgage  Note or (ii) any  assignment is in recordable
form or is sufficient  to effect the  assignment of and transfer to the assignee
thereof  under the mortgage to which the  assignment  relates.  The Seller shall
promptly  correct  or cure  such  defect  within 90 days from the date it was so
notified  of such defect and, if the Seller does not correct or cure such defect
within such  period,  the Seller  shall  either (a)  substitute  for the related
Mortgage  Loan  a  Substitute   Mortgage  Loan,  which   substitution  shall  be
accomplished  in the manner and subject to the  conditions  set forth in Section
2.03, or (b) purchase  such  Mortgage Loan from the Trustee  within 90 days from
the date the Seller was notified of such defect in writing at the Purchase Price
of  such  Mortgage  Loan;  provided,  however,  that  in  no  event  shall  such
substitution or purchase occur more than 540 days from the Closing Date,  except
that if the  substitution  or  purchase  of a  Mortgage  Loan  pursuant  to this
provision  is required by reason of a delay in delivery of any  documents by the
appropriate  recording office,  and there is a dispute between either the Master
Servicer  or the  Seller  and the  Trustee  over the  location  or status of the
recorded  document,  then such  substitution  or purchase shall occur within 720
days from the Closing Date.  The Trustee shall  deliver  written  notice to each
Rating  Agency  within 270 days from the Closing Date  indicating  each Mortgage
Loan (a) which has not been returned by the appropriate  recording office or (b)
as to which there is a dispute as to location or status of such  Mortgage  Loan.
Such  notice  shall be  delivered  every 90 days  thereafter  until the  related
Mortgage Loan is returned to the Trustee. Any such substitution  pursuant to (a)
above or  purchase  pursuant  to (b) above  shall not be  effected  prior to the
delivery to the Trustee of the Opinion of Counsel  required by Section  2.05, if
any, and any  substitution  pursuant to (a) above shall not be effected prior to
the additional delivery to the Trustee of a Request for Release substantially in
the form of Exhibit N. No  substitution  is permitted to be made in any calendar
month after the  Determination  Date for such month.  The Purchase Price for any
such Mortgage Loan shall be deposited by the Seller in the  Certificate  Account
on or prior to the Distribution  Account Deposit Date for the Distribution  Date
in the month following the month of repurchase and, upon receipt of such deposit
and  certification  with  respect  thereto in the form of Exhibit N hereto,  the
Trustee shall release the related  Mortgage File to the Seller and shall execute
and deliver at the Seller's  request such  instruments of transfer or assignment
prepared by the Seller, in each case without recourse,  as shall be necessary to
vest in the Seller, or a designee,  the Trustee's  interest in any Mortgage Loan
released pursuant hereto.

     The Trustee  shall retain  possession  and custody of each Mortgage File in
accordance  with and subject to the terms and conditions  set forth herein.  The
Master  Servicer  shall promptly  deliver to the Trustee,  upon the execution or
receipt   thereof,   the  originals  of  such  other  documents  or  instruments
constituting  the  Mortgage  File as come  into  the  possession  of the  Master
Servicer from time to time.

     It is understood and agreed that the obligation of the Seller to substitute
for or to purchase any  Mortgage  Loan which does not meet the  requirements  of
Section 2.01 shall  constitute the sole remedy  respecting such defect available
to the Trustee, the Depositor and any Certificateholder against the Seller.

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

     (a) IndyMac, in its capacities as Seller and Master Servicer,  hereby makes
the  representations and warranties set forth in Schedule II hereto, and by this
reference  incorporated  herein,  to the  Depositor  and the Trustee,  as of the
Closing Date, or if so specified therein, as of the Cut-off Date.

     (b) The Seller, in its capacity as Seller, hereby makes the representations
and  warranties  set  forth  in  Schedule  III  hereto,  and by  this  reference
incorporated  herein, to the Depositor and the Trustee,  as of the Closing Date,
or if so specified therein, as of the Cut-off Date.

     (c)  Upon  discovery  by  any  of  the  parties  hereto  of a  breach  of a
representation  or warranty made pursuant to Section 2.03(b) that materially and
adversely affects the interests of the  Certificateholders in any Mortgage Loan,
the party  discovering such breach shall give prompt notice thereof to the other
parties.  The Seller hereby  covenants that within 90 days of the earlier of its
discovery  or its  receipt of written  notice  from any party of a breach of any
representation or warranty made pursuant to Section 2.03(b) which materially and
adversely affects the interests of the  Certificateholders in any Mortgage Loan,
it shall cure such breach in all material respects, and if such breach is not so
cured,  shall, (i) if such 90 day period expires prior to the second anniversary
of the Closing Date,  remove such Mortgage Loan (a "Deleted Mortgage Loan") from
                                                    ---------------------
the Trust Fund and  substitute in its place a Substitute  Mortgage  Loan, in the
manner and subject to the  conditions  set forth in this Section  2.03;  or (ii)
repurchase the affected  Mortgage Loan or Mortgage Loans from the Trustee at the
Purchase Price in the manner set forth below;  provided,  however, that any such
                                               --------   -------
substitution  pursuant to (i) above shall not be effected  prior to the delivery
to the Trustee of the Opinion of Counsel required by Section 2.05, if any, and a
Request for  Release  substantially  in the form of Exhibit N, and the  Mortgage
File for any  such  Substitute  Mortgage  Loan;  and  provided,  further,  that,
                                                      --------   -------
anything to the contrary herein notwithstanding, Seller shall have no obligation
to cure any  such  breach  or to  repurchase  or  substitute  for such  affected
Mortgage  Loan  if  the  substance  of  such  breach  constitutes  fraud  in the
origination of such affected  Mortgage Loan and the Seller,  at the time of such
origination  and on the  Closing  Date,  did not have actual  knowledge  of such
fraud.  The Seller shall promptly  reimburse the Master Servicer and the Trustee
for any expenses  reasonably  incurred by the Master  Servicer or the Trustee in
respect  of  enforcing  the  remedies  for  such  breach.

     With respect to any  Substitute  Mortgage  Loan or Loans,  the Seller shall
deliver to the Trustee for the benefit of the  Certificateholders  the  Mortgage
Note,  the Mortgage,  the related  assignment  of the  Mortgage,  and such other
documents and agreements as are required by Section 2.01, with the Mortgage Note
endorsed and the Mortgage  assigned as required by Section 2.01. No substitution
is permitted to be made in any calendar month after the  Determination  Date for
such month.  Scheduled Payments due with respect to Substitute Mortgage Loans in
the  month  of  substitution  shall  not be part of the  Trust  Fund and will be
retained by the Seller on the next succeeding  Distribution  Date. For the month
of substitution,  distributions to  Certificateholders  will include the monthly
payment  due on any  Deleted  Mortgage  Loan for such month and  thereafter  the
Seller  shall be  entitled  to retain all  amounts  received  in respect of such
Deleted Mortgage Loan.

     The Master  Servicer shall amend the Mortgage Loan Schedule for the benefit
of the  Certificateholders  to reflect the removal of such Deleted Mortgage Loan
and the  substitution  of the  Substitute  Mortgage Loan or Loans and the Master
Servicer shall deliver the amended  Mortgage Loan Schedule to the Trustee.  Upon
such substitution, the Substitute Mortgage Loan or Loans shall be subject to the
terms of this Agreement in all respects,  and the Seller shall be deemed to have
made with respect to such  Substitute  Mortgage Loan or Loans, as of the date of
substitution,  the  representations  and  warranties  made  pursuant  to Section
2.03(b) with respect to such Mortgage Loan. Upon any such  substitution  and the
deposit  to the  Certificate  Account  of the amount  required  to be  deposited
therein in  connection  with such  substitution  as described  in the  following
paragraph,  the Trustee  shall release the Mortgage File held for the benefit of
the Certificateholders  relating to such Deleted Mortgage Loan to the Seller and
shall execute and deliver at the Seller's direction such instruments of transfer
or assignment prepared by the Seller, in each case without recourse, as shall be
necessary to vest title in the Seller, or its designee,  the Trustee's  interest
in any Deleted Mortgage Loan substituted for pursuant to this Section 2.03.

     For any  month in  which  the  Seller  substitutes  one or more  Substitute
Mortgage Loans for one or more Deleted  Mortgage Loans, the Master Servicer will
determine  the amount (if any) by which the aggregate  principal  balance of all
such  Substitute  Mortgage Loans as of the date of substitution is less than the
aggregate  Stated  Principal  Balance of all such Deleted  Mortgage Loans (after
application of the scheduled  principal  portion of the monthly  payments due in
the month of  substitution).  The  amount of such  shortage  (the  "Substitution
                                                                    ------------
Adjustment  Amount") plus an amount equal to the  aggregate of any  unreimbursed
- ------------------
Advances and Servicer Advances with respect to such Deleted Mortgage Loans shall
be  deposited  into the  Certificate  Account  by the  Seller on or  before  the
Distribution  Account  Deposit  Date  for the  Distribution  Date  in the  month
succeeding  the calendar  month during  which the related  Mortgage  Loan became
required to be purchased or replaced hereunder.

     In the event that the Seller shall have  repurchased a Mortgage  Loan,  the
Purchase Price therefor shall be deposited in the Certificate  Account  pursuant
to  Section  3.08 on or before the  Distribution  Account  Deposit  Date for the
Distribution  Date in the month  following  the month  during  which the  Seller
became obligated  hereunder to repurchase or replace such Mortgage Loan and upon
such  deposit of the  Purchase  Price,  the  delivery  of the Opinion of Counsel
required  by Section  2.05 and  receipt of a Request  for Release in the form of
Exhibit N hereto,  the Trustee shall release the related  Mortgage File held for
the benefit of the  Certificateholders  to such  Person,  and the Trustee  shall
execute and deliver at such Person's  direction such  instruments of transfer or
assignment  prepared by such Person, in each case without recourse,  as shall be
necessary to transfer  title from the Trustee.  It is understood and agreed that
the obligation under this Agreement of any Person to cure, repurchase or replace
any  Mortgage  Loan as to which a breach has occurred  and is  continuing  shall
constitute the sole remedy against such Persons respecting such breach available
to Certificateholders, the Depositor or the Trustee on their behalf.

     The representations and warranties made pursuant to this Section 2.03 shall
survive delivery of the respective Mortgage Files to the Trustee for the benefit
of the Certificateholders.

     SECTION  2.04.  Representations  and  Warranties of the Depositor as to the
                     Mortgage Loans.

     The Depositor hereby represents and warrants to the Trustee with respect to
each  Mortgage  Loan as of the date  hereof or such other date set forth  herein
that as of the Closing Date, and following the transfer of the Mortgage Loans to
it by the Seller,  the  Depositor  had good title to the Mortgage  Loans and the
Mortgage Notes were subject to no offsets, defenses or counterclaims.

     The Depositor  hereby assigns,  transfers and conveys to the Trustee all of
its rights with respect to the Mortgage Loans including, without limitation, the
representations  and warranties of the Seller made pursuant to Section  2.03(b),
together  with all rights of the  Depositor  to  require  the Seller to cure any
breach thereof or to repurchase or substitute for any affected  Mortgage Loan in
accordance with this Agreement.

     It is understood  and agreed that the  representations  and  warranties set
forth in this Section 2.04 shall survive  delivery of the Mortgage  Files to the
Trustee.

     SECTION  2.05.   Delivery  of  Opinion  of  Counsel  in   Connection   with
                      Substitutions and Repurchases.

     (a)   Notwithstanding   any  contrary  provision  of  this  Agreement,   no
substitution  pursuant  to Section  2.02 or 2.03 shall be made more than 90 days
after the Closing  Date unless the Seller  delivers to the Trustee an Opinion of
Counsel,  which  Opinion  of Counsel  shall not be at the  expense of either the
Trustee or the Trust Fund,  addressed  to the  Trustee,  to the effect that such
substitution  will not (i) result in the  imposition  of the tax on  "prohibited
transactions"  on the Trust Fund or  contributions  after the Startup  Date,  as
defined in Sections  860F(a)(2)  and 860G(d) of the Code,  respectively  or (ii)
cause the REMIC  hereunder  to fail to  qualify  as a REMIC at any time that any
Certificates are outstanding.

     (b) Upon discovery by the Depositor,  the Seller,  the Master Servicer,  or
the Trustee that any Mortgage  Loan does not  constitute a "qualified  mortgage"
within the meaning of Section 860G(a)(3) of the Code, the party discovering such
fact  shall  promptly  (and  in any  event  within  five  (5)  Business  Days of
discovery)  give written  notice  thereof to the other  parties.  In  connection
therewith,  the Trustee shall  require the Seller,  at the Seller's  option,  to
either (i)  substitute,  if the  conditions  in Section  2.03(c) with respect to
substitutions  are  satisfied,  a  Substitute  Mortgage  Loan  for the  affected
Mortgage Loan, or (ii)  repurchase the affected  Mortgage Loan within 90 days of
such  discovery  in the same manner as it would a Mortgage  Loan for a breach of
representation  or warranty  made  pursuant to Section  2.03.  The Trustee shall
reconvey to the Seller the Mortgage Loan to be released  pursuant  hereto in the
same manner,  and on the same terms and conditions,  as it would a Mortgage Loan
repurchased  for breach of a  representation  or warranty  contained  in Section
2.03.

     SECTION 2.06. Execution and Delivery of Certificates.

     The Trustee  acknowledges  the transfer and  assignment  to it of the Trust
Fund and,  concurrently  with such  transfer  and  assignment,  has executed and
delivered to or upon the order of the Depositor,  the Certificates in authorized
denominations  evidencing  directly or  indirectly  the entire  ownership of the
Trust Fund.  The Trustee  agrees to hold the Trust Fund and  exercise the rights
referred  to above for the  benefit of all  present  and  future  Holders of the
Certificates  and to perform the duties set forth in this  Agreement to the best
of its ability, to the end that the interests of the Holders of the Certificates
may be adequately and effectively protected.

     SECTION 2.07. REMIC Matters.

     The Preliminary  Statement sets forth the designations and "latest possible
maturity date" for federal income tax purposes of all interests  created hereby.
The  "Startup  Day" for  purposes of the REMIC  Provisions  shall be the Closing
Date. The "tax matters  person" with respect to the REMIC hereunder shall be the
Trustee  and the  Trustee  shall hold the Tax Matters  Person  Certificate.  The
REMIC's fiscal year shall be the calendar year.


                                  ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

     SECTION 3.01. Master Servicer to Service Mortgage Loans.

     For and on behalf of the  Certificateholders,  the  Master  Servicer  shall
service and administer  the Mortgage Loans in accordance  with the terms of this
Agreement and the Servicing  Standard.  In  connection  with such  servicing and
administration,  the Master Servicer shall have full power and authority, acting
alone and/or through Servicers as provided in Section 3.02, to do or cause to be
done any and all things that it may deem  necessary or  desirable in  connection
with such servicing and administration,  including but not limited to, the power
and  authority,  subject to the terms  hereof,  (i) to execute and  deliver,  on
behalf of the Certificateholders and the Trustee,  customary consents or waivers
and other  instruments  and  documents,  (ii) to  consent  to  transfers  of any
Mortgaged  Property and assumptions of the Mortgage Notes and related  Mortgages
(but only in the  manner  provided  in this  Agreement),  (iii) to  collect  any
Insurance  Proceeds  and  other  Liquidation  Proceeds,  and (iv) to  effectuate
foreclosure  or other  conversion  of the  ownership of the  Mortgaged  Property
securing any Mortgage  Loan.  The Master  Servicer  shall not make or permit any
modification,  waiver or amendment of any term of any Mortgage  Loan which would
cause the REMIC to fail to qualify as a REMIC or result in the imposition of any
tax under Section 860F(a) or Section 860G(d) of the Code.  Without  limiting the
generality of the foregoing, the Master Servicer, in its own name or in the name
of any Servicer or the  Depositor  and the  Trustee,  is hereby  authorized  and
empowered  by the  Depositor  and the Trustee,  when the Master  Servicer or the
Servicer,  as the  case  may  be,  believes  it  appropriate  in its  reasonable
judgment,  to execute and deliver, on behalf of the Trustee, the Depositor,  the
Certificateholders  or any of them, any and all  instruments of  satisfaction or
cancellation,  or of  partial  or full  release  or  discharge,  and  all  other
comparable instruments,  with respect to the Mortgage Loans, and with respect to
the Mortgaged  Properties  held for the benefit of the  Certificateholders.  The
Master  Servicer  shall prepare and deliver to the Depositor  and/or the Trustee
such documents requiring execution and delivery by either or both of them as are
necessary or appropriate to enable the Master Servicer to service and administer
the Mortgage  Loans to the extent that the Master  Servicer is not  permitted to
execute and deliver such  documents  pursuant to the  preceding  sentence.  Upon
receipt of such documents,  the Depositor  and/or the Trustee shall execute such
documents and deliver them to the Master Servicer.

     In accordance with and to the extent of the Servicing Standard,  the Master
Servicer  shall  advance  or cause to be  advanced  funds as  necessary  for the
purpose of  effecting  the  payment of taxes and  assessments  on the  Mortgaged
Properties,  which  advances  shall be  reimbursable  in the first instance from
related collections from the Mortgagors pursuant to Section 3.09, and further as
provided in Section 3.11. The costs incurred by the Master Servicer,  if any, in
effecting  the  timely  payments  of  taxes  and  assessments  on the  Mortgaged
Properties  and  related  insurance  premiums  shall  not,  for the  purpose  of
calculating  monthly  distributions to the  Certificateholders,  be added to the
Stated Principal  Balances of the related Mortgage Loans,  notwithstanding  that
the terms of such Mortgage Loans so permit.

     SECTION 3.02. Subservicing; Enforcement of the Obligations of Servicers.

     (a) The Master  Servicer may arrange for the  subservicing  of any Mortgage
Loan by a Servicer pursuant to a Servicing Agreement;  provided,  however,  that
                                                       --------   -------
such  subservicing  arrangement  and  the  terms  of  the  related  subservicing
agreement  must  provide for the  servicing of such  Mortgage  Loans in a manner
consistent with the servicing arrangements contemplated hereunder. Each Servicer
of a Mortgage  Loan shall be entitled to receive and retain,  as provided in the
related Servicing  Agreement and in Section 3.17, the related Servicing Fee from
payments of interest received on such Mortgage Loan after payment of all amounts
required to be remitted to the Master Servicer in respect of such Mortgage Loan.
Unless the context otherwise  requires,  references in this Agreement to actions
taken or to be taken by the Master  Servicer in  servicing  the  Mortgage  Loans
include  actions  taken or to be taken by a  Servicer  on behalf  of the  Master
Servicer.  Each Servicing Agreement will be based upon such terms and conditions
as are generally required or permitted by the Seller/Servicer  Guide and are not
inconsistent  with this  Agreement  and as the Master  Servicer and the Servicer
have agreed.  With the approval of the Master Servicer,  a Servicer may delegate
its  servicing  obligations  to  third-party  servicers,  but such Servicer will
remain obligated under the related Servicing Agreement.  The Master Servicer and
Servicer  may enter into  amendments  to the related  Servicing  Agreement  or a
different  form  of  Servicing  Agreement;  provided,  however,  that  any  such
amendments  or  different  forms  shall be  consistent  with and not violate the
provisions  of either this  Agreement or the  Seller/Servicer  Guide in a manner
which   would   materially   and   adversely   affect  the   interests   of  the
Certificateholders.

     (b) For purposes of this Agreement,  the Master Servicer shall be deemed to
have  received  any  collections,  recoveries  or payments  with  respect to the
Mortgage  Loans that are  received  by a  Servicer  regardless  of whether  such
payments are remitted by the Servicer to the Master Servicer.

     (c) As part of its servicing activities hereunder, the Master Servicer, for
the  benefit  of the  Trustee  and the  Certificateholders,  shall  use its best
reasonable efforts to enforce the obligations of each Servicer under the related
Servicing  Agreement,  to the  extent  that  the  non-performance  of  any  such
obligation  would have  material  and adverse  effect on a Mortgage  Loan.  Such
enforcement,  including,  without  limitation,  the legal prosecution of claims,
termination  of  Servicing  Agreements  and the  pursuit  of  other  appropriate
remedies,  shall be in such form and  carried  out to such an extent and at such
time as the Master Servicer, in its good faith business judgment,  would require
were it the owner of the related  Mortgage Loans.  The Master Servicer shall pay
the  costs of such  enforcement  at its own  expense,  and  shall be  reimbursed
therefor only (i) from a general recovery resulting from such enforcement to the
extent,  if any,  that such  recovery  exceeds all amounts due in respect of the
related  Mortgage  Loan or (ii) from a specific  recovery of costs,  expenses or
attorneys  fees  against the party  against whom such  enforcement  is directed.

     SECTION 3.03. Successor Servicers.

     The Master Servicer shall be entitled to terminate any Servicing  Agreement
that may exist in accordance  with the terms and  conditions  of such  Servicing
Agreement  and without any  limitation  by virtue of this  Agreement;  provided,
                                                                       --------
however,  that in the event of  termination  of any  Servicing  Agreement by the
- -------
Master  Servicer  or the  Servicer,  the  Master  Servicer  shall  either act as
servicer of the related Mortgage Loan or enter into a Servicing Agreement with a
successor  Servicer  which will be bound by the terms of the  related  Servicing
Agreement.  If the Master  Servicer or any affiliate of the Master Servicer acts
as servicer, it will not assume liability for the representations and warranties
of the  Servicer  which  it  replaces.  If the  Master  Servicer  enters  into a
Servicing  Agreement with a successor  Servicer,  the Master  Servicer shall use
reasonable  efforts to have the  successor  Servicer  assume  liability  for the
representations and warranties made by the terminated Servicer in respect of the
related Mortgage Loans and, in the event of any such assumption by the successor
Servicer,  the Master  Servicer  may, in the exercise of its business  judgment,
release the  terminated  Servicer from  liability for such  representations  and
warranties.

     SECTION 3.04. Liability of the Master Servicer.

     Notwithstanding  any  Servicing  Agreement,  any of the  provisions of this
Agreement relating to agreements or arrangements  between the Master Servicer or
a Servicer or references  to actions taken through a Servicer or otherwise,  the
Master   Servicer  shall  remain   obligated  and  liable  to  the  Trustee  and
Certificateholders  for the servicing and administering of the Mortgage Loans in
accordance  with the  provisions  of Section  3.01  without  diminution  of such
obligation or liability by virtue of such Servicing  Agreements or  arrangements
or by virtue of  indemnification  from the  Servicer  and to the same extent and
under  the same  terms and  conditions  as if the  Master  Servicer  alone  were
servicing and  administering  the Mortgage  Loans.  The Master Servicer shall be
entitled   to  enter  into  any   agreement   with  a  Servicer  or  Seller  for
indemnification  of the Master Servicer and nothing  contained in this Agreement
shall be deemed to limit or modify such indemnification.

     SECTION  3.05.  No  Contractual  Relationship  Between  Servicers  and  the
Trustee.

     Any Servicing Agreement that may be entered into and any other transactions
or services  relating to the Mortgage Loans involving a Servicer in its capacity
as such and not as an originator  shall be deemed to be between the Servicer and
the Master  Servicer alone and the Trustee and  Certificateholders  shall not be
deemed parties thereto and shall have no claims, rights, obligations,  duties or
liabilities  with  respect to the Servicer in its capacity as such except as set
forth in Section 3.07.

     SECTION  3.06.  Rights of the  Depositor  and the Trustee in Respect of the
Master Servicer.

     The Depositor may, but is not obligated to, enforce the  obligations of the
Master Servicer hereunder and may, but is not obligated to, perform,  or cause a
designee to perform,  any defaulted  obligation of the Master Servicer hereunder
and in  connection  with any such  defaulted  obligation to exercise the related
rights of the Master Servicer hereunder; provided that the Master Servicer shall
not  be  relieved  of any  of  its  obligations  hereunder  by  virtue  of  such
performance  by the  Depositor  or its  designee.  Neither  the  Trustee nor the
Depositor shall have any  responsibility  or liability for any action or failure
to act by the  Master  Servicer  nor  shall  the  Trustee  or the  Depositor  be
obligated to  supervise  the  performance  of the Master  Servicer  hereunder or
otherwise.

     SECTION 3.07. Trustee to Act as Master Servicer.

