CWMBS INC
8-K, 1999-03-17
ASSET-BACKED SECURITIES
Previous: CWMBS INC, 8-K, 1999-03-17
Next: CWMBS INC, 8-K, 1999-03-17




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


                      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): March 1, 1998


           CWMBS, INC. (as depositor under the Pooling and Servicing
           Agreement, dated as of March 1, 1998, providing for the issuance
           of the CWMBS, INC., Residential Asset Securitization Trust 1998-A4 
           Mortgage Pass-Through Certificates, Series 1998-D).

                                  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
                                                           ---  -------- 

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



<PAGE>


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

         On March 1, 1998, CWMBS, Inc. (the "Company")  entered into a Pooling
and Servicing  Agreement dated as of March 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 1999-D (the "Certificates"). The Pooling and
Servicing Agreement is annexed hereto as Exhibit 99.1.

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

    Not applicable.

    Not applicable.

    Exhibits:

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



<PAGE>


                                  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/ Celia Coulter
                                      ------------------------
                                      Celia Coulter
                                      Vice President



Dated:  March 17, 1999


<PAGE>


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


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


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




<PAGE>


                                 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 March 1, 1998

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


                RESIDENTIAL ASSET SECURITIZATION TRUST 1998-A4

                  MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-D



<PAGE>


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

                                                                       Page
                                                                       ----    

                                  ARTICLE I.
                                  DEFINITIONS


                                  ARTICLE II.
                         CONVEYANCE OF MORTGAGE LOANS;
                        REPRESENTATIONS AND WARRANTIES

Section 2.01.   Conveyance of Mortgage Loans..............................1
Section 2.02.   Acceptance by the Trustee of the Mortgage Loans...........4
Section 2.03.   Representations, Warranties and Covenants of the Seller 
                and the Master Servicer...................................5
Section 2.04.   Representations and Warranties of the Depositor as to 
                the Mortgage Loans........................................7
Section 2.05.   Delivery of Opinion of Counsel in Connection with 
                Substitutions and Repurchases.............................8
Section 2.06.   Execution and Delivery of Certificates....................8
Section 2.07.   REMIC Matters.............................................9

                                 ARTICLE III.
                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

Section 3.01.   Master Servicer to Service Mortgage Loans.................1
Section 3.02.   Subservicing; Enforcement of the Obligations of Servicers.2
Section 3.03.   Successor Servicers.......................................2
Section 3.04.   Liability of the Master Servicer..........................3
Section 3.05.   No Contractual Relationship Between Servicers and 
                the Trustee...............................................3
Section 3.06.   Rights of the Depositor and the Trustee in Respect 
                of the Master Servicer....................................3
Section 3.07.   Trustee to Act as Master Servicer.........................4
Section 3.08.   Collection of Mortgage Loan Payments; Servicing Accounts; 
                Collection Account; Certificate Account; Distribution 
                Account...................................................4
Section 3.09.   Collection of Taxes, Assessments and Similar Items; 
                Escrow Accounts...........................................8
Section 3.10.   Access to Certain Documentation and Information 
                Regarding the Mortgage Loans..............................8
Section 3.11.   Permitted Withdrawals from the Certificate Account 
                and the Distribution Account..............................9
Section 3.12.   Maintenance of Hazard Insurance; Maintenance of Primary 
                Insurance Policies.......................................11
Section 3.13.   Enforcement of Due-On-Sale Clauses; Assumption 
                Agreements...............................................12
Section 3.14.   Realization Upon Defaulted Mortgage Loans; 
                Repurchase of Certain Mortgage Loans.....................13
Section 3.15.   Trustee to Cooperate; Release of Mortgage Files..........16
Section 3.16.   Documents, Records and Funds in Possession of the 
                Master Servicer to be Held for the Trustee...............17
Section 3.17.   Servicing Compensation...................................17
Section 3.18.   Annual Statement as to Compliance........................18
Section 3.19.   Annual Independent Public Accountants' Servicing 
                Statement; Financial Statements..........................18
Section 3.20.   Errors and Omissions Insurance; Fidelity Bonds...........19

                                  ARTICLE IV.
               DISTRIBUTIONS AND ADVANCES BY THE MASTER SERVICER

Section 4.01.   Advances..................................................1
Section 4.02.   Priorities of Distribution................................1
Section 4.03.   [Reserved]................................................5
Section 4.04.   [Reserved]................................................5
Section 4.05.   Allocation of Realized Losses.............................5
Section 4.06.   Monthly Statements to Certificate- holders................6
Section 4.07.   Determination of Pass-Through Rates for COFI 
                Certificates..............................................7
Section 4.08.   Determination of Pass-Through Rates for LIBOR 
                Certificates..............................................9

                                  ARTICLE V.
                               THE CERTIFICATES

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

                                  ARTICLE VI.
                     THE DEPOSITOR AND THE MASTER SERVICER

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

                                 ARTICLE VII.
                                    DEFAULT

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

                                 ARTICLE VIII.
                            CONCERNING THE TRUSTEE

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

                                  ARTICLE IX.
                                  TERMINATION

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

                                  ARTICLE X.
                           MISCELLANEOUS PROVISIONS

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



<PAGE>



                  THIS POOLING AND SERVICING  AGREEMENT,  dated as of March 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):



<PAGE>


<TABLE>
<CAPTION>


                                                                                                Integral Multiples
                             Class Certificate                                 Minimum              in Excess
                                  Balance           Pass-Through Rate        Denomination           of Minimum
- ------------------------- ------------------------ --------------------- --------------------- ---------------------
<S>                            <C>                       <C>                    <C>                   <C>

Class I-A-1                    $127,955,197              7.00%                  $25,000               $1,000
- ------------------------- ------------------------ --------------------- --------------------- ---------------------
Class I-A-2                    $ 53,125,000              6.75%                  $25,000               $1,000

Class I-A-3                    $ 37,900,000              6.75%                   $1,000               $1,000

Class I-A-4                    $  4,300,000              6.75%                   $1,000               $1,000

Class I-A-5                    $ 19,000,000              6.75%                   $1,000               $1,000

Class I-A-6                    $  8,225,000              6.75%                   $1,000               $1,000

Class I-A-7                    $ 42,800,000              6.75%                  $25,000               $1,000

Class II-A-1                   $ 97,953,948              7.00%                  $25,000               $1,000

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

Class X-2                           (2)                 (3)                     $25,000(4)            $1,000(4)

Class A-R(5)                      $100.00                6.75%                     $100                  N/A

Class X-3                                                0.25%                  $25,003(4)            $1,000(4)

Class B-1                      $ 11,684,318              6.75%                  $25,000               $1,000

Class B-2                      $  5,216,214              6.75%                  $25,000               $1,000

Class B-3                      $  2,921,079              6.75%                  $25,000               $1,000

Class B-4                            $                   6.75%                 $100,000               $1,000

Class B-5                            $                   6.75%                 $100,000               $1,000

Class B-6                            $                   6.75%                 $100,000               $1,000
========================= ======================== ===================== ===================== =====================

</TABLE>

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

(1)   The Class  X-1  Certificates  will be  Notional  Amount  Certificates
      comprised  of  two  components.  Each  Component  will  relate  to  a
      different  Loan Group,  will have no principal  balance and will bear
      interest on is Notional Amount (initially  $__________ in the case of
      the Class  X-1-1  Component  and  $________  in the case of the Class
      X-1-2 Component).
(2)   The Class  X-2  Certificates  will be  Notional  Amount  Certificates
      comprised  of  two  components.  Each  Component  will  relate  to  a
      different  Loan Group,  will have no principal  balance and will bear
      interest on is Notional Amount  (initially  $_________ in the case of
      the Class  X-2-1  Component  and  $________  in the case of the Class
      X-2-2 Component).
(3)   The  Pass-Through  Rates for the Class X-1 and Class X-2 Certificates
      for any  Distribution  Date will be equal to the weighted  average of
      the  Pass-Through  Rates of the respective  components  thereof.  The
      Pass-Through  Rate for the Class X-1-1 and X-2-1  Components  for any
      Distribution  Date will be equal to the  excess  of (a) the  weighted
      average of the Adjusted Net Mortgage  Rates of the Mortgage  Loans in
      Loan Group 1 over (b) 6.75% per annum. The Pass-Through  Rate for the
      Class X-1-2 and X-2-2  Components for any  Distribution  Date will be
      equal to the excess of (a) the  weighted  average of the Adjusted Net
      Mortgage  Rates of the Mortgage  Loans in Loan Group 2 over (b) 7.00%
      per  annum.  The  Pass-Through  Rate for the  Class X-1 and Class X-2
      Certificates for the first Distribution Date is 0.834% per annum.
(4)   The minimum denomination is based on the Notional Amount.
(5)   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:



<PAGE>



<TABLE>
<CAPTION>

                    Corresponding Class of Certificates(1)
                    --------------------------------------
    Subsidiary REMIC          Initial Principal                                 Allocation           Allocation
        Interest                   Balance              Interest Rate          of Principal         of Interest
        --------                   -------              -------------          ------------         ------------


            <S>                            <C>              <C>                   <C>                  <C>
                       
            1                                 $.00          6.75%                 I-A-1                I-A-1

            2                                 $.00          6.75%                 I-A-2                I-A-2

            3                                 $.00          6.75%                 I-A-3                I-A-3

            4                                 $.00          6.75%                 I-A-4                I-A-4

            5                                 $.00          6.75%                 I-A-5                I-A-5

            6                                 $.00          6.75%                 I-A-6                I-A-6

            7                                 $.00          6.75%                 I-A-7                I-A-7

            8                                 $.00          7.00%                 II-A-1               II-A-1

            9                                 $.00          6.75%                  B-1                  B-1

           10                                 $.00          6.75%                  B-2                  B-2

           11                                 $.00          6.75%                  B-3                  B-3

           12                                 $.00          6.75%                  B-4                  B-4

           13                                 $.00          6.75%                  B-5                  B-5

           14                                 $.__          6.75%                  B-6                  B-6

           15                                  (2)           (3)                    --                  X-1

           16                                  (4)           (5)                    --                  X-2

           17                              $100.00          6.75%                 M-R(6)               M-R(6)

           SR                                  (7)           (7)                   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 15 with respect to
         any  Distribution  Date will be equal to the  Notional  Amount of the
         Class X-1 certificates with respect to such Distribution Date.

(3)      The  Interest  Rate  for   Subsidiary   REMIC  Interest  15  for  any
         Distribution  Date will be equal to the Pass-Through  Rate applicable
         to the Class X-1 Certificates with respect to such Distribution Date.

(4)      The Notional  Amount of Subsidiary  REMIC Interest 16 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.

(5)      The  Interest  Rate  for   Subsidiary   REMIC  Interest  16  for  any
         Distribution  Date will be equal to the Pass-Through  Rate applicable
         to the X-2 Certificates with respect to such Distribution Date.

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

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



<PAGE>


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

Accretion Directed
  Certificates .................    None.

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

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

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

Component Certificates..........    Class X-1 and Class X-2 Certificates.

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 X-1, Class X-2 and Class X-3 
                                     Certificates, Residual Certificates and
                                     Subordinated Certificates.

Floating Rate Certificates......     None.

Inverse Floating Rate
  Certificates..................     None.

LIBOR Certificates..............     None.

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

Notional Amount Certificates....     Class X-1, Class X-2 and Class X-3 
                                     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.....     None.

Private Certificates............     Class B-4, Class B-5 and Class B-6 
                                     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 I-A-1, Class I-A-2, Class I-A-3, 
                                     Class I-A-4, Class I-A-5, Class I-A-6, 
                                     Class I-A-7, Class II-A-1,  Class X-1, 
                                     Class X-2 and Class A-R Certificates.  

Subordinated Certificates.......     Class B-1, Class B-2, Class B-3, 
                                     Class B-4, Class B-5 and Class B-6  
                                     Certificates.  

Targeted  Principal Classes.....     None.

                  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.



<PAGE>


                                  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.

                  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 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.