     In the event that the Master Servicer shall for any reason no longer be the
Master  Servicer  hereunder  (including  by reason of an Event of Default),  the
Trustee  or  its  successor  shall  thereupon  assume  all  of  the  rights  and
obligations of the Master Servicer hereunder arising thereafter (except that the
Trustee  shall not be (i) liable for losses of the Master  Servicer  pursuant to
Section  3.12 or any  acts  or  omissions  of the  predecessor  Master  Servicer
hereunder), (ii) obligated to make Advances if it is prohibited from doing so by
applicable law, (iii) obligated to effectuate  repurchases or  substitutions  of
Mortgage  Loans   hereunder,   including  but  not  limited  to  repurchases  or
substitutions pursuant to Section 2.02 or 2.03, (iv) responsible for expenses of
the Master  Servicer  pursuant  to  Section  2.03 or (v) deemed to have made any
representations  and  warranties  of the  Master  Servicer  hereunder.  Any such
assumption  shall be subject to Section 7.02. If the Master  Servicer  shall for
any reason no longer be the Master Servicer (including by reason of any Event of
Default),  the  Trustee  or  its  successor  shall  succeed  to any  rights  and
obligations of the Master Servicer under each Servicing  Agreement.  The Trustee
or the successor servicer for the Trustee shall be deemed to have assumed all of
the Master Servicer's  interest therein and to have replaced the Master Servicer
as a party to any  Servicing  Agreement  entered into by the Master  Servicer as
contemplated  by Section 3.02 to the same extent as if the  Servicing  Agreement
had been assigned to the assuming  party except that the Master  Servicer  shall
not be  relieved  of any  liability  or  obligations  under  any such  Servicing
Agreement.

     The Master Servicer shall, upon request of the Trustee,  but at the expense
of the Master Servicer,  deliver to the assuming party all documents and records
relating to each Servicing  Agreement or substitute  servicing agreement and the
Mortgage  Loans then being  serviced  thereunder  and an  accounting  of amounts
collected or held by it and otherwise use its best efforts to effect the orderly
and efficient  transfer of the  substitute  Servicing  Agreement to the assuming
party.

     SECTION 3.08.  Collection of Mortgage Loan  Payments;  Servicing  Accounts;
                    Collection Account; Certificate Account; Distribution 
                    Account.

     (a) In  accordance  with and to the extent of the Servicing  Standard,  the
Master Servicer shall make  reasonable  efforts in accordance with the customary
and usual  standards  of practice of prudent  mortgage  servicers to collect all
payments  called for under the terms and provisions of the Mortgage Loans to the
extent such procedures shall be consistent with this Agreement and the terms and
provisions  of any  related  Required  Insurance  Policy.  Consistent  with  the
foregoing,  the Master Servicer may in its discretion (i) waive any late payment
charge or any  prepayment  charge or penalty  interest  in  connection  with the
prepayment  of a Mortgage Loan and (ii) extend the due dates for payments due on
a Mortgage Note for a period not greater than 125 days; provided,  however, that
the Master  Servicer  cannot  extend the maturity of any such Mortgage Loan past
the date on which the final payment is due on the latest maturing  Mortgage Loan
as of the  Cut-off  Date.  In the  event of any  such  arrangement,  the  Master
Servicer shall make Advances on the related Mortgage Loan in accordance with the
provisions  of Section 4.01 during the scheduled  period in accordance  with the
amortization  schedule of such  Mortgage  Loan without  modification  thereof by
reason of such  arrangements.  The  Master  Servicer  shall not be  required  to
institute  or join in  litigation  with  respect to  collection  of any  payment
(whether  under a Mortgage,  Mortgage Note or otherwise or against any public or
governmental  authority  with  respect  to  a  taking  or  condemnation)  if  it
reasonably  believes  that  enforcing  the  provision  of the  Mortgage or other
instrument  pursuant  to  which  such  payment  is  required  is  prohibited  by
applicable law.

     (b) In those cases where a Servicer is servicing Mortgage Loans pursuant to
a Servicing Agreement, the Master Servicer shall cause the Servicer, pursuant to
the  Servicing  Agreement,  to  establish  and  maintain  one or more  Servicing
Accounts,  each of which  shall be an Eligible  Account.  The  Servicer  will be
required under its Servicing  Agreement to deposit into the Servicing Account on
a daily basis no later than the Business Day following receipt,  all proceeds of
Mortgage  Loans   received  by  the  Servicer,   less  its  Servicing  Fees  and
unreimbursed  Servicer  Advances and  expenses,  to the extent  permitted by the
Servicing  Agreement.  The  Servicer  shall not be  required  to  deposit in the
Servicing Account payments or collections in the nature of prepayment charges or
late charges.

     (c) The Master Servicer shall  establish and maintain a Collection  Account
into which the Master  Servicer  shall  deposit or cause to be  deposited  on or
before each Withdrawal Date payments, collections and Servicer Advances remitted
by Servicers in respect of the Mortgage  Loans.

     (d) On or before the  Withdrawal  Date in each calendar  month,  the Master
Servicer shall cause the Servicer, pursuant to the Servicing Agreement, to remit
to the Master  Servicer for deposit in the Collection  Account all funds held in
the  Servicing  Account  with  respect to each  Mortgage  Loan  serviced by such
Servicer that are required to be remitted to the Master  Servicer.  The Servicer
will also be required,  pursuant to the  Servicing  Agreement,  to advance on or
before each such Withdrawal Date amounts equal to any Scheduled Payments (net of
its Servicing  Fees with respect  thereto) not received on any Mortgage Loans by
the Servicer (such amount, a "Servicer Advance").  The Servicer's  obligation to
advance with respect to each Mortgage Loan will continue up to and including the
first  day of the  month  following  the date on  which  the  related  Mortgaged
Property is sold at a foreclosure  sale or is acquired by the Trust Fund by deed
in lieu of foreclosure or otherwise.  All such Servicer Advances received by the
Master Servicer shall be deposited  promptly by it in the Collection  Account or
the Certificate  Account,  as  appropriate.  Within five Business Days after the
receipt by a  Servicer  of a  Principal  Prepayment  in Full or any  Liquidation
Proceeds or Insurance Proceeds (not required to be applied to the restoration or
repair of the related Mortgaged Property),  the Master Servicer shall cause such
Servicer,  pursuant to the related Servicing Agreement, to remit such amounts to
the Master Servicer for deposit in the Collection Account.

     (e) The Master Servicer shall establish and maintain a Certificate  Account
into which the Master Servicer shall deposit or cause to be deposited on a daily
basis  within one  Business  Day of receipt,  except as  otherwise  specifically
provided herein, the following payments and collections remitted by Servicers or
received  by it in respect of Mortgage  Loans  subsequent  to the  Cut-off  Date
(other than in respect of principal and interest due on the Mortgage Loans on or
before the Cut-off  Date) and the  following  amounts  required to be  deposited
hereunder:

               (i) all payments on account of  principal on the Mortgage  Loans,
          including  Principal  Prepayments  and the principal  component of any
          Servicer Advance;

               (ii) all payments on account of interest on the  Mortgage  Loans,
          net of the  sum  of the  related  Master  Servicing  Fee  and  related
          Servicing  Fee,  and the interest  component of any Servicer  Advance;
          
               (iii) all Insurance Proceeds and Liquidation Proceeds (net of any
          related expenses of the related  Servicer),  other than proceeds to be
          applied to the  restoration  or repair of the  Mortgaged  Property  or
          released to the  Mortgagor in  accordance  with the Master  Servicer's
          normal servicing procedures;

               (iv) any amount  required to be deposited by the Master  Servicer
          pursuant to Section 3.08(g) in connection with any losses on Permitted
          Investments;

               (v) any amounts  required to be deposited by the Master  Servicer
          pursuant to Sections 3.12 and 3.14;
          
               (vi) all Purchase  Prices from the Master  Servicer or Seller and
          all Substitution Adjustment Amounts;

               (vii)  all  Advances  made by the  Master  Servicer  pursuant  to
          Section 4.01; and

               (viii) any other amounts required to be deposited  hereunder.

     In addition, with respect to any Mortgage Loan that is subject to a buydown
agreement,  on each Due Date for such Mortgage  Loan, in addition to the monthly
payment  remitted by the Mortgagor,  the Master Servicer shall cause funds to be
deposited into the Certificate  Account in an amount required to cause an amount
of interest to be paid with respect to such Mortgage Loan equal to the amount of
interest  that has accrued on such  Mortgage Loan from the preceding Due Date at
the Mortgage Rate net of the Master Servicing Fee on such date.

     The foregoing  requirements  for remittance by the Master Servicer shall be
exclusive,  it being understood and agreed that, without limiting the generality
of the foregoing,  payments in the nature of prepayment penalties,  late payment
charges or assumption  fees,  if  collected,  need not be remitted by the Master
Servicer.  In the event  that the  Master  Servicer  shall  remit any amount not
required to be remitted,  it may at any time withdraw or direct the  institution
maintaining the Certificate Account to withdraw such amount from the Certificate
Account, any provision herein to the contrary  notwithstanding.  Such withdrawal
or direction may be  accomplished  by delivering  written  notice thereof to the
Trustee or such other  institution  maintaining  the  Certificate  Account which
describes the amounts deposited in error in the Certificate  Account. The Master
Servicer shall maintain  adequate  records with respect to all withdrawals  made
pursuant to this Section 3.08. All funds  deposited in the  Certificate  Account
shall be held in trust for the Certificateholders  until withdrawn in accordance
with Section 3.11.

     (f)  The  Trustee  shall   establish   and  maintain,   on  behalf  of  the
Certificateholders,  the Distribution  Account. The Trustee shall, promptly upon
receipt, deposit in the Distribution Account and retain therein the following:

               (i) the aggregate  amount  remitted by the Master Servicer to the
          Trustee pursuant to Section 3.11(a);

               (ii) any amount  deposited  by the Master  Servicer  pursuant  to
          Section   3.08(g)  in   connection   with  any  losses  on   Permitted
          Investments; and 

               (iii) any other amounts deposited hereunder which are required to
          be deposited in the Distribution Account.

     In the event that the Master  Servicer  shall remit any amount not required
to be  remitted,  it may at any time direct the Trustee to withdraw  such amount
from  the   Distribution   Account,   any  provision   herein  to  the  contrary
notwithstanding.  Such direction may be  accomplished by delivering an Officer's
Certificate to the Trustee which describes the amounts deposited in error in the
Distribution  Account.  All funds deposited in the Distribution Account shall be
held by the  Trustee  in trust for the  Certificateholders  until  disbursed  in
accordance  with this Agreement or withdrawn in accordance with Section 3.11. In
no event shall the Trustee incur liability for withdrawals from the Distribution
Account at the direction of the Master Servicer.

     (g) Each  institution at which the Certificate  Account or the Distribution
Account is  maintained  shall invest the funds therein as directed in writing by
the Master Servicer in Permitted Investments,  which shall mature not later than
(i) in the  case of the  Certificate  Account,  the  second  Business  Day  next
preceding  the related  Distribution  Account  Deposit Date (except that if such
Permitted  Investment is an obligation of the  institution  that  maintains such
account, then such Permitted Investment shall mature not later than the Business
Day next preceding such Distribution  Account Deposit Date) and (ii) in the case
of the  Distribution  Account,  the Business Day next preceding the Distribution
Date  (except  that  if  such  Permitted  Investment  is an  obligation  of  the
institution  that maintains such account,  then such Permitted  Investment shall
mature not later than such  Distribution  Date) and, in each case,  shall not be
sold or disposed of prior to its maturity.  All such Permitted Investments shall
be made in the name of the Trustee,  for the benefit of the  Certificateholders.
All income and gain (net of any losses)  realized  from any such  investment  of
funds on deposit in the Certificate Account or the Distribution Account shall be
for the benefit of the Master  Servicer as servicing  compensation  and shall be
remitted to it monthly as provided herein.  The amount of any realized losses in
the Certificate Account or the Distribution Account incurred in any such account
in respect of any such  investments  shall  promptly be  deposited by the Master
Servicer in the Certificate  Account or paid to the Trustee for deposit into the
Distribution Account, as applicable. The Trustee in its fiduciary capacity shall
not be liable for the amount of any loss  incurred in respect of any  investment
or  lack  of  investment  of  funds  held  in  the  Certificate  Account  or the
Distribution Account and made in accordance with this Section 3.08.

     (h) The Master Servicer shall give notice to the Trustee,  the Seller, each
Rating  Agency and the  Depositor of any proposed  change of the location of the
Certificate  Account  not later  than 30 days and not more than 45 days prior to
any change thereof.  The Trustee shall give notice to the Master  Servicer,  the
Seller,  each Rating  Agency and the  Depositor  of any  proposed  change of the
location of the Distribution Account not later than 30 days and not more than 45
days prior to any change thereof.

     SECTION 3.09.  Collection of Taxes,  Assessments and Similar Items;  Escrow
                    Accounts.

     (a) To the extent  required by the related  Mortgage Note and not violative
of current law, the Master  Servicer  shall cause each Servicer to establish and
maintain one or more accounts (each, an "Escrow Account") and deposit and retain
therein all  collections  from the  Mortgagors (or advances by the Servicer) for
the payment of taxes, assessments, hazard insurance premiums or comparable items
for the  account of the  Mortgagors.  Nothing  herein  shall  require the Master
Servicer or any Servicer to compel a Mortgagor to establish an Escrow Account in
violation of applicable law.

     (b)  Withdrawals  of amounts so collected  from the Escrow  Accounts may be
made only to effect  timely  payment  of taxes,  assessments,  hazard  insurance
premiums, condominium or PUD association dues, or comparable items, to reimburse
the Master Servicer or the related  Servicer out of related  collections for any
payments made  pursuant to Sections 3.12 (with respect to taxes and  assessments
and insurance  premiums) and 3.13 (with respect to hazard insurance),  to refund
to any  Mortgagors  any sums  determined  to be overages,  to pay  interest,  if
required  by law or the terms of the  related  Mortgage  or  Mortgage  Note,  to
Mortgagors  on  balances  in the Escrow  Account or to clear and  terminate  the
Escrow Account at the  termination of this Agreement in accordance  with Section
9.01. The Escrow  Accounts shall not be a part of the Trust Fund.

     (c) The Master  Servicer shall advance any payments  referred to in Section
3.09(a) that are not timely paid by the  Mortgagors or advanced by the Servicers
on the date when the tax,  premium  or other  cost for  which  such  payment  is
intended is due, but the Master Servicer shall be required so to advance only to
the  extent  that  such  advances,  in the good  faith  judgment  of the  Master
Servicer,  will be recoverable by the Master Servicer out of Insurance Proceeds,
Liquidation Proceeds or otherwise.

     SECTION 3.10. Access to Certain Documentation and Information Regarding the
Mortgage Loans.

     The Master  Servicer shall afford,  or shall cause the Servicers to afford,
the Depositor and the Trustee reasonable access to all records and documentation
regarding the Mortgage Loans and all accounts,  insurance  information and other
matters  relating to this Agreement,  such access being afforded without charge,
but only upon reasonable  request and during normal business hours at the office
designated by the Master Servicer.

     Upon  reasonable  advance  notice in  writing,  the  Master  Servicer  will
provide, or will cause the Servicers to provide, to each Certificateholder which
is a savings and loan association, bank or insurance company certain reports and
reasonable access to information and documentation  regarding the Mortgage Loans
sufficient  to  permit  such   Certificateholder   to  comply  with   applicable
regulations  of  the  OTS  or  other  regulatory  authorities  with  respect  to
investment  in the  Certificates;  provided  that the  Master  Servicer  and any
Servicer shall be entitled to be reimbursed by each such  Certificateholder  for
actual  expenses  incurred by the Master  Servicer or such Servicer in providing
such reports and access.

     The Master Servicer shall provide to the OTS and the FDIC and to comparable
regulatory authorities supervising Holders of Subordinated  Certificates and the
examiners  and  supervisory   agents  of  the  OTS,  the  FDIC  and  such  other
authorities,  access to the documentation  regarding the Mortgage Loans required
by applicable regulations of the OTS and the FDIC. Such access shall be afforded
only upon  reasonable and prior written request and during normal business hours
at  the  offices  designated  by  the  Master  Servicer.  Unless  prohibited  by
applicable  laws or  regulations,  the Master Servicer and any Servicer shall be
entitled to be reimbursed by the related  Certificateholders for actual expenses
incurred by the Master  Servicer  or such  Servicer in  providing  such  access.
Nothing in this Section 3.10 shall limit the  obligation of the Master  Servicer
to observe any applicable law  prohibiting  disclosure of information  regarding
the Mortgagors and the failure of the Master Servicer or any Servicer to provide
access as provided in this Section 3.10 as a result of such obligation shall not
constitute a breach of this Section 3.10.

     SECTION 3.11.  Permitted  Withdrawals from the Certificate  Account and the
Distribution Account.

     (a) The Master  Servicer  may from time to time make  withdrawals  from the
Certificate  Account for the  following  purposes but only from funds related to
the applicable Loan Group:

               (i) to pay to the Master Servicer or the related Servicer (to the
          extent not previously retained),  the servicing  compensation to which
          it is  entitled  pursuant  to Section  3.17,  and to pay to the Master
          Servicer, as additional master servicing compensation,  earnings on or
          investment  income  with  respect  to  funds  in or  credited  to  the
          Certificate Account;

               (ii) to reimburse the Master Servicer or the related Servicer for
          unreimbursed  Advances or Servicer  Advances made by it, such right of
          reimbursement pursuant to this subclause (ii) being limited to amounts
          received on the Mortgage  Loan(s) in respect of which any such Advance
          or Servicer Advance was made;

               (iii) to reimburse  the Master  Servicer  for any  Nonrecoverable
          Advance previously made;

               (iv) to reimburse the Master  Servicer for Insured  Expenses from
          the related Insurance Proceeds;

               (v)  to  reimburse  the  Master  Servicer  for  (a)  unreimbursed
          Servicing  Advances,  the  Master  Servicer's  right to  reimbursement
          pursuant to this clause (a) with  respect to any  Mortgage  Loan being
          limited to amounts  received on such Mortgage  Loan(s) which represent
          late  recoveries  of the  payments for which such  advances  were made
          pursuant  to Section  3.01 or Section  3.09 and (b) for unpaid  Master
          Servicing Fees as provided in Section 3.14;

               (vi) to pay to the purchaser,  with respect to each Mortgage Loan
          or  property  acquired  in  respect  thereof  that has been  purchased
          pursuant to Section 2.02, 2.03 or 3.14, all amounts  received  thereon
          after the date of such purchase;

               (vii)  to  reimburse  the  Seller,  the  Master  Servicer  or the
          Depositor  for  expenses  incurred  by any of  them  and  reimbursable
          pursuant to Section 6.03;

               (viii)  to  withdraw  any  amount  deposited  in the  Certificate
          Account and not required to be deposited therein;

               (ix) on or prior to the  Distribution  Account  Deposit  Date, to
          withdraw  an  amount  equal to each  related  Available  Funds and the
          Trustee Fee for such Distribution Date, to the extent on deposit,  and
          remit such  amount to the  Trustee  for  deposit  in the  Distribution
          Account; and

               (x)  to  clear  and  terminate  the   Certificate   Account  upon
          termination of this Agreement pursuant to Section 9.01.
                  
     The Master  Servicer  shall keep and  maintain  separate  accounting,  on a
Mortgage  Loan by  Mortgage  Loan  basis,  for the  purpose  of  justifying  any
withdrawal from the Certificate  Account  pursuant to such subclauses (i), (ii),
(iv), (v) and (vi). Prior to making any withdrawal from the Certificate  Account
pursuant to subclause (iii), the Master Servicer shall deliver to the Trustee an
Officer's  Certificate  of a  Servicing  Officer  indicating  the  amount of any
previous  Advance  determined  by the  Master  Servicer  to be a  Nonrecoverable
Advance and  identifying  the  related  Mortgage  Loan(s)  and their  respective
portions of such Nonrecoverable Advance.

     (b) The Trustee  shall  withdraw  funds from the  Distribution  Account for
distributions to  Certificateholders,  in the manner specified in this Agreement
(and to withhold  from the amounts so withdrawn  the amount of any taxes that it
is authorized to withhold  pursuant to the last paragraph of Section  8.11).  In
addition,  the  Trustee  may  from  time  to  time  make  withdrawals  from  the
Distribution Account for the following purposes:

               (i) to pay to itself the Trustee Fee for the related Distribution
          Date;

               (ii)  to pay to  the  Master  Servicer  as  additional  servicing
          compensation earnings on or investment income with respect to funds in
          the Distribution Account;

               (iii) to withdraw  and return to the Master  Servicer  any amount
          deposited in the Distribution Account and not required to be deposited
          therein; and

               (iv)  to  clear  and  terminate  the  Distribution  Account  upon
          termination of the Agreement pursuant to Section 9.01.

     SECTION  3.12.  Maintenance  of Hazard  Insurance;  Maintenance  of Primary
Insurance Policies.

     (a) The Master  Servicer  shall cause to be  maintained,  for each Mortgage
Loan,  hazard  insurance  with  extended  coverage in an amount that is at least
equal to the  lesser  of (i) the  maximum  insurable  value of the  improvements
securing such Mortgage Loan or (ii) the greater of (y) the outstanding principal
balance of the  Mortgage  Loan and (z) an amount such that the  proceeds of such
policy shall be sufficient to prevent the  Mortgagor  and/or the mortgagee  from
becoming a  co-insurer.  Each such policy of  standard  hazard  insurance  shall
contain, or have an accompanying endorsement that contains, a standard mortgagee
clause.  To the  extent it may do so without  breaching  the  related  Servicing
Agreement,  the Master  Servicer  shall replace any Servicer that does not cause
such  insurance,  to the extent it is available,  to be maintained.  Any amounts
collected by the Master Servicer under any such policies (other than the amounts
to be applied to the restoration or repair of the related Mortgaged  Property or
amounts  released to the  Mortgagor  in  accordance  with the Master  Servicer's
normal servicing  procedures)  shall be deposited in the Certificate  Account or
the related Servicing  Account,  as applicable.  Any cost incurred by the Master
Servicer or any Servicer in maintaining  any such  insurance  shall not, for the
purpose  of  calculating  monthly  distributions  to the  Certificateholders  or
remittances to the Trustee for their benefit,  be added to the principal balance
of the Mortgage  Loan,  notwithstanding  that the terms of the Mortgage  Loan so
permit.  Such costs  shall be  recoverable  by the Master  Servicer  out of late
payments by the related  Mortgagor or out of Liquidation  Proceeds to the extent
permitted by Section  3.11.  It is  understood  and agreed that no earthquake or
other  additional  insurance is to be required of any Mortgagor or maintained on
property  acquired  in  respect  of a  Mortgage  other  than  pursuant  to  such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such additional  insurance.  If the Mortgaged Property is located at the
time of origination of the Mortgage Loan in a federally designated special flood
hazard  area and such area is  participating  in the  national  flood  insurance
program,  the Master  Servicer shall cause flood insurance to be maintained with
respect to such Mortgage Loan.  Such flood insurance shall be in an amount equal
to the least of (i) the original principal balance of the related Mortgage Loan,
(ii) the replacement value of the improvements  which are part of such Mortgaged
Property,  and (iii) the  maximum  amount of such  insurance  available  for the
related Mortgaged Property under the national flood insurance program.

     In the event that the Master  Servicer  shall obtain and maintain a blanket
policy  insuring  against hazard losses on all of the Mortgage  Loans,  it shall
conclusively  be deemed to have  satisfied its  obligations  as set forth in the
first  sentence of this Section 3.12, it being  understood  and agreed that such
policy may contain a  deductible  clause on terms  substantially  equivalent  to
those  commercially  available and maintained by comparable  servicers.  If such
policy  contains a deductible  clause,  the Master  Servicer shall, in the event
that there shall not have been  maintained on the related  Mortgaged  Property a
policy  complying  with the first sentence of this Section 3.12, and there shall
have been a loss that would have been  covered  by such  policy,  deposit in the
Certificate  Account the amount not otherwise  payable under the blanket  policy
because of such deductible  clause.  In connection with its activities as Master
Servicer of the Mortgage Loans, the Master Servicer agrees to present, on behalf
of  itself,   the   Depositor,   and  the   Trustee   for  the  benefit  of  the
Certificateholders, claims under any such blanket policy.

     (b) The Master Servicer shall not take, or permit any Servicer to take, any
action which would result in non-coverage under any applicable Primary Insurance
Policy of any loss  which,  but for the  actions of the Master  Servicer  or any
Servicer,  would have been covered  thereunder.  The Master  Servicer  shall not
cancel or refuse to renew any such Primary Insurance Policy that is in effect at
the date of the initial  issuance of the Certificates and is required to be kept
in force hereunder  unless the  replacement  Primary  Insurance  Policy for such
canceled or  non-renewed  policy is  maintained  with a Qualified  Insurer.  The
Master Servicer shall not be required to maintain any Primary  Insurance  Policy
(i) with respect to any Mortgage  Loan with a  Loan-to-Value  Ratio less than or
equal to 80% as of any date of determination  or, based on a new appraisal,  the
principal  balance  of  such  Mortgage  Loan  represents  80% or less of the new
Appraised  Value  or  (ii) if  maintaining  such  Primary  Insurance  Policy  is
prohibited  by  applicable  law.  The  Master  Servicer  agrees,  to the  extent
permitted  by  applicable  law, to effect the timely  payment of the premiums on
each Primary Insurance Policy, and such costs not otherwise recoverable shall be
recoverable by the Master Servicer from the related liquidation proceeds.

     In connection with its activities as Master Servicer of the Mortgage Loans,
the Master Servicer agrees to present, or cause the related Servicer to present,
on behalf of  itself,  the  Trustee  and the  Certificateholders,  claims to the
insurer under any Primary  Insurance  Policies and, in this regard, to take such
reasonable  action  in  accordance  with  the  Servicing  Standard  as  shall be
necessary to permit  recovery under any Primary  Insurance  Policies  respecting
defaulted  Mortgage  Loans.  Any amounts  collected  by a Servicer or the Master
Servicer  under  any  Primary  Insurance  Policies  shall  be  deposited  in the
Servicing  Account,  the  Collection  Account  or the  Certificate  Account,  as
applicable.

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

     (a) Except as otherwise  provided in this Section  3.13,  when any property
subject to a Mortgage has been conveyed by the Mortgagor, the Master Servicer or
the  related  Servicer  shall,  to the  extent  that  it has  knowledge  of such
conveyance  and  in  accordance  with  the  Servicing   Standard,   enforce  any
due-on-sale  clause  contained in any Mortgage  Note or Mortgage,  to the extent
permitted under  applicable law and  governmental  regulations,  but only to the
extent that such enforcement  will not adversely  affect or jeopardize  coverage
under any Required Insurance Policy.  Notwithstanding the foregoing, neither the
Master  Servicer  nor the related  Servicer is required to exercise  such rights
with  respect to a Mortgage  Loan if the  Person to whom the  related  Mortgaged
Property has been conveyed or is proposed to be conveyed satisfies the terms and
conditions  contained in the Mortgage Note and Mortgage  related thereto and the
consent of the  mortgagee  under such Mortgage Note or Mortgage is not otherwise
so  required  under  such  Mortgage  Note or  Mortgage  as a  condition  to such
transfer.  In the event that (i) the Master Servicer or the related  Servicer is
prohibited by law from  enforcing  any such  due-on-sale  clause,  (ii) coverage
under any  Required  Insurance  Policy would be  adversely  affected,  (iii) the
Mortgage Note does not include a due-on-sale  clause or (iv)  nonenforcement  is
otherwise  permitted  hereunder,  the Master Servicer is authorized,  subject to
Section 3.13(b), to take or enter into an assumption and modification  agreement
from or with  the  person  to whom  such  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, the Mortgagor  remains liable
thereon,  provided  that the Mortgage  Loan shall  continue to be covered (if so
covered  before the Master  Servicer  enters such  agreement) by the  applicable
Required Insurance Policies. The Master Servicer, subject to Section 3.13(b), is
also  authorized  with the prior  approval of the  insurers  under any  Required
Insurance Policies 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.  Notwithstanding the foregoing, the Master Servicer shall not be deemed to
be in default  under this Section  3.13 by reason of any transfer or  assumption
which the Master  Servicer  reasonably  believes  it is  restricted  by law from
preventing, for any reason whatsoever.

     (b) Subject to the Master Servicer's duty to enforce any due-on-sale clause
to the  extent set forth in Section  3.13(a),  in any case in which a  Mortgaged
Property  has been  conveyed to a Person by a  Mortgagor,  and such Person is to
enter into an assumption  agreement or  modification  agreement or supplement to
the Mortgage Note or Mortgage that requires the signature of the Trustee,  or if
an  instrument  of release  signed by the  Trustee  is  required  releasing  the
Mortgagor from liability on the Mortgage Loan, the Master Servicer shall prepare
and deliver or cause to be prepared and  delivered to the Trustee for  signature
and shall direct,  in writing,  the Trustee to execute the assumption  agreement
with the  Person  to whom the  Mortgaged  Property  is to be  conveyed  and such
modification  agreement or  supplement to the Mortgage Note or Mortgage or other
instruments  as are  reasonable  or  necessary  to  carry  out the  terms of the
Mortgage  Note or  Mortgage or  otherwise  to comply  with any  applicable  laws
regarding  assumptions or the transfer of the Mortgaged Property to such Person.
In connection  with any such  assumption,  no material term of the Mortgage Note
may be changed. In addition, the substitute Mortgagor and the Mortgaged Property
must be acceptable to the Master  Servicer in accordance  with its  underwriting
standards as then in effect. Together with each such substitution, assumption or
other agreement or instrument  delivered to the Trustee for execution by it, the
Master  Servicer  shall deliver an Officer's  Certificate  signed by a Servicing
Officer  stating  that the  requirements  of this  subsection  have  been met in
connection  therewith.  The Master  Servicer shall notify,  or cause the related
Servicer  to  notify,  the  Trustee  that any such  substitution  or  assumption
agreement  has been  completed by forwarding to the Trustee the original of such
substitution or assumption agreement, which in the case of the original shall be
added to the related Mortgage File and shall, for all purposes,  be considered a
part of such  Mortgage  File to the  same  extent  as all  other  documents  and
instruments  constituting  a part  thereof.  Any  fee  collected  by the  Master
Servicer or any Servicer for entering  into an  assumption  or  substitution  of
liability agreement will be retained by the Master Servicer as additional master
servicing compensation.

     SECTION 3.14.  Realization  Upon Defaulted  Mortgage  Loans;  Repurchase of
Certain Mortgage Loans.

     The Master  Servicer  shall use reasonable  efforts in accordance  with the
Servicing  Standard  to  foreclose  upon or  otherwise  comparably  convert  the
ownership of Mortgaged Properties in respect of which the related Mortgage Loans
come into and continue in default and as to which no  satisfactory  arrangements
can be made for  collection of  delinquent  payments.  In  connection  with such
foreclosure or other conversion,  the Master Servicer shall follow the Servicing
Standard and shall  follow the  requirements  of the insurer  under any Required
Insurance Policy; provided, however, that the Servicer may enter into, and shall
                  --------  -------
give the  Rating  Agencies  notice  of, a special  servicing  agreement  with an
unaffiliated  holder  of 100%  Percentage  Interest  of one or more  Classes  of
Subordinated  Certificates  or a holder  of a class of  securities  representing
interests  in one or more Classes of  Subordinated  Certificates  and  provided,
further, that entering into such special servicing agreement shall not result in
the  downgrading  or withdrawal of the  respective  ratings when assigned to the
Certificates.  Any such agreement may contain provisions whereby such holder may
instruct the Servicer to commence or delay foreclosure  proceedings with respect
to delinquent Mortgage Loans and will contain provisions for the deposit of cash
by the holder that would be available for distribution to  Certificateholders if
Liquidation Proceeds are less than they otherwise may have been had the Servicer
acted in accordance with its normal procedures.  Notwithstanding  the foregoing,
the Master  Servicer shall not be required to expend its own funds in connection
with any  foreclosure or towards the restoration of any property unless it shall
determine  (i) that  such  restoration  and/or  foreclosure  will  increase  the
proceeds of  liquidation of the Mortgage Loan after  reimbursement  to itself of
such  expenses and (ii) that such  expenses  will be  recoverable  to it through
Liquidation  Proceeds  (respecting  which it shall have priority for purposes of
withdrawals  from  the  Certificate  Account).  The  Master  Servicer  shall  be
responsible  for  all  other  costs  and  expenses  incurred  by it in any  such
proceedings;  provided,  however,  that it shall be  entitled  to  reimbursement
              --------   -------
thereof from the  liquidation  proceeds  with  respect to the related  Mortgaged
Property,  as provided in the definition of Liquidation  Proceeds. If the Master
Servicer has knowledge that a Mortgaged  Property  which the Master  Servicer is
contemplating  acquiring in  foreclosure  or by deed in lieu of  foreclosure  is
located  within a 1 mile radius of any site listed in the  Expenditure  Plan for
the  Hazardous  Substance  Clean  Up  Bond  Act  of  1984  or  other  site  with
environmental or hazardous waste risks known to the Master Servicer,  the Master
Servicer will,  prior to acquiring the Mortgaged  Property,  consider such risks
and only take action in accordance  with its  established  environmental  review
procedures.

     With respect to any REO Property,  the deed or certificate of sale shall be
taken in the name of the Trustee for the benefit of the  Certificateholders,  or
its nominee,  on behalf of the  Certificateholders.  The Trustee's name shall be
placed on the title to such REO Property solely as the Trustee hereunder and not
in its individual  capacity.  The Master Servicer shall ensure that the title to
such REO  Property  references  the  Pooling  and  Servicing  Agreement  and the
Trustee's capacity hereunder. Pursuant to its efforts to sell such REO Property,
the Master  Servicer  shall  either  itself or through an agent  selected by the
Master  Servicer  protect and conserve such REO Property in accordance  with the
Servicing  Standard and may,  incident to its conservation and protection of the
interests of the Certificateholders,  rent the same, or any part thereof, as the
Master Servicer deems to be in the best interest of the  Certificateholders  for
the period prior to the sale of such REO  Property.  The Master  Servicer  shall
prepare  for and deliver to the  Trustee a  statement  with  respect to each REO
Property that has been rented showing the aggregate  rental income  received and
all expenses  incurred in connection with the management and maintenance of such
REO  Property at such times as is necessary to enable the Trustee to comply with
the  reporting  requirements  of the REMIC  Provisions.  The net monthly  rental
income,  if any,  from such REO Property  shall be deposited in the  Certificate
Account no later than the close of  business  on each  Determination  Date.  The
Master  Servicer  shall perform the tax reporting  and  withholding  required by
Sections  1445  and  6050J  of  the  Code  with  respect  to  foreclosures   and
abandonments,  the tax  reporting  required  by  Section  6050H of the Code with
respect to the receipt of mortgage interest from individuals and, if required by
Section 6050P of the Code with respect to the  cancellation  of  indebtedness by
certain financial entities, by preparing such tax and information returns as may
be required,  in the form  required,  and delivering the same to the Trustee for
filing.

     In the  event  that the Trust  Fund  acquires  any  Mortgaged  Property  as
aforesaid  or otherwise in  connection  with a default or imminent  default on a
Mortgage  Loan, the Master  Servicer  shall dispose of such  Mortgaged  Property
prior to three years after its  acquisition by the Trust Fund unless the Trustee
shall have been  supplied  with an  Opinion  of  Counsel to the effect  that the
holding  by the  Trust  Fund  of  such  Mortgaged  Property  subsequent  to such
three-year  period  will not result in the  imposition  of taxes on  "prohibited
transactions"  on the REMIC as defined in section  860F of the Code or cause the
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding,  in which case the Trust Fund may  continue to hold such  Mortgaged
Property  (subject to any  conditions  contained  in such  Opinion of  Counsel).
Notwithstanding  any other  provision of this Agreement,  no Mortgaged  Property
acquired by the Trust Fund shall be rented (or allowed to continue to be rented)
or otherwise used for the production of income by or on behalf of the Trust Fund
in such a manner or  pursuant  to any terms that would (i) cause such  Mortgaged
Property  to fail to qualify as  "foreclosure  property"  within the  meaning of
Section  860G(a)(8)  of the Code or (ii) subject the REMIC to the  imposition of
any  federal,  state or  local  income  taxes on the  income  earned  from  such
Mortgaged  Property under Section  860G(c) of the Code or otherwise,  unless the
Master  Servicer has agreed to indemnify  and hold  harmless the Trust Fund with
respect to the imposition of any such taxes.

     The decision of the Master  Servicer to  foreclose on a defaulted  Mortgage
Loan  shall be  subject  to a  determination  by the  Master  Servicer  that the
proceeds of such  foreclosure  would  exceed the costs and  expenses of bringing
such a proceeding.  The income earned from the management of any REO Properties,
net of reimbursement to the Master Servicer for expenses incurred (including any
property  or  other  taxes)  in  connection  with  such  management  and  net of
unreimbursed Master Servicing Fees, Servicing Fees, Advances,  Servicer Advances
and  Servicing  Advances,  shall be applied to the payment of  principal  of and
interest on the related  defaulted  Mortgage  Loans (with  interest  accruing as
though such Mortgage Loans were still current and adjustments, if applicable, to
the Mortgage Rate were being made in  accordance  with the terms of the Mortgage
Note) and all such income shall be deemed,  for all purposes in this  Agreement,
to be  payments on account of  principal  and  interest on the related  Mortgage
Notes and shall be deposited into the Certificate Account. To the extent the net
income   received  during  any  calendar  month  is  in  excess  of  the  amount
attributable  to  amortizing  principal  and  accrued  interest  at the  related
Mortgage Rate on the related Mortgage Loan for such calendar month,  such excess
shall be  considered  to be a partial  prepayment  of  principal  of the related
Mortgage Loan.

     The proceeds from any liquidation of a Mortgage Loan, as well as any income
from an REO Property, will be applied in the following order of priority: first,
to  reimburse  the Master  Servicer  or the  related  Servicer  for any  related
unreimbursed  Servicing  Advances,  Master Servicing Fees and Servicing Fees, as
applicable; second, to reimburse the Master Servicer or the related Servicer for
any unreimbursed Advances or Servicer Advances, as applicable,  and to reimburse
the Certificate  Account for any  Nonrecoverable  Advances (or portions thereof)
that were  previously  withdrawn  by the  Master  Servicer  pursuant  to Section
3.11(a)(iii)  that related to such Mortgage Loan;  third,  to accrued and unpaid
interest  (to the extent no Advance or  Servicer  Advance has been made for such
amount or any such  Advance or  Servicer  Advance  has been  reimbursed)  on the
Mortgage Loan or related REO Property,  at the Adjusted Net Mortgage Rate to the
Due Date  occurring  in the  month in which  such  amounts  are  required  to be
distributed; and fourth, as a recovery of principal of the Mortgage Loan. Excess
Proceeds,  if any, from the  liquidation  of a Liquidated  Mortgage Loan will be
retained by the Master Servicer as additional servicing compensation pursuant to
Section 3.17.

     The  Master  Servicer,  in its sole  discretion,  shall  have the  right to
purchase for its own account  from the Trust Fund any Mortgage  Loan which is 91
days or more  delinquent  at a price equal to the Purchase  Price.  The Purchase
Price for any  Mortgage  Loan  purchased  hereunder  shall be  deposited  in the
Certificate  Account and the  Trustee,  upon receipt of a  certificate  from the
Master  Servicer in the form of Exhibit N hereto,  shall  release or cause to be
released to the purchaser of such  Mortgage  Loan the related  Mortgage File and
shall execute and deliver such instruments of transfer or assignment prepared by
the purchaser of such Mortgage Loan, in each case without recourse,  as shall be
necessary to vest in the  purchaser  of such  Mortgage  Loan any  Mortgage  Loan
released  pursuant  hereto and the purchaser of such Mortgage Loan shall succeed
to all the Trustee's right,  title and interest in and to such Mortgage Loan and
all  security  and  documents  related  thereto.  Such  assignment  shall  be an
assignment  outright and not for  security.  The purchaser of such Mortgage Loan
shall thereupon own such Mortgage Loan, and all security and documents,  free of
any further  obligation  to the Trustee or the  Certificateholders  with respect
thereto.

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

     Upon the payment in full of any Mortgage Loan, or the receipt by the Master
Servicer  of a  notification  that  payment in full will be escrowed in a manner
customary for such purposes,  the Master  Servicer will  immediately  notify the
Trustee by  delivering,  or causing to be  delivered,  a "Request  for  Release"
substantially  in the form of  Exhibit  N. Upon  receipt  of such  request,  the
Trustee shall promptly release the related Mortgage File to the Master Servicer,
and the Trustee shall at the Master Servicer's  direction execute and deliver to
the Master  Servicer  the  request for  reconveyance,  deed of  reconveyance  or
release or satisfaction of mortgage or such instrument releasing the lien of the
Mortgage  in each  case  provided  by the  Master  Servicer,  together  with the
Mortgage Note with written evidence of cancellation  thereon.  Expenses incurred
in connection with any instrument of satisfaction or deed of reconveyance  shall
be  chargeable  to the  related  Mortgagor.  From  time to time  and as shall be
appropriate for the servicing or foreclosure of any Mortgage Loan, including for
such purpose  collection under any policy of flood insurance,  any fidelity bond
or errors or  omissions  policy,  or for the  purposes  of  effecting  a partial
release of any Mortgaged Property from the lien of the Mortgage or the making of
any  corrections  to the  Mortgage  Note  or the  Mortgage  or any of the  other
documents included in the Mortgage File, the Trustee shall, upon delivery to the
Trustee of a Request  for Release in the form of Exhibit M signed by a Servicing
Officer,  release the  Mortgage  File to the Master  Servicer  or, at the Master
Servicer's  direction,   to  the  related  Servicer.   Subject  to  the  further
limitations  set forth below,  the Master Servicer shall cause the Mortgage File
or documents so released to be returned to the Trustee when the need therefor by
the Master Servicer no longer exists, unless the Mortgage Loan is liquidated and
the proceeds thereof are deposited in the Certificate Account, in which case the
Master  Servicer  shall deliver to the Trustee a Request for Release in the form
of Exhibit N, signed by a Servicing Officer.

     If the  Master  Servicer  at any  time  seeks  to  initiate  a  foreclosure
proceeding in respect of any Mortgaged Property as authorized by this Agreement,
the Master  Servicer shall deliver or cause to be delivered to the Trustee,  for
signature, as appropriate,  any court pleadings,  requests for trustee's sale or
other  documents  necessary to effectuate  such  foreclosure or any legal action
brought to obtain  judgment  against the  Mortgagor on the Mortgage  Note or the
Mortgage or to obtain a deficiency  judgment or to enforce any other remedies or
rights  provided by the Mortgage Note or the Mortgage or otherwise  available at
law or in equity.

     SECTION  3.16.  Documents,  Records and Funds in  Possession  of the Master
Servicer to be Held for the Trustee.

     The  Master  Servicer  shall  account  fully to the  Trustee  for any funds
received by the Master  Servicer or which  otherwise are collected by the Master
Servicer  as  Liquidation  Proceeds  or  Insurance  Proceeds  in  respect of any
Mortgage Loan.  All Mortgage Files and funds  collected or held by, or under the
control of, the Master Servicer in respect of any Mortgage  Loans,  whether from
the collection of principal and interest payments or from Liquidation  Proceeds,
including but not limited to, any funds on deposit in the  Certificate  Account,
shall be held by the Master  Servicer for and on behalf of the Trustee and shall
be and remain the sole and  exclusive  property of the  Trustee,  subject to the
applicable provisions of this Agreement. The Master Servicer also agrees that it
shall not  create,  incur or  subject  any  Mortgage  File or any funds that are
deposited in the Certificate Account, Distribution Account or any Escrow Account
or  Servicing  Account,  or any funds  that  otherwise  are or may become due or
payable to the Trustee for the benefit of the Certificateholders,  to any claim,
lien,   security  interest,   judgment,   levy,  writ  of  attachment  or  other
encumbrance, or assert by legal action or otherwise any claim or right of setoff
against any Mortgage File or any funds  collected  on, or in connection  with, a
Mortgage Loan,  except,  however,  that the Master Servicer shall be entitled to
set off against and deduct from any such funds any amounts that are properly due
and payable to the Master Servicer under this Agreement.

     SECTION 3.17. Servicing Compensation.

     As compensation for its activities hereunder,  the Master Servicer shall be
entitled out of each payment of interest on a Mortgage Loan (or portion thereof)
included in the Trust Fund to retain or withdraw from the Certificate Account an
amount equal to the Master Servicing Fee for such Distribution Date.

     Additional  master  servicing  compensation in the form of Excess Proceeds,
prepayment  penalties,  assumption fees, late payment charges and all income and
gain net of any losses realized from Permitted  Investments shall be retained by
the  Master  Servicer  to  the  extent  not  required  to be  deposited  in  the
Certificate  Account  pursuant to Section  3.08.  The Master  Servicer  shall be
required to pay all expenses  incurred by it in  connection  with its  servicing
activities hereunder (including payment of any premiums for hazard insurance and
any Primary  Insurance  Policy and  maintenance  of the other forms of insurance
coverage  required by this Agreement) and shall not be entitled to reimbursement
therefor except as specifically provided in this Agreement.

     As  compensation  for its activities  under its Servicing  Agreement,  each
Servicer  shall be  entitled  to retain  out of each  payment of  interest  on a
Mortgage Loan (or portion thereof) included in the Trust Fund an amount equal to
interest at the applicable Servicing Fee Rate on the Stated Principal Balance of
the related Mortgage Loan for the period covered by such interest payment.

     Additional  servicing  compensation  in the form of  prepayment  penalties,
assumption  fees and late payment  charges shall be retained by the Servicers to
the extent not required to be deposited in the  Servicing  Accounts  pursuant to
the related  Servicing  Agreement.  Each  Servicer  shall be required to pay all
expenses  incurred by it in connection with its servicing  activities  under its
Servicing  Agreement  (including payment of any premium for hazard insurance and
any Primary  Insurance  Policy and  maintenance  of the other forms of insurance
coverage  required by this Agreement and its Servicing  Agreement) and shall not
be entitled to  reimbursement  therefor except as  specifically  provided in its
Servicing Agreement and not inconsistent with this Agreement.

     In the event of any Prepayment  Interest  Shortfall,  the aggregate  Master
Servicing Fee for such  Distribution  Date shall be reduced (but not below zero)
by an amount equal to such Prepayment Interest Shortfall.

     SECTION 3.18. Annual Statement as to Compliance.

     The Master  Servicer  shall  deliver to the Depositor and the Trustee on or
before 120 days after the end of the Master Servicer's  fiscal year,  commencing
with its 1998 fiscal year, an Officer's  Certificate  stating,  as to the signer
thereof,  that (i) a review of the activities of the Master  Servicer during the
preceding calendar year and of the performance of the Master Servicer under this
Agreement has been made under such  officer's  supervision,  (ii) to the best of
such  officer's  knowledge,  based  on such  review,  the  Master  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 and
(iii) to the best of such officer's  knowledge,  each Servicer has fulfilled all
its obligations under its Servicing 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.  The
Trustee shall forward a copy of each such statement to each Rating Agency.

     SECTION 3.19. Annual Independent Public Accountants'  Servicing  Statement;
                   Financial Statements.

     On or before 120 days after the end of the Master  Servicer's  fiscal year,
commencing  with its 1998 fiscal year, the Master  Servicer at its expense shall
cause  a  nationally  or  regionally   recognized  firm  of  independent  public
accountants  (who may also render other services to the Servicer,  the Seller or
any affiliate  thereof) which is a member of the American Institute of Certified
Public  Accountants  to furnish a statement to the Trustee and the  Depositor to
the effect that such firm has examined certain documents and records relating to
the servicing of the Mortgage  Loans under this  Agreement or of mortgage  loans
under pooling and servicing agreements  substantially  similar to this Agreement
(such  statement to have attached  thereto a schedule  setting forth the pooling
and  servicing  agreements  covered  thereby)  and  that,  on the  basis of such
examination,  conducted  substantially  in  compliance  with the Uniform  Single
Attestation  Program for  Mortgage  Bankers or the Audit  Program for  Mortgages
serviced for FNMA and FHLMC,  such  servicing  has been  conducted in compliance
with  such  pooling  and  servicing   agreements  except  for  such  significant
exceptions or errors in records  that, in the opinion of such firm,  the Uniform
Single  Attestation  Program  for  Mortgage  Bankers  or the Audit  Program  for
Mortgages  serviced for FNMA and FHLMC requires it to report.  In rendering such
statement,  such firm may rely,  as to matters  relating to direct  servicing of
mortgage loans by  Subservicers,  upon  comparable  statements for  examinations
conducted  substantially  in  compliance  with the  Uniform  Single  Attestation
Program for Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for
FNMA and FHLMC  (rendered  within  one year of such  statement)  of  independent
public  accountants  with  respect to the  related  Subservicer.  Copies of such
statement shall be provided by the Trustee to any Certificateholder upon request
at the Master Servicer's  expense,  provided that such statement is delivered by
the Master Servicer to the Trustee.

     SECTION 3.20. Errors and Omissions Insurance; Fidelity Bonds.