                  Amount   Available   for   Senior   Principal:   As  to  any
Distribution  Date and (a) Loan  Group 1, the sum of (i)  Available  Funds for
such Distribution  Date and Loan Group and (ii) Remaining  Available Funds for
Loan  Group 2 for such  Distribution  Date,  reduced by the  aggregate  amount
distributable  (or allocable to the Accrual  Amount,  if  applicable)  on such
Distribution  Date in respect of interest on the related  Senior  Certificates
pursuant  to  Section  4.02(a)(1)(i)  or (b)  Loan  Group  2,  the  sum of (i)
Available Funds for such  Distribution  Date and Loan Group and (ii) Remaining
Available Funds for Loan Group 1 for such  Distribution  Date,  reduced by the
aggregate  amount  distributable  on  such  Distribution  Date in  respect  of
interest or the related Senior Certificates pursuant to Section 4.02(a)(2)(i).

                  Amount Held for Future Distribution:  As to any Distribution
Date and  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) Principal  Prepayments and Liquidation  Proceeds received in
the month of such  Distribution  Date relating to such Loan Group and (ii) all
Scheduled Payments due after the related Due Date relating to such Loan Group.

                  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.

                  Assumed  Interest  Amount:  With respect to any Distribution
Date  and  Class  of  Subordinated  Certificates,  the sum of (i) one  month's
interest   accrued  during  the  related   Interest   Accrual  Period  at  the
Pass-Through Rate for such Class on the applicable Assumed Balance.

                  Assumed  Balance:  With  respect to any  Distribution  Date,
Class of Subordinated  Certificates and Loan Group,  each such Class' pro rata
interest (based on their respective Class  Certificate  Balances) in such Loan
Group equal to the product of the Subordinated  Percentage for such Loan Group
as of such Distribution Date and the aggregate of the Stated Principal Balance
of each Mortgage  Loan in such Loan Group as of the Due Date  occurring in the
month of such Distribution Date.

                   Available  Funds:  As to  any  Distribution  Date  and  the
Mortgage  Loans in a 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
in respect of Mortgage  Loans in such Loan Group and (d) any amount  deposited
on the related  Distribution  Account Deposit Date pursuant to Section 3.12 in
respect of Mortgage  Loans in such Loan Group;  provided,  however,  that on a
Senior Depletion Date, Available Funds with respect to the Loan Group relating
to the remaining  Senior  Certificate  Group shall include the Available Funds
from the other  Loan  Group  after all  distributions  are made on the  Senior
Certificates  of the other Senior  Certificate  Group and on any  Distribution
Date thereafter, Available Funds shall be calculated based on all the Mortgage
Loans in the Mortgage  Pool,  as opposed to the Mortgage  Loans in the related
Loan Group.

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

                  Bankruptcy  Coverage  Termination Date: The point in time at
which the Bankruptcy Loss Coverage Amount 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, the Bankruptcy Loss Coverage  Amount shall equal the Initial  Bankruptcy
Coverage  Amount as reduced by (i) the aggregate  amount of Bankruptcy  Losses
allocated to the Certificates  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-D".

                  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 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 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,  the  amount  by  which  the  amount  described  in  clause  (i) of the
definition  of Class  Optimal  Interest  Distribution  Amount  for such  Class
exceeds  the amount of  interest  actually  distributed  on such Class on such
Distribution Date pursuant to such clause (i).

                  Class Optimal Interest  Distribution Amount: With respect to
any Distribution Date and  interest-bearing  Class, the sum of (i) one month's
interest   accrued  during  the  related   Interest   Accrual  Period  at  the
Pass-Through Rate for such Class, on the related Class Certificate  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.

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

                  Class Unpaid Interest  Amounts:  As to any Distribution Date
and Class of interest-bearing  Certificates, the amount by which the aggregate
Class Interest  Shortfalls for such Class 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:  March 30, 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-D),  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.

                  Cut-off Date:  March 1, 1998.

                  Cut-off Date Pool Principal Balance:  $417,297,071.

                  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.

                  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-D". 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 April 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: The amount of any (i) Fraud Loss realized after
the Fraud Loss Coverage  Termination  Date,  (ii) Special Hazard Loss realized
after the Special Hazard Coverage  Termination  Date or (iii)  Bankruptcy Loss
realized after the Bankruptcy Coverage Termination Date.

                  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, Master Servicing Fee, and Trustee Fee.

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

                  Fraud  Loss  Coverage  Amount:   As  of  the  Closing  Date,
$8,345,941  subject  to  reduction  from time to time,  by the amount of Fraud
Losses allocated to the Certificates. On each anniversary of the Cut-off Date,
the Fraud Loss Coverage  Amount will be reduced as follows:  (a) on the first,
second, third and fourth anniversaries of the Cut-off Date, to an amount equal
to the lesser of (i) 1% of the then  current Pool  Principal  Balance and (ii)
the excess of the Fraud Loss Coverage  Amount 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  allocated to the
Certificates since such preceding anniversary or the Cut-off Date, as the case
may be, and (b) on the fifth anniversary of the Cut-off Date, to zero.

                  Fraud Loss Coverage  Termination  Date: The point in time at
which the Fraud Loss Coverage Amount is reduced to zero.

                  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:  $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,   corresponding   Subsidiary  REMIC  Regular  Interest  and  any
Distribution  Date, the calendar month prior to the month of such Distribution
Date.  With  respect to each Class of  Non-Delay  Certificates,  corresponding
Subsidiary  REMIC Regular  Interest 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: The Distribution Date in
the month  immediately  following the month of the latest  scheduled  maturity
date for any of the Mortgage Loans.

                  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  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  1  Senior  Certificates:  As  specified  in the
Preliminary Statement.

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

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

                  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.

                  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 

                   (xi)  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  experienced  by the  Mortgage  Loans in such Loan Group during the
related  Prepayment Period exceeds an amount equal to the Master Servicing Fee
with  respect to the Mortgage  Loans in such Loan Group for such  Distribution
Date before reduction of the Master Servicing Fee with respect to the Mortgage
Loans of the other  Loan  Group  for such  Distribution  Date over  Prepayment
Interest Shortfalls experienced by the Mortgage Loans in such other Loan Group
during  such  Prepayment  Period,  in  respect  of  such  Prepayment  Interest
Shortfalls.

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

                  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-1-1  Component,  the greater of (i) the Component  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  Mortgage  Loans in the related  Loan Group
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-2-1  Component is
reduced to zero, the Component  Notional  Amount of the Class X-1-1  Component
will be calculated  solely  pursuant to clause (i), less the portion,  if any,
applied to reduce the Component  Notional  Amount of the Class X-2-1 Component
to zero on such date.

With  respect to any  Distribution  Date and the Class  X-1-2  Component,  the
greater of (i) the Component 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 Mortgage
Loans in the  related  Loan  Group  since the prior  Distribution  Date or the
Closing  Date,  as  applicable,  and (ii) the amount  set forth in  Schedule V
hereto;  provided,  however,  that on and after the date on which the Notional
Amount of the Class X-2-2 Component is reduced to zero, the Component Notional
Amount of the Class X-1-2  Component  will be  calculated  solely  pursuant to
clause (i), less the portion, if any, applied to reduce the Component Notional
Amount of the Class X-2-2  Component to zero on such date. With respect to any
Distribution  Date and the Class  X-2-1  Component,  the  difference,  if any,
between (i) the aggregate Stated  Principal  Balances of the Mortgage Loans in
the related  Loan Group and (ii) the  Component  Notional  Amount of the Class
X-1-1  Component.  With respect to any  Distribution  Date and the Class X-2-2
Component, the difference,  if any, between (i) the aggregate Stated Principal
Balances  of the  Mortgage  Loans  in the  related  Loan  Group  and  (ii) the
Component Notional Amount of the Class X-1-2 Component.

                  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:

                          Class B-1                          6.00%
                          Class B-2                          3.20%
                          Class B-3                          1.95%
                          Class B-4                          1.25%
                          Class B-5                          0.70%
                          Class B-6                          0.40%

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

                  Original Subordinated Principal Balance: With respect to the
Loan  Group 1 Senior  Certificates  on and prior to a Senior  Depletion  Date,
$_________;  with respect to the Loan Group 2 Senior Certificates on and prior
to a Senior  Depletion  Date,  $_________;  and with respect to either  Senior
Certificate Group after a Senior Depletion Date, $____________.

                  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;  

                  (ii)  and  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.

                  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.

                  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.

                  Priority  Amount:  As to any  Distribution  Date, the amount
equal to the product of the Senior Scheduled Principal  Distribution  Amounts,
(B) the Shift  Percentage  and (C) the  Priority  Percentage,  each as of such
Distribution Date.

                  Priority   Percentage:   As  to  any  Distribution  Date,  a
fraction,  the numerator of which is equal to the aggregate Class  Certificate
Balance of the Class I-A-7  Certificates  on such  Distribution  Date, and the
denominator of which is equal to the aggregate Class  Certificate  Balances of
all of the Senior Certificates on such Distribution Date.

                  Private  Certificates:   As  specified  in  the  Preliminary
Statement.

                  Pro  Rata  Share:   As  to  any   Distribution   Date,   the
Subordinated  Principal  Distribution  Amount  and any  Class of  Subordinated
Certificates,  the portion of the Subordinated  Principal  Distribution Amount
allocable to such Class,  equal to the product of the  Subordinated  Principal
Distribution Amount on such Distribution Date and a fraction, the numerator of
which is the related Class Certificate  Balance thereof and the denominator of
which is the aggregate of the Class  Certificate  Balances of the Subordinated
Certificates.

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

                  Prospectus Supplement: The Prospectus Supplement dated March
__, 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.

                  Remaining  Available Funds: As to any Distribution  Date and
Loan Group,  Available  Funds for such Loan Group  remaining  after making the
distributions  pursuant to, with  respect to Loan Group 1, Section  4.02(a)(1)
and, with respect to Loan Group 2, Section 4.02(a)(2).

                  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:  Not applicable.

                  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  Ratings  Group,  a division  of The
McGraw-Hill  Companies.  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  Ratings  Group,  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.

                  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: The date on which the
Class Certificate Balance of each Class of Subordinated  Certificates has been
reduced to zero.

                  Senior  Depletion Date: The  Distribution  Date on which the
Class  Certificate  Balance of each Class of Senior  Certificates  of a Senior
Certificate Group has been reduced to zero.

                  Senior  Percentage:  As to any Distribution  Date and Senior
Certificate  Group,  the percentage  equivalent of a fraction the numerator of
which is the  aggregate  of the Class  Certificate  Balances  of each Class or
Classes of Senior  Certificates  of such Senior  Certificate  Group as of such
date and the  denominator  of which is the  aggregate of the Stated  Principal
Balance of each  Mortgage  Loan in the  related  Loan Group as of the Due Date
occurring in the month of such Distribution Date;  provided,  however,  on and
after  a  Senior  Depletion  Date,  the  Senior   Percentage  for  the  Senior
Certificates  of  the  other  Senior   Certificate  Group  is  the  percentage
equivalent  of a fraction the numerator of which is the aggregate of the Class
Certificate  Balances  of each such Class of Senior  Certificates  immediately
prior to such date and the  denominator of which is the aggregate of the Class
Certificate Balances of all Classes of Certificates as of such date.