     The Master  Servicer  shall obtain and  maintain in force,  and shall cause
each  Servicer  to obtain and  maintain  in force,  (a) a policy or  policies of
insurance covering errors and omissions in the performance of its obligations as
Master Servicer hereunder or as Servicer under its Servicing  Agreement,  as the
case may be, and (b) a fidelity bond in respect of its  officers,  employees and
agents. Each such policy or policies and bond shall,  together,  comply with the
requirements from time to time of FNMA or FHLMC for persons performing servicing
for mortgage loans purchased by FNMA or FHLMC. In the event that any such policy
or bond ceases to be in effect,  the Master  Servicer  shall obtain a comparable
replacement  policy or bond from an insurer or issuer  meeting the  requirements
set forth above as of the date of such replacement.


                                   ARTICLE IV

                                DISTRIBUTIONS AND
                         ADVANCES BY THE MASTER SERVICER

     SECTION 4.01. Advances.

     The Master  Servicer  shall  determine  on or before each  Master  Servicer
Advance  Date  whether  it is  required  to  make  an  Advance  pursuant  to the
definition  thereof. If the Master Servicer determines it is required to make an
Advance,  it shall,  on or before the Master Servicer  Advance Date,  either (i)
deposit into the Certificate Account an amount equal to the Advance or (ii) make
an appropriate entry in its records relating to the Certificate Account that any
Amount  Held for Future  Distribution  has been used by the Master  Servicer  in
discharge of its obligation to make any such Advance. Any funds so applied shall
be replaced  by the Master  Servicer  by deposit in the  Certificate  Account no
later than the close of business on the next Master  Servicer  Advance Date. The
Master Servicer shall be entitled to be reimbursed from the Certificate  Account
for all Advances of its own funds made pursuant to this Section 4.01 as provided
in Section  3.11.  The  obligation to make Advances with respect to any Mortgage
Loan shall  continue if such  Mortgage  Loan has been  foreclosed  or  otherwise
terminated  and the related  Mortgaged  Property  has not been  liquidated.  The
Master Servicer shall inform the Trustee of the amount of the Advance to be made
on each  Master  Servicer  Advance  Date no later than the second  Business  Day
before the related Distribution Date.

     The Master  Servicer  shall  deliver to the Trustee on the  related  Master
Servicer Advance Date an Officer's Certificate of a Servicing Officer indicating
the amount of any proposed  Advance  determined  by the Master  Servicer to be a
Nonrecoverable Advance.

     SECTION 4.02. Priorities of Distribution.

     (a) With respect to the Available Funds for each Certificate Group, on each
Distribution  Date,  the Trustee shall  withdraw such  Available  Funds from the
Distribution  Account and apply such funds to distributions on specified Classes
of Certificates in such  Certificate  Group, in the following order and priority
and, in each case, to the extent of such Available Funds remaining:

               (i) to each interest-bearing  Class of Senior Certificates in the
          related  Certificate  Group, an amount  allocable to interest equal to
          the related Class Optimal Interest  Distribution Amount, any shortfall
          being  allocated  pro rata among such  Classes  in  proportion  to the
          amount of the Class Optimal  Interest  Distribution  Amount that would
          have been distributed in the absence of such shortfall;

               (ii) [Reserved];

               (iii) to each Class of Senior  Certificates  in such  Certificate
          Group concurrently as follows:

                    (w) to the related  Principal Only  Certificates,  an amount
               allocable  to  principal  equal  to  the  applicable  PO  Formula
               Principal Amount, up to the outstanding Class Certificate Balance
               of such Certificates;

                    (x) on each  Distribution  Date prior to the related  Senior
               Credit  Support  Depletion  Date,  to the other Classes of Senior
               Certificates in such  Certificate  Group,  the applicable  Non-PO
               Formula  Principal Amount, up to the amount of the related Senior
               Principal  Distribution Amount for each Certificate Group, to the
               related  Senior  Certificates  of such  Certificate  Group in the
               following order of priority:

                    (A) with respect to  Certificate  Group 1, in the  following
               order of priority:

                         (1)  to the  Class  A-5  Certificates,  the  Class  A-5
                    Principal  Distribution  Amount, until the Class Certificate
                    Balance thereof is reduced to zero;

                         (2) to the Class A-1 Certificate, until an amount equal
                    to $80,652,000 has been distributed thereto pursuant to this
                    clause  (2);  

                         (3) concurrently, 65% to the Class A-1 Certificates and
                    35% to the Class A-2 Certificates,  until an amount equal to
                    $25,347,000   has  been   distributed   to  the   Class  A-2
                    Certificates pursuant to this clause (3);

                         (4) concurrently, 15% to the Class A-1 Certificates and
                    85%  to  the  Class  A-2   Certificates,   until  the  Class
                    Certificate Balance of the Class A-2 Certificates is reduced
                    to zero; and

                         (5)  sequentially,  to the Class A-1,  Class A-3, Class
                    A-4,  Class A-R and Class A-5  Certificates,  in that order,
                    until the respective Class Certificate  Balances thereof are
                    reduced to zero; and

                    (B) with respect to  Certificate  Group 2, in the  following
               order of priority:

                         (1) to the Class  A-11  Certificates,  the  Class  A-11
                    Principal  Distribution  Amount, until the Class Certificate
                    Balance thereof is reduced to zero; and

                         (2)  31.33881385146%  to the  Class  A-6  Certificates,
                    until the Class Certificate  Balance thereof is been reduced
                    to  zero,  and the  remaining  amount  of  Senior  Principal
                    Distribution Amount for Certificate Group 2 as follows: 

                              (i)  sequentially,  to the Class A-7 and Class A-8
                         Certificates, in that order, until the respective Class
                         Certificate Balances thereof are reduced to zero;

                              (ii) concurrently, to the Class A-9 and Class A-10
                         Certificates, pro rata, based on their respective Class
                         Certificate  Balances,   until  the  Class  Certificate
                         Balances thereof are reduced to zero; and

                              (iii) to the Class  A-11  Certificates,  until the
                         Class Certificate Balance thereof is reduced to zero.

               (iv) to each of the  Principal  Only  Certificates,  any Class PO
          Deferred  Amount for such  Certificate  Group,  up to an amount not to
          exceed the amount calculated  pursuant to clause (A) of the definition
          of the  Subordinated  Principal  Distribution  Amount for the  related
          Certificate  Group actually received or advanced for such Distribution
          Date (with such amount to be allocated  first from amounts  calculated
          pursuant to (A)(i) and (ii) and then from (iii) of the  definition  of
          Subordinated Principal Distribution Amount);

               (v) to each Class of Subordinated  Certificates in the respective
          Certificate Groups, subject to paragraphs (a)(v) and (d) below, in the
          following order of priority:

                    (A) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "a", an amount allocable
               to  interest  equal to the Class  Optimal  Interest  Distribution
               Amount for such Class for such Distribution Date;

                    (B) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "a", an amount allocable
               to  principal  equal to its Pro Rata Share for such  Distribution
               Date until the Class  Certificate  Balance  thereof is reduced to
               zero;  

                    (C) to  the  Class   of  Subordinated  Certificates  in  the
               related  Certificate  Group with a designation  of "b", an amount
               allocable  to  interest  equal  to  the  Class  Optimal  Interest
               Distribution  Amount for such Class for such  Distribution  Date;

                    (D) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "b", an amount allocable
               to  principal  equal to its Pro Rata Share for such  Distribution
               Date until the Class  Certificate  Balance  thereof is reduced to
               zero;

                    (E) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "c", an amount allocable
               to  interest  equal to the Class  Optimal  Interest  Distribution
               Amount for such Class for such Distribution Date;
               
                    (F) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "c", an amount allocable
               to  principal  equal to its Pro Rata Share for such  Distribution
               Date until the Class  Certificate  Balance  thereof is reduced to
               zero;

                    (G) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "d", an amount allocable
               to  interest  equal to the Class  Optimal  Interest  Distribution
               Amount for such Class for such Distribution Date;
               

                    (H) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "d", an amount allocable
               to  principal  equal to its Pro Rata Share for such  Distribution
               Date until the Class  Certificate  Balance  thereof is reduced to
               zero;

                    (I) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "e", an amount allocable
               to  interest  equal to the Class  Optimal  Interest  Distribution
               Amount for such Class for such Distribution Date;
               

                    (J) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "e", an amount allocable
               to  principal  equal to its Pro Rata Share for such  Distribution
               Date until the Class  Certificate  Balance  thereof is reduced to
               zero;

                    (K) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "f", an amount allocable
               to  interest  equal to the Class  Optimal  Interest  Distribution
               Amount for such Class for such Distribution Date; and

                    (L) to the Class of Subordinated Certificates in the related
               Certificate  Group with a designation of "f", an amount allocable
               to  principal  equal to its Pro Rata Share for such  Distribution
               Date until the Class  Certificate  Balance  thereof is reduced to
               zero;

               (vi) notwithstanding the foregoing:

                    (A) If such  Certificate  Group is a Transferor  Group,  the
               Current Transfer Payment shall not be distributable to the Lowest
               Class in such  Transferor  Group but shall instead be distributed
               to the Lowest Class in the applicable Transferee Group.

                    (B) If such  Certificate  Group is a Transferee  Group,  the
               Current  Transfer  Payment  from the  Transferor  Group  shall be
               distributed as principal of the last Class of  Certificates  then
               outstanding;  provided, however, that distributions in respect of
                             --------  -------
               principal of any Class of Certificates shall not exceed the Class
               Certificate   Balance   thereof   immediately   prior   to   such
               Distribution  Date.  

                    (C) amounts of interest and/or principal  otherwise  payable
               to the then  outstanding  Lowest Class in a Transferor Group will
               be  allocated  on a pro rata basis  between such Lowest Class and
               the  related  Transfer  Balance  based  upon  the  related  Class
               Certificate  Balance  of such  Lowest  Class and the  outstanding
               balance  of  the  Transfer  Balance  immediately  prior  to  such
               Distribution  Date; and

                    (D)  amounts of interest  and/or  principal  allocated  to a
               Transfer Balance for a Certificate Group pursuant to (v)(A) above
               will  be  paid  to the  last  Class  or  Classes  in the  related
               Transferee  Group as additional  interest and/or  principal (with
               amounts distributed as interest to be paid to the last Classes in
               a Transferee Group on a weighted average basis); and 

               (vii) to the  Class A-R  Certificates,  any  remaining  Available
          Funds.

     On any  Distribution  Date,  amounts  distributed  in  respect  of Class PO
Deferred  Amounts will not reduce the Class  Certificate  Balance of the related
Principal Only Certificates.

     On any  Distribution  Date,  to the extent the Amount  Available for Senior
Principal for a Certificate  Group is insufficient to make the full distribution
required  to  be  made  pursuant  to  clause  (a)(ii)  above,   (A)  the  amount
distributable on the Principal Only  Certificates in such  Certificate  Group in
respect of principal  shall be equal to the product of (1) the Amount  Available
for  Senior  Principal  for  such  Certificate  Group  and (2) a  fraction,  the
numerator of which is the PO Formula Principal Amount for such Certificate Group
and the denominator of which is the sum of the PO Formula  Principal  Amount and
the Senior Principal  Distribution Amount for such Certificate Group and (B) the
amount distributable on the Senior Certificates in such Certificate Group, other
than the Principal Only Certificates,  in respect of principal shall be equal to
the  product  of  (1)  the  Amount  Available  for  Senior  Principal  for  such
Certificate  Group and (2) a  fraction,  the  numerator  of which is the  Senior
Principal  Distribution Amount for such Certificate Group and the denominator of
which is the sum of the Senior Principal  Distribution Amount and the PO Formula
Principal Amount for such Certificate Group.

     (b) [Reserved];

     (c) On each  Distribution  Date  on or  after  the  Senior  Credit  Support
Depletion  Date for a Certificate  Group,  notwithstanding  the  allocation  and
priority set forth in Section  4.02(a)(iii)(x),  the portion of Available  Funds
available to be  distributed  to the Senior  Certificates  for such  Certificate
Group  specified in such Section will be distributed  among such Classes in such
Certificate  Group, pro rata, on the basis of their respective Class Certificate
Balances (prior to making any distributions on such Distribution Date) and until
the  Class  Certificate  Balances  thereof  are  reduced  to  zero.  

     (d) On each Distribution  Date, the amount referred to in clause (i) of the
definition of Class Optimal Interest  Distribution  Amount for such Distribution
Date for each  applicable  Class of Certificates  and Transfer  Balance shall be
reduced by (i) the related  Class' and Transfer  Balance's pro rata share (based
on the applicable  Class Optimal  Interest  Distribution  Amount for each before
reduction pursuant to this Section 4.02(d) of Net Prepayment Interest Shortfalls
for the related Loan Group,  and (ii) the related Class'  Allocable Share of (A)
after the  Special  Hazard  Coverage  Termination  Date,  with  respect  to each
Mortgage  Loan in the related Loan Group that became a Special  Hazard  Mortgage
Loan during the calendar month  preceding the month of such  Distribution  Date,
the excess of one month's  interest at the related Adjusted Net Mortgage Rate on
the Stated  Principal  Balance of such  Mortgage Loan as of the Due Date in such
month over the  amount of  Liquidation  Proceeds  applied  as  interest  on such
Mortgage Loan with respect to such month,  (B) after the  applicable  Bankruptcy
Coverage  Termination Date, with respect to each applicable Mortgage Loan in the
related Loan Group that became subject to a Bankruptcy  Loss during the calendar
month preceding the month of such Distribution Date, the interest portion of the
related Debt  Service  Reduction  or  Deficient  Valuation,  (C) each Relief Act
Reduction  for the  related  Loan  Group  incurred  during  the  calendar  month
preceding the month of such Distribution Date and (D) after the applicable Fraud
Loss  Coverage  Termination  Date,  with  respect to each  Mortgage  Loan in the
related Loan Group that became a Fraud Loan during the calendar month  preceding
the month of such  Distribution  Date the excess of one month's  interest at the
related  Adjusted  Net  Mortgage  Rate on the Stated  Principal  Balance of such
Mortgage  Loan as of the Due Date in such month  over the amount of  Liquidation
Proceeds  applied as interest on such  Mortgage Loan with respect to such month.

     (e)  Notwithstanding  the  priority  and  allocation  contained  in Section
4.02(a),  if, with  respect to any Class of  Subordinated  Certificates,  on any
Distribution Date the sum of the related Class Subordination Percentages of such
Class and of all Classes of Subordinated Certificates in the related Certificate
Group which have a later  alphabetical  Class  designation  than such Class (the
"Applicable  Credit Support  Percentage")  is less than the Original  Applicable
 --------------------------------------
Credit  Support   Percentage  for  such  Class,  no  distribution  of  Principal
Prepayments  will be made to any such Classes and related Transfer  Balance,  if
any (the  "Restricted  Classes")  and the amount of such  Principal  Prepayments
otherwise  distributable  to the Restricted  Classes shall be distributed to the
Classes of  Subordinated  Certificates in the related  Certificate  Group having
earlier  alphabetical  Class  designations  than such Class,  pro rata, based on
their  respective  Class   Certificate   Balances   immediately  prior  to  such
Distribution  Date and shall be distributed in the sequential order set forth in
Section 4.02(a)(v).

     SECTION 4.03. [Reserved]

     SECTION 4.04.  [Reserved]

     SECTION  4.05.  Allocation  of  Realized  Losses.

     (a) On or prior to each Determination Date, the Trustee shall determine the
total amount of Realized Losses,  including  Excess Losses,  with respect to the
related Distribution Date.

     Realized  Losses on the Mortgage  Loans in a Loan Group with respect to any
Distribution Date shall be allocated as follows:

          (i) the applicable PO Percentage of any Realized  Loss,  including any
     Excess Loss,  shall be allocated to the Principal Only  Certificates of the
     related  Certificate Group until the Class  Certificate  Balance thereof is
     reduced to zero; and

          (ii) (A) the applicable  Non-PO Percentage of any Realized Loss (other
     than a Special Hazard Loss or an Excess Loss) shall be allocated  first, to
     Subordinated  Certificates  of such  Certificate  Group in reverse order of
     their  alphabetical  Class  designations  (beginning  with "f"),  until the
     respective Class Certificate Balance of each such Class is reduced to zero,
     and second,  to the Senior  Certificates of such  Certificate  Group (other
     than the Principal Only Certificates and the Notional Amount Certificates),
     pro rata, on the basis of their  respective Class  Certificate  Balances in
     each case  immediately  prior to the  related  Distribution  Date until the
     respective Class Certificate Balance of each such Class is reduced to zero;
    

          (B) the applicable Non-PO Percentage of any Special Hazard Loss (other
     than a Special  Hazard  Loss which is an Excess  Loss)  shall be  allocated
     first, to the Lowest Class outstanding, regardless of Certificate Group (if
     there is more than one Class which is the Lowest Class, such Special Hazard
     Loss,  other  than an  Excess  Loss,  will  be  allocated  to such  Classes
     concurrently on a pro rata basis) in each case until the Class  Certificate
     Balances thereof are reduced to zero, second, to the Senior Certificates of
     such Certificate  Group (other than the related Principal Only Certificates
     and the  Notional  Amount  Certificates),  pro rata,  on the basis of their
     respective Class Certificate Balances in each case immediately prior to the
     related Distribution Date until the Class Certificate Balances thereof have
     been reduced to zero.

          (C) the  applicable  Non-PO  Percentage  of any Excess Losses shall be
     allocated  to  the  Certificates  and  Transfer   Balance,   if  any,  then
     outstanding  in the related  Certificate  Group,  pro rata, on the basis of
     their respective Class  Certificate  Balances and related Transfer Balance,
     as  applicable,  immediately  prior to the related  Distribution  Date

     (b) Prior to the occurrence of a Special Hazard Loss in any Loan Group,  if
the sum of (i) the amount of any payments on the Principal Only  Certificates in
the related  Certificate  Group in respect of Class PO Deferred Amounts and (ii)
the amount, if any, by which the aggregate of the Class Certificate  Balances of
all outstanding  Classes of Certificates in such Certificate Group (after giving
effect to the  distribution  of principal and the allocation of Realized  Losses
and Class PO Deferred Amounts on such  Distribution  Date) exceeds the aggregate
of the Stated Principal Balances of the Mortgage Loans in the related Loan Group
for the following  Distribution Date, the Class Certificate Balance of the Class
of Subordinated  Certificates then outstanding in the related  Certificate Group
with the latest  alphabetical Class designation will be reduced by the amount of
such  excess.  On and after the  occurrence  of a Special  Hazard Loss in a Loan
Group, if the sum of (i) the aggregate of the Class Certificate  Balances of all
outstanding  Classes of  Certificates  in both  Certificate  Groups and (ii) the
aggregate of all Transfer Balances outstanding (in each case after giving effect
to the  distribution  of principal and the allocation of Realized Losses on such
Distribution Date) exceeds the aggregate of the Stated Principal Balances of the
Mortgage  Loans in both Loan Groups for the  following  Distribution  Date,  the
Class  Certificate  Balance of the Lowest  Class  outstanding  (and any  related
Transfer Balance), regardless of Certificate Group will be reduced by the amount
of such excess (if there is more than one Class which is the Lowest Class,  such
excess will be allocated to such Classes concurrently on a pro rata basis).

     (c) Any Realized Loss allocated to a Class of Certificates or any reduction
in the Class Certificate Balance of a Class of Certificates  pursuant to Section
4.05(b) shall be allocated among the  Certificates of such Class and any related
Transfer  Balance in proportion  to their  respective  Certificate  Balances and
Transfer Balance.

     (d) Any allocation of Realized Losses to a Certificate, to any Component or
to any  Transfer  Balance  or any  reduction  in the  Certificate  Balance  of a
Certificate  or of a  Transfer  Balance  pursuant  to Section  4.05(b)  shall be
accomplished by reducing the Certificate Balance,  Component Balance or Transfer
Balance thereof, as applicable,  immediately following the distributions made on
the related  Distribution Date in accordance with the definition of "Certificate
Balance," "Component Balance" or "Transfer Balance," as the case may be.

     SECTION 4.06. Monthly Statements to Certificateholders.

     (a) Not later than each  Distribution  Date,  the Trustee shall prepare and
cause to be forwarded by first class mail to each Certificateholder,  the Master
Servicer and the Depositor a statement setting forth with respect to the related
distribution for each Certificate Group:

               (i)  the  amount  thereof  allocable  to  principal,   separately
          identifying  the  aggregate  amount of any Principal  Prepayments  and
          Liquidation Proceeds included therein;

               (ii) the amount thereof  allocable to interest,  any Class Unpaid
          Interest  Shortfall  included in such  distribution  and any remaining
          Class  Unpaid   Interest   Shortfall   after  giving  effect  to  such
          distribution;  

               (iii)  if the  distribution  to the  Holders  of  such  Class  of
          Certificates is less than the full amount that would be  distributable
          to such Holders if there were sufficient funds available therefor, the
          amount  of  the  shortfall  and  the  allocation  thereof  as  between
          principal and interest;

               (iv) the Class Certificate  Balance of each Class of Certificates
          and any Transfer  Balance after giving effect to the  distribution  of
          principal on such Distribution Date;

               (v)  the  Pool  Stated   Principal   Balance  for  the  following
          Distribution  Date, the aggregate of the Stated Principal  Balances of
          the  Mortgage  Loans in Loan Group 1 and the  aggregate  of the Stated
          Principal  Balances  of the  Mortgage  Loans in Loan Group 2;

               (vi) the Senior  Percentage and Subordinated  Percentage for each
          Certificate  Group  for the  following  Distribution  Date;  

               (vii) the amount of the Master  Servicing Fees and Servicing Fees
          paid to or retained by the Master  Servicer  and the  Servicers  (with
          respect  to the  Servicers,  in the  aggregate)  with  respect to such
          Distribution Date and related Loan Group

               (viii) the Pass-Through  Rate for each such Class of Certificates
          with respect to such  Distribution  Date;  

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

               (x) the number and aggregate  principal amounts of Mortgage Loans
          by  Loan  Group  (A)  delinquent   (exclusive  of  Mortgage  Loans  in
          foreclosure)  (1) 1 to 30 days (2) 31 to 60 days (3) 61 to 90 days and
          (4) 91 or more days and (B) in foreclosure  and delinquent (1) 1 to 30
          days (2) 31 to 60 days (3) 61 to 90 days and (4) 91 or more  days,  as
          of the  close  of  business  on the  last  day of the  calendar  month
          preceding such  Distribution  Date;  

               (xi)  for  each  of the  preceding  12  calendar  months,  or all
          calendar  months  since  the  Cut-off  Date,  whichever  is less,  the
          aggregate  dollar  amount  of the  Scheduled  Payments  (A) due on all
          Outstanding Mortgage Loans on each of the Due Dates in each such month
          and (B)  delinquent  60 days or more on each of the Due  Dates in each
          such month;

               (xii)  with  respect  to any  Mortgage  Loan  that  became an REO
          Property  during the  preceding  calendar  month,  the loan number and
          Stated  Principal  Balance  of such  Mortgage  Loan as of the close of
          business on the  Determination  Date preceding such  Distribution Date
          and the date of  acquisition  thereof;

               (xiii)  the  total  number  and  principal  balance  of  any  REO
          Properties  (and  market  value,  if  available)  as of the  close  of
          business on the Determination  Date preceding such Distribution  Date;
          

               (xiv) the Senior Prepayment Percentage for each Certificate Group
          for the following  Distribution  Date; 

               (xv) the aggregate amount of Realized Losses for each Certificate
          Group  incurred  during the  preceding  calendar  month and  aggregate
          Realized Losses through such Distribution  Date; and

               (xvi) the Special Hazard Loss Coverage Amount,  the related Fraud
          Loss Coverage Amount and the related  Bankruptcy Loss Coverage Amount,
          in each case as of the related  Determination  Date. 

     (b) The Trustee's  responsibility  for disbursing the above  information to
the  Certificateholders is limited to the availability,  timeliness and accuracy
of the  information  derived from the Master  Servicer.  The Trustee will send a
copy of each  statement  provided  pursuant to this  Section 4.06 to each Rating
Agency.

     (c) Within a reasonable period of time after the end of each calendar year,
the Trustee  shall cause to be  furnished  to each Person who at any time during
the  calendar  year  was  a   Certificateholder,   a  statement  containing  the
information  set forth in clauses  (a)(i),  (a)(ii) and (a)(vii) of this Section
4.06  aggregated  for such calendar year or applicable  portion  thereof  during
which such Person was a Certificateholder.  Such obligation of the Trustee shall
be deemed to have been  satisfied  to the extent that  substantially  comparable
information shall be provided by the Trustee pursuant to any requirements of the
Code as from time to time in effect

     SECTION 4.07. Determination of Pass-Through Rates for COFI Certificates.

     The Pass-Through Rate for each Class of COFI Certificates for each Interest
Accrual Period after the initial  Interest Accrual Period shall be determined by
the  Trustee  as  provided  below on the basis of the  Index and the  applicable
formulae appearing in footnotes corresponding to the COFI Certificates in (1) to
the table relating to the Certificates in the Preliminary Statement.

     Except as provided  below,  with respect to each  Interest  Accrual  Period
following the initial Interest Accrual Period,  the Trustee shall not later than
two Business Days following the  publication of the applicable  Index  determine
the  Pass-Through  Rate at which  interest  shall  accrue in respect of the COFI
Certificates during the related Interest Accrual Period.

     Except  as  provided  below,  the  Index  to be  used  in  determining  the
respective  Pass-Through  Rates  for  the  COFI  Certificates  for a  particular
Interest  Accrual Period shall be COFI for the second  calendar month  preceding
such Interest Accrual Period.  If at the Outside Reference Date for any Interest
Accrual  Period,  COFI for the second  calendar  month  preceding  such Interest
Accrual Period has not been published,  the Trustee shall use COFI for the third
calendar month preceding such Interest  Accrual Period.  If COFI for neither the
second nor third calendar months  preceding any Interest Accrual Period has been
published on or before the related  Outside  Reference  Date, the Index for such
Interest Accrual Period and for all subsequent Interest Accrual Periods shall be
the National Cost of Funds Index for the third  calendar  month  preceding  such
Interest Accrual Period (or the fourth preceding calendar month if such National
Cost of  Funds  Index  for the  third  preceding  calendar  month  has not  been
published by such Outside  Reference  Date). In the event that the National Cost
of Funds Index for neither the third nor fourth  calendar  months  preceding  an
Interest  Accrual  Period has been  published  on or before the related  Outside
Reference  Date,  then for such Interest  Accrual Period and for each succeeding
Interest Accrual Period, the Index shall be LIBOR,  determined in the manner set
forth below.

     On each Interest  Determination  Date so long as the COFI  Certificates are
outstanding and the applicable Index therefor is LIBOR, the Trustee shall either
(i) request each Reference  Bank to inform the Trustee of the quotation  offered
by its  principal  London  office  for making  one-month  United  States  dollar
deposits  in leading  banks in the  London  interbank  market,  as of 11:00 a.m.
(London time) on such Interest  Determination Date or (ii) in lieu of making any
such request, rely on such Reference Bank quotations that appear at such time on
the  Reuters  Screen  LIBO Page (as defined in the  International  Swap  Dealers
Association Inc. Code of Standard Wording, Assumptions and Provisions for Swaps,
1986 Edition), to the extent available.

     With respect to any Interest  Accrual Period for which the applicable Index
is LIBOR,  LIBOR for such Interest  Accrual  Period will be  established  by the
Trustee on the related Interest Determination Date as follows:

     (a) If on any  Interest  Determination  Date  two or more  Reference  Banks
provide such offered  quotations,  LIBOR for the next  Interest  Accrual  Period
shall  be  the  arithmetic  mean  of  such  offered  quotations  (rounding  such
arithmetic mean upwards if necessary to the nearest whole multiple of 1/32%).

     (b) If on any Interest Determination Date only one or none of the Reference
Banks  provides such offered  quotations,  LIBOR for the next  Interest  Accrual
Period  shall be  whichever  is the  higher  of (i) LIBOR as  determined  on the
previous  Interest  Determination  Date or (ii) the Reserve  Interest  Rate. The
"Reserve Interest Rate" shall be the rate per annum which the Trustee determines
to be either  (i) the  arithmetic  mean  (rounded  upwards if  necessary  to the
nearest whole  multiple of 1/32%) of the one-month  United States dollar lending
rates that New York City banks  selected  by the  Trustee  are  quoting,  on the
relevant  Interest  Determination  Date, to the principal  London  offices of at
least two of the Reference Banks to which such quotations are, in the opinion of
the Trustee,  being so made, or (ii) in the event that the Trustee can determine
no such arithmetic  mean, the lowest one-month United States dollar lending rate
which New York City banks  selected by the Trustee are quoting on such  Interest
Determination  Date to leading European banks.

     From such time as the applicable  Index becomes LIBOR until all of the COFI
Certificates  are paid in full,  the Trustee  will at all times  retain at least
four Reference Banks for the purposes of determining  LIBOR with respect to each
Interest  Determination  Date. The Master Servicer initially shall designate the
Reference  Banks.  Each  "Reference  Bank"  shall be a leading  bank  engaged in
transactions in Eurodollar  deposits in the international  Eurocurrency  market,
shall not control,  be  controlled  by, or be under  common  control  with,  the
Trustee and shall have an established  place of business in London.  If any such
Reference  Bank  should be  unwilling  or unable to act as such or if the Master
Servicer  should  terminate its appointment as Reference Bank, the Trustee shall
promptly  appoint or cause to be appointed  another  Reference Bank. The Trustee
shall have no liability or responsibility to any Person for (i) the selection of
any Reference  Bank for purposes of  determining  LIBOR or (ii) any inability to
retain at least four Reference Banks which is caused by circumstances beyond its
reasonable control.

     In determining LIBOR and any Pass-Through Rate for the COFI Certificates or
any  Reserve  Interest  Rate,  the Trustee  may  conclusively  rely and shall be
protected in relying upon the offered  quotations  (whether written,  oral or on
the Reuters  Screen) from the  Reference  Banks or the New York City banks as to
LIBOR or the Reserve Interest Rate, as appropriate, in effect from time to time.
The Trustee shall not have any liability or responsibility to any Person for (i)
the Trustee's  selection of New York City banks for purposes of determining  any
Reserve Interest Rate or (ii) its inability,  following a good-faith  reasonable
effort,  to obtain such quotations from the Reference Banks or the New York City
banks or to determine such arithmetic  mean, all as provided for in this Section
4.07.

     The  establishment  of  LIBOR  and  each  Pass-Through  Rate  for the  COFI
Certificates  by the Trustee shall (in the absence of manifest  error) be final,
conclusive and binding upon each Holder of a Certificate and the Trustee.

     SECTION 4.08. Determination of Pass-Through Rates for LIBOR Certificates.

     On each Interest  Determination  Date so long as the LIBOR Certificates are
outstanding,  the Trustee shall either (i) request each Reference Bank to inform
the Trustee of the quotation  offered by its principal  London office for making
one-month United States dollar deposits to leading banks in the London interbank
market,  as of 11:00 a.m. (London time) on such Interest  Determination  Date or
(ii) in lieu of making any such request,  rely on such Reference Bank quotations
that  appear at such time on the  Reuters  Screen  LIBO Page (as  defined in the
International   Swap  Dealers   Association  Inc.  Code  of  Standard   Wording,
Assumptions and provisions for Swaps, 1986 Edition), to the extent available.

     LIBOR for the next  Interest  Accrual  Period  will be  established  by the
Trustee on each Interest Determination Date as follows:

     (a) If on any  Interest  Determination  Date  two or more  Reference  Banks
provide such offered  quotations,  LIBOR for the next  Interest  Accrual  Period
shall  be  the  arithmetic  mean  of  such  offered  quotations  (rounding  such
arithmetic mean upwards if necessary to the nearest whole multiple of 1/32%).

     (b) If on any Interest Determination Date only one or none of the Reference
Banks  provides such offered  quotations,  LIBOR for the next  Interest  Accrual
Period  shall be  whichever  is the  higher  of (i) LIBOR as  determined  on the
previous  Interest  Determination  Date or (ii) the Reserve  Interest  Rate. The
"Reserve Interest Rate" shall be the rate per annum which the Trustee determines
to be either  (i) the  arithmetic  mean  (rounded  upwards if  necessary  to the
nearest whole  multiple of 1/32%) of the one-month  United States dollar lending
rates that New York City banks  selected  by the  Trustee  are  quoting,  on the
relevant  Interest  Determination  Date, to the principal  London  offices of at
least two of the Reference Banks to which such quotations are, in the opinion of
the Trustee,  being so made, or (ii) in the event that the Trustee can determine
no such arithmetic  mean, the lowest one-month United States dollar lending rate
which New York City banks  selected by the Trustee are quoting on such  Interest
Determination   Date  to  leading   European  banks.

     (c) If on any  Interest  Determination  Date the trustee is required but is
unable  to  determine  the  Reserve  Interest  Rate in the  manner  provided  in
paragraph  (b)  above,  LIBOR  shall  be LIBOR as  determined  on the  preceding
Interest Determination Date, or, in the case of the first Interest Determination
Date, the Initial LIBOR Rate.

     Until all of the LIBOR  Certificates  are paid in full, the Trustee will at
all times retain at least four  Reference  Banks for the purpose of  determining
LIBOR with respect to each  Interest  Determination  Date.  The Master  Servicer
initially shall designate the Reference Banks.  Each "Reference Bank" shall be a
leading bank engaged in transactions in Eurodollar deposits in the international
Eurocurrency  market,  shall not control,  be controlled  by, or be under common
control  with,  the Trustee and shall have an  established  place of business in
London.  If any such Reference Bank should be unwilling or unable to act as such
or if the Master  Servicer  should  terminate its appointment as Reference Bank,
the Trustee shall promptly  appoint or cause to be appointed  another  Reference
Bank.  The Trustee shall have no liability or  responsibility  to any Person for
(i) the selection of any  Reference  Bank for purposes of  determining  LIBOR or
(ii) any  inability to retain at least four  Reference  Banks which is caused by
circumstances beyond its reasonable control.

     The  Pass-Through  Rate for  each  Class  of  LIBOR  Certificates  for each
Interest  Accrual  Period shall be  determined  by the Trustee on each  Interest
Determination  Date so long as the LIBOR  Certificates  are  outstanding  on the
basis of LIBOR and the respective formulae appearing in footnotes  corresponding
to the LIBOR  Certificates  in the table  relating  to the  Certificates  in the
Preliminary Statement.

     In determining  LIBOR, any Pass-Through Rate for the LIBOR  Certificates or
any  Reserve  Interest  Rate,  the Trustee  may  conclusively  rely and shall be
protected in relying upon the offered  quotations  (whether written,  oral or on
the Reuters  Screen) from the  Reference  Banks or the New York City banks as to
LIBOR or the Reserve Interest Rate, as appropriate, in effect from time to time.
The Trustee shall not have any liability or responsibility to any Person for (i)
the Trustee's  selection of New York City banks for purposes of determining  any
Reserve Interest Rate or (ii) its inability,  following a good-faith  reasonable
effort,  to obtain such quotations from the Reference Banks or the New York City
banks or to determine such arithmetic  mean, all as provided for in this Section
4.08.

     The  establishment  of LIBOR  and  each  Pass-Through  Rate  for the  LIBOR
Certificates  by the Trustee shall (in the absence of manifest  error) be final,
conclusive and binding upon each Holder of a Certificate and the Trustee.


                                   ARTICLE V

                                THE CERTIFICATES

     SECTION 5.01. The Certificates.

     The  Certificates  shall be  substantially  in the forms attached hereto as
exhibits.  The Certificates shall be issuable in registered form, in the minimum
denominations, integral multiples in excess thereof (except that one Certificate
in each Class may be issued in a different amount which must be in excess of the
applicable minimum denomination) and aggregate denominations per Class set forth
in the Preliminary Statement.

     Subject  to  Section  9.02   respecting  the  final   distribution  on  the
Certificates,  on each Distribution Date the Trustee shall make distributions to
each Certificateholder of record on the preceding Record Date either (x) by wire
transfer in immediately  available funds to the account of such holder at a bank
or other entity having appropriate  facilities therefor,  if (i) such Holder has
so notified the Trustee at least five Business Days prior to the related  Record
Date and (ii) such Holder shall hold (A) a Notional Amount Certificate, (B) 100%
of  the  Class  Certificate   Balance  of  any  Class  of  Certificates  or  (C)
Certificates  of any Class with aggregate  principal  Denominations  of not less
than   $1,000,000   or  (y)  by  check  mailed  by  first  class  mail  to  such
Certificateholder  at the address of such holder  appearing  in the  Certificate
Register.

     The  Certificates  shall be executed by manual or  facsimile  signature  on
behalf of the Trustee by an authorized officer.  Certificates bearing the manual
or facsimile  signatures of  individuals  who were, at the time such  signatures
were  affixed,  authorized  to sign on  behalf  of the  Trustee  shall  bind the
Trustee,  notwithstanding that such individuals or any of them have ceased to be
so  authorized  prior  to  the   countersignature   and  delivery  of  any  such
Certificates  or did not hold such offices at the date of such  Certificate.  No
Certificate  shall be entitled to any benefit under this Agreement,  or be valid
for any purpose,  unless  countersigned by the Trustee by manual signature,  and
such countersignature upon any Certificate shall be conclusive evidence, and the
only  evidence,  that such  Certificate  has been duly  executed  and  delivered
hereunder.  All Certificates shall be dated the date of their  countersignature.
On the Closing Date, the Trustee shall countersign the Certificates to be issued
at the direction of the Depositor, or any affiliate thereof.

     The Depositor shall provide,  or cause to be provided,  to the Trustee on a
continuous basis, an adequate inventory of Certificates to facilitate transfers.

     SECTION 5.02.  Certificate Register;  Registration of Transfer and Exchange
of Certificates.

     (a) The Trustee  shall  maintain,  or cause to be  maintained in accordance
with the  provisions of Section 5.06, a Certificate  Register for the Trust Fund
in which, subject to the provisions of subsections (b) and (c) below and to such
reasonable  regulations as it may  prescribe,  the Trustee shall provide for the
registration of  Certificates  and of transfers and exchanges of Certificates as
herein provided. Upon surrender for registration of transfer of any Certificate,
the Trustee shall execute and deliver, in the name of the designated  transferee
or  transferees,  one or more new  Certificates  of the same Class and aggregate
Percentage Interest.

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

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

     All Certificates surrendered for registration of transfer or exchange shall
be cancelled and  subsequently  destroyed by the Trustee in accordance  with the
Trustee's customary procedures.

     (b) No transfer of a Private Certificate shall be made unless such transfer
is made pursuant to an effective registration statement under the Securities Act
and any  applicable  state  securities  laws or is exempt from the  registration
requirements  under said Act and such state securities laws. In the event that a
transfer is to be made in reliance upon an exemption from the Securities Act and
such laws, in order to assure  compliance with the Securities Act and such laws,
the   Certificateholder    desiring   to   effect   such   transfer   and   such
Certificateholder's  prospective transferee shall each certify to the Trustee in
writing the facts  surrounding the transfer in substantially  the form set forth
in  Exhibit  J (the  "Transferor  Certificate")  and (i)  deliver  a  letter  in
substantially the form of either Exhibit K (the "Investment  Letter") or Exhibit
L (the "Rule 144A  Letter") or (ii) there shall be  delivered  to the Trustee at
the expense of the  transferor  an Opinion of Counsel that such  transfer may be
made  pursuant to an exemption  from the  Securities  Act. The  Depositor  shall
provide to any Holder of a Private  Certificate and any  prospective  transferee
designated by any such Holder,  information  regarding the related  Certificates
and the  Mortgage  Loans and such other  information  as shall be  necessary  to
satisfy the condition to eligibility  set forth in Rule  144A(d)(4) for transfer
of any such Certificate  without  registration  thereof under the Securities Act
pursuant to the  registration  exemption  provided by Rule 144A. The Trustee and
the Master  Servicer  shall  cooperate  with the Depositor in providing the Rule
144A information  referenced in the preceding  sentence,  including providing to
the Depositor such information  regarding the  Certificates,  the Mortgage Loans
and other matters  regarding the Trust Fund as the  Depositor  shall  reasonably
request to meet its obligation  under the preceding  sentence.  Each Holder of a
Private  Certificate  desiring to effect such  transfer  shall,  and does hereby
agree to,  indemnify  the Trustee and the  Depositor,  the Seller and the Master
Servicer  against any liability that may result if the transfer is not so exempt
or is not made in accordance with such federal and state laws.

     No transfer  of an  ERISA-Restricted  Certificate  shall be made unless the
Trustee shall have received either (i) a  representation  from the transferee of
such  Certificate  acceptable to and in form and substance  satisfactory  to the
Trustee (in the event such  Certificate  is a Private  Certificate or a Residual
Certificate,  such  requirement is satisfied only by the Trustee's  receipt of a
representation letter from the transferee substantially in the form of Exhibit K
or Exhibit L), to the effect  that such  transferee  is not an employee  benefit
plan or arrangement subject to Section 406 of ERISA or a plan subject to Section
4975 of the Code,  nor a person acting on behalf of any such plan or arrangement
nor using the assets of any such plan or arrangement to effect such transfer, or
(ii) if the  purchaser  is an  insurance  company,  a  representation  that  the
purchaser is an insurance  company which is purchasing  such  Certificates  with
funds  contained  in an  "insurance  company  general  account" (as such term is
defined in Section V(e) of Prohibited  Transaction  Class Exemption 95-60 ("PTCE
95-60"))  and that the  purchase  and holding of such  Certificates  are covered
under PTCE 95-60 or (iii) in the case of any such  ERISA-Restricted  Certificate
presented for  registration  in the name of an employee  benefit plan subject to
ERISA,  or a plan  or  arrangement  subject  to  Section  4975 of the  Code  (or
comparable  provisions of any subsequent  enactments),  or a trustee of any such
plan or any other  person  acting on behalf of any such plan or  arrangement  or
using such plan's or arrangement's assets, an Opinion of Counsel satisfactory to
the  Trustee,  which  Opinion of  Counsel  shall not be an expense of either the
Trustee or the Trust  Fund,  addressed  to the  Trustee,  to the effect that the
purchase or holding of such ERISA-Restricted  Certificate will not result in the
assets of the Trust Fund being  deemed to be "plan  assets"  and  subject to the
prohibited transaction provisions of ERISA and the Code and will not subject the
Trustee to any  obligation  in addition to those  expressly  undertaken  in this
Agreement or to any  liability.  For purposes of the  preceding  sentence,  with
respect to an ERISA-Restricted  Certificate that is not a Private Certificate or
a Residual  Certificate,  in the event the representation  letter referred to in
the preceding sentence is not furnished,  such representation shall be deemed to
have  been  made  to the  Trustee  by the  transferee's  (including  an  initial
acquiror's)  acceptance of the  ERISA-Restricted  Certificates.  Notwithstanding
anything  else  to  the  contrary   herein,   any   purported   transfer  of  an
ERISA-Restricted Certificate to or on behalf of an employee benefit plan subject
to ERISA or to the Code  without  the  delivery  to the Trustee of an Opinion of
Counsel  satisfactory  to the Trustee as described above shall be void and of no
effect.

     To the extent  permitted under  applicable law (including,  but not limited
to,  ERISA),  the  Trustee  shall be under no  liability  to any  Person for any
registration of transfer of any ERISA-Restricted Certificate that is in fact not
permitted  by this  Section  5.02(b)  or for  making  any  payments  due on such
Certificate  to the Holder  thereof or taking any other  action with  respect to
such Holder under the  provisions of this  Agreement so long as the transfer was
registered by the Trustee in accordance with the foregoing requirements.

     (c)  Each  Person  who has or who  acquires  any  Ownership  Interest  in a
Residual  Certificate  shall be deemed by the  acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the following  provisions,  and
the  rights of each  Person  acquiring  any  Ownership  Interest  in a  Residual
Certificate are expressly subject to the following provisions:

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

               (ii) No  Ownership  Interest  in a  Residual  Certificate  may be
          registered  on the Closing  Date or  thereafter  transferred,  and the
          Trustee  shall not register  the Transfer of any Residual  Certificate
          unless,  in addition to the  certificates  required to be delivered to
          the Trustee under  subparagraph (b) above, the Trustee shall have been
          furnished  with an affidavit (a "Transfer  Affidavit")  of the initial
          owner or the  proposed  transferee  in the  form  attached  hereto  as
          Exhibit I. 

               (iii) Each Person holding or acquiring any Ownership  Interest in
          a Residual  Certificate shall agree (A) to obtain a Transfer Affidavit
          from any other  Person to whom such Person  attempts  to Transfer  its
          Ownership Interest in a Residual Certificate, (B) to obtain a Transfer
          Affidavit  from any Person for whom such  Person is acting as nominee,
          trustee  or  agent  in  connection  with any  Transfer  of a  Residual
          Certificate  and (C)  not to  Transfer  its  Ownership  Interest  in a
          Residual Certificate or to cause the Transfer of an Ownership Interest
          in a  Residual  Certificate  to any  other  Person  if it  has  actual
          knowledge  that such  Person is not a Permitted  Transferee.  

               (iv)  Any  attempted  or  purported  Transfer  of  any  Ownership
          Interest in a Residual  Certificate  in violation of the provisions of
          this Section  5.02(c) shall be absolutely null and void and shall vest
          no rights in the purported  Transferee.  If any  purported  transferee
          shall  become a Holder of a Residual  Certificate  in violation of the
          provisions of this Section 5.02(c),  then the last preceding Permitted
          Transferee   shall  be  restored  to  all  rights  as  Holder  thereof
          retroactive to the date of  registration  of Transfer of such Residual
          Certificate. The Trustee shall be under no liability to any Person for
          any registration of Transfer of a Residual Certificate that is in fact
          not  permitted  by Section  5.02(b)  and this  Section  5.02(c) or for
          making any payments due on such  Certificate  to the Holder thereof or
          taking  any  other  action  with  respect  to such  Holder  under  the
          provisions  of this  Agreement so long as the Transfer was  registered
          after   receipt  of  the  related   Transfer   Affidavit,   Transferor
          Certificate and either the Rule 144A Letter or the Investment  Letter.
          The Trustee  shall be entitled  but not  obligated to recover from any
          Holder  of a  Residual  Certificate  that was in fact not a  Permitted
          Transferee at the time it became a Holder or, at such  subsequent time
          as it became other than a Permitted  Transferee,  all payments made on
          such  Residual  Certificate  at and after  either such time.  Any such
          payments so  recovered by the Trustee  shall be paid and  delivered by
          the  Trustee  to the  last  preceding  Permitted  Transferee  of  such
          Certificate. 

               (v) The Depositor  shall use its best efforts to make  available,
          upon  receipt of written  request from the  Trustee,  all  information
          necessary to compute any tax imposed under Section 860E(e) of the Code
          as a result of a  Transfer  of an  Ownership  Interest  in a  Residual
          Certificate  to any  Holder  who is not a  Permitted  Transferee. 

     The  restrictions on Transfers of a Residual  Certificate set forth in this
Section 5.02(c) shall cease to apply (and the applicable  portions of the legend
on a Residual  Certificate  may be deleted) with respect to Transfers  occurring
after delivery to the Trustee of an Opinion of Counsel, which Opinion of Counsel
shall not be an expense of the Trust Fund, the Trustee, the Seller or the Master
Servicer, to the effect that the elimination of such restrictions will not cause
the  REMIC  hereunder  to fail  to  qualify  as a REMIC  at any  time  that  the
Certificates are outstanding or result in the imposition of any tax on the Trust
Fund, a  Certificateholder  or another Person.  Each Person holding or acquiring
any  Ownership  Interest  in a  Residual  Certificate  hereby  consents  to  any
amendment of this Agreement which,  based on an Opinion of Counsel  furnished to
the Trustee, is reasonably necessary (a) to ensure that the record ownership of,
or any  beneficial  interest  in, a  Residual  Certificate  is not  transferred,
directly or indirectly,  to a Person that is not a Permitted  Transferee and (b)
to provide for a means to compel the Transfer of a Residual Certificate which is
held by a  Person  that is not a  Permitted  Transferee  to a  Holder  that is a
Permitted Transferee.

     (d) The preparation and delivery of all certificates and opinions  referred
to  above in this  Section  5.02 in  connection  with  transfer  shall be at the
expense of the parties to such transfers.

     (e) Except as provided  below,  the  Book-Entry  Certificates  shall at all
times remain  registered in the name of the Depository or its nominee and at all
times:  (i)  registration  of the  Certificates  may not be  transferred  by the
Trustee  except  to  another  Depository;  (ii) the  Depository  shall  maintain
book-entry  records with respect to the  Certificate  Owners and with respect to
ownership and transfers of such  Book-Entry  Certificates;  (iii)  ownership and
transfers of  registration  of the Book-Entry  Certificates  on the books of the
Depository shall be governed by applicable rules  established by the Depository;
(iv) the  Depository  may  collect  its usual and  customary  fees,  charges and
expenses from its Depository  Participants;  (v) the Trustee shall deal with the
Depository,   Depository   Participants  and  indirect  participating  firms  as
representatives  of the Certificate  Owners of the Book-Entry  Certificates  for
purposes of exercising the rights of holders under this Agreement,  and requests
and directions for and votes of such  representatives  shall not be deemed to be
inconsistent if they are made with respect to different  Certificate Owners; and
(vi) the  Trustee  may  rely  and  shall be  fully  protected  in  relying  upon
information   furnished  by  the  Depository  with  respect  to  its  Depository
Participants  and  furnished  by the  Depository  Participants  with  respect to
indirect  participating  firms and persons  shown on the books of such  indirect
participating  firms as direct or indirect  Certificate Owners.