                  Senior  Prepayment  Percentage:  As to a Senior  Certificate
Group and any  Distribution  Date during the five years beginning on the first
Distribution Date, 100%. The Senior Prepayment Percentage for such Certificate
Group and any Distribution Date 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 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  Servicer  Percentage
exceeds the initial Senior  Percentage of such Senior  Certificate  Group,  in
which case such Senior  Prepayment  Percentage for such Distribution Date will
once again equal  100%).  Notwithstanding  the  foregoing,  no decrease in the
Senior Prepayment  Percentage of a Senior  Certificate Group 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 delinquent 60 days or more
(averaged  over the  preceding  six  month  period),  as a  percentage  of the
aggregate principal balance of the Subordinated  Certificates as of such date,
is equal to or  greater  than 50%] or (ii)  cumulative  Realized  Losses  with
respect to the  Mortgage  Loans in the related  Loan Group or, if such date is
after a Senior  Depletion  Date,  all the Mortgage Loans in the Mortgage Pool,
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  Senior  Certificate  Group,  the  sum of  (i)  the  related  Senior
Percentage of (a) the principal  portion of each  Scheduled  Payment  (without
giving  effect,  prior to the  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 in such Loan Group, (b) the Stated Principal Balance of each Mortgage
Loan 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 and (d) any Insurance Proceeds
or Liquidation Proceeds allocable to recoveries of principal of Mortgage Loans
in such Loan Group that are not yet Liquidated  Mortgage Loans received during
the calendar month  preceding the month of such  Distribution  Date, (ii) with
respect  to any  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
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  amount of the  Liquidation  Proceeds
allocable to principal  received  with respect to such Mortgage Loan and (iii)
the related Senior Prepayment  Percentage of all Principal  Prepayments on the
Mortgage  Loans  in  the  related  Loan  Group  received  during  the  related
Prepayment Period; provided, further, however, on any Distribution Date on and
after a Senior  Depletion Date, the Senior Principal  Distribution  Amount for
the remaining  Senior  Certificate  Group will be  calculated  pursuant to the
above formula based on all the Mortgage Loans in the Mortgage Pool, as opposed
to the Mortgage Loans in the related Loan Group and, if such Distribution Date
is a Senior  Depletion  Date,  shall be reduced by the amount of the principal
distribution made pursuant to (a) if the Loan Group 1 Senior  Certificates are
reduced to zero on such date,  Section  4.02(a)(1)(iii)(y)  or (b) if the Loan
Group 2  Senior  Certificates  are  reduced  to zero  on  such  date,  Section
4.02(a)(2)(ii)(y).

                  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 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%.

                  Special Hazard Coverage  Termination Date: 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,  $4,995,406 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, (ii) twice the
principal  balance of the largest Mortgage Loan and (iii) the aggregate of the
principal  balances of all  Mortgage  Loans  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, 100%
minus the Senior Percentage for such Distribution Date.

                  Subordinated  Prepayment Percentage:  As to any Distribution
Date on or prior to a Senior  Depletion  Date and Loan  Group,  100% minus the
Senior Percentage for the Senior Certificate Group relating to such Loan Group
for such  Distribution  Date. As to any Distribution  after a Senior Depletion
Date, 100% minus the Senior Prepayment Percentage for such Distribution Date.

                  Subordinated  Principal Distribution Amount: With respect to
any  Distribution  Date,  (i) on and  prior to a Senior  Depletion  Date,  the
aggregate of the amount  calculated  for the Mortgage Loans of each Loan Group
and (ii) after a Senior Depletion Date, the amount calculated for the Mortgage
Loans in the  Mortgage  Pool,  as follows:  (A) the sum of (i) the  applicable
Subordinated  Percentage for such Mortgage Loans of (a) the principal  portion
of each Scheduled  Payment  (without  giving  effect,  prior to the Bankruptcy
Coverage  Termination  Date,  to any  reductions  thereof  caused  by any Debt
Service Reductions or Deficient  Valuations) due on each such Mortgage Loan on
the related Due Date, (b) the Stated  Principal  Balance of each such Mortgage
Loan 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 such Deleted Mortgage Loan received with respect
to such  Distribution  Date  and (d) any  Insurance  Proceeds  or  Liquidation
Proceeds  allocable to recoveries of principal of such Mortgage Loans that are
not yet Liquidated Mortgage Loans received during the calendar month preceding
the month of such  Distribution  Date, (ii) with respect to each Mortgage Loan
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 after  application  of
such  amounts  pursuant  to clause (ii) of the  related  definition  of Senior
Principal Distribution Amount, up to the Subordinated Percentage of the Stated
Principal Balance of such Mortgage Loan and (iii) the Subordinated  Prepayment
Percentage of all Principal Prepayments received during the related Prepayment
Period.

                  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.

                  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.

                  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.



<PAGE>

                                  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)  Cooperative  Shares,  together with a stock power in 
                       blank;  
                  (b)  executed Security Agreement;  
                  (c)  executed  Proprietary Lease; 
                  (d)  executed Recognition Agreement; 
                  (e)  executed assignment of Recognition Agreement;
                  (f)  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 either 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
each REMIC  hereunder  shall be the Trustee and the Trustee shall hold the Tax
Matters  Person  Certificate.  Each REMIC's  fiscal year shall be the calendar
year.



<PAGE>


                                 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 either 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:

                             (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 the 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 two 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 two-year  period will not result in the imposition of taxes
on "prohibited transactions" on either REMIC as defined in section 860F of the
Code or cause  either 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  either
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  is  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.



<PAGE>





                                  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) (1) With respect to the Available Funds for Loan Group 1
and Remaining Available Funds for Loan Group 2, on each Distribution Date, the
Trustee shall withdraw such Available Funds from the Distribution  Account and
apply such funds to  distributions  on the  specified  Classes of Loan Group 1
Senior Certificates, in the following order and priority and, in each case, to
the extent of such funds remaining:

                             (i) to each interest-bearing  Class of Loan Group
                  1 Senior Certificates, 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  Loan   Group   Senior
                   Certificates concurrently as follows:

                           (w)      [Reserved];

                           (x) on each  Distribution  Date prior to the Senior
                  Credit  Support  Depletion  Date,  Available  Funds for Loan
                  Group  1  after  distribution  of  interest  on  the  Senior
                  Certificates,  up to  the  amount  of the  Senior  Principal
                  Distribution  Amount  for  such  Distribution  Date  will be
                  distributed as principal to the following  Classes of Senior
                  Certificates, in the following order of priority:

                                    (1) the Priority Amount to the Class I-A-7
                  Certificates until the Class Certificate Balance thereof has
                  been reduced to zero;

                                    (2) to the Class A-R  Certificates,  until
                  the Class  Certificate  Balance  thereof has been reduced to
                  zero;

                                    (3) to the Class I-A-1 Certificates, until
                  an amount equal to $_______ has been distributed pursuant to
                  this rule (3);

                                    (4)  concurrently,  to the Class I-A-1 and
                  Class  I-A-2  Certificates,   until  the  Class  Certificate
                  Balance of the Class I-A-2  Certificates has been reduced to
                  zero;

                                    (5)  sequentially,  to  the  Class  I-A-1,
                  Class I-A-3, Class I-A-4, Class I-A-5, Class I-A-6 and Class
                  I-A-7  Certificates,  in that  order,  until the  respective
                  Class  Certificate  Balances  thereof  have been  reduced to
                  zero;

                             (iv) [Reserved];

                             (v)   [Rider to come]

                             (vi) to each Class of Subordinated  Certificates,
                  subject to paragraph (e) below,  in the  following  order of
                  priority:

                                      (A) to the  Class B-1  Certificates,  an
                           amount  allocable  to  interest  equal to the Class
                           Optimal Interest Distribution Amount for such Class
                           for such Distribution Date;

                                      (B) to the  Class B-1  Certificates,  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 B-2  Certificates,  an
                           amount  allocable  to  interest  equal to the Class
                           Optimal Interest Distribution Amount for such Class
                           for such Distribution Date;

                                      (D) to the  Class B-2  Certificates,  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 B-3  Certificates,  an
                           amount  allocable  to  interest  equal to the Class
                           Optimal Interest Distribution Amount for such Class
                           for such Distribution Date;

                                      (F) to the  Class B-3  Certificates,  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 B-4  Certificates,  an
                           amount  allocable  to  interest  equal to the Class
                           Optimal Interest Distribution Amount for such Class
                           for such Distribution Date;

                                      (H) to the  Class B-4  Certificates,  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 B-5  Certificates,  an
                           amount  allocable  to  interest  equal to the Class
                           Optimal Interest Distribution Amount for such Class
                           for such Distribution Date;

                                      (J) to the  Class B-5  Certificates,  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 B-6  Certificates,  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 B-6  Certificates,  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; and

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

                     (b) [Reserved];

                  (c) On any  Distribution  Date,  to the  extent  the  Amount
Available for Senior  Principal  for Loan Group 1 or the Amount  Available for
Senior Principal for Loan Group 2, as the case may be, is insufficient to make
the full distribution  required to be made pursuant to clause  (a)(1)(iii) and
(a)(2)(ii),  respectively,  above,  the amount  distributable  on the  related
Senior  Certificates of the related Senior  Certificate Group  Certificates in
respect  of  principal  shall  be  equal to the  product  of (1)  such  Amount
Available for Senior  Principal and (2) a fraction,  the numerator of which is
the related Senior Principal  Distribution Amount and the denominator of which
is the Senior Principal Distribution Amount.

                  (d) On each  Distribution Date on or after the Senior Credit
Support Depletion Date,  notwithstanding the allocation and priority set forth
in Section  4.02(a)(iii)(x),  the portion of Available  Funds for Loan Group 1
and Remaining  Available Funds for Loan Group 3 available to be distributed to
the Senior  Certificates  specified in such Section will be distributed  among
such Classes,  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.

                  (e) 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 Class of Certificates  shall be reduced by the
related   Class'  pro  rata  share  (based  on  the  Class  Optimal   Interest
Distribution  Amount for each Class before reduction  pursuant to this Section
4.02(d))  of (A) Net  Prepayment  Interest  Shortfalls,  (B) after the Special
Hazard  Coverage  Termination  Date,  with respect to each  Mortgage Loan 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,
(C) after the  Bankruptcy  Coverage  Termination  Date,  with  respect to each
Mortgage  Loan 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, (D) each Relief Act
Reduction  incurred  during the  calendar  month  preceding  the month of such
Distribution Date and (E) after the Fraud Loss Coverage Termination Date, with
respect to each  Mortgage  Loan 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.

                  (f) 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
which  have  a  higher  numerical  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 (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  having lower numerical 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).

                  (g) On each  Distribution  Date,  Available  Funds  shall be
applied to distributions on the Subsidiary  REMIC Regular  Interests,  in each
case in an  amount  sufficient  to make the  distributions  on the  respective
Corresponding  Classes of Certificates on such Distribution Date in accordance
with the provisions of Section 4.02(a).

                  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 with respect to any Distribution  Date shall
be allocated as follows:

                             (i) any Realized Loss (other than an Excess Loss)
                  shall be allocated first, to the  Subordinated  Certificates
                  in  reverse  order  of  their  respective   numerical  Class
                  designations, until the respective Class Certificate Balance
                  of each such  Class is reduced  to zero and  second,  to the
                  Senior  Certificates (other than the Class X-1 and Class X-2
                  Certificates),  pro rata,  on the basis of their  respective
                  Class  Certificate  Balances  or, in the case of any Accrual
                  Certificates,  on the  basis of the  lesser  of their  Class
                  Certificate  Balance  and their  initial  Class  Certificate
                  Balance,  in each  case  immediately  prior  to the  related
                  Distribution  Date until the  respective  Class  Certificate
                  Balance of each such Class is reduced to zero;

                             (ii) any Excess  Losses shall be allocated to the
                  Senior  Certificates (other than the Class X-1 and Class X-2
                  Certificates)   and  the  Subordinated   Certificates   then
                  outstanding,  pro  rata,  on the  basis of their  respective
                  Class  Certificate  Balances  or, in the case of any Accrual
                  Certificates,  on the  basis  of  the  lesser  of the  Class
                  Certificate   Balance  and  the  initial  Class  Certificate
                  Balance  thereof,  in each  case  immediately  prior  to the
                  related  Distribution  Date,  until  the  Class  Certificate
                  Balances thereof have been reduced to zero.

                  (b)  The  Class   Certificate   Balance   of  the  Class  of
Subordinated  Certificates  then outstanding with the highest  numerical Class
designation  shall be reduced on each Distribution Date by the amount, if any,
by which the aggregate of the Class  Certificate  Balances of all  outstanding
Classes of  Certificates  exceeds  the Pool Stated  Principal  Balance for the
following Distribution Date.

                  (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 in proportion to their respective Certificate Balances.

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

                  Section 4.06.     Monthly Statements to Certificate-
                                    holders.

                  (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:

                             (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  after giving effect to the  distribution of
                  principal on such Distribution Date;

                             (v)  the Pool Stated Principal Balance for the 
                  following Distribution Date;

                             (vi)  the  Senior   Percentage  and  Subordinated
                  Percentage 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;

                             (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 (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 the
                  following Distribution Date;

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

                             (xvi) the Special  Hazard Loss  Coverage  Amount,
                  the Fraud  Loss  Coverage  Amount  and the  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 either 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.