     All transfers by  Certificate  Owners of Book-Entry  Certificates  shall be
made in accordance with the procedures established by the Depository Participant
or  brokerage  firm  representing   such  Certificate   Owner.  Each  Depository
Participant shall only transfer Book-Entry Certificates of Certificate Owners it
represents or of brokerage  firms for which it acts as agent in accordance  with
the Depository's normal procedures.

     If (x) (i) the  Depository or the Depositor  advises the Trustee in writing
that the  Depository  is no longer  willing or able to  properly  discharge  its
responsibilities as Depository,  and (ii) the Trustee or the Depositor is unable
to locate a qualified  successor,  (y) the  Depositor at its option  advises the
Trustee in writing that it elects to terminate the book-entry system through the
Depository  or (z)  after the  occurrence  of an Event of  Default,  Certificate
Owners  representing at least 51% of the  Certificate  Balance of the Book-Entry
Certificates  together  advise  the  Trustee  and  the  Depository  through  the
Depository  Participants in writing that the continuation of a book-entry system
through the  Depository  is no longer in the best  interests of the  Certificate
Owners, the Trustee shall notify all Certificate Owners, through the Depository,
of the  occurrence  of any such  event and of the  availability  of  definitive,
fully-registered  Certificates  (the "Definitive  Certificates")  to Certificate
Owners  requesting the same.  Upon surrender to the Trustee of the related Class
of  Certificates  by the Depository,  accompanied by the  instructions  from the
Depository   for   registration,   the  Trustee   shall  issue  the   Definitive
Certificates.  Neither the Master Servicer,  the Depositor nor the Trustee shall
be  liable  for  any  delay  in  delivery  of  such  instruction  and  each  may
conclusively  rely on, and shall be protected in relying on, such  instructions.
The Master  Servicer  shall  provide the Trustee  with an adequate  inventory of
certificates to facilitate the issuance and transfer of Definitive Certificates.
Upon  the  issuance  of  Definitive   Certificates  all  references   herein  to
obligations imposed upon or to be performed by the Depository shall be deemed to
be imposed  upon and  performed by the Trustee,  to the extent  applicable  with
respect to such  Definitive  Certificates  and the Trustee  shall  recognize the
Holders of the Definitive Certificates as Certificateholders hereunder; provided
that the  Trustee  shall  not by virtue of its  assumption  of such  obligations
become liable to any party for any act or failure to act of the Depository.

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

     If (a) any mutilated  Certificate  is  surrendered  to the Trustee,  or the
Trustee receives evidence to its satisfaction of the destruction,  loss or theft
of any  Certificate  and (b) there is delivered  to the Master  Servicer and the
Trustee  such  security or  indemnity as may be required by them to hold each of
them  harmless,  then,  in the  absence  of  notice  to the  Trustee  that  such
Certificate  has been  acquired  by a bona fide  purchaser,  the  Trustee  shall
execute,  countersign  and  deliver,  in  exchange  for or in lieu  of any  such
mutilated,  destroyed,  lost or stolen  Certificate,  a new  Certificate of like
Class, tenor and Percentage Interest. In connection with the issuance of any new
Certificate  under this Section  5.03,  the Trustee may require the payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in relation  thereto and any other expenses  (including the fees and expenses of
the Trustee) connected therewith. Any replacement Certificate issued pursuant to
this  Section  5.03 shall  constitute  complete  and  indefeasible  evidence  of
ownership, as if originally issued, whether or not the lost, stolen or destroyed
Certificate shall be found at any time.

     SECTION 5.04. Persons Deemed Owners.

     The Master  Servicer,  the Trustee and any agent of the Master  Servicer or
the Trustee may treat the Person in whose name any  Certificate is registered as
the owner of such  Certificate  for the purpose of  receiving  distributions  as
provided in this  Agreement and for all other purposes  whatsoever,  and neither
the Master  Servicer,  the Trustee  nor any agent of the Master  Servicer or the
Trustee shall be affected by any notice to the contrary.

     SECTION 5.05. Access to List of Certificateholders' Names and Addresses.

     If three or more Certificateholders (a) request such information in writing
from the Trustee, (b) state that such  Certificateholders  desire to communicate
with other  Certificateholders with respect to their rights under this Agreement
or under the  Certificates,  and (c) provide a copy of the  communication  which
such  Certificateholders  propose to  transmit,  or if the  Depositor  or Master
Servicer shall request such  information  in writing from the Trustee,  then the
Trustee  shall,  within ten  Business  Days after the  receipt of such  request,
provide the Depositor,  the Master Servicer or such  Certificateholders  at such
recipients' expense the most recent list of the Certificateholders of such Trust
Fund held by the Trustee, if any. The Depositor and every Certificateholder,  by
receiving  and holding a  Certificate,  agree that the Trustee shall not be held
accountable by reason of the  disclosure of any such  information as to the list
of the  Certificateholders  hereunder,  regardless of the source from which such
information was derived.

     SECTION 5.06. Maintenance of Office or Agency.

     The  Trustee  will  maintain  or cause to be  maintained  at its expense an
office or offices or agency or agencies in New York City where  Certificates may
be surrendered for registration of transfer or exchange.  The Trustee  initially
designates its Corporate  Trust Office for such purposes.  The Trustee will give
prompt written notice to the  Certificateholders  of any change in such location
of any such office or agency.


                                   ARTICLE VI

                      THE DEPOSITOR AND THE MASTER SERVICER

     SECTION  6.01.  Respective  Liabilities  of the  Depositor  and the  Master
                     Servicer.

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

     SECTION  6.02.  Merger or  Consolidation  of the  Depositor  or the  Master
                     Servicer.

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

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

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

     None of the  Depositor,  the  Seller,  the  Master  Servicer  or any of the
directors,  officers,  employees or agents of the  Depositor,  the Seller or the
Master Servicer shall be under any liability to the  Certificateholders  for any
action  taken or for  refraining  from the  taking of any  action in good  faith
pursuant to this Agreement, or for errors in judgment;  provided,  however, that
this provision shall not protect the Depositor,  the Seller, the Master Servicer
or any such Person against any breach of  representations  or warranties made by
it herein or protect the Depositor,  the Seller, the Master Servicer or any such
Person from any liability which would otherwise be imposed by reasons of willful
misfeasance,  bad faith or gross  negligence in the  performance of duties or by
reason of reckless disregard of obligations and duties hereunder. The Depositor,
the Seller, the Master Servicer and any director,  officer, employee or agent of
the Depositor,  the Seller or the Master  Servicer may rely in good faith on any
document of any kind prima facie  properly  executed and submitted by any Person
respecting any matters arising hereunder.  The Depositor, the Seller, the Master
Servicer and any  director,  officer,  employee or agent of the  Depositor,  the
Seller or the Master  Servicer  shall be  indemnified by the Trust Fund and held
harmless against any loss,  liability or expense incurred in connection with any
audit,  controversy or judicial  proceeding  relating to a  governmental  taxing
authority or any legal action  relating to this  Agreement or the  Certificates,
other than any loss,  liability or expense related to any specific Mortgage Loan
or  Mortgage  Loans  (except as any such  loss,  liability  or expense  shall be
otherwise  reimbursable  pursuant to this Agreement) and any loss,  liability or
expense incurred by reason of willful misfeasance, bad faith or gross negligence
in the  performance  of duties  hereunder or by reason of reckless  disregard of
obligations  and  duties  hereunder.  None of the  Depositor,  the Seller or the
Master Servicer shall be under any obligation to appear in,  prosecute or defend
any legal action that is not incidental to its respective  duties  hereunder and
which in its  opinion  may  involve it in any  expense or  liability;  provided,
however, that any of the Depositor, the Seller or the Master Servicer may in its
discretion  undertake any such action that it may deem necessary or desirable in
respect of this  Agreement  and the rights and duties of the parties  hereto and
interests of the Trustee and the  Certificateholders  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 Fund, and the
Depositor, the Seller and the Master Servicer shall be entitled to be reimbursed
therefor out of the Certificate Account.

     SECTION 6.04. Limitation on Resignation of the Master Servicer.

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


                                  ARTICLE VII

                                     DEFAULT

     SECTION 7.01. Events of Default.

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

          (i) any failure by the Master  Servicer to deposit in the  Certificate
     Account or remit to the Trustee  any payment  required to be made under the
     terms of this Agreement,  which failure shall continue  unremedied for five
     days after the date upon which  written  notice of such failure  shall have
     been given to the Master Servicer by the Trustee or the Depositor or to the
     Master Servicer and the Trustee by the Holders of  Certificates  having not
     less than 25% of the Voting Rights evidenced by the Certificates; or

          (ii) any  failure by the Master  Servicer to observe or perform in any
     material  respect any other of the  covenants or  agreements on the part of
     the Master Servicer contained in this Agreement that materially affects the
     rights of Certificateholders, which failure shall continue unremedied for a
     period of 60 days after the date on which  written  notice of such  failure
     shall  have  been  given  to the  Master  Servicer  by the  Trustee  or the
     Depositor,  or to the Master  Servicer  and the  Trustee by the  Holders of
     Certificates evidencing not less than 25% of the Voting Rights evidenced by
     the  Certificates;  or 

          (iii) a decree or order of a court or agency or supervisory  authority
     having  jurisdiction  in the premises for the  appointment of a receiver or
     liquidator in any insolvency,  readjustment of debt,  marshalling of assets
     and  liabilities  or  similar   proceedings,   or  for  the  winding-up  or
     liquidation  of its  affairs,  shall have been  entered  against the Master
     Servicer and such decree or order shall have remained in force undischarged
     or  unstayed  for a period  of 60  consecutive  days;  or 

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

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

     If an Event of Default described in clauses (i) to (v) of this Section 7.01
shall  occur,  then,  and in each and every such case,  so long as such Event of
Default  shall not have been  remedied,  the Trustee may, or at the direction of
the Holders of  Certificates  evidencing  not less than 66% of the Voting Rights
evidenced  by the  Certificates,  the Trustee  shall by notice in writing to the
Master Servicer (with a copy to each Rating Agency), terminate all of the rights
and  obligations  of the Master  Servicer under this Agreement and in and to the
Mortgage  Loans  and  the  proceeds   thereof,   other  than  its  rights  as  a
Certificateholder  hereunder. On and after the receipt by the Master Servicer of
such written notice,  all authority and power of the Master Servicer  hereunder,
whether with respect to the Mortgage  Loans or  otherwise,  shall pass to and be
vested in the Trustee.  The Trustee shall  thereupon  make any Advance which the
Master  Servicer  failed to make subject to Section 3.04.  The Trustee is hereby
authorized  and  empowered  to  execute  and  deliver,  on behalf of the  Master
Servicer,  as  attorney-in-fact  or  otherwise,  any and all documents and other
instruments,  and to do or  accomplish  all other  acts or things  necessary  or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete the transfer and  endorsement  or assignment of the Mortgage  Loans and
related  documents,  or  otherwise.  Unless  expressly  provided in such written
notice,  no such termination  shall affect any obligation of the Master Servicer
to pay amounts owed  pursuant to Article  VIII.  The Master  Servicer  agrees to
cooperate with the Trustee in effecting the termination of the Master Servicer's
responsibilities  and  rights  hereunder,  including,  without  limitation,  the
transfer to the Trustee of all cash amounts  which shall at the time be credited
to the  Certificate  Account,  or  thereafter  be received  with  respect to the
Mortgage Loans.

     Notwithstanding  any  termination of the activities of the Master  Servicer
hereunder,  the Master  Servicer  shall be entitled to receive,  out of any late
collection of a Scheduled  Payment on a Mortgage Loan which was due prior to the
notice  terminating  such Master  Servicer's  rights and  obligations  as Master
Servicer hereunder and received after such notice, that portion thereof to which
such Master  Servicer would have been entitled  pursuant to Sections  3.11(a)(i)
through (viii),  and any other amounts payable to such Master Servicer hereunder
the  entitlement  to which  arose  prior to the  termination  of its  activities
hereunder.

     SECTION 7.02. Trustee to Act; Appointment of Successor.

     On and after the time the Master Servicer  receives a notice of termination
pursuant  to  Section  7.01,  the  Trustee  shall,  subject to and to the extent
provided  in  Section  3.07,  be the  successor  to the Master  Servicer  in its
capacity as master servicer under this Agreement and the  transactions set forth
or provided for herein and shall be subject to all the responsibilities,  duties
and liabilities  relating thereto placed on the Master Servicer by the terms and
provisions  hereof and  applicable law including the obligation to make Advances
pursuant  to Section  4.01.  As  compensation  therefor,  the  Trustee  shall be
entitled to all funds  relating to the Mortgage  Loans that the Master  Servicer
would have been entitled to charge to the  Certificate  Account or  Distribution
Account if the Master  Servicer had continued to act hereunder.  Notwithstanding
the foregoing, if the Trustee has become the successor to the Master Servicer in
accordance  with Section  7.01,  the Trustee may, if it shall be unwilling to so
act, or shall,  if it is  prohibited  by  applicable  law from  making  Advances
pursuant to Section 4.01 or if it is  otherwise  unable to so act,  appoint,  or
petition a court of competent  jurisdiction to appoint, any established mortgage
loan servicing  institution the  appointment of which does not adversely  affect
the then  current  rating of the  Certificates  by each  Rating  Agency,  as the
successor to the Master Servicer  hereunder in the assumption of all or any part
of the responsibilities, duties or liabilities of the Master Servicer hereunder.
Any successor to the Master Servicer shall be an institution which is a FNMA and
FHLMC approved  seller/servicer  in good  standing,  which has a net worth of at
least  $15,000,000,  which is willing to service  the  Mortgage  Loans and which
executes and delivers to the  Depositor  and the Trustee an agreement  accepting
such delegation and  assignment,  containing an assumption by such Person of the
rights,  powers,  duties,  responsibilities,  obligations and liabilities of the
Master  Servicer  (other than  liabilities of the Master  Servicer under Section
6.03 incurred prior to  termination of the Master  Servicer under Section 7.01),
with like effect as if originally  named as a party to this Agreement;  provided
that each Rating  Agency  acknowledges  that its rating of the  Certificates  in
effect immediately prior to such assignment and delegation will not be qualified
or reduced as a result of such assignment and delegation. Pending appointment of
a successor to the Master Servicer hereunder, the Trustee, unless the Trustee is
prohibited by law from so acting,  shall,  subject to Section 3.07,  act in such
capacity as  hereinabove  provided.  In  connection  with such  appointment  and
assumption,  the Trustee may make such arrangements for the compensation of such
successor  out of  payments  on Mortgage  Loans as it and such  successor  shall
agree;  provided,  however,  that no such compensation shall be in excess of the
Master  Servicing Fee permitted the Master Servicer  hereunder.  The Trustee and
such successor shall take such action,  consistent with this Agreement, as shall
be  necessary to  effectuate  any such  succession.  Neither the Trustee nor any
other successor  master  servicer shall be deemed to be in default  hereunder by
reason  of any  failure  to make,  or any  delay  in  making,  any  distribution
hereunder  or any portion  thereof or any  failure to  perform,  or any delay in
performing,  any duties or responsibilities  hereunder, in either case caused by
the  failure of the Master  Servicer  to  deliver  or  provide,  or any delay in
delivering or providing, any cash, information, documents or records to it.

     Any successor to the Master  Servicer as master  servicer shall give notice
to the  Mortgagors of such change of servicer and shall,  during the term of its
service as master  servicer,  maintain in force the policy or policies  that the
Master Servicer is required to maintain pursuant to Section 6.05.

     SECTION 7.03. Notification to Certificateholders.

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

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


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

     SECTION 8.01. Duties of the Trustee.

     The Trustee,  prior to the  occurrence of an Event of Default and after the
curing of all Events of  Default  that may have  occurred,  shall  undertake  to
perform such duties and only such duties as are  specifically  set forth in this
Agreement.  In case an Event of Default has  occurred and remains  uncured,  the
Trustee  shall  exercise  such of the  rights  and  powers  vested in it by this
Agreement,  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.

     The Trustee,  upon receipt of all  resolutions,  certificates,  statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee that are specifically required to be furnished pursuant to any provision
of this Agreement  shall examine them to determine  whether they are in the form
required by this  Agreement;  provided,  however,  that the Trustee shall not be
responsible  for the  accuracy or content of any such  resolution,  certificate,
statement, opinion, report, document, order or other instrument.

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

               (i) unless an Event of Default  known to the  Trustee  shall have
          occurred and be continuing,  the duties and obligations of the Trustee
          shall  be  determined  solely  by  the  express   provisions  of  this
          Agreement,  the Trustee shall not be liable except for the performance
          of such duties and obligations as are  specifically  set forth in this
          Agreement, no implied covenants or obligations shall be read into this
          Agreement  against the Trustee and the Trustee may conclusively  rely,
          as to the truth of the statements and the  correctness of the opinions
          expressed therein,  upon any certificates or opinions furnished to the
          Trustee and conforming to the  requirements of this Agreement which it
          believed in good faith to be genuine and to have been duly executed by
          the proper authorities respecting any matters arising hereunder;

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

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

     SECTION 8.02. Certain Matters Affecting the Trustee.

     Except as otherwise provided in Section 8.01:

          (i) the Trustee may  request and rely upon and shall be  protected  in
     acting  or   refraining   from  acting  upon  any   resolution,   Officers'
     Certificate,  certificate of auditors or any other certificate,  statement,
     instrument,  opinion,  report, notice, request,  consent, order, appraisal,
     bond or other  paper or  document  believed by it to be genuine and to have
     been  signed or  presented  by the proper  party or parties and the Trustee
     shall have no responsibility to ascertain or confirm the genuineness of any
     signature of any such party or parties;

          (ii) the Trustee  may  consult  with  counsel,  financial  advisers or
     accountants  and the  advice of any such  counsel,  financial  advisers  or
     accountants  and  any  Opinion  of  Counsel  shall  be  full  and  complete
     authorization  and protection in respect of any action taken or suffered or
     omitted by it hereunder in good faith and in  accordance  with such Opinion
     of  Counsel; 

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

          (iv) the Trustee shall not be bound to make any investigation into the
     facts  or  matters  stated  in  any  resolution,   certificate,  statement,
     instrument,  opinion,  report, notice,  request,  consent, order, approval,
     bond or other paper or  document,  unless  requested in writing so to do by
     Holders of  Certificates  evidencing not less than 25% of the Voting Rights
     allocated to each Class of Certificates; 

          (v) the Trustee may execute any of the trusts or powers  hereunder  or
     perform  any duties  hereunder  either  directly  or by or through  agents,
     accountants or attorneys; 

          (vi) the Trustee shall not be required to risk or expend its own funds
     or otherwise incur any financial liability in the performance of any of its
     duties or in the  exercise of any of its rights or powers  hereunder  if it
     shall have reasonable grounds for believing that repayment of such funds or
     adequate  indemnity  against  such risk or  liability is not assured to it;
    
          (vii) the Trustee  shall not be liable for any loss on any  investment
     of funds pursuant to this Agreement (other than as issuer of the investment
     security);  

          (viii) the Trustee  shall not be deemed to have  knowledge of an Event
     of Default until a  Responsible  Officer of the Trustee shall have received
     written notice  thereof;  and 

          (ix) the Trustee  shall be under no  obligation to exercise any of the
     trusts,  rights or powers  vested in it by this  Agreement or to institute,
     conduct or defend any  litigation  hereunder  or in relation  hereto at the
     request, order or direction of any of the  Certificateholders,  pursuant to
     the provisions of this Agreement, unless such Certificateholders shall have
     offered to the Trustee reasonable security or indemnity satisfactory to the
     Trustee against the costs,  expenses and liabilities  which may be incurred
     therein or thereby. 

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

     The recitals contained herein and in the Certificates shall be taken as the
statements of the  Depositor or the Seller,  as the case may be, and the Trustee
assumes  no  responsibility  for  their   correctness.   The  Trustee  makes  no
representations  as to the validity or  sufficiency  of this Agreement or of the
Certificates or of any Mortgage Loan or related document other than with respect
to the Trustee's execution and countersignature of the Certificates. The Trustee
shall not be  accountable  for the use or  application  by the  Depositor or the
Master  Servicer of any funds paid to the  Depositor  or the Master  Servicer in
respect of the Mortgage Loans or deposited in or withdrawn from the  Certificate
Account by the Depositor or the Master Servicer.

     SECTION 8.04. Trustee May Own Certificates.

     The Trustee in its individual or any other capacity may become the owner or
pledgee of Certificates with the same rights as it would have if it were not the
Trustee.

     SECTION 8.05. Trustee's Fees and Expenses.

     The  Trustee,  as  compensation  for its  activities  hereunder,  shall  be
entitled to withdraw from the Distribution  Account on each Distribution Date an
amount equal to the Trustee Fee for such Distribution  Date. The Trustee and any
director,  officer, employee or agent of the Trustee shall be indemnified by the
Master  Servicer  and held  harmless  against  any loss,  liability  or  expense
(including reasonable attorney's fees) (i) incurred in connection with any claim
or legal action relating to (a) this Agreement, (b) the Certificates, or (c) the
performance  of any of the  Trustee's  duties  hereunder,  other  than any loss,
liability  or expense  incurred by reason of willful  misfeasance,  bad faith or
negligence  in the  performance  of any of the  Trustee's  duties  hereunder  or
incurred by reason of any action of the Trustee  taken at the  direction  of the
Certificateholders  and (ii)  resulting from any error in any tax or information
return  prepared  by the Master  Servicer.  Such  indemnity  shall  survive  the
termination  of this  Agreement  or the  resignation  or removal of the  Trustee
hereunder.  Without  limiting the foregoing,  the Master Servicer  covenants and
agrees,  except as  otherwise  agreed upon in writing by the  Depositor  and the
Trustee,  and except for any such expense,  disbursement or advance as may arise
from the  Trustee's  negligence,  bad  faith or  willful  misconduct,  to pay or
reimburse the Trustee, for all reasonable  expenses,  disbursements and advances
incurred or made by the Trustee in accordance with any of the provisions of this
Agreement with respect to (A) the reasonable  compensation  and the expenses and
disbursements  of its counsel not associated with the closing of the issuance of
the Certificates, (B) the reasonable compensation, expenses and disbursements of
any  accountant,  engineer or appraiser  that is not  regularly  employed by the
Trustee, to the extent that the Trustee must engage such persons to perform acts
or services hereunder and (C) printing and engraving expenses in connection with
preparing any Definitive Certificates.  Except as otherwise provided herein, the
Trustee  shall not be  entitled  to payment  or  reimbursement  for any  routine
ongoing expenses incurred by the Trustee in the ordinary course of its duties as
Trustee,  Registrar,  Tax Matters  Person or Paying  Agent  hereunder or for any
other expenses.

     SECTION 8.06. Eligibility Requirements for the Trustee.

     The Trustee  hereunder  shall at all times be a corporation  or association
organized and doing  business  under the laws of a state or the United States of
America, authorized under such laws to exercise corporate trust powers, having a
combined capital and surplus of at least $50,000,000,  subject to supervision or
examination  by federal or state  authority and with a credit rating which would
not cause either of the Rating Agencies to reduce their  respective then current
ratings of the  Certificates (or having provided such security from time to time
as is sufficient to avoid such reduction) as evidenced in writing by each Rating
Agency.  If such  corporation or association  publishes  reports of condition at
least  annually,  pursuant  to  law  or to the  requirements  of  the  aforesaid
supervising or examining  authority,  then for the purposes of this Section 8.06
the combined  capital and surplus of such  corporation or  association  shall be
deemed to be its  combined  capital  and surplus as set forth in its most recent
report of condition so published. In case at any time the Trustee shall cease to
be eligible in accordance  with the provisions of this Section 8.06, the Trustee
shall resign  immediately in the manner and with the effect specified in Section
8.07.  The  entity  serving  as  Trustee  may  have  normal  banking  and  trust
relationships  with the Depositor and its affiliates or the Master  Servicer and
its affiliates;  provided,  however,  that such entity cannot be an affiliate of
the Seller,  the Depositor or the Master  Servicer other than the Trustee in its
role as successor to the Master Servicer.

     SECTION 8.07. Resignation and Removal of the Trustee.

     The Trustee may at any time resign and be discharged from the trusts hereby
created by giving written  notice of  resignation  to the Depositor,  the Master
Servicer and each Rating Agency not less than 60 days before the date  specified
in such notice,  when,  subject to Section  8.08,  such  resignation  is to take
effect,  and acceptance by a successor  trustee in accordance  with Section 8.08
meeting the  qualifications  set forth in Section 8.06. If no successor  trustee
meeting  such  qualifications  shall have been so  appointed  and have  accepted
appointment  within 30 days after the giving of such notice or resignation,  the
resigning  Trustee may  petition  any court of  competent  jurisdiction  for the
appointment of a successor trustee.

     If at any time the Trustee  shall cease to be eligible in  accordance  with
the  provisions of Section 8.06 and shall fail to resign after  written  request
thereto by the Depositor,  or if at any time the Trustee shall become  incapable
of acting,  or shall be adjudged as bankrupt or insolvent,  or a receiver of the
Trustee or of its property shall be appointed,  or any public officer shall take
charge or control of the  Trustee or of its  property or affairs for the purpose
of rehabilitation, conservation or liquidation, or a tax is imposed with respect
to the Trust Fund by any state in which the Trustee or the Trust Fund is located
and the  imposition  of such  tax  would  be  avoided  by the  appointment  of a
different  trustee,  then the  Depositor  or the Master  Servicer may remove the
Trustee and appoint a successor  trustee by written  instrument,  in triplicate,
one copy of which  shall be  delivered  to the  Trustee,  one copy to the Master
Servicer and one copy to the successor trustee.

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

     Any  resignation  or removal of the Trustee and  appointment of a successor
trustee  pursuant to any of the  provisions  of this  Section  8.07 shall become
effective upon acceptance of appointment by the successor trustee as provided in
Section 8.08.

     SECTION 8.08. Successor Trustee.

     Any successor  trustee appointed as provided in Section 8.07 shall execute,
acknowledge and deliver to the Depositor and to its predecessor  trustee and the
Master Servicer an instrument accepting such appointment hereunder and thereupon
the resignation or removal of the predecessor trustee shall become effective and
such  successor  trustee,  without any further act,  deed or  conveyance,  shall
become fully vested with all the rights,  powers,  duties and obligations of its
predecessor  hereunder,  with the like effect as if originally  named as trustee
herein.  The Depositor,  the Master Servicer and the  predecessor  trustee shall
execute and deliver such  instruments and do such other things as may reasonably
be required for more fully and certainly vesting and confirming in the successor
trustee all such rights, powers, duties, and obligations.

     No successor  trustee shall accept  appointment as provided in this Section
8.08  unless at the time of such  acceptance  such  successor  trustee  shall be
eligible  under the  provisions  of Section 8.06 and its  appointment  shall not
adversely affect the then current rating of the Certificates.

     Upon  acceptance of appointment by a successor  trustee as provided in this
Section 8.08, the Depositor  shall mail notice of the succession of such trustee
hereunder to all Holders of  Certificates.  If the Depositor  fails to mail such
notice within 10 days after acceptance of appointment by the successor  trustee,
the successor trustee shall cause such notice to be mailed at the expense of the
Depositor.

     SECTION 8.09. Merger or Consolidation of the Trustee.

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

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

     Notwithstanding  any other  provisions of this Agreement,  at any time, for
the purpose of meeting any legal  requirements of any  jurisdiction in which any
part of the Trust Fund or property securing any Mortgage Note may at the time be
located, the Master Servicer and the Trustee acting jointly shall have the power
and shall  execute and deliver all  instruments  to appoint one or more  Persons
approved by the Trustee to act as  co-trustee  or  co-trustees  jointly with the
Trustee,  or separate  trustee or separate  trustees,  of all or any part of the
Trust Fund, and to vest in such Person or Persons,  in such capacity and for the
benefit  of the  Certificateholders,  such  title to the Trust  Fund or any part
thereof,  whichever is applicable,  and, subject to the other provisions of this
Section 8.10, such powers, duties, obligations,  rights and trusts as the Master
Servicer and the Trustee may  consider  necessary  or  desirable.  If the Master
Servicer  shall not have  joined in such  appointment  within 15 days  after the
receipt by it of a request  to do so, or in the case an Event of  Default  shall
have occurred and be continuing,  the Trustee alone shall have the power to make
such appointment.  No co-trustee or separate trustee hereunder shall be required
to meet the terms of eligibility  as a successor  trustee under Section 8.06 and
no notice to Certificateholders of the appointment of any co-trustee or separate
trustee shall be required under Section 8.08.

     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) To the extent necessary to effectuate the purposes of this Section
     8.10, all rights,  powers, duties and obligations conferred or imposed upon
     the Trustee,  except for the obligation of the Trustee under this Agreement
     to advance  funds on behalf of the Master  Servicer,  shall be conferred or
     imposed upon and  exercised  or performed by the 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
     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
     (whether  as Trustee  hereunder  or as  successor  to the  Master  Servicer
     hereunder), the Trustee shall be incompetent or unqualified to perform such
     act or acts,  in which event such rights,  powers,  duties and  obligations
     (including the holding of title to the applicable Trust Fund 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
     Trustee;

          (ii) No trustee hereunder shall be held personally liable by reason of
     any act or omission of any other  trustee  hereunder  and such  appointment
     shall not, and shall not be deemed to, constitute any such separate trustee
     or  co-trustee  as agent of the Trustee; 

          (iii) The Trustee may at any time accept the  resignation of or remove
     any separate trustee or co-trustee;  and

          (iv) The Master Servicer, and not the Trustee, shall be liable for the
     payment of reasonable  compensation,  reimbursement and  indemnification to
     any such  separate  trustee or  co-trustee.  

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

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

     SECTION 8.11. Tax Matters.

     It is  intended  that the assets with  respect to which the REMIC  election
pertaining  to the Trust  Fund is to be made,  as set  forth in the  Preliminary
Statement,  shall  constitute,  and that the conduct of matters relating to such
assets  shall be such as to  qualify  such  assets as, a "real  estate  mortgage
investment  conduit" as defined in and in accordance with the REMIC  Provisions.
In furtherance of such intention, the Trustee covenants and agrees that it shall
act as agent (and the Trustee is hereby  appointed to act as agent) on behalf of
the REMIC and that in such capacity it shall:  (a) prepare and file, or cause to
be  prepared  and  filed,  in a  timely  manner,  a U.S.  Real  Estate  Mortgage
Investment Conduit Income Tax Return (Form 1066 or any successor form adopted by
the Internal  Revenue  Service) and prepare and file or cause to be prepared and
filed  with the  Internal  Revenue  Service  and  applicable  state or local tax
authorities income tax or information returns for each taxable year with respect
to such REMIC, containing such information and at the times and in the manner as
may be required by the Code or state or local tax laws,  regulations,  or rules,
and  furnish  or cause to be  furnished  to  Certificateholders  the  schedules,
statements  or  information  at such times and in such manner as may be required
thereby;  (b) within  thirty  days of the Closing  Date,  furnish or cause to be
furnished to the Internal Revenue Service,  on Forms 8811 or as otherwise may be
required by the Code,  the name,  title,  address,  and telephone  number of the
person that the  holders of the  Certificates  may  contact for tax  information
relating thereto,  together with such additional  information as may be required
by such Form,  and update  such  information  at the time or times in the manner
required by the Code;  (c) make or cause to be made an election that such assets
be treated as a REMIC on the federal tax return for its first taxable year (and,
if necessary,  under applicable state law); (d) prepare and forward, or cause to
be prepared and forwarded, to the Certificateholders and to the Internal Revenue
Service and, if necessary,  state tax authorities,  all information  returns and
reports as and when required to be provided to them in accordance with the REMIC
Provisions,  including without limitation, the calculation of any original issue
discount using the Prepayment Assumption;  (e) provide information necessary for
the  computation  of tax imposed on the transfer of a Residual  Certificate to a
Person  that is not a Permitted  Transferee,  or an agent  (including  a broker,
nominee or other  middleman) of a  Non-Permitted  Transferee,  or a pass-through
entity in which a  Non-Permitted  Transferee is the record holder of an interest
(the reasonable cost of computing and furnishing such information may be charged
to the Person  liable for such tax);  (f) to the extent  that they are under its
control,  conduct  matters  relating  to  such  assets  at all  times  that  any
Certificates  are  outstanding so as to maintain the status as a REMIC under the
REMIC Provisions;  (g) not knowingly or intentionally take any action or omit to
take any action that would cause the  termination of the REMIC status;  (h) pay,
from the sources  specified  in the last  paragraph of this  Section  8.11,  the
amount of any federal or state tax,  including  prohibited  transaction taxes as
described  below,  imposed on the REMIC prior to its termination when and as the
same shall be due and payable (but such obligation shall not prevent the Trustee
or any other  appropriate  Person from  contesting  any such tax in  appropriate
proceedings and shall not prevent the Trustee from  withholding  payment of such
tax, if permitted by law, pending the outcome of such  proceedings);  (i) ensure
that federal,  state or local income tax or information  returns shall be signed
by the Trustee or such other  person as may be required to sign such  returns by
the Code or state or local laws,  regulations  or rules;  (j)  maintain  records
relating to the REMIC, including but not limited to the income, expenses, assets
and  liabilities  thereof and the fair market  value and  adjusted  basis of the
assets  determined  at such  intervals as may be required by the Code, as may be
necessary  to  prepare  the   foregoing   returns,   schedules,   statements  or
information; and (k) as and when necessary and appropriate,  represent the REMIC
in any  administrative  or judicial  proceedings  relating to an  examination or
audit by any governmental taxing authority, request an administrative adjustment
as to any taxable year of the REMIC,  enter into settlement  agreements with any
governmental  taxing agency,  extend any statute of limitations  relating to any
tax item of the REMIC,  and  otherwise act on behalf of the REMIC in relation to
any tax matter or controversy involving it.

     In order to enable the Trustee to perform  its duties as set forth  herein,
the Depositor shall provide, or cause to be provided,  to the Trustee within ten
(10) days  after  the  Closing  Date all  information  or data that the  Trustee
requests  in writing  and  determines  to be  relevant  for tax  purposes to the
valuations  and  offering  prices  of  the  Certificates,   including,   without
limitation,  the price, yield, prepayment assumption and projected cash flows of
the Certificates and the Mortgage Loans. Thereafter, the Depositor shall provide
to the Trustee  promptly  upon  written  request  therefor  any such  additional
information or data that the Trustee may, from time to time,  reasonably request
in order to enable the  Trustee to perform its duties as set forth  herein.  The
Depositor hereby indemnifies the Trustee for any losses,  liabilities,  damages,
claims or expenses of the Trustee arising from any errors or  miscalculations of
the Trustee  that result from any  failure of the  Depositor  to provide,  or to
cause to be provided,  accurate  information  or data to the Trustee on a timely
basis.

     In the event that any tax is imposed on  "prohibited  transactions"  of the
REMIC as defined in Section  860F(a)(2)  of the Code,  on the "net  income  from
foreclosure property" of the REMIC as defined in Section 860G(c) of the Code, on
any  contribution to the REMIC after the Startup Day pursuant to Section 860G(d)
of the Code, or any other tax is imposed,  including,  without  limitation,  any
minimum tax imposed upon the REMIC  pursuant to Sections  23153 and 24874 of the
California  Revenue and Taxation  Code,  if not paid as  otherwise  provided for
herein,  such tax shall be paid by (i) the Trustee, if any such other tax arises
out of or results from a breach by the Trustee of any of its  obligations  under
this Agreement,  (ii) the Master Servicer or the Seller, in the case of any such
minimum  tax,  if such tax arises out of or results  from a breach by the Master
Servicer or Seller of any of their obligations under this Agreement or (iii) the
Seller, if any such tax arises out of or results from the Seller's obligation to
repurchase a Mortgage Loan pursuant to Section 2.02 or 2.03 or (iv) in all other
cases, or in the event that the Trustee, the Master Servicer or the Seller fails
to honor its  obligations  under the preceding  clauses (i), (ii) or (iii),  any
such  tax  will  be  paid  with  amounts  otherwise  to be  distributed  to  the
Certificateholders, as provided in Section 3.11(b).

     SECTION 8.12. Periodic Filings.

     Pursuant to written  instructions  from the  Depositor,  the Trustee  shall
prepare,  execute and file all periodic  reports  required  under the Securities
Exchange Act of 1934 in conformity  with the terms of the relief  granted to the
Depositor in CWMBS,  Inc.  (February 3, 1994), a copy of which has been supplied
to the Trustee by the Issuer.  In connection  with the preparation and filing of
such  periodic  reports,  the  Depositor  and the Master  Servicer  shall timely
provide to the  Trustee  all  material  information  available  to them which is
required  to be  included  in such  reports  and not  known to them to be in the
possession of the Trustee and such other  information as the Trustee  reasonably
may request from either of them and otherwise  reasonably  shall  cooperate with
the Trustee.  The Trustee shall have no liability with respect to any failure to
properly prepare or file such periodic reports resulting from or relating to the
Trustee's  inability or failure to obtain any information not resulting from its
own negligence or willful misconduct.


                                   ARTICLE IX

                                   TERMINATION

     SECTION  9.01.  Termination  upon  Liquidation  or Purchase of the Mortgage
                     Loans.

     Subject  to Section  9.03,  the  obligations  and  responsibilities  of the
Depositor,  the Master  Servicer and the Trustee  created hereby with respect to
the Trust Fund shall  terminate  upon the  earlier  of (a) the  purchase  by the
Master  Servicer of all  Mortgage  Loans (and REO  Properties)  remaining in the
related  Loan  Group at the  price  equal  to the sum of (i) 100% of the  Stated
Principal  Balance  of each  Mortgage  Loan in such Loan  Group  (other  than in
respect  of REO  Property)  plus one  month's  accrued  interest  thereon at the
applicable Adjusted Mortgage Rate and (ii) the lesser of (x) the appraised value
of any REO  Property  in such  Loan  Group as  determined  by the  higher of two
appraisals  completed  by two  independent  appraisers  selected  by the  Master
Servicer  at the  expense of the Master  Servicer  and (y) the Stated  Principal
Balance of each Mortgage Loan in such Loan Group related to any REO Property, in
each case plus accrued and unpaid  interest  thereon at the applicable  Adjusted
Mortgage Rate and (b) the later of (i) the maturity or other liquidation (or any
Advance with respect  thereto) of the last Mortgage Loan  remaining in the Trust
Fund and the  disposition  of all REO  Property  and (ii)  the  distribution  to
Certificateholders of all amounts required to be distributed to them pursuant to
this Agreement.  In no event shall the trusts created hereby continue beyond the
earlier of (i) 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's, living on the date hereof and (ii) the Latest Possible
Maturity  Date. The right to repurchase all Mortgage Loans and REO Properties in
a Loan  Group  pursuant  to  clause  (a)  above  shall be  conditioned  upon the
aggregate Stated Principal  Balance of the Mortgage Loans in such Loan Group, at
the time of any such  repurchase,  aggregating  less  then  ten  percent  of the
aggregate  Cut-off Date  Principal  Balance of the  Mortgage  Loans in such Loan
Group.

     SECTION 9.02. Final Distribution on the Certificates.

     If on any Determination Date, the Master Servicer determines that there are
no  Outstanding  Mortgage  Loans and no other  funds or assets in the Trust Fund
other  than the funds in the  Certificate  Account,  the Master  Servicer  shall
direct  the  Trustee  promptly  to  send a  final  distribution  notice  to each
Certificateholder.  If the Master  Servicer  elects to terminate  the Trust Fund
pursuant  to clause  (a) of  Section  9.01,  at least 20 days  prior to the date
notice is to be mailed to the affected  Certificateholders  the Master  Servicer
shall  notify the  Depositor  and the  Trustee  of the date the Master  Servicer
intends to terminate the Trust Fund and of the  applicable  repurchase  price of
the Mortgage Loans and REO Properties.

     Notice of any  termination of the Trust Fund,  specifying the  Distribution
Date on which Certificateholders may surrender their Certificates for payment of
the final distribution and cancellation,  shall be given promptly by the Trustee
by letter to  Certificateholders  mailed not  earlier  than the 15th day and not
later  than the 10th day of the month  next  preceding  the month of such  final
distribution. Any such notice shall specify (a) the Distribution Date upon which
final  distribution  on the  Certificates  will be made  upon  presentation  and
surrender of  Certificates at the office therein  designated,  (b) the amount of
such final distribution,  (c) the location of the office or agency at which such
presentation  and surrender must be made, and (d) that the Record Date otherwise
applicable to such Distribution Date is not applicable, distributions being made
only upon  presentation  and surrender of the Certificates at the office therein
specified.  The Master  Servicer  will give such notice to each Rating Agency at
the time such notice is given to Certificateholders.

     In the event such  notice is given,  the Master  Servicer  shall  cause all
funds in the  Certificate  Account to be  remitted to the Trustee for deposit in
the   Distribution   Account  on  the  Business  Day  prior  to  the  applicable
Distribution Date in an amount equal to the final distribution in respect of the
Certificates.  Upon such final  deposit  with  respect to the Trust Fund and the
receipt by the  Trustee of a Request  for Release  therefor,  the Trustee  shall
promptly  release to the Master  Servicer  the  Mortgage  Files for the Mortgage
Loans.

     Upon  presentation  and  surrender of the  Certificates,  the Trustee shall
cause to be distributed to the Certificateholders of each Class, in each case on
the final  Distribution  Date and in the order set forth in Section 4.02, in the
case of the  Certificateholders,  in proportion to their  respective  Percentage
Interests, with respect to Certificateholders of the same Class, an amount equal
to (i) as to each Class of Regular Certificates, the Certificate Balance thereof
plus (a) accrued interest  thereon (or on their Notional Amount,  if applicable)
in the case of an  interest-bearing  Certificate,  and (b) any Class PO Deferred
Amounts  in the  case  of the  Principal  Only  Certificates  allocated  to such
Certificate, (ii) as to each Class of Certificates, any related Transfer Balance
and accrued  interest  thereon and (iii) as to the  Residual  Certificates,  the
amount, if any, which remains on deposit in the Distribution Account (other than
the amounts  retained to meet claims) after  application  pursuant to clause (i)
above.

     In the event  that any  affected  Certificateholders  shall  not  surrender
Certificates for cancellation  within six months after the date specified in the
above mentioned  written notice,  the Trustee shall give a second written notice
to  the  remaining   Certificateholders  to  surrender  their  Certificates  for
cancellation and receive the final distribution with respect thereto.  If within
six months after the second  notice all the  applicable  Certificates  shall not
have been surrendered for cancellation,  the Trustee may take appropriate steps,
or may appoint an agent to take  appropriate  steps,  to contact  the  remaining
Certificateholders  concerning  surrender  of their  Certificates,  and the cost
thereof  shall be paid out of the funds and other  assets which remain a part of
the Trust  Fund.  If within one year after the  second  notice all  Certificates
shall   not  have   been   surrendered   for   cancellation,   the   Class   A-R
Certificateholders  shall be entitled to all unclaimed funds and other assets of
the Trust Fund which remain subject hereto.

     SECTION 9.03. Additional Termination Requirements.

     (a) In the event the Master  Servicer  exercises  its purchase  option with
respect to the  Mortgage  Loans in a Loan Group as provided  in Section  9.01 at
such time as the  Mortgage  Loans in the other Loan Group are no longer  part of
the Trust  Fund,  the Trust  Fund shall be  terminated  in  accordance  with the
following additional requirements,  unless the Trustee has been supplied with an
Opinion of Counsel,  at the expense of the Master  Servicer,  to the effect that
the failure to comply with the  requirements  of this  Section 9.03 will not (i)
result in the imposition of taxes on "prohibited  transactions" either the REMIC
as defined in Section  860F of the Code,  or (ii) cause  either REMIC to fail to
qualify as a REMIC at any time that any Certificates are outstanding:

                         (1) Within 90 days prior to the final Distribution Date
                    set forth in the notice given by the Master  Servicer  under
                    Section  9.02,  the Master  Servicer  shall  prepare and the
                    Trustee,  at the expense of the "tax matters person",  shall
                    adopt a plan of complete  liquidation  within the meaning of
                    Section  860F(a)(4)  of the Code which,  as  evidenced by an
                    Opinion of Counsel (which opinion shall not be an expense of
                    the  Trustee,  the Tax  Matters  Person or the Trust  Fund),
                    meets the requirements of a qualified liquidation; and

                         (2) Within 90 days after the time of adoption of such a
                    plan of complete liquidation,  the Trustee shall sell all of
                    the assets of the Trust Fund to the Master Servicer for cash
                    in accordance  with Section  9.01.  

     (b) The  Trustee  as agent for each REMIC  hereby  agrees to adopt and sign
such a plan of  complete  liquidation  upon the  written  request  of the Master
Servicer,  and the  receipt of the  Opinion of  Counsel  referred  to in Section
9.03(a)(1)  and to take such  other  action in  connection  therewith  as may be
reasonably requested by the Master Servicer.

     (c) By their  acceptance of the  Certificates,  the Holders  thereof hereby
authorize  the Master  Servicer  to prepare  and the Trustee to adopt and sign a
plan of complete liquidation.


                                   ARTICLE X

                            MISCELLANEOUS PROVISIONS

     SECTION 10.01. Amendment.

     This  Agreement  may be  amended  from time to time by the  Depositor,  the
Master   Servicer   and  the   Trustee   without  the  consent  of  any  of  the
Certificateholders  (i) to cure any  ambiguity  or mistake,  (ii) to correct any
defective  provision  herein or to supplement any provision  herein which may be
inconsistent with any other provision herein,  (iii) to add to the duties of the
Depositor,  the Seller or the Master Servicer,  (iv) to add any other provisions
with respect to matters or questions arising hereunder or (v) to modify,  alter,
amend,  add to or  rescind  any of the  terms or  provisions  contained  in this
Agreement;  provided that any action pursuant to clauses (iv) or (v) above shall
not, as evidenced by an Opinion of Counsel  (which  Opinion of Counsel shall not
be an  expense  of the  Trustee  or the  Trust  Fund),  adversely  affect in any
material respect the interests of any Certificateholder; provided, however, that
no such  Opinion of Counsel  shall be  required  if the  Person  requesting  the
amendment  obtains a letter from each Rating  Agency  stating that the amendment
would not result in the downgrading or withdrawal of the respective ratings then
assigned  to the  Certificates;  it being  understood  and agreed  that any such
letter in and of itself will not represent a determination as to the materiality
of any such amendment and will represent a  determination  only as to the credit
issues  affecting  any such rating.  The Trustee,  the  Depositor and the Master
Servicer also may at any time and from time to time amend this Agreement without
the consent of the Certificateholders to modify,  eliminate or add to any of its
provisions  to such extent as shall be  necessary or helpful to (i) maintain the
qualification of the REMIC as a REMIC under the Code, (ii) avoid or minimize the
risk of the  imposition of any tax on the REMIC  pursuant to the Code that would
be a claim at any time  prior to the final  redemption  of the  Certificates  or
(iii) comply with any other requirements of the Code,  provided that the Trustee
has been  provided an Opinion of Counsel,  which  opinion shall be an expense of
the party requesting such opinion but in any case shall not be an expense of the
Trustee  or the Trust  Fund,  to the effect  that such  action is  necessary  or
helpful  to, as  applicable,  (i)  maintain  such  qualification,  (ii) avoid or
minimize the risk of the  imposition of such a tax or (iii) comply with any such
requirements of the Code.

     This Agreement may also be amended from time to time by the Depositor,  the
Master Servicer and the Trustee with the consent of the Holders of a Majority in
Interest  of each Class of  Certificates  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
Holders of  Certificates;  provided,  however,  that no such amendment shall (i)
reduce in any manner the amount of, or delay the timing of, payments required to
be  distributed  on any  Certificate  without  the consent of the Holder of such
Certificate,  (ii) adversely affect in any material respect the interests of the
Holders of any Class of Certificates in a manner other than as described in (i),
without the consent of the Holders of Certificates of such Class evidencing,  as
to such  Class,  Percentage  Interests  aggregating  66%,  or (iii)  reduce  the
aforesaid  percentages  of  Certificates  the  Holders of which are  required to
consent to any such  amendment,  without  the consent of the Holders of all such
Certificates then outstanding.