<PAGE>

                                  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.



<PAGE>


                                 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 2/3%  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.



<PAGE>


                                 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 any
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 any  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 any  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  such  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.



<PAGE>





                                  ARTICLE IX.

                                  TERMINATION

                  Section 9.01.  Termination  upon  Liquidation or Purchase of
                                 all 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 Trust Fund at the price  equal to the sum of (i) 100% of the
Stated  Principal  Balance  of each  Mortgage  Loan 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 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 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 purchase all Mortgage Loans and
REO Properties pursuant to clause (a) above shall be conditioned upon the Pool
Stated Principal Balance, at the time of any such repurchase, aggregating less
than ten  percent  of the  aggregate  Cut-off  Date  Principal  Balance of the
Mortgage Loans.

                  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 accrued  interest  thereon (or on their
Notional Amount, if applicable) and (ii) 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 as  provided in Section  9.01,  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"  on the Master  REMIC and the  Subsidiary  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.



<PAGE>





                                  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  any   REMIC  or  the
Certificateholders  or cause  any 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-D,  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.

                                  * * * * * *


<PAGE>


                  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:


<PAGE>




                                  SCHEDULE I


                            Mortgage Loan Schedule
                       [Delivered at Closing to Trustee]


<PAGE>




                                  SCHEDULE II


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


                  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.



<PAGE>



                                 SCHEDULE III


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


            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  0.28%  (by  aggregate  Stated  Principal
Balance) of the Mortgage Loans 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.


<PAGE>



                                  SCHEDULE IV


                           Planned Balance Schedules



<PAGE>


                                   EXHIBIT F

                                  [Reserved]









                                   EXHIBIT A

                         [FORM OF SENIOR CERTIFICATE]


[UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

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

Certificate No.                     :

Cut-off  Date                       :

First Distribution Date             :

Initial Certificate Balance
of this Certificate
("Denomination")                    :        $

Initial Certificate Balances
of all Certificates
of this Class                       :        $

CUSIP                               :


                                  CWMBS, INC.
               Mortgage Pass-Through Certificates, Series 199_-_
                               Class [________]

         evidencing a percentage interest in the distributions allocable to
         the Certificates of the above-referenced Class with respect to a
         Trust Fund consisting primarily of a pool of conventional mortgage
         loans (the "Mortgage Loans") secured by first liens on one- to
         four-family residential properties.

                           CWMBS, Inc., as Depositor

         Principal in respect of this Certificate is distributable monthly as
set forth herein. Accordingly, the Certificate Balance at any time may be less
than the Certificate Balance as set forth herein. This Certificate does not
evidence an obligation of, or an interest in, and is not guaranteed by the
Depositor, the Seller, the Master Servicer or the Trustee referred to below or
any of their respective affiliates. Neither this Certificate nor the Mortgage
Loans are guaranteed or insured by any governmental agency or instrumentality.

         This certifies that __________________________________ is the
registered owner of the Percentage Interest evidenced by this Certificate
(obtained by dividing the denomination of this Certificate by the aggregate
Initial Certificate Balances of all Certificates of the Class to which this
Certificate belongs) in certain monthly distributions with respect to a Trust
Fund consisting primarily of the Mortgage Loans deposited by CWMBS, Inc. (the
"Depositor"). The Trust Fund was created pursuant to a Pooling and Servicing
Agreement dated as of the Cut-off Date specified above (the "Agreement") among
the Depositor, IndyMac, Inc., as seller (in such capacity, the "Seller") and
as master servicer (in such capacity, the "Master Servicer"), and The Bank of
New York, as trustee (the "Trustee"). To the extent not defined herein, the
capitalized terms used herein have the meanings assigned in the Agreement.
This Certificate is issued under and is subject to the terms, provisions and
conditions of the Agreement, to which Agreement the Holder of this Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

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

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.

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

Dated:  ____________, 19__

                                                THE BANK OF NEW YORK,
                                                as Trustee



                                                By ______________________

Countersigned:

By ___________________________
         Authorized Signatory of
         THE BANK OF NEW YORK,
         as Trustee


<PAGE>




                                   EXHIBIT B

                      [FORM OF SUBORDINATED CERTIFICATE]


[UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN CERTIFICATES
AS DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

[THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSE OF APPLYING THE
U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES UNDER THE CODE
TO THIS CERTIFICATE. THE ISSUE DATE OF THIS CERTIFICATE IS , 199 . THE INITIAL
PER ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS _____ %. ASSUMING THAT THE
MORTGAGE LOANS PREPAY AT AN ASSUMED RATE OF PREPAYMENT OF _____ % PER ANNUM
(THE "PREPAYMENT ASSUMPTION"), THIS CERTIFICATE HAS BEEN ISSUED WITH $
____________ OF OID PER $1,000 OF THE ORIGINAL PRINCIPAL AMOUNT OF THIS
CERTIFICATE; THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE FOR PURPOSES OF
COMPUTING THE ACCRUAL OF OID IS APPROXIMATELY % (COMPOUNDED MONTHLY); THE
AMOUNT OF OID ALLOCABLE TO THE SHORT FIRST ACCRUAL PERIOD IS $ PER $1,000 OF
THE ORIGINAL PRINCIPAL AMOUNT OF THIS CERTIFICATE COMPUTED USING THE MONTHLY
YIELD AND DAILY COMPOUNDING DURING THE SHORT ACCRUAL PERIOD. NO REPRESENTATION
IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON THE PREPAYMENT
ASSUMPTION OR AT ANY OTHER RATE. THE ACTUAL YIELD TO MATURITY MAY DIFFER FROM
THAT SET FORTH ABOVE, AND THE ACCRUAL OF OID WILL BE ADJUSTED, IN ACCORDANCE
WITH SECTION 1272(a)(6) OF THE CODE, TO TAKE INTO ACCOUNT EVENTS WHICH HAVE
OCCURRED DURING ANY ACCRUAL PERIOD. THE PREPAYMENT ASSUMPTION IS INTENDED TO
BE THE PREPAYMENT ASSUMPTION REFERRED TO IN SECTION 1272(a)(6)(B)(iii) OF THE
CODE.]

[THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE "ACT"). ANY RESALE OR TRANSFER OF THIS CERTIFICATE WITHOUT
REGISTRATION THEREOF UNDER THE ACT MAY ONLY BE MADE IN A TRANSACTION EXEMPTED
FROM THE REGISTRATION REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE
PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.]

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS THE
TRANSFEREE REPRESENTS TO THE TRUSTEE THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE
BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974,
AS AMENDED ("ERISA"), OR A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR, IF
SUCH PURCHASER IS AN INSURANCE COMPANY, A REPRESENTATION IN ACCORDANCE WITH
THE PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN, OR DELIVERS TO THE TRUSTEE
AN OPINION OF COUNSEL IN ACCORDANCE WITH THE PROVISIONS OF THE AGREEMENT
REFERRED TO HEREIN. [SUCH REPRESENTATION SHALL BE DEEMED TO HAVE BEEN MADE TO
THE TRUSTEE BY THE TRANSFEREE'S ACCEPTANCE OF A CERTIFICATE OF THIS CLASS AND
BY A BENEFICIAL OWNER'S ACCEPTANCE OF ITS INTEREST IN A CERTIFICATE OF THIS
CLASS.] NOTWITHSTANDING ANYTHING ELSE TO THE CONTRARY HEREIN, ANY PURPORTED
TRANSFER OF THIS CERTIFICATE TO OR ON BEHALF OF AN EMPLOYEE BENEFIT PLAN
SUBJECT TO ERISA OR TO THE CODE WITHOUT THE OPINION OF COUNSEL SATISFACTORY TO
THE TRUSTEE AS DESCRIBED ABOVE SHALL BE VOID AND OF NO EFFECT.



<PAGE>



Certificate No.                     :

Cut-off Date                        :

First Distribution Date             :

Initial Certificate Balance
of this Certificate
("Denomination")                    :       $

Initial Certificate Balances
of all Certificates
of this Class                       :       $


                                  CWMBS, INC.
                 Residential Asset Securitization Trust 199_-_
               Mortgage Pass-Through Certificates, Series 199_-_
                                  Class [___]

         evidencing a percentage interest in the distributions allocable to
         the Certificates of the above-referenced Class with respect to a
         Trust Fund consisting primarily of a pool of conventional mortgage
         loans (the "Mortgage Loans") secured by first liens on one- to
         four-family residential properties.

                           CWMBS, Inc., as Depositor

         Principal in respect of this Certificate is distributable monthly as
set forth herein. Accordingly, the Certificate Balance at any time may be less
than the Certificate Balance as set forth herein. This Certificate does not
evidence an obligation of, or an interest in, and is not guaranteed by the
Depositor, the Seller, the Master Servicer or the Trustee referred to below or
any of their respective affiliates. Neither this Certificate nor the Mortgage
Loans are guaranteed or insured by any governmental agency or instrumentality.

         This certifies that ___________________________________ is the
registered owner of the Percentage Interest evidenced by this Certificate
(obtained by dividing the denomination of this Certificate by the aggregate
Initial Certificate Balances of the denominations of all Certificates of the
Class to which this Certificate belongs) in certain monthly distributions with
respect to a Trust Fund consisting primarily of the Mortgage Loans deposited
by CWMBS, Inc. (the "Depositor"). The Trust Fund was created pursuant to a
Pooling and Servicing Agreement dated as of the Cut-off Date specified above
(the "Agreement") among the Depositor, IndyMac, Inc., as seller (in such
capacity, the "Seller"), and as master servicer (in such capacity, the "Master
Servicer"), and The Bank of New York, as trustee (the "Trustee"). To the
extent not defined herein, the capitalized terms used herein have the meanings
assigned in the Agreement. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Agreement, to which Agreement the
Holder of this Certificate by virtue of the acceptance hereof assents and by
which such Holder is bound.

         [No transfer of a Certificate of this Class 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 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 the event that such a
transfer is to be made within three years from the date of the initial
issuance of Certificates pursuant hereto, there shall also be delivered
(except in the case of a transfer pursuant to Rule 144A of the Securities Act)
to the Trustee an Opinion of Counsel that such transfer may be made pursuant
to an exemption from the Securities Act and such state securities laws, which
Opinion of Counsel shall not be obtained at the expense of the Trustee, the
Seller, the Master Servicer or the Depositor. The Holder hereof desiring to
effect such transfer shall, and does hereby agree to, indemnify the Trustee
and the Depositor 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 a Certificate of this Class shall be made unless the
Trustee shall have received either (i) a representation [letter] from the
transferee of such Certificate, acceptable to and in form and substance
satisfactory to the Trustee, to the effect that such transferee is not an
employee benefit plan subject to Section 406 of ERISA or Section 4975 of the
Code, nor a person acting on behalf of any such plan, which representation
letter shall not be an expense of the Trustee or the Master Servicer, (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 Certificate presented for
registration in the name of an employee benefit plan subject to ERISA or
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, an Opinion of Counsel satisfactory to the Trustee and
the Master Servicer to the effect that the purchase or holding of such
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 undertaken in the Agreement, which Opinion of Counsel shall not be an
expense of the Trustee or the Master Servicer. [Such representation shall be
deemed to have been made to the Trustee by the Transferee's acceptance of a
Certificate of this Class and by a beneficial owner's acceptance of its
interest in a Certificate of this Class.] Notwithstanding anything else to the
contrary herein, any purported transfer of a Certificate of this Class to or
on behalf of an employee benefit plan subject to ERISA or to the Code without
the opinion of counsel satisfactory to the Trustee as described above shall be
void and of no effect.

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

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.

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

Dated:  ____________, 19__

                                                  THE BANK OF NEW YORK,
                                                  as Trustee



                                                  By ______________________

Countersigned:

By ___________________________
         Authorized Signatory of
         THE BANK OF NEW YORK,
         as Trustee


<PAGE>





                                   EXHIBIT C

                        [FORM OF RESIDUAL CERTIFICATE]


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

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS THE
PROPOSED TRANSFEREE DELIVERS TO THE TRUSTEE A TRANSFER AFFIDAVIT IN ACCORDANCE
WITH THE PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.

[THIS CERTIFICATE REPRESENTS THE "TAX MATTERS PERSON RESIDUAL INTEREST" ISSUED
UNDER THE POOLING AND SERVICING AGREEMENT REFERRED TO BELOW AND MAY NOT BE
TRANSFERRED TO ANY PERSON EXCEPT IN CONNECTION WITH THE ASSUMPTION BY THE
TRANSFEREE OF THE DUTIES OF THE SERVICER UNDER SUCH AGREEMENT.]

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS THE
TRANSFEREE REPRESENTS TO THE TRUSTEE THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE
BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974,
AS AMENDED ("ERISA"), OR A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR, IF
SUCH PURCHASER IS AN INSURANCE COMPANY, A REPRESENTATION IN ACCORDANCE WITH
THE PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN, OR DELIVERS TO THE TRUSTEE
AN OPINION OF COUNSEL IN ACCORDANCE WITH THE PROVISIONS OF THE AGREEMENT
REFERRED TO HEREIN. [SUCH REPRESENTATION SHALL BE DEEMED TO HAVE BEEN MADE TO
THE TRUSTEE BY THE TRANSFEREE'S ACCEPTANCE OF A CERTIFICATE OF THIS CLASS AND
BY A BENEFICIAL OWNER'S ACCEPTANCE OF ITS INTEREST IN A CERTIFICATE OF THIS
CLASS.] NOTWITHSTANDING ANYTHING ELSE TO THE CONTRARY HEREIN, ANY PURPORTED
TRANSFER OF THIS CERTIFICATE TO OR ON BEHALF OF AN EMPLOYEE BENEFIT PLAN
SUBJECT TO ERISA OR TO THE CODE WITHOUT THE OPINION OF COUNSEL SATISFACTORY TO
THE TRUSTEE AS DESCRIBED ABOVE SHALL BE VOID AND OF NO EFFECT.



<PAGE>


Certificate No.                     :

Cut-off  Date                       :

Initial Certificate Balance
of this Certificate
("Denomination")                    :       $

Initial Certificate Balances
of all Certificates of
this Class                          :       $

CUSIP                               :



                                  CWMBS, INC.
                 Residential Asset Securitization Trust 199_-_
               Mortgage Pass-Through Certificates, Series 199_-_

         evidencing the distributions allocable to the Class A-R Certificates
         with respect to a Trust Fund consisting primarily of a pool of
         conventional mortgage loans (the "Mortgage Loans") secured by first
         liens on one- to four-family residential properties.

                           CWMBS, Inc., as Depositor

         Principal in respect of this Certificate is distributable monthly as
set forth herein. Accordingly, the Certificate Balance at any time may be less
than the Certificate Balance as set forth herein. This Certificate does not
evidence an obligation of, or an interest in, and is not guaranteed by the
Depositor, the Seller, the Master Servicer or the Trustee referred to below or
any of their respective affiliates. Neither this Certificate nor the Mortgage
Loans are guaranteed or insured by any governmental agency or instrumentality.

         This certifies that __________________________________ is the
registered owner of the Percentage Interest (obtained by dividing the
denomination of this Certificate by the aggregate Initial Certificate Balances
of the denominations of all Certificates of the Class to which this
Certificate belongs) in certain monthly distributions with respect to a Trust
Fund consisting of the Mortgage Loans deposited by CWMBS, Inc. (the
"Depositor"). The Trust Fund was created pursuant to a Pooling and Servicing
Agreement dated as of the Cut-off Date specified above (the "Agreement") among
the Depositor, IndyMac, Inc., as seller (in such capacity, the "Seller") and
as master servicer (in such capacity, the "Master Servicer"), and The Bank of
New York, as trustee (the "Trustee"). To the extent not defined herein, the
capitalized terms used herein have the meanings assigned in the Agreement.
This Certificate is issued under and is subject to the terms, provisions and
conditions of the Agreement, to which Agreement the Holder of this Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

         Any distribution of the proceeds of any remaining assets of the Trust
Fund will be made only upon presentment and surrender of this Class A-R
Certificate at the Corporate Trust Office or the office or agency maintained
by the Trustee in New York, New York.

         No transfer of a Class A-R Certificate shall be made unless the
Trustee shall have received either (i) a representation [letter] from the
transferee of such Certificate, acceptable to and in form and substance
satisfactory to the Trustee, to the effect that such transferee is not an
employee benefit plan subject to Section 406 of ERISA or Section 4975 of the
Code, nor a person acting on behalf of any such plan, which representation
letter shall not be an expense of the Trustee or the Master Servicer, (ii) if
the purchaser is an insurance company, a representation that the purchaser is
an insurance company which is purchasing such Certificate 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 Certificate are covered under PTCE 95-60 or
(iii) in the case of any such Certificate presented for registration in the
name of an employee benefit plan subject to ERISA or 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, an Opinion of
Counsel satisfactory to the Trustee and the Master Servicer to the effect that
the purchase or holding of such Class A-R 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 undertaken in the
Agreement, which Opinion of Counsel shall not be an expense of the Trustee or
the Master Servicer. [Such representation shall be deemed to have been made to
the Trustee by the Transferee's acceptance of this Class A-R Certificate and
by a beneficial owner's acceptance of its interest in such Certificate.]
Notwithstanding anything else to the contrary herein, any purported transfer
of a Class A-R Certificate to or on behalf of an employee benefit plan subject
to ERISA or to the Code without the opinion of counsel satisfactory to the
Trustee as described above shall be void and of no effect.

         Each Holder of this Class A-R Certificate will be deemed to have
agreed to be bound by the restrictions of the Agreement, including but not
limited to the restrictions that (i) each person holding or acquiring any
Ownership Interest in this Class A-R Certificate must be a Permitted
Transferee, (ii) no Ownership Interest in this Class A-R Certificate may be
transferred without delivery to the Trustee of (a) a transfer affidavit of the
proposed transferee and (b) a transfer certificate of the transferor, each of
such documents to be in the form described in the Agreement, (iii) each person
holding or acquiring any Ownership Interest in this Class A-R Certificate must
agree to require a transfer affidavit and to deliver a transfer certificate to
the Trustee as required pursuant to the Agreement, (iv) each person holding or
acquiring an Ownership Interest in this Class A-R Certificate must agree not
to transfer an Ownership Interest in this Class A-R Certificate if it has
actual knowledge that the proposed transferee is not a Permitted Transferee
and (v) any attempted or purported transfer of any Ownership Interest in this
Class A-R Certificate in violation of such restrictions will be absolutely
null and void and will vest no rights in the purported transferee.

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

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.

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

Dated:  ____________, 19__

                                                  THE BANK OF NEW YORK,
                                                  as Trustee



                                                   By ______________________

Countersigned:

By ___________________________
         Authorized Signatory of
         THE BANK OF NEW YORK,
         as Trustee


<PAGE>



                                   EXHIBIT D

                     [FORM OF NOTIONAL AMOUNT CERTIFICATE]


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

THIS CERTIFICATE HAS NO PRINCIPAL BALANCE AND IS NOT ENTITLED TO ANY
DISTRIBUTIONS IN RESPECT OF PRINCIPAL.

[THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSE OF APPLYING THE
U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES UNDER THE CODE
TO THIS CERTIFICATE. THE ISSUE DATE OF THIS CERTIFICATE IS __________, 199_.
THE INITIAL PER ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS ____%. ASSUMING
THAT THE MORTGAGE LOANS PREPAY AT AN ASSUMED RATE OF PREPAYMENT OF ____% PER
ANNUM (THE "PREPAYMENT ASSUMPTION"), THIS CERTIFICATE HAS BEEN ISSUED WITH
$__________ OF OID ON THE INITIAL POOL STATED PRINCIPAL BALANCE; THE ANNUAL
YIELD TO MATURITY OF THIS CERTIFICATE FOR PURPOSES OF COMPUTING THE ACCRUAL OF
OID IS APPROXIMATELY ____% (COMPOUNDED MONTHLY); THE AMOUNT OF OID ALLOCABLE
TO THE SHORT FIRST ACCRUAL PERIOD IS $__________ ON THE INITIAL POOL STATED
PRINCIPAL BALANCE; AND THE METHOD USED TO CALCULATE THE ANNUAL YIELD TO
MATURITY AND THE AMOUNT OF OID ALLOCABLE TO THE SHORT FIRST ACCRUAL PERIOD IS
THE EXACT METHOD AS DEFINED IN PROPOSED TREASURY REGULATIONS. NO
REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON
THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE. THE ACTUAL YIELD TO MATURITY
MAY DIFFER FROM THAT SET FORTH ABOVE, AND THE ACCRUAL OF OID WILL BE ADJUSTED,
IN ACCORDANCE WITH SECTION 1272(a)(6) OF THE CODE, TO TAKE INTO ACCOUNT EVENTS
WHICH HAVE OCCURRED DURING ANY ACCRUAL PERIOD. THE PREPAYMENT ASSUMPTION IS
INTENDED TO BE THE PREPAYMENT ASSUMPTION REFERRED TO IN SECTION
1272(a)(6)(B)(iii) OF THE CODE.]



<PAGE>



Certificate No.:

Cut-off Date:

First Distribution Date:

Initial Notional 
Amount of this 
Certificate 
("Denomination"):

Initial Notional Amount
of all Certificates
of this Class:

CUSIP :


                                  CWMBS, INC.
                 Residential Asset Securitization Trust 199_-_
               Mortgage Pass-Through Certificates, Series 199_-_

         evidencing the distributions allocable to the Class X Certificates
         with respect to a Trust Fund consisting primarily of a pool of
         conventional mortgage loans (the "Mortgage Loans") secured by first
         liens on one- to four-family residential properties.

                           CWMBS, Inc., as Depositor

         This Certificate does not evidence an obligation of, or an interest
in, and is not guaranteed by the Depositor, the Seller, the Master Servicer or
the Trustee referred to below or any of their respective affiliates. Neither
this Certificate nor the Mortgage Loans are guaranteed or insured by any
governmental agency or instrumentality.

         This certifies that is the registered owner of the Percentage
Interest evidenced by this Certificate specified above in certain monthly
distributions with respect to a Trust Fund consisting primarily of the
Mortgage Loans deposited by CWMBS, Inc. (the "Depositor"). The Trust Fund was
created pursuant to a Pooling and Servicing Agreement dated as of Cut-off Date
specified above (the "Agreement") among the Depositor, IndyMac, Inc., as
seller (in such capacity, the "Seller") and as master servicer (in such
capacity, the "Master Servicer"), and The Bank of New York, as trustee (the
"Trustee"). To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Agreement. This Certificate is issued
under and is subject to the terms, provisions and conditions of the Agreement,
to which Agreement the Holder of this Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

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

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.

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

Dated:  ____________, 19__

                                              THE BANK OF NEW YORK,
                                              as Trustee



                                                 By ______________________

Countersigned:

By ___________________________
         Authorized Signatory of
         THE BANK OF NEW YORK,
         as Trustee


<PAGE>



                                   EXHIBIT E

                       [Form of Reverse of Certificates]


                                  CWMBS, INC.
                      Mortgage Pass-Through Certificates

         This Certificate is one of a duly authorized issue of Certificates
designated as CWMBS, Inc. Mortgage Pass-Through Certificates, of the Series
specified on the face hereof (herein collectively called the "Certificates"),
and representing a beneficial ownership interest in the Trust Fund created by
the Agreement.

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

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

         Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on
the first Distribution Date specified on the face hereof, to the Person in
whose name this Certificate is registered at the close of business on the
applicable Record Date in an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Certificates of the Class to which this Certificate
belongs on such Distribution Date pursuant to the Agreement. The Record Date
applicable to each Distribution Date is the last Business Day of the month
next preceding the month of such Distribution Date.

         Distributions on this Certificate shall be made by wire transfer of
immediately available funds to the account of the Holder hereof at a bank or
other entity having appropriate facilities therefor, if such Certificateholder
shall have so notified the Trustee in writing at least five Business Days
prior to the related Record Date and such Certificateholder shall satisfy the
conditions to receive such form of payment set forth in the Agreement, or, if
not, by check mailed by first class mail to the address of such
Certificateholder appearing in the Certificate Register. The final
distribution on each Certificate will be made in like manner, but only upon
presentment and surrender of such Certificate at the Corporate Trust Office or
such other location specified in the notice to Certificateholders of such
final distribution.

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Depositor, the Master Servicer and the Trustee with the consent of
the Holders of Certificates affected by such amendment evidencing the
requisite Percentage Interest, as provided in the Agreement. Any such consent
by the Holder of this Certificate shall be conclusive and binding on such
Holder and upon all future Holders of this Certificate and of any Certificate
issued upon the transfer hereof or in exchange therefor or in lieu hereof
whether or not notation of such consent is made upon this Certificate. The
Agreement also permits the amendment thereof, in certain limited
circumstances, without the consent of the Holders of any of the Certificates.

         As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Trustee upon surrender of this Certificate for
registration of transfer at the Corporate Trust Office or the office or agency
maintained by the Trustee in New York, New York, accompanied by a written
instrument of transfer in form satisfactory to the Trustee and the Certificate
Registrar duly executed by the holder hereof or such holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of the same
Class in authorized denominations and evidencing the same aggregate Percentage
Interest in the Trust Fund will be issued to the designated transferee or
transferees.

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

         No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

         The Depositor, the Master Servicer, the Seller and the Trustee and
any agent of the Depositor or the Trustee may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and
neither the Depositor, the Trustee, nor any such agent shall be affected by
any notice to the contrary.

         On any Distribution Date on which the Pool Stated Principal Balance
is less than 10% of the Cut-off Date Pool Principal Balance, the Master
Servicer will have the option to repurchase, in whole, from the Trust Fund all
remaining Mortgage Loans and all property acquired in respect of the Mortgage
Loans at a purchase price determined as provided in the Agreement. In the
event that no such optional termination occurs, the obligations and
responsibilities created by the Agreement will terminate upon the later of the
maturity or other liquidation (or any advance with respect thereto) of the
last Mortgage Loan remaining in the Trust Fund or the disposition of all
property in respect thereof and the distribution to Certificateholders of all
amounts required to be distributed pursuant to the Agreement. In no event,
however, will the trust created by the Agreement continue beyond the
expiration of 21 years from the death of the last survivor of the descendants
living at the date of the Agreement of a certain person named in the
Agreement.

         Any term used herein that is defined in the Agreement shall have the
meaning assigned in the Agreement, and nothing herein shall be deemed
inconsistent with that meaning.



<PAGE>



                                  ASSIGNMENT


         FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto

___________________

_____________________________

_____________________________

_____________________________


(Please print or typewrite name and address including postal zip code of
assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to
assignee on the Certificate Register of the Trust Fund.

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

                                                                .

Dated:                        
                                         ___________________
                                         Signature by or on behalf of assignor




                           DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of
distribution:

         Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ,

                                                                ,

for the account of                                              ,

account number               , or, if mailed by check, to
                       .  Applicable statements should be mailed
to                                                                 ,

                                                                .

         This information is provided by                            ,

the assignee named above, or                                    ,

as its agent.


<PAGE>

                                   EXHIBIT F

                                  [RESERVED]



<PAGE>




                                   EXHIBIT G

                   FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                    [date]


[Depositor]

[Master Servicer]

[Seller]
_____________________
____________________

         Re:   Pooling and Servicing Agreement among CWMBS, Inc., as Depositor,
         IndyMac, Inc., as Seller and Master Servicer, and The Bank of New
         York, as Trustee, Mortgage Pass-Through Certificates,

                Series 199 -                                

Gentlemen:

         In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), the undersigned,
as Trustee, hereby certifies that, as to each Mortgage Loan listed in the
Mortgage Loan Schedule (other than any Mortgage Loan listed in the attached
schedule), it has received:

         (i) the original Mortgage Note, endorsed as provided in the following
form: "Pay to the order of ________, without recourse"; and

    (ii) a duly executed assignment of the Mortgage (which may be included in
a blanket assignment or assignments); provided, however, that it has received
no assignment with respect to any Mortgage for which the related Mortgaged
Property is located in the Commonwealth of Puerto Rico.

         Based on its review and examination and only as to the foregoing
documents, such documents appear regular on their face and related to such
Mortgage Loan.

          The Trustee has made no independent examination of any documents
contained in each Mortgage File beyond the review specifically required in the
Pooling and Servicing Agreement. The Trustee makes no representations as to:
(i) the validity, legality, sufficiency, enforceability or genuineness of any
of the documents contained in each Mortgage File of any of the Mortgage Loans
identified on the Mortgage Loan Schedule, or (ii) the collectability,
insurability, effectiveness or suitability of any such Mortgage Loan.

          Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Pooling and Servicing Agreement.

                             THE BANK OF NEW YORK,
                                            as Trustee


                                            By:                             
                                            Name:                           
                                            Title:                          


<PAGE>

                                   EXHIBIT H

                    FORM OF FINAL CERTIFICATION OF TRUSTEE

                                    [date]


[Depositor]

[Master Servicer]

[Seller]
=====================


         Re:    Pooling and Servicing Agreement among CWMBS, Inc., as Depositor,
         IndyMac, Inc., as Seller and Master Servicer, and The Bank of New
         York, as Trustee, Mortgage

                           Pass-Through Certificates, Series 199 -        


Gentlemen:

         In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), the undersigned,
as Trustee, hereby certifies that as to each Mortgage Loan listed in the
Mortgage Loan Schedule (other than any Mortgage Loan paid in full or listed on
the attached Document Exception Report) it has received:

         (i) The original Mortgage Note, endorsed in the form provided in
Section 2.01(c) of the Pooling and Servicing Agreement, with all intervening
endorsements showing a complete chain of endorsement from the originator to
the Seller.

    (ii) The original recorded Mortgage.

   (iii) A duly executed assignment of the Mortgage in the form provided in
Section 2.01(c) of the Pooling and Servicing Agreement; provided, however,
that it has received no assignment with respect to any Mortgage for which the
related Mortgaged Property is located in the Commonwealth of Puerto Rico, or,
if the Depositor has certified or the Trustee otherwise knows that the related
Mortgage has not been returned from the applicable recording office, a copy of
the assignment of the Mortgage (excluding information to be provided by the
recording office).

    (iv) The original or duplicate original recorded assignment or assignments
of the Mortgage showing a complete chain of assignment from the originator to
the Seller.

     (v) The original or duplicate original lender's title policy and all
riders thereto or, any one of an original title binder, an original
preliminary title report or an original title commitment, or a copy thereof
certified by the title company.

         Based on its review and examination and only as to the foregoing
documents, (a) such documents appear regular on their face and related to such
Mortgage Loan, and (b) the information set forth in items (i), (ii), (iii),
(iv), (vi) and (xi) of the definition of the "Mortgage Loan Schedule" in
Section 1.01 of the Pooling and Servicing Agreement accurately reflects
information set forth in the Mortgage File.

          The Trustee has made no independent examination of any documents
contained in each Mortgage File beyond the review specifically required in the
Pooling and Servicing Agreement. The Trustee makes no representations as to:
(i) the validity, legality, sufficiency, enforceability or genuineness of any
of the documents contained in each Mortgage File of any of the Mortgage Loans
identified on the Mortgage Loan Schedule, or (ii) the collectability,
insurability, effectiveness or suitability of any such Mortgage Loan.
Notwithstanding anything herein to the contrary, the Trustee has made no
determination and makes no representations 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 sufficient to effect the
assignment of and transfer to the assignee thereof, under the Mortgage to
which the assignment relates.

          Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Pooling and Servicing Agreement.

                             THE BANK OF NEW YORK,
                                            as Trustee


                                            By :                            
                                            Name:                           
                                            Title:                          



<PAGE>




                                   EXHIBIT I

                              TRANSFER AFFIDAVIT

                                  CWMBS, Inc.
                      Mortgage Pass-Through Certificates
                                 Series 199_-_



STATE OF     )
             ) ss.:
COUNTY OF    )


         The undersigned, being first duly sworn, deposes and says as follows:

         1. The undersigned is an officer of _____________________ , the
proposed Transferee of an Ownership Interest in a Class A-R Certificate (the
"Certificate") issued pursuant to the Pooling and Servicing Agreement, (the
"Agreement"), relating to the above-referenced Series, by and among CWMBS,
Inc., as depositor (the "Depositor"), IndyMac, Inc., as seller and master
servicer and The Bank of New York, as Trustee. Capitalized terms used, but not
defined herein or in Exhibit 1 hereto, shall have the meanings ascribed to
such terms in the Agreement. The Transferee has authorized the undersigned to
make this affidavit on behalf of the Transferee.

         2. The Transferee is, as of the date hereof, and will be, as of the
date of the Transfer, a Permitted Transferee. The Transferee is acquiring its
Ownership Interest in the Certificate either (i) for its own account or (ii)
as nominee, trustee or agent for another Person and has attached hereto an
affidavit from such Person in substantially the same form as this affidavit.
The Transferee has no knowledge that any such affidavit is false.

         3. The Transferee has been advised of, and understands that (i) a tax
will be imposed on Transfers of the Certificate to Persons that are not
Permitted Transferees; (ii) such tax will be imposed on the transferor, or, if
such Transfer is through an agent (which includes a broker, nominee or
middleman) for a Person that is not a Permitted Transferee, on the agent; and
(iii) the Person otherwise liable for the tax shall be relieved of liability
for the tax if the subsequent Transferee furnished to such Person an affidavit
that such subsequent Transferee is a Permitted Transferee and, at the time of
Transfer, such Person does not have actual knowledge that the affidavit is
false.

         4. The Transferee has been advised of, and understands that a tax
will be imposed on a "pass-through entity" holding the Certificate if at any
time during the taxable year of the pass-through entity a Person that is not a
Permitted Transferee is the record holder of an interest in such entity. The
Transferee understands that such tax will not be imposed for any period with
respect to which the record holder furnishes to the pass-through entity an
affidavit that such record holder is a Permitted Transferee and the
pass-through entity does not have actual knowledge that such affidavit is
false. (For this purpose, a "pass-through entity" includes a regulated
investment company, a real estate investment trust or common trust fund, a
partnership, trust or estate, and certain cooperatives and, except as may be
provided in Treasury Regulations, persons holding interests in pass-through
entities as a nominee for another Person.)

         5. The Transferee has reviewed the provisions of Section 5.02(c) of
the Agreement (attached hereto as Exhibit 2 and incorporated herein by
reference) and understands the legal consequences of the acquisition of an
Ownership Interest in the Certificate including, without limitation, the
restrictions on subsequent Transfers and the provisions regarding voiding the
Transfer and mandatory sales. The Transferee expressly agrees to be bound by
and to abide by the provisions of Section 5.02(c) of the Agreement and the
restrictions noted on the face of the Certificate. The Transferee understands
and agrees that any breach of any of the representations included herein shall
render the Transfer to the Transferee contemplated hereby null and void.

         6. The Transferee agrees to require a Transfer Affidavit from any
Person to whom the Transferee attempts to Transfer its Ownership Interest in
the Certificate, and in connection with any Transfer by a Person for whom the
Transferee is acting as nominee, trustee or agent, and the Transferee will not
Transfer its Ownership Interest or cause any Ownership Interest to be
Transferred to any Person that the Transferee knows is not a Permitted
Transferee. In connection with any such Transfer by the Transferee, the
Transferee agrees to deliver to the Trustee a certificate substantially in the
form set forth as Exhibit J to the Agreement (a "Transferor Certificate") to
the effect that such Transferee has no actual knowledge that the Person to
which the Transfer is to be made is not a Permitted Transferee.

         7. The Transferee does not have the intention to impede the
assessment or collection of any tax legally required to be paid with respect
to the Certificate.

         8. The Transferee's taxpayer identification number is _____________ .

         9. The Transferee is a U.S. Person as defined in Code Section
7701(a)(30).

         10. The Transferee is aware that the Certificate may be a
"noneconomic residual interest" within the meaning of proposed Treasury
regulations promulgated pursuant to the Code and that the transferor of a
noneconomic residual interest will remain liable for any taxes due with
respect to the income on such residual interest, unless no significant purpose
of the transfer was to impede the assessment or collection of tax.

         11. The Transferee is not an employee benefit plan that is subject to
ERISA or a plan that is subject to Section 4975 of the Code, and the
Transferee is not acting on behalf of such a plan.

                           *        *        *


<PAGE>


         IN WITNESS WHEREOF, the Transferee has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by
its duly authorized officer and its corporate seal to be hereunto affixed,
duly attested, this _______ day of ___________________ , 19 .


                                  Print Name of Transferee


                                  By:                              
                                     Name:
                                     Title:

[Corporate Seal]

ATTEST:



[Assistant] Secretary

         Personally appeared before me the above-named ______________ , known
or proved to me to be the same person who executed the foregoing instrument
and to be the ______________________ of the Transferee, and acknowledged that
he executed the same as his free act and deed and the free act and deed of the
Transferee.

         Subscribed and sworn before me this       day of          , 19  .
                                             -----        ---------    --



                                           ______________
                                               NOTARY PUBLIC


                                             My Commission expires the ___ day
                                          of __________ , 19__.



<PAGE>


EXHIBIT 1
                                                                  to EXHIBIT I

                              Certain Definitions

         "Ownership Interest": As to any 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.

         "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 Code Section
521) which is exempt from tax imposed by Chapter 1 of the Code (including the
tax imposed by Code Section 511 on unrelated business taxable income) on any
excess inclusions (as defined in Code Section 860E(c)(1)) with respect to any
Class A-R Certificate, (iv) rural electric and telephone cooperatives
described in Code Section 1381(a)(2)(c), (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, and (vi) any other Person so designated by the
Trustee based upon an Opinion of Counsel that the Transfer of an Ownership
Interest in a Class A-R Certificate to such Person may cause the Trust Fund to
fail to qualify as a REMIC at any time that certain Certificates are
Outstanding. The terms "United States," "State" and "International
Organization" shall have the meanings set forth in Code Section 7701 or
successor provisions. A corporation will not be treated as an instrumentality
of the United States or of any State or political subdivision thereof if all
of its activities are subject to tax, and, with the exception of the FHLMC, a
majority of its board of directors is not selected by such governmental unit.

         "Person": Any individual, corporation, partnership, joint venture,
bank, joint stock company, trust (including any beneficiary thereof),
unincorporated organization or government or any agency or political
subdivision thereof.

         "Transfer": Any direct or indirect transfer or sale of any Ownership
Interest in a Certificate, including the acquisition of a Certificate by the
Depositor.

         "Transferee": Any Person who is acquiring by Transfer any Ownership
Interest in a Certificate.



<PAGE>


EXHIBIT 2
                                                                  to EXHIBIT I


                       Section 5.02(c) of the Agreement

                  (c) Each Person who has or who acquires any Ownership
Interest in a Class A-R 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 Class A-R Certificate are expressly subject to the following
provisions:

                  (i) Each Person holding or acquiring any Ownership Interest
                  in a Class A-R 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 Class A-R Certificate may be
         registered on the Closing Date or thereafter transferred, and the
         Trustee shall not register the Transfer of any Class A-R 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
         Class A-R 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 Class A-R 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 Class
         A-R Certificate and (C) not to Transfer its Ownership Interest in a
         Class A-R Certificate or to cause the Transfer of an Ownership
         Interest in a Class A-R 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 Class A-R 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 Class A-R 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 Class A-R
         Certificate. The Trustee shall be under no liability to any Person
         for any registration of Transfer of a Class A-R 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 Class A-R 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 Class A-R 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 Class A-R Certificate to any Holder
                  who is not a Permitted Transferee.



<PAGE>



                                   EXHIBIT J

                        FORM OF TRANSFEROR CERTIFICATE

                                                           __________, 199__

CWMBS, Inc.
4500 Park Granada
Calabassas, CA  91302
Attention:  David A. Spector

The Bank of New York
101 Barclay Street, 12E
New York, NY  10286
Attention:  Mortgage-Backed Securities Group Series 199 -

           Re:   CWMBS, Inc. Mortgage Pass-Through Certificates, Series 199 - , 
           Class                           

Ladies and Gentlemen:

         In connection with our disposition of the above Certificates we
certify that (a) we understand that the Certificates have not been registered
under the Securities Act of 1933, as amended (the "Act"), and are being
disposed by us in a transaction that is exempt from the registration
requirements of the Act, (b) we have not offered or sold any Certificates to,
or solicited offers to buy any Certificates from, any person, or otherwise
approached or negotiated with any person with respect thereto, in a manner
that would be deemed, or taken any other action which would result in, a
violation of Section 5 of the Act and (c) to the extent we are disposing of a
Class A-R Certificate, we have no knowledge the Transferee is not a Permitted
Transferee.

                                       Very truly yours,

                                       ___________________________
                                       Print Name of Transferor

                                       By:________________________   
                                                  Authorized Officer



<PAGE>



                                   EXHIBIT K

                   FORM OF INVESTMENT LETTER (NON-RULE 144A)


                                                  __________, 199__

CWMBS, Inc.
4500 Park Granada
Calabassas, CA  91302
Attention:  David A. Spector

The Bank of New York
101 Barclay Street, 12E
New York, NY  10286
Attention:  Mortgage-Backed Securities Group Series 199 -

         Re:  CWMBS, Inc. Mortgage Pass-Through Certificates,
               Series 199 - , Class                           

Ladies and Gentlemen:

         In connection with our acquisition of the above Certificates we
certify that (a) we understand that the Certificates are not being registered
under the Securities Act of 1933, as amended (the "Act"), or any state
securities laws and are being transferred to us in a transaction that is
exempt from the registration requirements of the Act and any such laws, (b) we
are an "accredited investor," as defined in Regulation D under the Act, and
have such knowledge and experience in financial and business matters that we
are capable of evaluating the merits and risks of investments in the
Certificates, (c) we have had the opportunity to ask questions of and receive
answers from the Depositor concerning the purchase of the Certificates and all
matters relating thereto or any additional information deemed necessary to our
decision to purchase the Certificates, (d) either (i) we are not an employee
benefit plan that is subject to the Employee Retirement Income Security Act of
1974, as amended, or a plan or arrangement that is subject to Section 4975 of
the Internal Revenue Code of 1986, as amended, nor are we acting on behalf of
any such plan or arrangement nor are we using the assets of any such plan or
arrangement to effect such acquisition or (ii)if we are an insurance company,
a representation that we are an insurnace company which is purchaseing 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, (e) if an insurance company, we are
purchasing the Certificates with funds contained in an "insurance company
general account" (as defined in Section V(e) of Prohibited Transaction Class
Exemption 95-60 ("PTCE 95-60")) and our purchase and holding of the
Certificates are covered under PTCE 95-60, (f) we are acquiring the
Certificates for investment for our own account and not with a view to any
distribution of such Certificates (but without prejudice to our right at all
times to sell or otherwise dispose of the Certificates in accordance with
clause (h) below), (g) we have not offered or sold any Certificates to, or
solicited offers to buy any Certificates from, any person, or otherwise
approached or negotiated with any person with respect thereto, or taken any
other action which would result in a violation of Section 5 of the Act, and
(h) we will not sell, transfer or otherwise dispose of any Certificates unless
(1) such sale, transfer or other disposition is made pursuant to an effective
registration statement under the Act or is exempt from such registration
requirements, and if requested, we will at our expense provide an opinion of
counsel satisfactory to the addressees of this Certificate that such sale,
transfer or other disposition may be made pursuant to an exemption from the
Act, (2) the purchaser or transferee of such Certificate has executed and
delivered to you a certificate to substantially the same effect as this
certificate, and (3) the purchaser or transferee has otherwise complied with
any conditions for transfer set forth in the Pooling and Servicing Agreement.

                                             Very truly yours,

                                             ________________________
                                             Print Name of Transferee

                                             By:_____________________      
                                                        Authorized Officer


<PAGE>



                                   EXHIBIT L

                           FORM OF RULE 144A LETTER


                                                       ____________, 199__

CWMBS, Inc.
4500 Park Granada
Calabassas, CA  91302
Attention:  David A. Spector

The Bank of New York
101 Barclay Street, 12E
New York, NY  10286
Attention:  Mortgage-Backed Securities Group Series 199 -

         Re:  CWMBS, Inc. Mortgage Pass-Through Certificates,
                  Series 199 - , Class                           

Ladies and Gentlemen:

         In connection with our acquisition of the above Certificates we
certify that (a) we understand that the Certificates are not being registered
under the Securities Act of 1933, as amended (the "Act"), or any state
securities laws and are being transferred to us in a transaction that is
exempt from the registration requirements of the Act and any such laws, (b) we
have such knowledge and experience in financial and business matters that we
are capable of evaluating the merits and risks of investments in the
Certificates, (c) we have had the opportunity to ask questions of and receive
answers from the Depositor concerning the purchase of the Certificates and all
matters relating thereto or any additional information deemed necessary to our
decision to purchase the Certificates, (d) we are not an employee benefit plan
that is subject to the Employee Retirement Income Security Act of 1974, as
amended, or a plan or arrangement that is subject to Section 4975 of the
Internal Revenue Code of 1986, as amended, nor are we acting on behalf of any
such plan or arrangement nor using the assets of any such plan or arrangement
to effect such acquisition, (e) if an insurance company, we are purchasing the
Certificates with funds contained in an "insurance company general account"
(as defined in Section V(e) of Prohibited Transaction Class Exemption 95-60
("PTCE 95-60")) and our purchase and holding of the Certificates are covered
under PTCE 95-60, (f) we have not, nor has anyone acting on our behalf
offered, transferred, pledged, sold or otherwise disposed of the Certificates,
any interest in the Certificates or any other similar security to, or
solicited any offer to buy or accept a transfer, pledge or other disposition
of the Certificates, any interest in the Certificates or any other similar
security from, or otherwise approached or negotiated with respect to the
Certificates, any interest in the Certificates or any other similar security
with, any person in any manner, or made any general solicitation by means of
general advertising or in any other manner, or taken any other action, that
would constitute a distribution of the Certificates under the Act or that
would render the disposition of the Certificates a violation of Section 5 of
the Act or require registration pursuant thereto, nor will act, nor has
authorized or will authorize any person to act, in such manner with respect to
the Certificates, (g) we are a "qualified institutional buyer" as that term is
defined in Rule 144A under the Act ("Rule 144A") and have completed either of
the forms of certification to that effect attached hereto as Annex 1 or Annex
2, (h) we are aware that the sale to us is being made in reliance on Rule
144A, and (i) we are acquiring the Certificates for our own account or for
resale pursuant to Rule 144A and further, understand that such Certificates
may be resold, pledged or transferred only (A) to a person reasonably believed
to be a qualified institutional buyer that purchases for its own account or
for the account of a qualified institutional buyer to whom notice is given
that the resale, pledge or transfer is being made in reliance on Rule 144A, or
(B) pursuant to another exemption from registration under the Act.

                                               Very truly yours,

                                               ________________________
                                               Print Name of Transferee

                                               By:_____________________     
                                                          Authorized Officer


<PAGE>


                                                          ANNEX 1 TO EXHIBIT L

           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

         [For Transferees Other Than Registered Investment Companies]

         The undersigned (the "Buyer") hereby certifies as follows to the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates with respect to the Certificates described therein:

         1. As indicated below, the undersigned is the President, Chief
Financial Officer, Senior Vice President or other executive officer of the
Buyer.

         2. In connection with purchases by the Buyer, the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under the
Securities Act of 1933, as amended ("Rule 144A") because (i) the Buyer owned
and/or invested on a discretionary basis $ ____________ 1 in securities
(except for the excluded securities referred to below) as of the end of the
Buyer's most recent fiscal year (such amount being calculated in accordance
with Rule 144A and (ii) the Buyer satisfies the criteria in the category
marked below.

         ___ Corporation, etc. The Buyer is a corporation (other than a bank,
         savings and loan association or similar institution), Massachusetts
         or similar business trust, partnership, or charitable organization
         described in Section 501(c)(3) of the Internal Revenue Code of 1986,
         as amended.

         ___ Bank. The Buyer (a) is a national bank or banking institution
         organized under the laws of any State, territory or the District of
         Columbia, the business of which is substantially confined to banking
         and is supervised by the State or territorial banking commission or
         similar official or is a foreign bank or equivalent institution, and
         (b) has an audited net worth of at least $25,000,000 as demonstrated
         in its latest annual financial statements, a copy of which is
         attached hereto.

         ___ Savings and Loan. The Buyer (a) is a savings and loan
         association, building and loan association, cooperative bank,
         homestead association or similar institution, which is supervised and
         examined by a State or Federal authority having supervision over any
         such institutions or is a foreign savings and loan association or
         equivalent institution and (b) has an audited net worth of at least
         $25,000,000 as demonstrated in its latest annual financial
         statements, a copy of which is attached hereto.

         ___ Broker-dealer. The Buyer is a dealer registered pursuant to
         Section 15 of the Securities Exchange Act of 1934.

         ___ Insurance Company. The Buyer is an insurance company whose
         primary and predominant business activity is the writing of insurance
         or the reinsuring of risks underwritten by insurance companies and
         which is subject to supervision by the insurance commissioner or a
         similar official or agency of a State, territory or the District of
         Columbia.

         ___ State or Local Plan. The Buyer is a plan established and
         maintained by a State, its political subdivisions, or any agency or
         instrumentality of the State or its political subdivisions, for the
         benefit of its employees.

         ___ ERISA Plan. The Buyer is an employee benefit plan within the
         meaning of Title I of the Employee Retirement Income Security Act of
         1974.

         ___ Investment Advisor. The Buyer is an investment advisor registered
         under the Investment Advisors Act of 1940.

         ___ Small Business Investment Company. Buyer is a small business
         investment company licensed by the U.S. Small Business Administration
         under Section 301(c) or (d) of the Small Business Investment Act of
         1958.

         ___ Business Development Company. Buyer is a business development
         company as defined in Section 202(a)(22) of the Investment Advisors
         Act of 1940.

         3. The term "securities" as used herein does not include (i)
securities of issuers that are affiliated with the Buyer, (ii) securities that
are part of an unsold allotment to or subscription by the Buyer, if the Buyer
is a dealer, (iii) securities issued or guaranteed by the U.S. or any
instrumentality thereof, (iv) bank deposit notes and certificates of deposit,
(v) loan participations, (vi) repurchase agreements, (vii) securities owned
but subject to a repurchase agreement and (viii) currency, interest rate and
commodity swaps.

         4. For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Buyer, the Buyer used
the cost of such securities to the Buyer and did not include any of the
securities referred to in the preceding paragraph, except (i) where the Buyer
reports its securities holdings in its financial statements on the basis of
their market value, and (ii) no current information with respect to the cost
of those securities has been published. If clause (ii) in the preceding
sentence applies, the securities may be valued at market. Further, in
determining such aggregate amount, the Buyer may have included securities
owned by subsidiaries of the Buyer, but only if such subsidiaries are
consolidated with the Buyer in its financial statements prepared in accordance
with generally accepted accounting principles and if the investments of such
subsidiaries are managed under the Buyer's direction. However, such securities
were not included if the Buyer is a majority-owned, consolidated subsidiary of
another enterprise and the Buyer is not itself a reporting company under the
Securities Exchange Act of 1934, as amended.

         5. The Buyer acknowledges that it is familiar with Rule 144A and
understands that the seller to it and other parties related to the
Certificates are relying and will continue to rely on the statements made
herein because one or more sales to the Buyer may be in reliance on Rule 144A.

         6. Until the date of purchase of the Rule 144A Securities, the Buyer
will notify each of the parties to which this certification is made of any
changes in the information and conclusions herein. Until such notice is given,
the Buyer's purchase of the Certificates will constitute a reaffirmation of
this certification as of the date of such purchase. In addition, if the Buyer
is a bank or savings and loan is provided above, the Buyer agrees that it will
furnish to such parties updated annual financial statements promptly after
they become available.

                                          _______________________
                                                   Print Name of Buyer


                                          By:____________________       
                                             Name:
                                             Title:

                                          Date:__________________       


<PAGE>


ANNEX 2 TO EXHIBIT L

           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [For Transferees That are Registered Investment Companies]

         The undersigned (the "Buyer") hereby certifies as follows to the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates with respect to the Certificates described therein:

         1. As indicated below, the undersigned is the President, Chief
Financial Officer or Senior Vice President of the Buyer or, if the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under the
Securities Act of 1933, as amended ("Rule 144A") because Buyer is part of a
Family of Investment Companies (as defined below), is such an officer of the
Adviser.

         2. In connection with purchases by Buyer, the Buyer is a "qualified
institutional buyer" as defined in SEC Rule 144A because (i) the Buyer is an
investment company registered under the Investment Company Act of 1940, as
amended and (ii) as marked below, the Buyer alone, or the Buyer's Family of
Investment Companies, owned at least $100,000,000 in securities (other than
the excluded securities referred to below) as of the end of the Buyer's most
recent fiscal year. For purposes of determining the amount of securities owned
by the Buyer or the Buyer's Family of Investment Companies, the cost of such
securities was used, except (i) where the Buyer or the Buyer's Family of
Investment Companies reports its securities holdings in its financial
statements on the basis of their market value, and (ii) no current information
with respect to the cost of those securities has been published. If clause
(ii) in the preceding sentence applies, the securities may be valued at
market.

         ___ The Buyer owned $ _____________ in securities (other than the
         excluded securities referred to below) as of the end of the Buyer's
         most recent fiscal year (such amount being calculated in accordance
         with Rule 144A).

         ___ The Buyer is part of a Family of Investment Companies which owned
         in the aggregate $ in securities (other than the excluded securities
         referred to below) as of the end of the Buyer's most recent fiscal
         year (such amount being calculated in accordance with Rule 144A).

         3. The term "Family of Investment Companies" as used herein means two
or more registered investment companies (or series thereof) that have the same
investment adviser or investment advisers that are affiliated (by virtue of
being majority owned subsidiaries of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

         4. The term "securities" as used herein does not include (i)
securities of issuers that are affiliated with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) securities issued or guaranteed
by the U.S. or any instrumentality thereof, (iii) bank deposit notes and
certificates of deposit, (iv) loan participations, (v) repurchase agreements,
(vi) securities owned but subject to a repurchase agreement and (vii)
currency, interest rate and commodity swaps.

         5. The Buyer is familiar with Rule 144A and understands that the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates are relying and will continue to rely on the statements
made herein because one or more sales to the Buyer will be in reliance on Rule
144A. In addition, the Buyer will only purchase for the Buyer's own account.

         6. Until the date of purchase of the Certificates, the undersigned
will notify the parties listed in the Rule 144A Transferee Certificate to
which this certification relates of any changes in the information and
conclusions herein. Until such notice is given, the Buyer's purchase of the
Certificates will constitute a reaffirmation of this certification by the
undersigned as of the date of such purchase.

                                          ______________________
                                          Print Name of Buyer or Adviser


                                          By:___________________       
                                             Name:
                                             Title:

                                          IF AN ADVISER:


                                          ______________________
                                                   Print Name of Buyer


                                          Date:________________         


<PAGE>


EXHIBIT M

                              REQUEST FOR RELEASE
                                 (for Trustee)

                                  CWMBS, Inc.
                      Mortgage Pass-Through Certificates
                                 Series 199_-_

Loan Information

         Name of Mortgagor:

         Servicer
         Loan No.:          

Trustee

         Name:                             

         Address:                                                    



         Trustee
         Mortgage File No.:         

         The undersigned Master Servicer hereby acknowledges that it has
received from The Bank of New York, as Trustee for the Holders of Mortgage
Pass-Through Certificates, of the above-referenced Series, the documents
referred to below (the "Documents"). All capitalized terms not otherwise
defined in this Request for Release shall have the meanings given them in the
Pooling and Servicing Agreement (the "Pooling and Servicing Agreement")
relating to the above-referenced Series among the Trustee, IndyMac, Inc., as
Seller and Master Servicer and CWMBS, Inc., as Depositor.

( )      Mortgage Note dated , 19 , in the original principal sum of $ , made
         by ------------ -- ---------- . payable to, or endorsed to the order
         of, the Trustee. ------------------

( )      Mortgage recorded on as instrument no. in the County Recorder's
         ----------------- --------------------- Office of the County of ,
         State of in book/reel/docket ------------------- --------------- of
         official records at page/image .

( )      Deed of Trust recorded on as instrument no. in the County
         ------------------ ----------------- Recorder's Office of the County
         of , State of in book/reel/docket ---------------- --------------- of
         official records at page/image .

( )      Assignment of Mortgage or Deed of Trust to the Trustee, recorded on
         as instrument no. ----------------- in the County Recorder's Office
         of the County of , State of in ------------ ----------
         ---------------- book/reel/docket of official records at page/image .

( )      Other documents, including any amendments, assignments or other
         assumptions of the Mortgage Note or Mortgage.

         ( )                                                    

         ( )                                                    

         ( )                                                    

         ( )                                                    

         The undersigned Master Servicer hereby acknowledges and agrees as
follows:

                  (1) The Master Servicer shall hold and retain
                  possession of the Documents in trust for the benefit of the
                  Trustee, solely for the purposes provided in the Agreement.

                  (2) The Master Servicer shall not cause or knowingly
                  permit the Documents to become subject to, or encumbered by,
                  any claim, liens, security interest, charges, writs of
                  attachment or other impositions nor shall the Servicer
                  assert or seek to assert any claims or rights of setoff to
                  or against the Documents or any proceeds thereof.

                  (3) The Master Servicer shall return each and every
                  Document previously requested from the Mortgage File to the
                  Trustee when the need therefor no longer exists, unless the
                  Mortgage Loan relating to the Documents has been liquidated
                  and the proceeds thereof have been remitted to the
                  Certificate Account and except as expressly provided in the
                  Agreement.

                  (4) The Documents and any proceeds thereof, including
                  any proceeds of proceeds, coming into the possession or
                  control of the Master Servicer shall at all times be
                  earmarked for the account of the Trustee, and the Master
                  Servicer shall keep the Documents and any proceeds separate
                  and distinct from all other property in the Master
                  Servicer's possession, custody or control.

                                 INDYMAC, INC.

                                                       By 

                                                       Its       

Date:                  , 19  


<PAGE>


                                   EXHIBIT N

                       REQUEST FOR RELEASE OF DOCUMENTS

To:      The Bank of New York               Attn:  Mortgage Custody
Services

Re: The Pooling & Servicing Agreement dated _______ among IndyMac, Inc. as
Master Servicer, Inc, CWMBS, Inc. and The Bank of New York as Trustee

Ladies and Gentlemen:

In connection with the administration of the Mortgage Loans held by you as
Trustee for CWMBS, Inc., we request the release of the Mortgage Loan File for
the Mortgage Loan(s) described below, for the reason indicated.

FT Account#:                   Pool #:

Mortgagor's Name, Address and Zip Code:


Mortgage Loan Number:

Reason for Requesting Documents (check one)

_______1.     Mortgage Loan paid in full (IndyMac hereby certifies that all
              amounts have been received.)

_______2.     Mortgage Loan Liquidated (IndyMac hereby certifies that all
              proceeds of foreclosure, insurance, or other liquidation have
              been finally received.)

_______3.     Mortgage Loan in Foreclosure.

_______4.     Other (explain): ____________________________________

If item 1 or 2 above is checked, and if all or part of the Mortgage File was
previously released to us, please release to us our previous receipt on file
with you, as well as an additional documents in your possession relating to
the above-specified Mortgage Loan. If item 3 or 4 is checked, upon return of
all of the above documents to you as Trustee, please acknowledge your receipt
by signing in the space indicated below, and returning this form.



<PAGE>


INDYMAC, INC.                                         155 North Lake Ave.
                                                      Pasadena, CA  91101

By:________________________
Name:______________________
Title:____________________
Date:______________________

TRUSTEE CONSENT TO RELEASE AND
ACKNOWLEDGEMENT OF RECEIPT

By:________________________
Name:______________________
Title:____________________
Date:______________________




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