     Notwithstanding any contrary provision of this Agreement, the Trustee shall
not  consent  to any  amendment  to this  Agreement  unless it shall  have first
received an Opinion of  Counsel,  which  opinion  shall not be an expense of the
Trustee or the Trust Fund, to the effect that such  amendment will not cause the
imposition of any tax on the REMIC or the  Certificateholders or cause the REMIC
to fail to qualify as a REMIC at any time that any Certificates are outstanding.

     Promptly after the execution of any amendment to this  Agreement  requiring
the  consent  of   Certificateholders,   the  Trustee  shall   furnish   written
notification   of  the   substance   or  a  copy  of  such   amendment  to  each
Certificateholder and each Rating Agency.

     It shall not be necessary for the consent of Certificateholders  under this
Section 10.01 to approve the particular form of any proposed  amendment,  but it
shall be sufficient if such consent  shall  approve the substance  thereof.  The
manner of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe.

     Nothing  in this  Agreement  shall  require  the  Trustee  to enter into an
amendment without receiving an Opinion of Counsel (which Opinion shall not be an
expense of the Trustee or the Trust Fund),  satisfactory to the Trustee that (i)
such amendment is permitted and is not prohibited by this Agreement and that all
requirements  for amending  this  Agreement  have been complied  with;  and (ii)
either (A) the amendment does not adversely  affect in any material  respect the
interests  of any  Certificateholder  or (B) the  conclusion  set  forth  in the
immediately  preceding clause (A) is not required to be reached pursuant to this
Section 10.01.

     SECTION 10.02. Recordation of Agreement; Counterparts.

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

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

     SECTION 10.03. Governing Law.

     THIS  AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE  WITH AND GOVERNED BY THE
SUBSTANTIVE  LAWS OF THE STATE OF NEW YORK  APPLICABLE TO AGREEMENTS MADE AND TO
BE PERFORMED IN THE STATE OF NEW YORK AND THE  OBLIGATIONS,  RIGHTS AND REMEDIES
OF THE  PARTIES  HERETO  AND  THE  CERTIFICATEHOLDERS  SHALL  BE  DETERMINED  IN
ACCORDANCE WITH SUCH LAWS.

     SECTION 10.04. Intention of Parties.

     It is the express  intent of the parties  hereto that the conveyance (i) of
the Mortgage  Loans by the Seller to the Depositor and (ii) of the Trust Fund by
the  Depositor  to the Trustee each be, and be  construed  as, an absolute  sale
thereof. It is, further,  not the intention of the parties that such conveyances
be deemed a pledge  thereof.  However,  in the event that,  notwithstanding  the
intent of the parties,  such assets are held to be the property of the Seller or
Depositor, as the case may be, or if for any other reason this Agreement is held
or deemed to create a security  interest  in either such  assets,  then (i) this
Agreement shall be deemed to be a security  agreement  within the meaning of the
Uniform  Commercial  Code of the  State of New  York  and  (ii) the  conveyances
provided for in this  Agreement  shall be deemed to be an assignment and a grant
(i) by the Seller to the Depositor or (ii) by the Depositor to the Trustee,  for
the  benefit of the  Certificateholders,  of a security  interest  in all of the
assets transferred, whether now owned or hereafter acquired.

     The  Seller and the  Depositor  for the  benefit of the  Certificateholders
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  Fund,  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.  The Depositor  shall
arrange  for filing any  Uniform  Commercial  Code  continuation  statements  in
connection with any security interest granted or assigned to the Trustee for the
benefit of the Certificateholders.

     SECTION 10.05. Notices.

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

          1. Any material change or amendment to this Agreement;

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

          3. The  resignation  or  termination  of the  Master  Servicer  or the
     Trustee and the appointment of any successor;

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

          5. The final payment to Certificateholders.

     In  addition,  the Trustee  shall  promptly  furnish to each Rating  Agency
copies of the following:

          1. Each report to Certificateholders described in Section 4.06;

          2. Each annual statement as to compliance described in Section 3.16;

          3.  Each  annual  independent  public  accountants'  servicing  report
     described in Section 3.17; and

          4. Any notice of a purchase  of a Mortgage  Loan  pursuant  to Section
     2.02, 2.03 or 3.11.

     (b) All directions,  demands and notices  hereunder shall be in writing and
shall be deemed to have been duly given when delivered to (a) in the case of the
Depositor,  CWMBS,  Inc.,  155 North Lake Avenue,  Pasadena,  California  91101,
Attention:  David A. Spector,  (b) in the case of the Master Servicer,  IndyMac,
Inc., 155 North Lake Avenue, Pasadena,  California 91101, Attention:  Michael W.
Perry or such other  address as may be hereafter  furnished to the Depositor and
the Trustee by the Master  Servicer in writing,  (c) in the case of the Trustee,
The Bank of New  York,  101  Barclay  Street,  12E,  New York,  New York  10286,
Attention: Mortgage-Backed Securities Group Series 1998-E, or such other address
as the Trustee may hereafter  furnish to the Depositor or Master  Servicer,  and
(d) in the case of each of the Rating Agencies,  the address specified  therefor
in the definition  corresponding  to the name of such Rating Agency.  Notices to
Certificateholders  shall be deemed  given  when  mailed,  first  class  postage
prepaid, to their respective addresses appearing in the Certificate Register.

     SECTION 10.06. Severability of Provisions.

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

     SECTION 10.07. Assignment.

     Notwithstanding  anything  to the  contrary  contained  herein,  except  as
provided  in Section  6.02,  this  Agreement  may not be  assigned by the Master
Servicer without the prior written consent of the Trustee and Depositor.

     SECTION 10.08. Limitation on Rights of Certificateholders.

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

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

     No  Certificateholder  shall have any right by virtue or by availing itself
of any provisions of this Agreement to institute any suit,  action or proceeding
in equity or at law upon or under or with respect to this Agreement, unless such
Holder  previously  shall have given to the Trustee a written notice of an Event
of Default and of the continuance  thereof,  as herein provided,  and unless the
Holders  of  Certificates  evidencing  not less  than 25% of the  Voting  Rights
evidenced  by the  Certificates  shall  also have made  written  request  to the
Trustee to institute such action,  suit or proceeding in its own name as Trustee
hereunder and shall have offered to the Trustee such reasonable  indemnity as it
may require against the costs,  expenses, and liabilities to be incurred therein
or  thereby,  and the  Trustee,  for 60 days after its  receipt of such  notice,
request and offer of indemnity  shall have neglected or refused to institute any
such action,  suit or proceeding;  it being  understood and intended,  and being
expressly    covenanted   by   each    Certificateholder    with   every   other
Certificateholder  and the Trustee,  that no one or more Holders of Certificates
shall have any right in any manner  whatever by virtue or by availing  itself or
themselves of any provisions of this  Agreement to affect,  disturb or prejudice
the rights of the Holders of any other of the Certificates, or to obtain or seek
to obtain priority over or preference to any other such Holder or to enforce any
right under this  Agreement,  except in the manner  herein  provided and for the
common benefit of all Certificateholders.  For the protection and enforcement of
the provisions of this Section 10.08, each and every  Certificateholder  and the
Trustee  shall be entitled  to such  relief as can be given  either at law or in
equity.

     SECTION 10.09. Inspection and Audit Rights.

     The Master Servicer agrees that, on reasonable prior notice, it will permit
and will cause each Subservicer to permit any representative of the Depositor or
the Trustee during the Master  Servicer's  normal business hours, to examine all
the books of account,  records,  reports and other papers of the Master Servicer
relating to the Mortgage Loans, to make copies and extracts therefrom,  to cause
such books to be audited by independent certified public accountants selected by
the  Depositor or the Trustee and to discuss its affairs,  finances and accounts
relating to the Mortgage  Loans with its  officers,  employees  and  independent
public  accountants (and by this provision the Master Servicer hereby authorizes
said accountants to discuss with such representative such affairs,  finances and
accounts),  all at such  reasonable  times  and as  often  as may be  reasonably
requested.  Any out-of-pocket  expense incident to the exercise by the Depositor
or the Trustee of any right under this Section 10.09 shall be borne by the party
requesting such inspection; all other such expenses shall be borne by the Master
Servicer or the related Subservicer.

     SECTION 10.10. Certificates Nonassessable and Fully Paid.

     It is the intention of the Depositor that Certificate-holders  shall not be
personally  liable for  obligations of the Trust Fund, that the interests in the
Trust Fund represented by the Certificates shall be nonassessable for any reason
whatsoever,  and that the Certificates,  upon due authentication  thereof by the
Trustee pursuant to this Agreement, are and shall be deemed fully paid.

                                   * * * * * *

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


                                                    CWMBS, INC.
                                                      as Depositor


                                                    By: ________________________
                                                        Name:
                                                        Title:


                                                    THE BANK OF NEW YORK,
                                                      as Trustee


                                                    By: ________________________
                                                        Name:
                                                        Title:


                                                    INDYMAC, INC.
                                                      as Seller and 
                                                      Master Servicer


                                                    By: ________________________
                                                        Name:
                                                        Title:


                                 SCHEDULE I

                             Mortgage Loan Schedule
                        [Delivered at Closing to Trustee]


                                   SCHEDULE II


                                   CWMBS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 1998-E

          Representations and Warranties of the Seller/Master Servicer

     IndyMac,  Inc.  ("IndyMac") hereby makes the representations and warranties
set  forth in this  Schedule  II to the  Depositor  and the  Trustee,  as of the
Closing Date,  or if so specified  herein,  as of the Cut-off Date.  Capitalized
terms used but not otherwise defined in this Schedule II shall have the meanings
ascribed  thereto in the Pooling  and  Servicing  Agreement  (the  "Pooling  and
Servicing Agreement") relating to the above-referenced Series, among IndyMac, as
seller and master servicer, CWMBS, Inc., as depositor, and The Bank of New York,
as trustee.

          (1) IndyMac is duly organized as a Delaware corporation and is validly
     existing and in good  standing  under the laws of the State of Delaware and
     is  duly  authorized  and  qualified  to  transact  any  and  all  business
     contemplated  by the Pooling and  Servicing  Agreement  to be  conducted by
     IndyMac  in any  state in  which a  Mortgaged  Property  is  located  or is
     otherwise not required under  applicable  law to effect such  qualification
     and, in any event,  is in  compliance  with the doing  business laws of any
     such state,  to the extent  necessary to ensure its ability to enforce each
     Mortgage Loan, to service the Mortgage  Loans in accordance  with the terms
     of the  Pooling  and  Servicing  Agreement  and to perform any of its other
     obligations  under the Pooling and Servicing  Agreement in accordance  with
     the terms thereof.

          (2) IndyMac has the full  corporate  power and  authority  to sell and
     service each Mortgage  Loan,  and to execute,  deliver and perform,  and to
     enter into and consummate the transactions  contemplated by the Pooling and
     Servicing  Agreement and has duly  authorized  by all  necessary  corporate
     action on the part of IndyMac the  execution,  delivery and  performance of
     the  Pooling  and  Servicing  Agreement;  and  the  Pooling  and  Servicing
     Agreement,  assuming the due authorization,  execution and delivery thereof
     by the other  parties  thereto,  constitutes  a legal,  valid  and  binding
     obligation of IndyMac,  enforceable  against IndyMac in accordance with its
     terms,  except  that  (a) the  enforceability  thereof  may be  limited  by
     bankruptcy,  insolvency,  moratorium,  receivership  and other similar laws
     relating  to  creditors'  rights  generally  and (b) the remedy of specific
     performance  and  injunctive  and other  forms of  equitable  relief may be
     subject to  equitable  defenses and to the  discretion  of the court before
     which any proceeding therefor may be brought.

          (3) The execution and delivery of the Pooling and Servicing  Agreement
     by IndyMac,  the sale and servicing of the Mortgage  Loans by IndyMac under
     the Pooling and Servicing  Agreement,  the consummation of any other of the
     transactions  contemplated by the Pooling and Servicing Agreement,  and the
     fulfillment  of or  compliance  with the terms  thereof are in the ordinary
     course of business of IndyMac and will not (A) result in a material  breach
     of any term or  provision  of the  charter  or  by-laws  of  IndyMac or (B)
     materially  conflict  with,  result  in a  material  breach,  violation  or
     acceleration  of, or result in a material  default under,  the terms of any
     other  material  agreement or  instrument to which IndyMac is a party or by
     which it may be  bound,  or (C)  constitute  a  material  violation  of any
     statute, order or regulation applicable to IndyMac of any court, regulatory
     body,  administrative  agency or governmental body having jurisdiction over
     IndyMac;  and  IndyMac  is not  in  breach  or  violation  of any  material
     indenture or other material agreement or instrument, or in violation of any
     statute, order or regulation of any court, regulatory body,  administrative
     agency or  governmental  body having  jurisdiction  over it which breach or
     violation may materially impair IndyMac's ability to perform or meet any of
     its obligations under the Pooling and Servicing Agreement.

          (4) No litigation  is pending or, to the best of IndyMac's  knowledge,
     threatened  against  IndyMac that would  prohibit the execution or delivery
     of, or performance under, the Pooling and Servicing Agreement by IndyMac.

                                  SCHEDULE III


                                   CWMBS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 1998-E

             Representations and Warranties as to the Mortgage Loans

     IndyMac,  Inc.  ("IndyMac") hereby makes the representations and warranties
set forth in this  Schedule  III to the  Depositor  and the  Trustee,  as of the
Closing  Date,  or if so  specified  herein,  as of the Cut-off  Date or date of
origination  of the  Mortgage  Loan.  Capitalized  terms used but not  otherwise
defined in this  Schedule  III shall have the meanings  ascribed  thereto in the
Pooling and Servicing Agreement (the "Pooling and Servicing Agreement") relating
to the  above-referenced  Series,  among IndyMac, as seller and master servicer,
CWMBS, Inc., as depositor, and The Bank of New York, as trustee.

          (1) The  information  set  forth  on  Schedule  I to the  Pooling  and
     Servicing  Agreement with respect to each Mortgage Loan is true and correct
     in all material respects as of the Closing Date.

          (2) As of the Closing Date, all regularly  scheduled  monthly payments
     due with respect to each  Mortgage  Loan up to and  including  the Due Date
     immediately prior to the Cut-off Date have been made; and as of the Cut-off
     Date, no Mortgage Loan had a regularly  scheduled  monthly payment that was
     60 or more days  Delinquent  during the twelve  months prior to the Cut-off
     Date.

          (3) With respect to any Mortgage Loan that is not a Cooperative  Loan,
     each  Mortgage  is a valid  and  enforceable  first  lien on the  Mortgaged
     Property  subject  only  to (a)  the  lien of  nondelinquent  current  real
     property taxes and assessments and liens or interests arising under or as a
     result of any federal, state or local law, regulation or ordinance relating
     to hazardous wastes or hazardous  substances and, if the related  Mortgaged
     Property is a unit in a  condominium  project or planned unit  development,
     any lien for common charges  permitted by statute or homeowner  association
     fees, (b) 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 appearing of record being generally acceptable to
     mortgage  lending  institutions  in the area wherein the related  Mortgaged
     Property is located or  specifically  reflected  in the  appraisal  made in
     connection with the origination of the related Mortgage Loan, and (c) 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.

          (4)  Immediately  prior to the assignment of the Mortgage Loans to the
     Depositor,  the Seller  had good title to, and was the sole owner of,  each
     Mortgage Loan free and clear of any pledge,  lien,  encumbrance or security
     interest  and had full  right and  authority,  subject  to no  interest  or
     participation  of, or agreement  with, any other party,  to sell and assign
     the same pursuant to the Pooling and Servicing Agreement.

          (5) As of the date of origination of each Mortgage Loan,  there was no
     delinquent tax or assessment lien against the related Mortgaged Property.

          (6) There is no valid offset,  defense or counterclaim to any Mortgage
     Note or Mortgage,  including  the  obligation  of the  Mortgagor to pay the
     unpaid principal of or interest on such Mortgage Note.

          (7)  There  are no  mechanics'  liens or  claims  for  work,  labor or
     material  affecting any Mortgaged Property which are or may be a lien prior
     to,  or equal  with,  the lien of such  Mortgage,  except  those  which are
     insured  against by the title  insurance  policy  referred  to in item (11)
     below.

          (8) To the best of the Seller's  knowledge,  no Mortgaged Property has
     been  materially  damaged by water,  fire,  earthquake,  windstorm,  flood,
     tornado  or similar  casualty  (excluding  casualty  from the  presence  of
     hazardous wastes or hazardous  substances,  as to which the Seller makes no
     representation)  so as  to  affect  adversely  the  value  of  the  related
     Mortgaged Property as security for such Mortgage Loan.

          (9)  Each  Mortgage  Loan  at  origination  complied  in all  material
     respects  with  applicable  state  and  federal  laws,  including,  without
     limitation,   usury,  equal  credit  opportunity,  real  estate  settlement
     procedures,  truth-in-lending and disclosure laws or any noncompliance does
     not have a material  adverse  effect on the value of the  related  Mortgage
     Loan.

          (10) As of the Closing Date,  the Seller has not modified the Mortgage
     in any material respect (except that a Mortgage Loan may have been modified
     by  a  written   instrument  which  has  been  recorded  or  submitted  for
     recordation,    if   necessary,   to   protect   the   interests   of   the
     Certificateholders and which has been delivered to the Trustee); satisfied,
     cancelled or subordinated  such Mortgage in whole or in part;  released the
     related  Mortgaged  Property  in  whole  or in part  from  the lien of such
     Mortgage; or executed any instrument of release, cancellation, modification
     or satisfaction with respect thereto.

          (11) A lender's policy of title insurance  together with a condominium
     endorsement and extended coverage endorsement,  if applicable, in an amount
     at least equal to the Cut-off  Date Stated  Principal  Balance of each such
     Mortgage  Loan or a commitment  (binder) to issue the same was effective on
     the date of the  origination  of each  Mortgage  Loan,  each such policy is
     valid and remains in full force and effect.

          (12) Each Mortgage Loan was originated  (within the meaning of Section
     3(a)(41) of the  Securities  Exchange Act of 1934, as amended) by an entity
     that  satisfied  at the time of  origination  the  requirements  of Section
     3(a)(41) of the Securities Exchange Act of 1934, as amended.

          (13) To the best of the Seller's  knowledge,  all of the  improvements
     which were included for the purpose of determining  the Appraised  Value of
     the  Mortgaged  Property  lie wholly  within the  boundaries  and  building
     restriction  lines  of such  property,  and no  improvements  on  adjoining
     properties encroach upon the Mortgaged Property,  unless such failure to be
     wholly within such boundaries and restriction  lines or such  encroachment,
     as the case may be,  does not have a  material  effect on the value of such
     Mortgaged Property.

          (14)  To the  best  of the  Seller's  knowledge,  as of  the  date  of
     origination of each Mortgage Loan, no improvement  located on or being part
     of the Mortgaged  Property is in violation of any applicable  zoning law or
     regulation  unless such violation would not have a material  adverse effect
     on the value of the related Mortgaged Property. To the best of the Seller's
     knowledge,  all inspections,  licenses and certificates required to be made
     or issued with respect to all occupied  portions of the Mortgaged  Property
     and, with respect to the use and  occupancy of the same,  including but not
     limited to  certificates of occupancy and fire  underwriting  certificates,
     have been made or obtained  from the  appropriate  authorities,  unless the
     lack thereof would not have a material  adverse effect on the value of such
     Mortgaged Property.

          (15) The Mortgage Note and the related Mortgage are genuine,  and each
     is  the  legal,   valid  and  binding  obligation  of  the  maker  thereof,
     enforceable in accordance with its terms and under applicable law.

          (16) The proceeds of the Mortgage  Loan have been fully  disbursed and
     there is no requirement for future advances thereunder.

          (17)  The  related   Mortgage   contains   customary  and  enforceable
     provisions  which  render  the rights and  remedies  of the holder  thereof
     adequate for the realization against the Mortgaged Property of the benefits
     of the security,  including,  (i) in the case of a Mortgage designated as a
     deed  of  trust,   by  trustee's  sale,  and  (ii)  otherwise  by  judicial
     foreclosure.

          (18) With respect to each  Mortgage  constituting  a deed of trust,  a
     trustee,  duly  qualified  under  applicable law to serve as such, has been
     properly  designated and currently so serves and is named in such Mortgage,
     and  no   fees   or   expenses   are  or  will   become   payable   by  the
     Certificateholders  to the  trustee  under  the deed of  trust,  except  in
     connection with a trustee's sale after default by the Mortgagor.

          (19)  At the  Cut-off  Date,  the  improvements  upon  each  Mortgaged
     Property are covered by a valid and existing hazard insurance policy with a
     generally  acceptable  carrier that provides for fire and extended coverage
     and  coverage  for  such  other  hazards  as are  customarily  required  by
     institutional  single  family  mortgage  lenders  in  the  area  where  the
     Mortgaged  Property is located,  and the Seller has received no notice that
     any  premiums  due and payable  thereon  have not been paid;  the  Mortgage
     obligates the Mortgagor thereunder to maintain all such insurance including
     flood  insurance  at the  Mortgagor's  cost and  expense.  Anything  to the
     contrary  in this  item (19)  notwithstanding,  no breach of this item (19)
     shall be deemed to give rise to any  obligation of the Seller to repurchase
     or  substitute  for  such  affected  Mortgage  Loan or Loans so long as the
     Master Servicer maintains a blanket policy pursuant to the second paragraph
     of Section 3.12(a) of the Pooling and Servicing Agreement.

          (20) If at the time of origination of each Mortgage Loan,  related the
     Mortgaged  Property was in an area then identified in the Federal  Register
     by the Federal Emergency Management Agency as having special flood hazards,
     a flood insurance policy in a form meeting the then-current requirements of
     the Flood  Insurance  Administration  is in  effect  with  respect  to such
     Mortgaged Property with a generally acceptable carrier.

          (21) To the best of the  Seller's  knowledge,  there is no  proceeding
     pending  or  threatened  for  the  total  or  partial  condemnation  of any
     Mortgaged Property, nor is such a proceeding currently occurring.

          (22) To best of the  Seller's  knowledge,  there is no material  event
     which,  with the passage of time or with notice and the  expiration  of any
     grace or cure period,  would  constitute a material  non-monetary  default,
     breach,  violation  or event of  acceleration  under  the  Mortgage  or the
     related  Mortgage  Note;  and  the  Seller  has  not  waived  any  material
     non-monetary default, breach, violation or event of acceleration.

          (23) Each Mortgage File contains an appraisal of the related Mortgaged
     Property in a form acceptable to FNMA or FHLMC.

          (24) Any leasehold  estate  securing a Mortgage Loan has a stated term
     at least as long as the term of the related Mortgage Loan.

          (25) Each  Mortgage  Loan was  selected  from  among  the  outstanding
     fixed-rate one- to four-family  mortgage loans in the Seller's portfolio at
     the Closing Date as to which the  representations  and warranties made with
     respect to the Mortgage  Loans set forth in this  Schedule III can be made.
     No such  selection  was made in a manner  intended to adversely  affect the
     interests of the Certificateholders.

          (26) No more  than  0.46% of the  Mortgage  Loans in Loan  Group 1 (by
     aggregate  Stated  Principal  Balance) are Cooperative  Loans.  None of the
     Mortgage Loans in Loan Group 2 are Cooperative Loans.

          (27) Each  Cooperative  Loan is  secured  by a valid,  subsisting  and
     enforceable  perfected  first lien and  security  interest  in the  related
     Mortgaged  Property,  subject  only to (i) the  rights  of the  Cooperative
     Corporation to collect Maintenance and assessments from the Mortgagor, (ii)
     the lien of the Blanket Mortgage,  if any, on the Cooperative  Property and
     of real property taxes,  water and sewer charges,  rents and assessments on
     the Cooperative  Property not yet due and payable,  and (iii) other matters
     to  which  like  Cooperative  Units  are  commonly  subject  which  do  not
     materially  interfere  with the  benefits  of the  security  intended to be
     provided  by  the  Security  Agreement  or the  use,  enjoyment,  value  or
     marketability  of  the  Cooperative   Unit.  Each  original  UCC  financing
     statement,   continuation   statement  or  other  governmental   filing  or
     recordation  necessary to create or preserve the perfection and priority of
     the first priority lien and security interest in the Cooperative Shares and
     Proprietary   Lease  has  been  timely  and  properly  made.  Any  security
     agreement,   chattel  mortgage  or  equivalent   document  related  to  the
     Cooperative  Loan and delivered to the Sponsor or its designee  establishes
     in the Seller a valid and subsisting  perfected  first lien on and security
     interest in the property described  therein,  and the Seller has full right
     to sell and assign the same.

          (28) Each Cooperative  Corporation qualifies as a "cooperative housing
     corporation" as defined in Section 216 of the Code.


                                  SCHEDULE IV

                            Planned Balance Schedules



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission