ACE SECURITIES CORP.
                                    Depositor


                             OCWEN FEDERAL BANK FSB
                                    Servicer


                WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION
                  Master Servicer and Securities Administrator


                         BANK ONE, NATIONAL ASSOCIATION
                                     Trustee







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


                         POOLING AND SERVICING AGREEMENT

                            Dated as of July 1, 2003

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




          ACE Securities Corp. Home Equity Loan Trust, Series 2003-TC1
                     Asset Backed Pass-Through Certificates





                                    ARTICLE I

                                   DEFINITIONS
SECTION 1.01.     Defined Terms............................................. -3-
                  Accepted Master Servicing Practices....................... -3-
                  Accepted Servicing Practices.............................. -3-
                  Account................................................... -3-
                  Accrued Certificate Interest.............................. -3-
                  Adjustable Rate Mortgage Loan............................. -3-
                  Adjustment Date........................................... -4-
                  Administration Fees....................................... -4-
                  Administration Fee Rate................................... -4-
                  Advance Facility.......................................... -4-
                  Affiliate................................................. -4-
                  Aggregate Loss Severity Percentage........................ -4-
                  Agreement................................................. -4-
                  Amounts Held for Future Distribution...................... -4-
                  Assignment................................................ -4-
                  Available Distribution Amount............................. -4-
                  Balloon Mortgage Loan..................................... -5-
                  Balloon Payment........................................... -5-
                  Bankruptcy Code........................................... -5-
                  Book-Entry Certificate.................................... -5-
                  Book-Entry Custodian...................................... -5-
                  Business Day.............................................. -5-
                  Cap Contracts............................................. -5-
                  Cash-Out Refinancing...................................... -6-
                  Certificate............................................... -6-
                  Certificate Factor........................................ -6-
                  Certificate Margin........................................ -6-
                  Certificateholder" or "Holder............................. -7-
                  Certificate Owner......................................... -7-
                  Certificate Principal Balance............................. -7-
                  Certificate Register...................................... -7-
                  Class..................................................... -7-
                  Class A Certificate....................................... -7-
                  Class A Principal Distribution Amount..................... -8-
                  Class A-1 Allocation Percentage........................... -8-
                  Class A-1 Certificate..................................... -8-
                  Class A-1 Principal Distribution Amount................... -8-
                  Class A-2 Allocation Percentage........................... -8-
                  Class A-2 Certificate..................................... -8-
                  Class A-2 Principal Distribution Amount................... -8-
                  Class CE Certificate...................................... -9-

                                      -ii-



                  Class M Certificates.....................................  -9-
                  Class M-1 Certificate....................................  -9-
                  Class M-1 Principal Distribution Amount..................  -9-
                  Class M-2 Certificate....................................  -9-
                  Class M-2 Principal Distribution Amount..................  -9-
                  Class M-3 Certificate.................................... -10-
                  Class M-3 Principal Distribution Amount.................. -10-
                  Class M-4 Certificate.................................... -10-
                  Class M-4 Principal Distribution Amount.................. -10-
                  Class P Certificate...................................... -11-
                  Class R Certificates..................................... -11-
                  Class R-I Interest....................................... -11-
                  Class R-II Interest...................................... -11-
                  Closing Date............................................. -11-
                  Code..................................................... -11-
                  Commission............................................... -11-
                  Corporate Trust Office................................... -11-
                  Corresponding Certificate................................ -11-
                  Credit Enhancement Percentage............................ -11-
                  Credit Risk Management Agreement......................... -12-
                  Credit Risk Management Fee............................... -12-
                  Credit Risk Management Fee Rate.......................... -12-
                  Credit Risk Manager...................................... -12-
                  Custodial Agreement...................................... -12-
                  Custodian................................................ -12-
                  Cut-off Date............................................. -12-
                  Debt Service Reduction................................... -12-
                  Deficient Valuation...................................... -12-
                  Definitive Certificates.................................. -12-
                  Deleted Mortgage Loan.................................... -12-
                  Delinquency Percentage................................... -12-
                  Depositor................................................ -13-
                  Depository............................................... -13-
                  Depository Institution................................... -13-
                  Depository Participant................................... -13-
                  Determination Date....................................... -13-
                  Directly Operate......................................... -13-
                  Disqualified Organization................................ -13-
                  Distribution Account..................................... -14-
                  Distribution Date........................................ -14-
                  Due Date................................................. -14-
                  Due Period............................................... -14-
                  Eligible Account......................................... -14-
                  ERISA.................................................... -14-
                  Estate in Real Property.................................. -14-
                  Excess Liquidation Proceeds.............................. -14-

                                      -iii-



                  Expense Adjusted Mortgage Rate........................... -15-
                  Extraordinary Trust Fund Expense......................... -15-
                  Extra Principal Distribution Amount...................... -15-
                  Fannie Mae............................................... -15-
                  FDIC..................................................... -15-
                  Final Recovery Determination............................. -15-
                  Fitch.................................................... -15-
                  Freddie Mac.............................................. -15-
                  Gross Margin............................................. -15-
                  Group I Interest Remittance Amount....................... -15-
                  Group I Mortgage Loans................................... -16-
                  Group I Principal Distribution Amount.................... -16-
                  Group I Principal Remittance Amount...................... -16-
                  Group II  Interest Remittance Amount..................... -16-
                  Group II Mortgage Loans.................................. -16-
                  Group II Principal Distribution Amount................... -16-
                  Group II Principal Remittance Amount..................... -17-
                  Independent.............................................. -17-
                  Independent Contractor................................... -17-
                  Index.................................................... -17-
                  Insurance Proceeds....................................... -17-
                  Interest Accrual Period.................................. -18-
                  Interest Carry Forward Amount............................ -18-
                  Interest Determination Date.............................. -18-
                  Interest Distribution Amount............................. -18-
                  Interest Remittance Amount............................... -18-
                  Late Collections......................................... -18-
                  Liquidation Event........................................ -18-
                  Liquidation Proceeds..................................... -19-
                  Loan-to-Value Ratio...................................... -19-
                  London Business Day...................................... -19-
                  Loss Severity Percentage................................. -19-
                  Marker Rate.............................................. -19-
                  Master Servicer.......................................... -19-
                  Master Servicer Event of Default......................... -20-
                  Master Servicer Fee Rate................................. -20-
                  Master Servicing Fee..................................... -20-
                  Maximum I-LTZZ Uncertificated Interest Deferral Amount... -20-
                  Maximum Mortgage Rate.................................... -20-
                  MERS..................................................... -20-
                  MERS(R)System............................................ -20-
                  Mezzanine Certificate.................................... -20-
                  MGIC..................................................... -21-
                  MGIC Fee................................................. -21-
                  MGIC Fee Rate............................................ -21-
                  MGIC PMI Mortgage Loans.................................. -21-

                                      -iv-



                  MGIC PMI Policy.......................................... -21-
                  MIN...................................................... -21-
                  Minimum Mortgage Rate.................................... -21-
                  MOM Loan................................................. -21-
                  Monthly Payment.......................................... -21-
                  Moody's.................................................. -21-
                  Mortgage................................................. -21-
                  Mortgage File............................................ -21-
                  Mortgage Loan............................................ -22-
                  Mortgage Loan Documents.................................. -22-
                  Mortgage Loan Purchase Agreement......................... -22-
                  Mortgage Loan Schedule................................... -22-
                  Mortgage Note............................................ -24-
                  Mortgage Rate............................................ -24-
                  Mortgaged Property....................................... -25-
                  Mortgagor................................................ -25-
                  Net Monthly Excess Cashflow.............................. -25-
                  Net Mortgage Rate........................................ -25-
                  Net WAC Pass-Through Rate................................ -25-
                  Net WAC Rate Carryover Amount............................ -26-
                  New Lease................................................ -26-
                  Nonrecoverable P&I Advance............................... -26-
                  Nonrecoverable Servicing Advance......................... -26-
                  Non-United States Person................................. -26-
                  Notional Amount.......................................... -26-
                  Offered Certificates..................................... -26-
                  Officer's Certificate.................................... -26-
                  One-Month LIBOR.......................................... -27-
                  One-Month LIBOR Pass-Through Rate........................ -27-
                  Opinion of Counsel....................................... -28-
                  Optional Termination Date................................ -28-
                  Originators.............................................. -28-
                  Overcollateralization Amount............................. -28-
                  Overcollateralization Increase Amount.................... -28-
                  Overcollateralization Reduction Amount................... -28-
                  Ownership Interest....................................... -28-
                  P&I Advance.............................................. -28-
                  Pass-Through Rate........................................ -29-
                  Percentage Interest...................................... -30-
                  Periodic Rate Cap........................................ -30-
                  Permitted Investments.................................... -30-
                  Permitted Transferee..................................... -31-
                  Person................................................... -31-
                  Plan..................................................... -31-
                  Prepayment Assumption.................................... -31-
                  Prepayment Charge........................................ -32-

                                       -v-



                  Prepayment Charge Schedule............................... -32-
                  Prepayment Interest Shortfall............................ -32-
                  Prepayment Period........................................ -33-
                  Principal Prepayment..................................... -33-
                  Principal Distribution Amount............................ -33-
                  Principal Remittance Amount.............................. -33-
                  Purchase Price........................................... -33-
                  Qualified Substitute Mortgage Loan....................... -34-
                  Rate/Term Refinancing.................................... -34-
                  Rating Agency or Rating Agencies......................... -34-
                  Realized Loss............................................ -35-
                  Record Date.............................................. -36-
                  Reference Banks.......................................... -36-
                  Refinanced Mortgage Loan................................. -36-
                  Regular Certificate...................................... -36-
                  Regular Interest......................................... -36-
                  Relief Act............................................... -36-
                  Relief Act Interest Shortfall............................ -36-
                  REMIC.................................................... -36-
                  REMIC I.................................................. -36-
                  REMIC I Interest Loss Allocation Amount.................. -37-
                  REMIC I Overcollateralization Amount..................... -37-
                  REMIC I Principal Loss Allocation Amount................. -37-
                  REMIC I Regular Interest................................. -37-
                  REMIC I Regular Interest I-LTAA.......................... -38-
                  REMIC I Regular Interest I-LTA........................... -38-
                  REMIC I Regular Interest I-LTA2.......................... -38-
                  REMIC I Regular Interest I-LTM1.......................... -38-
                  REMIC I Regular Interest I-LTM2.......................... -38-
                  REMIC I Regular Interest I-LTM3.......................... -38-
                  REMIC I Regular Interest I-LTM4.......................... -38-
                  REMIC I Regular Interest I-LTP........................... -39-
                  REMIC I Regular Interest I-LTXX.......................... -39-
                  REMIC I Regular Interest I-LTZZ.......................... -39-
                  REMIC I Regular Interest I-LT1A.......................... -39-
                  REMIC I Regular Interest I-LT1B.......................... -39-
                  REMIC I Regular Interest I-LT2A.......................... -39-
                  REMIC I Regular Interest I-LT2B.......................... -40-
                  REMIC I Required Overcollateralization Amount............ -40-
                  REMIC II................................................. -40-
                  REMIC II Certificate..................................... -40-
                  REMIC II Certificateholder............................... -40-
                  REMIC Provisions......................................... -40-
                  Rents from Real Property................................. -41-
                  REO Account.............................................. -41-
                  REO Disposition.......................................... -41-

                                      -vi-



                  REO Imputed Interest..................................... -41-
                  REO Principal Amortization............................... -41-
                  REO Property............................................. -41-
                  Required Overcollateralization Amount.................... -41-
                  Reserve Fund............................................. -41-
                  Reserve Interest Rate.................................... -41-
                  Residential Dwelling..................................... -42-
                  Residual Certificate..................................... -42-
                  Residual Interest........................................ -42-
                  Responsible Officer...................................... -42-
                  S&P...................................................... -42-
                  Scheduled Principal Balance.............................. -42-
                  Securities Administrator................................. -43-
                  Seller................................................... -43-
                  Senior Interest Distribution Amount...................... -43-
                  Servicer................................................. -43-
                  Servicer Event of Default................................ -43-
                  Servicer Prepayment Charge Payment Amount................ -43-
                  Servicer Remittance Date................................. -43-
                  Servicer Report.......................................... -43-
                  Servicing Advances....................................... -43-
                  Servicing Fee............................................ -44-
                  Servicing Fee Rate....................................... -44-
                  Servicing Officer........................................ -44-
                  Single Certificate....................................... -44-
                  Startup Day.............................................. -44-
                  Stated Principal Balance................................. -44-
                  Stepdown Date............................................ -45-
                  Sub-Servicer............................................. -45-
                  Sub-Servicing Agreement.................................. -45-
                  Substitution Shortfall Amount............................ -45-
                  Tax Returns.............................................. -45-
                  Telerate Page 3750....................................... -45-
                  Termination Price........................................ -46-
                  Terminator............................................... -46-
                  Transfer................................................. -46-
                  Transferee............................................... -46-
                  Transferor............................................... -46-
                  Trigger Event............................................ -46-
                  Trust.................................................... -46-
                  Trust REMIC.............................................. -46-
                  Trustee.................................................. -46-
                  Trust Fund............................................... -46-
                  Uncertificated Balance................................... -46-
                  Uncertificated Interest.................................. -47-
                  Uninsured Cause.......................................... -47-

                                      -vii-



                  United States Person..................................... -47-
                  Value.................................................... -47-
                  Voting Rights............................................ -48-
                  Wells Fargo.............................................. -48-
SECTION 1.02.     Allocation of Certain Interest Shortfalls................ -48-


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;

SECTION 2.01.     Conveyance of the Mortgage Loans......................... -50-
SECTION 2.02.     Acceptance of REMIC I by Trustee......................... -50-
SECTION 2.03.     Repurchase or Substitution of Mortgage Loans............. -51-
SECTION 2.04.     Representations and Warranties of the Master Servicer.... -53-
SECTION 2.05.     Representations, Warranties and Covenants
                  of the Servicer.......................................... -55-
SECTION 2.06.     Issuance of the REMIC I Regular Interests
                  and the Class R-I Interest............................... -57-
SECTION 2.07.     Conveyance of the REMIC I Regular Interests;
                  Acceptance of REMIC I by the Trustee..................... -57-
SECTION 2.08.     Issuance of Class R Certificates......................... -57-
SECTION 2.09.     Establishment of the Trust............................... -57-


                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                         OF THE MORTGAGE LOANS; ACCOUNTS

SECTION 3.01.     Servicer to Act as Servicer.............................. -59-
SECTION 3.02.     Sub-Servicing Agreements Between Servicer
                  and Sub-Servicers........................................ -61-
SECTION 3.03.     Successor Sub-Servicers.................................. -61-
SECTION 3.04.     No Contractual Relationship Between Sub-Servicer,
                  Trustee or the Certificateholders........................ -62-
SECTION 3.05.     Assumption or Termination of Sub-Servicing
                  Agreement by Successor Servicer.......................... -62-
SECTION 3.06.     Collection of Certain Mortgage Loan Payments............. -62-
SECTION 3.07.     Collection of Taxes, Assessments and Similar Items;
                  Servicing Accounts....................................... -63-
SECTION 3.08.     Collection Account and Distribution Account.............. -64-
SECTION 3.09.     Withdrawals from the Collection Account
                  and Distribution Account................................. -66-
SECTION 3.10.     Investment of Funds in the Investment Accounts........... -68-
SECTION 3.11.     Maintenance of Hazard Insurance, Errors and Omissions
                  and Fidelity Coverage.................................... -69-
SECTION 3.12.     Enforcement of Due-on-Sale Clauses;
                  Assumption Agreements.................................... -71-
SECTION 3.13.     Realization Upon Defaulted Mortgage Loans................ -72-

                                     -viii-



SECTION 3.14.     Trustee to Cooperate; Release of Mortgage Files.......... -74-
SECTION 3.15.     Servicing Compensation................................... -75-
SECTION 3.16.     Reports to the Trustee; Collection Account Statements.... -75-
SECTION 3.17.     Statement as to Compliance............................... -76-
SECTION 3.18.     Independent Public Accountants' Servicing Report......... -76-
SECTION 3.19      Annual Certification..................................... -76-
SECTION 3.20.     Access to Certain Documentation.......................... -77-
SECTION 3.21.     Title, Management and Disposition of REO Property........ -77-
SECTION 3.22.     Obligations of the Servicer in Respect of Prepayment
                  Interest Shortfalls; Relief Act Interest Shortfalls...... -80-
SECTION 3.23.     Obligations of the Servicer in Respect of Mortgage Rates
                  and Monthly Payments..................................... -80-
SECTION 3.24.     Reserve Fund............................................. -81-
SECTION 3.25.     Advance Facility......................................... -82-
SECTION 3.26.     Servicer Indemnification................................. -84-


                                   ARTICLE IV

                       ADMINISTRATION AND MASTER SERVICING
                  OF THE MORTGAGE LOANS BY THE MASTER SERVICER

SECTION 4.01.     Master Servicer.......................................... -85-
SECTION 4.02.     REMIC-Related Covenants.................................. -86-
SECTION 4.03.     Monitoring of Servicer................................... -86-
SECTION 4.04.     Fidelity Bond............................................ -87-
SECTION 4.05.     Power to Act; Procedures................................. -87-
SECTION 4.06.     Due-on-Sale Clauses; Assumption Agreements............... -88-
SECTION 4.07.     Reserved................................................. -88-
SECTION 4.08.     Documents, Records and Funds in Possession of
                  Master Servicer To Be Held for Trustee................... -88-
SECTION 4.09.     Standard Hazard Insurance and Flood Insurance Policies... -89-
SECTION 4.10.     Presentment of Claims and Collection of Proceeds......... -89-
SECTION 4.11.     Maintenance of the Primary Mortgage Insurance Policies... -89-
SECTION 4.12.     Trustee to Retain Possession of Certain Insurance
                  Policies and Documents................................... -90-
SECTION 4.13.     Realization Upon Defaulted Mortgage Loans................ -90-
SECTION 4.14.     Compensation for the Master Servicer..................... -90-
SECTION 4.15.     REO Property............................................. -90-
SECTION 4.16.     Annual Officer's Certificate as to Compliance............ -91-
SECTION 4.17.     Annual Independent Accountant's Servicing Report......... -92-
SECTION 4.18.     UCC...................................................... -92-
SECTION 4.19.     Obligation of the Master Servicer in Respect of
                  Prepayment Interest Shortfalls........................... -92-
SECTION 4.20.     Collection Account....................................... -92-
SECTION 4.21.     Prepayment Penalty Verification.......................... -93-

                                      -ix-



                                    ARTICLE V

                         PAYMENTS TO CERTIFICATEHOLDERS
SECTION 5.01.     Distributions............................................ -94-
SECTION 5.02.     Statements to Certificateholders........................ -104-
SECTION 5.04.     Allocation of Realized Losses........................... -109-
SECTION 5.05.     Compliance with Withholding Requirements................ -111-
SECTION 5.06.     Reports Filed with Securities and Exchange Commission... -111-


                                   ARTICLE VI

                                THE CERTIFICATES

SECTION 6.01.     The Certificates........................................ -113-
SECTION 6.02.     Registration of Transfer and Exchange of Certificates... -115-
SECTION 6.03.     Mutilated, Destroyed, Lost or Stolen Certificates....... -119-
SECTION 6.04.     Persons Deemed Owners................................... -120-
SECTION 6.05.     Certain Available Information........................... -120-


                                   ARTICLE VII

               THE DEPOSITOR, THE SERVICER AND THE MASTER SERVICER

SECTION 7.01.     Liability of the Depositor, the Servicer and
                  the Master Servicer..................................... -121-
SECTION 7.02.     Merger or Consolidation of the Depositor, the Servicer
                  or the Master Servicer.................................. -121-
SECTION 7.03.     Limitation on Liability of the Depositor, the Servicer,
                  the Master Servicer and Others.......................... -121-
SECTION 7.04.     Limitation on Resignation of the Servicer............... -122-
SECTION 7.05.     Limitation on Resignation of the Master Servicer........ -123-
SECTION 7.06.     Assignment of Master Servicing.......................... -123-
SECTION 7.08.     Duties of the Credit Risk Manager....................... -125-
SECTION 7.09.     Limitation Upon Liability of the Credit Risk Manager.... -125-
SECTION 7.10.     Removal of the Credit Risk Manager...................... -125-


                                  ARTICLE VIII

                                     DEFAULT

SECTION 8.01.     Servicer Events of Default.............................. -126-
SECTION 8.03.     Notification to Certificateholders...................... -131-
SECTION 8.04.     Waiver of Servicer Events of Default.................... -132-

                                       -x-




                                   ARTICLE IX

             CONCERNING THE TRUSTEE AND THE SECURITIES ADMINISTRATOR

SECTION 9.01.     Duties of Trustee and Securities Administrator.......... -133-
SECTION 9.02.     Certain Matters Affecting Trustee and
                  Securities Administrator................................ -134-
SECTION 9.03.     Trustee and Securities Administrator not Liable
                  for Certificates or Mortgage Loans...................... -136-
SECTION 9.04.     Trustee and Securities Administrator
                  May Own Certificates.................................... -136-
SECTION 9.05.     Fees and Expenses of Trustee and
                  Securities Administrator................................ -137-
SECTION 9.06.     Eligibility Requirements for Trustee and
                  Securities Administrator................................ -137-
SECTION 9.07.     Resignation and Removal of Trustee and
                  Securities Administrator................................ -138-
SECTION 9.08.     Successor Trustee or Securities Administrator........... -139-
SECTION 9.09.     Merger or Consolidation of Trustee or
                  Securities Administrator................................ -139-
SECTION 9.10.     Appointment of Co-Trustee or Separate Trustee........... -140-
SECTION 9.11.     Appointment of Office or Agency......................... -141-
SECTION 9.12.     Representations and Warranties.......................... -141-


                                    ARTICLE X

                                   TERMINATION

SECTION 10.01.     Termination Upon Repurchase or Liquidation
                   of All Mortgage Loans.................................. -142-
SECTION 10.02.     Additional Termination Requirements.................... -144-


                                   ARTICLE XI

                                REMIC PROVISIONS

SECTION 11.01.     REMIC Administration................................... -145-
SECTION 11.02.     Prohibited Transactions and Activities................. -147-
SECTION 11.03.     Indemnification........................................ -148-


                                   ARTICLE XII

                            MISCELLANEOUS PROVISIONS

SECTION 12.01.     Amendment.............................................. -149-
SECTION 12.02.     Recordation of Agreement; Counterparts................. -150-
SECTION 12.03.     Limitation on Rights of Certificateholders............. -150-
SECTION 12.04.     Governing Law.......................................... -151-
SECTION 12.05.     Notices................................................ -151-
SECTION 12.06.     Severability of Provisions............................. -152-

                                      -xi-



SECTION 12.07.     Notice to Rating Agencies.............................. -152-
SECTION 12.08.     Article and Section References......................... -153-
SECTION 12.09.     Grant of Security Interest............................. -153-
SECTION 12.10.     Survival of Indemnification............................ -154-

                                      -xii-



EXHIBITS

Exhibit A-1      Form of Class A Certificate
Exhibit A-2      Form of Class M Certificate
Exhibit A-3      Form of Class CE Certificate
Exhibit A-4      Form of Class P Certificate
Exhibit A-5      Form of Class R Certificate

Exhibit B-1      Form of Transferor Representation Letter and Form of Transferee
                 Representation  Letter in Connection with Transfer of the Class
                 P Certificates, Class CE Certificates and Residual Certificates
                 Pursuant to Rule 144A Under the 1933 Act

Exhibit B-2      Form of Transferor Representation Letter and Form of Transferee
                 Representation  Letter in Connection with Transfer of the Class
                 P Certificates, Class CE Certificates and Residual Certificates
                 Pursuant to Rule 501 (a) Under the 1933 Act

Exhibit B-3      Form of Transfer Affidavit and Agreement and Form of Transferor
                 Affidavit in Connection with Transfer of Residual Certificates

Exhibit C        Form of Servicer Certification

Schedule 1       Mortgage Loan Schedule
Schedule 2       Prepayment Charge Schedule
Schedule 3       MGIC PMI Mortgage Loans

                                     -xiii-



              This Pooling and Servicing Agreement, is dated and effective as of
July 1, 2003, among ACE SECURITIES CORP. as Depositor, OCWEN FEDERAL BANK FSB as
Servicer,  WELLS FARGO BANK MINNESOTA,  NATIONAL  ASSOCIATION as Master Servicer
and Securities Administrator and BANK ONE, NATIONAL ASSOCIATION as Trustee.

                             PRELIMINARY STATEMENT:

              The  Depositor  intends to sell  pass-through  certificates  to be
issued hereunder in multiple  classes,  which in the aggregate will evidence the
entire beneficial  ownership interest of the Trust Fund created  hereunder.  The
Trust Fund will consist of a segregated pool of assets comprised of the Mortgage
Loans and certain other related assets subject to this Agreement.

                                     REMIC I
                                     -------

              As provided herein, the Trustee will elect to treat the segregated
pool of assets consisting of the Mortgage Loans and certain other related assets
subject to this  Agreement  (other than the Reserve Fund) as a REMIC for federal
income tax purposes,  and such  segregated  pool of assets will be designated as
"REMIC I". The Class R-I Interest will be the sole class of "residual interests"
in REMIC I for  purposes  of the  REMIC  Provisions  (as  defined  herein).  The
following table  irrevocably sets forth the designation,  the REMIC I Remittance
Rate, the initial  Uncertificated Balance and, solely for purposes of satisfying
Treasury regulation Section  1.860G-1(a)(4)(iii),  the "latest possible maturity
date" for each of the REMIC I Regular Interests (as defined herein). None of the
REMIC I Regular Interests will be certificated.



                    REMIC I                 Initial             Latest Possible
Designation     Remittance Rate     Uncertificated Balance     Maturity Date(1)
- ------------- ------------------- -------------------------- -------------------
  I-LTAA          Variable(2)           $ 145,282,620.32         June 25, 2033
  I-LTA1          Variable(2)           $   1,046,560.00         June 25, 2033
  I-LTA2          Variable(2)           $     295,085.00         June 25, 2033
  I-LTM1          Variable(2)           $      59,330.00         June 25, 2033
  I-LTM2          Variable(2)           $      48,180.00         June 25, 2033
  I-LTM3          Variable(2)           $      14,825.00         June 25, 2033
  I-LTM4          Variable(2)           $      11,115.00         June 25, 2033
  I-LTZZ          Variable(2)           $   1,489,886.44         June 25, 2033
  I-LTP           Variable(2)           $         100.00         June 25, 2033
  I-LT1A          Variable(2)           $       2,197.14         June 25, 2033
  I-LT1B          Variable(2)           $      23,128.34         June 25, 2033
  I-LT2A          Variable(2)           $         619.48         June 25, 2033
  I-LT2B          Variable(2)           $       6,521.18         June 25, 2033
  I-LTXX          Variable(2)           $ 148,215,105.61         June 25, 2033
- ---------------------------

                                       -1-



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

(2)    Calculated in accordance with the definition of "REMIC I Remittance Rate"
       herein.

                                    REMIC II
                                    --------

              As provided herein, the Trustee will elect to treat the segregated
pool of  assets  consisting  of the  REMIC I  Regular  Interests  as a REMIC for
federal  income  tax  purposes,  and  such  segregated  pool of  assets  will be
designated  as "REMIC II." The Class R-II  Interest will evidence the sole class
of "residual  interests" in REMIC II for purposes of the REMIC  Provisions.  The
following table irrevocably sets forth the designation,  the Pass-Through  Rate,
the initial aggregate  Certificate Principal Balance and, solely for purposes of
satisfying Treasury regulation Section 1.860G-1(a)(4)(iii), the "latest possible
maturity date" for the indicated Classes of Certificates.


                                       Initial Aggregate
                 Pass-Through        Certificate Principal     Latest Possible
 Designation         Rate                  Balance            Maturity Date (1)
- ------------- ------------------- -------------------------- -------------------
  Class A-1       Variable(2)           $ 209,312,000           June 25, 2033
  Class A-2       Variable(2)           $  59,017,000           June 25, 2033
  Class M-1       Variable(2)           $  11,860,000           June 25, 2033
  Class M-2       Variable(2)           $   9,636,000           June 25, 2033
  Class M-3       Variable(2)           $   2,965,000           June 25, 2033
  Class M-4       Variable(2)           $   2,223,000           June 25, 2033
  Class P              N/A(3)           $      100.00           June 25, 2033
  Class CE             N/A(4)           $1,482,143.52           June 25, 2033

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

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

(2)    Calculated  in accordance  with the  definition  of  "Pass-Through  Rate"
       herein.

(3)    The Class P Certificates will not accrue interest.

(4)    The  Class  CE  Certificates  will  accrue  interest  at  their  variable
       Pass-Through  Rate on the  Notional  Amount of the Class CE  Certificates
       outstanding  from  time to time  which  shall  equal  the  Uncertificated
       Balance of the REMIC I Regular Interests.  The Class CE Certificates will
       not accrue interest on their Certificate Principal Balance.

              As of  the  Cut-off  Date,  the  Group  I  Mortgage  Loans  had an
aggregate  Scheduled Principal Balance equal to $231,283,449.42 and the Group II
Mortgage  Loans  had  an  aggregate   Scheduled   Principal   Balance  equal  to
$65,211,794.10.

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

                                       -2-



                                    ARTICLE I

                                   DEFINITIONS

              SECTION 1.01. Defined Terms.

              Whenever used in this Agreement, including, without limitation, in
the Preliminary  Statement hereto,  the following words and phrases,  unless the
context otherwise  requires,  shall have the meanings specified in this Article.
Unless otherwise specified,  all calculations  described herein shall be made on
the basis of a 360-day year consisting of twelve 30-day months.

              "Accepted  Master  Servicing  Practices":   With  respect  to  any
Mortgage  Loan,  as  applicable,  either  (x) those  customary  mortgage  master
servicing  practices  of prudent  mortgage  servicing  institutions  that master
service mortgage loans of the same type and quality as such Mortgage Loan in the
jurisdiction  where the related  Mortgaged  Property  is located,  to the extent
applicable  to the Master  Servicer  (except in its capacity as successor to the
Servicer),  or (y) as provided in Section 3.01 hereof, but in no event below the
standard set forth in clause (x).

              "Accepted Servicing Practices": As defined in Section 3.01.

              "Account":  The Collection Account and the Distribution Account as
the context may require.

              "Accrued  Certificate  Interest":  With  respect  to any  Class  A
Certificate, Mezzanine Certificate or Class CE Certificate and each Distribution
Date,  interest  accrued  during  the  related  Interest  Accrual  Period at the
Pass-Through  Rate  for  such  Certificate  for  such  Distribution  Date on the
Certificate  Principal Balance,  in the case of the Class A Certificates and the
Mezzanine  Certificates,  or on the Notional  Amount in the case of the Class CE
Certificates,  of such Certificate  immediately prior to such Distribution Date.
The Class P  Certificates  are not  entitled  to  distributions  in  respect  of
interest  and,  accordingly,  will not accrue  interest.  All  distributions  of
interest on the Class A  Certificates  and the  Mezzanine  Certificates  will be
calculated  on the basis of a 360-day year and the actual  number of days in the
applicable  Interest Accrual Period.  All distributions of interest on the Class
CE  Certificates  will be based on a 360-day year  consisting  of twelve  30-day
months.  Accrued Certificate Interest with respect to each Distribution Date, as
to any Class A Certificate,  Mezzanine Certificate or Class CE Certificate shall
be reduced  by an amount  equal to the  portion  allocable  to such  Certificate
pursuant  to  Section  1.02  hereof,  if any,  of the  sum of (a) the  aggregate
Prepayment Interest Shortfall,  if any, for such Distribution Date to the extent
not covered by payments  pursuant  to Section  3.22 or Section  4.19 and (b) the
aggregate  amount  of any  Relief  Act  Interest  Shortfall,  if any,  for  such
Distribution  Date. In addition,  Accrued  Certificate  Interest with respect to
each Distribution  Date, as to any Class CE Certificate,  shall be reduced by an
amount equal to the portion  allocable to such Class CE  Certificate of Realized
Losses, if any, pursuant to Section 1.02 and Section 5.04 hereof.

              "Adjustable  Rate  Mortgage  Loan":  Each  of the  Mortgage  Loans
identified  in the  Mortgage  Loan  Schedule  as having a Mortgage  Rate that is
subject to adjustment.

                                       -3-



              "Adjustment  Date":  With respect to each Adjustable Rate Mortgage
Loan,  the first day of the month in which the  Mortgage  Rate of an  Adjustable
Rate  Mortgage Loan changes  pursuant to the related  Mortgage  Note.  The first
Adjustment  Date following the Cut-off Date as to each  Adjustable Rate Mortgage
Loan is set forth in the Mortgage Loan Schedule.

              "Administration  Fees": The sum of (i) the Servicing Fee, (ii) the
Master  Servicing  Fee,  (iii) the MGIC Fee and (iv) the Credit Risk  Management
Fee.

              "Administration  Fee Rate": The sum of (i) the Servicing Fee Rate,
(ii) the Master  Servicing Fee Rate, (iii) the MGIC Fee Rate and (iv) the Credit
Risk Management Fee Rate.

              "Advance Facility": As defined in Section 3.25(a).

              "Affiliate":  With  respect  to any  specified  Person,  any other
Person  controlling or controlled by or under common control with such specified
Person. For the purposes of this definition, "control" when used with respect to
any specified  Person means the power to direct the  management  and policies of
such Person,  directly or  indirectly,  whether  through the ownership of voting
securities,   by  contract  or  otherwise,   and  the  terms  "controlling"  and
"controlled" have meanings correlative to the foregoing.

              "Aggregate  Loss  Severity   Percentage":   With  respect  to  any
Distribution  Date,  the percentage  equivalent of a fraction,  the numerator of
which is the aggregate  amount of Realized Losses incurred on any Mortgage Loans
from the Cut-off Date to the last day of the  preceding  calendar  month and the
denominator of which is the aggregate  principal  balance of such Mortgage Loans
immediately prior to the liquidation of such Mortgage Loans.

              "Agreement":  This Pooling and Servicing Agreement,  including all
exhibits and schedules hereto and all amendments hereof and supplements hereto.

              "Amounts  Held for Future  Distribution":  As to any  Distribution
Date,  the  aggregate  amount  held in the  Collection  Account  at the close of
business on the immediately  preceding  Determination Date on account of (i) all
Monthly  Payments or portions  thereof received in respect of the Mortgage Loans
due after the related Due Period and (ii) Principal  Prepayments and Liquidation
Proceeds  received in respect of such  Mortgage  Loans after the last day of the
related Prepayment Period.

              "Assignment":  An  assignment  of Mortgage,  notice of transfer or
equivalent instrument, in recordable form, which is sufficient under the laws of
the jurisdiction wherein the related Mortgaged Property is located to reflect of
record  the sale of the  Mortgage,  which  assignment,  notice  of  transfer  or
equivalent  instrument  may be in the  form of one or more  blanket  assignments
covering  Mortgages secured by Mortgaged  Properties located in the same county,
if permitted by law.

              "Available  Distribution Amount": With respect to any Distribution
Date,  an amount  equal to (1) the sum of (a) the  aggregate  of the  amounts on
deposit in the Collection  Account and  Distribution  Account as of the close of
business on the related Servicer Remittance Date, (b) the

                                       -4-



aggregate of any amounts  deposited in the Distribution  Account by the Servicer
or the Master  Servicer in respect of Prepayment  Interest  Shortfalls  for such
Distribution Date pursuant to Section 3.22 or Section 4.19, (c) the aggregate of
any P&I Advances  for such  Distribution  Date made by the Servicer  pursuant to
Section  5.03 and (d) the  aggregate  of any P&I  Advances  made by a  successor
Servicer  (including the Trustee or the Master  Servicer) for such  Distribution
Date  pursuant  to  Section  8.02,  reduced  (to not less than  zero) by (2) the
portion of the amount  described  in clause  (1)(a)  above that  represents  (i)
Amounts Held for Future Distribution, (ii) Principal Prepayments on the Mortgage
Loans received after the related  Prepayment  Period (together with any interest
payments  received with such Principal  Prepayments to the extent they represent
the payment of interest accrued on the Mortgage Loans during a period subsequent
to the related  Prepayment  Period),  (iii)  Liquidation  Proceeds and Insurance
Proceeds received in respect of the Mortgage Loans after the related  Prepayment
Period, (iv) amounts reimbursable or payable to the Depositor, the Servicer, the
Trustee,  the Master  Servicer,  the Securities  Administrator  or the Custodian
pursuant  to  Section  3.09  or  9.05  or   otherwise   payable  in  respect  of
Extraordinary  Trust Fund Expenses,  (v) the Credit Risk  Management Fee and the
MGIC Fee, (vi) amounts  deposited in the Collection  Account or the Distribution
Account in error,  (vii) the amount of any Prepayment  Charges  collected by the
Servicer and any Servicer Prepayment Charge Payment Amounts paid by the Servicer
in  connection  with the Principal  Prepayment of any of the Mortgage  Loans and
(viii) amounts  reimbursable to a successor  Servicer  (including the Trustee or
the Master Servicer) pursuant to Section 8.02.

              "Balloon  Mortgage  Loan":  A Mortgage  Loan that provides for the
payment of the unamortized  principal  balance of such Mortgage Loan in a single
payment at the maturity of such Mortgage Loan that is substantially greater than
the preceding monthly payment.

              "Balloon Payment": A payment of the unamortized  principal balance
of a Mortgage  Loan in a single  payment at the maturity of such  Mortgage  Loan
that is substantially greater than the preceding Monthly Payment.

              "Bankruptcy  Code": The Bankruptcy Reform Act of 1978 (Title 11 of
the United States Code), as amended.

              "Book-Entry Certificates": The Offered Certificates for so long as
the Certificates of such Class shall be registered in the name of the Depository
or its nominee.

              "Book-Entry  Custodian":   The  custodian  appointed  pursuant  to
Section 6.01.

              "Business  Day": Any day other than a Saturday,  a Sunday or a day
on which  banking or savings  and loan  institutions  in the States of New York,
Florida,  Maryland,  Minnesota, New Jersey or in the city in which the Corporate
Trust Office of the Trustee is located,  are  authorized  or obligated by law or
executive order to be closed.

              "Cap  Contracts":  Shall  mean (i) the Cap  Contract  between  the
Trustee and the counterparty named thereunder, for the benefit of the Holders of
the Class A-1 Certificates and (ii) the Cap Contract between the Trustee and the
counterparty thereunder, for the benefit of the Class A-2 Certificates.

                                       -5-



              "Cash-Out Refinancing": A Refinanced Mortgage Loan the proceeds of
which are more than a nominal  amount in excess of the principal  balance of any
existing first mortgage plus any subordinate  mortgage on the related  Mortgaged
Property and related closing costs.

              "Certificate":   Any   one  of  the   Depositor's   Asset   Backed
Pass-Through  Certificates,  Series  2003-TC1,  Class A-1, Class A-2, Class M-1,
Class M-2, Class M-3, Class M-4, Class P, Class CE and Class R issued under this
Agreement.

              "Certificate  Factor":  With respect to any Class of  Certificates
(other than the Residual  Certificates) as of any Distribution Date, a fraction,
expressed  as a decimal  carried to six places,  the  numerator  of which is the
aggregate  Certificate Principal Balance (or Notional Amount, in the case of the
Class CE Certificates) of such Class of Certificates on such  Distribution  Date
(after  giving  effect to any  distributions  of principal  and  allocations  of
Realized Losses resulting in reduction of the Certificate  Principal Balance (or
Notional  Amount,  in the case of the Class CE  Certificates)  of such  Class of
Certificates to be made on such Distribution Date), and the denominator of which
is the initial aggregate  Certificate  Principal Balance (or Notional Amount, in
the case of the Class CE  Certificates)  of such Class of Certificates as of the
Closing Date.

              "Certificate  Margin":  With respect to the Class A-1 Certificates
and, for purposes of the definition of "Marker Rate",  REMIC II Regular Interest
I-LTA1,  0.31% in the case of each  Distribution  Date through and including the
Optional  Termination  Date  and  0.62% in the  case of each  Distribution  Date
thereafter.

              With  respect to the Class A-2  Certificates  and, for purposes of
the definition of "Marker Rate", REMIC II Regular Interest I-LTA2,  0.39% in the
case of each  Distribution  Date through and including the Optional  Termination
Date and 0.78% in the case of each Distribution Date thereafter.

              With  respect to the Class M-1  Certificates  and, for purposes of
the definition of "Marker Rate", REMIC II Regular Interest I-LTM1,  0.75% in the
case of each  Distribution  Date through and including the Optional  Termination
Date and 1.125% in the case of each Distribution Date thereafter.

              With  respect to the Class M-2  Certificates  and, for purposes of
the definition of "Marker Rate", REMIC II Regular Interest I-LTM2,  1.95% in the
case of each  Distribution  Date through and including the Optional  Termination
Date and 2.925% in the case of each Distribution Date thereafter.

              With  respect to the Class M-3  Certificates  and, for purposes of
the definition of "Marker Rate", REMIC II Regular Interest I-LTM3,  2.60% in the
case of each  Distribution  Date through and including the Optional  Termination
Date and 3.90% in the case of each Distribution Date thereafter.

              With  respect to the Class M-4  Certificates  and, for purposes of
the definition of "Marker Rate", REMIC II Regular Interest I-LTM4,  3.75% in the
case of each Distribution Date

                                       -6-



through and  including the Optional  Termination  Date and 5.625% in the case of
each Distribution Date thereafter.

              "Certificateholder"  or  "Holder":  The  Person  in  whose  name a
Certificate  is  registered  in  the   Certificate   Register,   except  that  a
Disqualified Organization or a Non-United States Person shall not be a Holder of
a Residual  Certificate for any purposes hereof,  and solely for the purposes of
giving any consent pursuant to this Agreement, any Certificate registered in the
name of or beneficially owned by the Depositor,  the Seller,  the Servicer,  the
Master  Servicer,  the  Securities  Administrator,  the Trustee or any Affiliate
thereof shall be deemed not to be outstanding  and the Voting Rights to which it
is entitled shall not be taken into account in determining whether the requisite
percentage  of Voting  Rights  necessary  to effect  any such  consent  has been
obtained,  except as  otherwise  provided  in Section  12.01.  The  Trustee  may
conclusively  rely upon a certificate of the Depositor,  the Seller,  the Master
Servicer, the Securities  Administrator or the Servicer in determining whether a
Certificate is held by an Affiliate thereof.  All references herein to "Holders"
or  "Certificateholders"  shall reflect the rights of Certificate Owners as they
may indirectly  exercise such rights  through the  Depository and  participating
members thereof, except as otherwise specified herein;  provided,  however, that
the Trustee shall be required to recognize as a "Holder" or  "Certificateholder"
only the Person in whose name a Certificate  is  registered  in the  Certificate
Register.

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

              "Certificate  Principal  Balance":  With  respect  to each Class A
Certificate,  Mezzanine  Certificate  or Class P  Certificate  as of any date of
determination,  the  Certificate  Principal  Balance of such  Certificate on the
Distribution  Date immediately  prior to such date of  determination,  minus all
distributions  allocable to principal made thereon and Realized Losses allocated
thereto, if any, on such immediately prior Distribution Date (or, in the case of
any date of determination up to and including the first  Distribution  Date, the
initial Certificate Principal Balance of such Certificate, as stated on the face
thereof).  With  respect  to  each  Class  CE  Certificate  as of  any  date  of
determination,  an amount  equal to the  Percentage  Interest  evidenced by such
Certificate times the excess,  if any, of (A) the then aggregate  Uncertificated
Balances  of  the  REMIC  I  Regular  Interests  over  (B)  the  then  aggregate
Certificate  Principal  Balances  of the  Class A  Certificates,  the  Mezzanine
Certificates  and the  Class P  Certificates  then  outstanding.  The  aggregate
initial Certificate  Principal Balance of each Class of Regular  Certificates is
set forth in the Preliminary Statement hereto.

              "Certificate  Register":   The  register  maintained  pursuant  to
Section 6.02.

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

              "Class A  Certificate":  Any  Class A-1  Certificate  or Class A-2
Certificate.

                                       -7-



              "Class A  Principal  Distribution  Amount":  The Class A Principal
Distribution  Amount  is an amount  equal to the sum of the Class A-1  Principal
Distribution Amount and the Class A-2 Principal Distribution Amount.

              "Class   A-1   Allocation   Percentage":   With   respect  to  any
Distribution Date is the percentage  equivalent of a fraction,  the numerator of
which is (x) the Group I Principal  Remittance Amount for such Distribution Date
and the  denominator  of which is (y) the Principal  Remittance  Amount for such
Distribution Date.

              "Class  A-1  Certificate":  Any one of the Class A-1  Certificates
executed,  authenticated and delivered by the Trustee, substantially in the form
annexed hereto as Exhibit A-1 and evidencing a Regular  Interest in REMIC II for
purposes of the REMIC Provisions.

              "Class A-1  Principal  Distribution  Amount":  With respect to any
Distribution  Date on or after the Stepdown Date and on which a Trigger Event is
not in effect, the excess of (x) the Certificate  Principal Balance of the Class
A-1 Certificates immediately prior to such Distribution Date over (y) the lesser
of (A) the product of (i) 81.00% and (ii) the aggregate Stated Principal Balance
of the  Group I  Mortgage  Loans as of the last day of the  related  Due  Period
(after giving  effect to scheduled  payments of principal due during the related
Due Period,  to the extent received or advanced and  unscheduled  collections of
principal  received during the related  Prepayment Period) and (B) the aggregate
Stated Principal Balance of the Group I Mortgage Loans as of the last day of the
related Due Period (after  giving effect to scheduled  payments of principal due
during  the  related  Due  Period,  to  the  extent  received  or  advanced  and
unscheduled  collections  of principal  received  during the related  Prepayment
Period) minus $1,156,417.

              "Class   A-2   Allocation   Percentage":   With   respect  to  any
Distribution Date is the percentage  equivalent of a fraction,  the numerator of
which is (x) the Group II Principal Remittance Amount for such Distribution Date
and the  denominator  of which is (y) the Principal  Remittance  Amount for such
Distribution Date.

              "Class  A-2  Certificate":  Any one of the Class A-2  Certificates
executed,  authenticated and delivered by the Trustee, substantially in the form
annexed hereto as Exhibit A-1 and evidencing a Regular  Interest in REMIC II for
purposes of the REMIC Provisions.

              "Class A-2  Principal  Distribution  Amount":  With respect to any
Distribution  Date on or after the Stepdown Date and on which a Trigger Event is
not in effect, the excess of (x) the Certificate  Principal Balance of the Class
A-2 Certificates immediately prior to such Distribution Date over (y) the lesser
of (A) the product of (i) 81.00% and (ii) the aggregate Stated Principal Balance
of the Group II  Mortgage  Loans as of the last day of the  related  Due  Period
(after giving  effect to scheduled  payments of principal due during the related
Due Period,  to the extent received or advanced and  unscheduled  collections of
principal  received during the related  Prepayment Period) and (B) the aggregate
Stated  Principal  Balance of the Group II Mortgage  Loans as of the last day of
the related Due Period (after  giving effect to scheduled  payments of principal
due during the  related  Due Period,  to the extent  received  or  advanced  and
unscheduled  collections  of principal  received  during the related  Prepayment
Period) minus $326,059.

                                       -8-



              "Class  CE  Certificate":  Any one of the  Class  CE  Certificates
executed,  authenticated and delivered by the Trustee, substantially in the form
annexed hereto as Exhibit A-3 and evidencing a Regular  Interest in REMIC II for
purposes of the REMIC Provisions.

              "Class M  Certificates":  The Class M-1,  Class M-2, Class M-3 and
Class M-4 Certificates.

              "Class  M-1  Certificate":  Any one of the Class M-1  Certificates
executed,  authenticated and delivered by the Trustee, substantially in the form
annexed hereto as Exhibit A-2 and evidencing a Regular  Interest in REMIC II for
purposes of the REMIC Provisions.

              "Class M-1  Principal  Distribution  Amount":  With respect to any
Distribution  Date on or after the Stepdown Date and on which a Trigger Event is
not in  effect,  the  excess  of (x) the sum of (i)  the  Certificate  Principal
Balance of the Class A  Certificates  (after  taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution  Date) and (ii)
the  Certificate  Principal  Balance of the Class M-1  Certificates  immediately
prior to such  Distribution  Date over (y) the lesser of (A) the  product of (i)
89.00% and (ii) the aggregate Stated Principal  Balance of the Mortgage Loans as
of the last day of the  related Due Period  (after  giving  effect to  scheduled
payments of principal due during the related Due Period,  to the extent received
or advanced and unscheduled collections of principal received during the related
Prepayment  Period)  and (B)  the  aggregate  Stated  Principal  Balance  of the
Mortgage Loans as of the last day of the related Due Period (after giving effect
to  scheduled  payments of principal  due during the related Due Period,  to the
extent  received or advanced and unscheduled  collections of principal  received
during the related Prepayment Period) minus $1,482,476.

              "Class  M-2  Certificate":  Any one of the Class M-2  Certificates
executed,  authenticated and delivered by the Trustee, substantially in the form
annexed hereto as Exhibit A-2 and evidencing a Regular  Interest in REMIC II for
purposes of the REMIC Provisions.

              "Class M-2  Principal  Distribution  Amount":  With respect to any
Distribution  Date on or after the Stepdown Date and on which a Trigger Event is
not in  effect,  the  excess  of (x) the sum of (i)  the  Certificate  Principal
Balance of the Class A  Certificates  (after  taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution Date), (ii) the
Certificate  Principal Balance of the Class M-1 Certificates  (after taking into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on such
Distribution Date) and (iii) the Certificate  Principal Balance of the Class M-2
Certificates  immediately prior to such Distribution Date over (y) the lesser of
(A) the product of (i) 95.50% and (ii) the aggregate Stated Principal Balance of
the Mortgage  Loans as of the last day of the related Due Period  (after  giving
effect to scheduled  payments of principal due during the related Due Period, to
the extent  received  or  advanced  and  unscheduled  collections  of  principal
received  during the related  Prepayment  Period) and (B) the  aggregate  Stated
Principal  Balance of the  Mortgage  Loans as of the last day of the related Due
Period (after  giving  effect to scheduled  payments of principal due during the
related  Due  Period,  to  the  extent  received  or  advanced  and  unscheduled
collections of principal  received during the related  Prepayment  Period) minus
$1,482,476.

                                       -9-



              "Class  M-3  Certificate":  Any one of the Class M-3  Certificates
executed,  authenticated and delivered by the Trustee, substantially in the form
annexed hereto as Exhibit A-2 and evidencing a Regular  Interest in REMIC II for
purposes of the REMIC Provisions.

              "Class M-3  Principal  Distribution  Amount":  With respect to any
Distribution  Date on or after the Stepdown Date and on which a Trigger Event is
not in  effect,  the  excess  of (x) the sum of (i)  the  Certificate  Principal
Balance of the Class A  Certificates  (after  taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution Date), (ii) the
Certificate  Principal Balance of the Class M-1 Certificates  (after taking into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on such
Distribution  Date),  (iii) the Certificate  Principal  Balance of the Class M-2
Certificates  (after  taking into account the payment of the Class M-2 Principal
Distribution  Amount  on  such  Distribution  Date)  and  (iv)  the  Certificate
Principal  Balance  of the  Class  M-3  Certificates  immediately  prior to such
Distribution  Date over (y) the lesser of (A) the product of (i) 97.50% and (ii)
the aggregate Stated Principal  Balance of the Mortgage Loans as of the last day
of the  related  Due  Period  (after  giving  effect to  scheduled  payments  of
principal due during the related Due Period,  to the extent received or advanced
and unscheduled  collections of principal received during the related Prepayment
Period) and (B) the aggregate Stated Principal  Balance of the Mortgage Loans as
of the last day of the  related Due Period  (after  giving  effect to  scheduled
payments of principal due during the related Due Period,  to the extent received
or advanced and unscheduled collections of principal received during the related
Prepayment Period) minus $1,482,476.

              "Class  M-4  Certificate":  Any one of the Class M-4  Certificates
executed,  authenticated and delivered by the Trustee, substantially in the form
annexed hereto as Exhibit A-2 and evidencing a Regular  Interest in REMIC II for
purposes of the REMIC Provisions.

              "Class M-4  Principal  Distribution  Amount":  With respect to any
Distribution  Date on or after the Stepdown Date and on which a Trigger Event is
not in  effect,  the  excess  of (x) the sum of (i)  the  Certificate  Principal
Balance of the Class A  Certificates  (after  taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution Date), (ii) the
Certificate  Principal Balance of the Class M-1 Certificates  (after taking into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on such
Distribution  Date),  (iii) the Certificate  Principal  Balance of the Class M-2
Certificates  (after  taking into account the payment of the Class M-2 Principal
Distribution Amount on such Distribution  Date), (iv) the Certificate  Principal
Balance of the Class M-3 Certificates  (after taking into account the payment of
the Class M-3 Principal  Distribution  Amount on such Distribution Date) and (v)
the  Certificate  Principal  Balance of the Class M-4  Certificates  immediately
prior to such  Distribution  Date over (y) the lesser of (A) the  product of (i)
99.00% and (ii) the aggregate Stated Principal  Balance of the Mortgage Loans as
of the last day of the  related Due Period  (after  giving  effect to  scheduled
payments of principal due during the related Due Period,  to the extent received
or advanced and unscheduled collections of principal received during the related
Prepayment  Period)  and (B)  the  aggregate  Stated  Principal  Balance  of the
Mortgage Loans as of the last day of the related Due Period (after giving effect
to  scheduled  payments of principal  due during the related Due Period,  to the
extent  received or advanced and unscheduled  collections of principal  received
during the related Prepayment Period) minus $1,482,476.

                                      -10-



              "Class  P  Certificate":  Any  one of  the  Class  P  Certificates
executed,  authenticated and delivered by the Trustee, substantially in the form
annexed hereto as Exhibit A-4 and evidencing a Regular  Interest in REMIC II for
purposes of the REMIC Provisions.

              "Class  R  Certificates":  Any  one of the  Class  R  Certificates
executed,  authenticated and delivered by the Trustee, substantially in the form
annexed  hereto as Exhibit  A-5, and  evidencing  the Class R-I Interest and the
Class R-II Interest.

              "Class R-I  Interest":  The  uncertificated  residual  interest in
REMIC I.

              "Class R-II Interest":  The  uncertificated  residual  interest in
REMIC II.

              "Closing Date": July 15, 2003.

              "Code":  The Internal Revenue Code of 1986 as amended from time to
time.

              "Collection   Account":   The  account  or  accounts  created  and
maintained,  or caused to be created and maintained, by the Servicer pursuant to
Section  3.08(a),  which shall be entitled  "Ocwen Federal Bank FSB, as Servicer
for Bank One,  National  Association,  as Trustee,  in trust for the  registered
holders of ACE Securities Corp., Home Equity Loan Trust, Series 2003-TC1,  Asset
Backed  Pass-Through  Certificates."  The Collection Account must be an Eligible
Account.

              "Commission": The Securities and Exchange Commission.

              "Corporate Trust Office":  The principal corporate trust office of
the Trustee  which  office at the date of the  execution of this  instrument  is
located  at 1 Bank One  Plaza,  Mail Stop IL1- 0126,  Chicago,  Illinois  60670,
Attention:  Global Corporate Trust Services,  ACE Securities Corp., 2003-TC1, or
at such other address as the Trustee may  designate  from time to time by notice
to the  Certificateholders,  the Depositor,  the Master Servicer, the Securities
Administrator and the Servicer.

              "Corresponding  Certificate":  With  respect  to  REMIC I  Regular
Interest  I-LTA1,  REMIC I Regular  Interest  I-LTA2,  REMIC I Regular  Interest
I-LTM1,  REMIC I Regular Interest I-LTM2, REMIC I Regular Interest I-LTM3, REMIC
I Regular  Interest  I-LTM4 and REMIC I Regular  Interest  I-LTP,  the Class A-1
Certificates,   Class  A-2  Certificates,  Class  M-1  Certificates,  Class  M-2
Certificates,  Class  M-3  Certificates,  Class  M-4  Certificates  and  Class P
Certificates, respectively.

              "Credit  Enhancement  Percentage":  For any Distribution Date, the
percentage  equivalent  of a fraction,  the numerator of which is the sum of the
aggregate Certificate  Principal Balances of the Mezzanine  Certificates and the
Class CE  Certificates,  and the  denominator  of which is the aggregate  Stated
Principal  Balance of the Mortgage Loans,  calculated  after taking into account
distributions  of  principal  on the  Mortgage  Loans  and  distribution  of the
Principal Distribution Amount to the Certificates then entitled to distributions
of principal on such Distribution Date.

                                      -11-



              "Credit Risk  Management  Agreement":  The  agreement  between the
Credit Risk Manager and the Servicer, regarding the loss mitigation and advisory
services to be provided by the Credit Risk Manager.

              "Credit Risk  Management  Fee":  The amount  payable to the Credit
Risk Manager on each Distribution Date as compensation for all services rendered
by it in the  exercise and  performance  of any and all powers and duties of the
Credit Risk Manager  under the Credit Risk  Management  Agreement,  which amount
shall equal one twelfth of the  product of (i) the Credit  Risk  Management  Fee
Rate multiplied by (ii) the Stated  Principal  Balance of the Mortgage Loans and
any related REO Properties as of the first day of the related Due Period.

              "Credit Risk Management Fee Rate": 0.015% per annum.

              "Credit  Risk  Manager":   The  Murrayhill   Company,  a  Colorado
corporation, and its successors and assigns.

              "Custodial Agreement": Shall mean the Custodial Agreement dated as
of July 1, 2003,  among the  Trustee,  the  Custodian  and the  Servicer as such
agreement  may be  amended  or  supplemented  from  time to time,  or any  other
custodial  agreement  entered  into after the date  hereof  with  respect to any
Mortgage Loan subject to this Agreement.

              "Custodian":  Shall  mean  Wells  Fargo  or  any  other  custodian
appointed  under any  custodial  agreement  entered  into after the date of this
Agreement.

              "Cut-off Date":  With respect to each Mortgage Loan, July 1, 2003.
With respect to all Qualified  Substitute Mortgage Loans, their respective dates
of substitution. References herein to the "Cut-off Date," when used with respect
to more than one Mortgage  Loan,  shall be to the  respective  Cut-off Dates for
such Mortgage Loans.

              "Debt  Service  Reduction":  With respect to any Mortgage  Loan, a
reduction in the scheduled  Monthly Payment for such Mortgage Loan by a court of
competent  jurisdiction in a proceeding under the Bankruptcy Code, except such a
reduction resulting from a Deficient Valuation.

              "Deficient  Valuation":  With  respect  to any  Mortgage  Loan,  a
valuation of the related Mortgaged Property by a court of competent jurisdiction
in an amount less than the then  outstanding  principal  balance of the Mortgage
Loan, which valuation  results from a proceeding  initiated under the Bankruptcy
Code.

              "Definitive Certificates": As defined in Section 6.01(b).

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

              "Delinquency  Percentage":  As of the last day of the  related Due
Period, the percentage  equivalent of a fraction,  the numerator of which is the
aggregate Stated Principal Balance

                                      -12-



of all Mortgage Loans that, as of the last day of the previous  calendar  month,
are 60 or more days delinquent,  are in foreclosure,  have been converted to REO
Properties or have been discharged by reason of bankruptcy,  and the denominator
of which is the aggregate Stated Principal Balance of the Mortgage Loans and REO
Properties as of the last day of the previous calendar month.

              "Depositor":  ACE Securities Corp., a Delaware corporation, or its
successor in interest.

              "Depository":  The  Depository  Trust  Company,  or any  successor
Depository hereafter named. The nominee of the initial Depository,  for purposes
of registering  those  Certificates that are to be Book-Entry  Certificates,  is
CEDE & Co. The  Depository  shall at all times be a  "clearing  corporation"  as
defined in Section  8-102(3) of the Uniform  Commercial Code of the State of New
York and a "clearing  agency"  registered  pursuant to the provisions of Section
17A of the Securities Exchange Act of 1934, as amended.

              "Depository  Institution":  Any  depository  institution  or trust
company,  including the Trustee,  that (a) is incorporated under the laws of the
United States of America or any State thereof, (b) is subject to supervision and
examination  by federal or state  banking  authorities  and (c) has  outstanding
unsecured  commercial paper or other short-term  unsecured debt obligations (or,
in the case of a depository  institution  that is the principal  subsidiary of a
holding  company,  such holding company has unsecured  commercial paper or other
short-term  unsecured debt  obligations)  that are rated at least A-1 by S&P and
P-1 by Moody's  (or, if such Rating  Agencies  are no longer  rating the Offered
Certificates,  comparable ratings by any other nationally recognized statistical
rating agency then rating the Offered Certificates).

              "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":  With  respect to each  Distribution  Date,
shall mean the 15th day of the calendar  month on which such  Distribution  Date
occurs, or, if such 15th day is not a Business Day, the Business Day immediately
preceding such 15th day.

              "Directly  Operate":   With  respect  to  any  REO  Property,  the
furnishing or rendering of services to the tenants  thereof,  the  management or
operation of such REO Property,  the holding of such REO Property  primarily for
sale to customers,  the performance of any construction  work thereon or any use
of such REO  Property  in a trade or  business  conducted  by REMIC I other than
through an Independent  Contractor;  provided,  however,  that the Servicer,  on
behalf of the  Trustee,  shall not be  considered  to  Directly  Operate  an REO
Property solely because the Servicer  establishes rental terms, chooses tenants,
enters into or renews leases, deals with taxes and insurance, or makes decisions
as to repairs or capital expenditures with respect to such REO Property.

              "Disqualified Organization":  Any of the following: (i) the United
States, any State or political subdivision thereof, any possession of the United
States, or any agency or  instrumentality of any of the foregoing (other than an
instrumentality  which is a corporation  if all of its activities are subject to
tax and,  except for Freddie  Mac, a majority of its board of  directors  is not
selected by such

                                      -13-



governmental unit), (ii) any foreign government, any international organization,
or any agency or instrumentality of any of the foregoing, (iii) any organization
(other than certain farmers' cooperatives  described in Section 521 of the Code)
which is exempt from the tax imposed by Chapter 1 of the Code (including the tax
imposed by Section 511 of the Code on unrelated  business taxable income),  (iv)
rural electric and telephone  cooperatives described in Section 1381(a)(2)(C) of
the Code,  (v) an  "electing  large  partnership"  and (vi) any other  Person so
designated  by the Trustee  based upon an Opinion of Counsel that the holding of
an  Ownership  Interest in a Residual  Certificate  by such Person may cause any
Trust  REMIC  or any  Person  having  an  Ownership  Interest  in any  Class  of
Certificates  (other than such Person) to incur a liability  for any federal tax
imposed  under the Code that would not otherwise be imposed but for the Transfer
of an Ownership  Interest in a Residual  Certificate  to such Person.  The terms
"United  States,"  "State"  and  "international  organization"  shall  have  the
meanings set forth in Section 7701 of the Code or successor provisions.

              "Distribution  Account": The trust account or accounts created and
maintained by the Trustee pursuant to Section 3.08(b) in the name of the Trustee
for the benefit of the  Certificateholders  and designated  "Bank One,  National
Association, in trust for registered holders of ACE Securities Corp. Home Equity
Loan Trust, Series 2003-TC1". Funds in the Distribution Account shall be held in
trust for the  Certificateholders  for the uses and  purposes  set forth in this
Agreement. The Distribution Account must be an Eligible Account.

              "Distribution  Date":  The 25th day of any month,  or if such 25th
day is not a Business Day, the Business Day immediately following such 25th day,
commencing in August 2003.

              "Due Date": With respect to each Distribution Date, the day of the
month on which the Monthly  Payment is due on a Mortgage Loan during the related
Due Period, exclusive of any days of grace.

              "Due Period":  With respect to any  Distribution  Date, the period
commencing  on the second day of the month  immediately  preceding  the month in
which such  Distribution Date occurs and ending on the first day of the month in
which such Distribution Date occurs.

              "Eligible  Account":  Any of (i) an account or accounts maintained
with a Depository Institution, (ii) an account or accounts the deposits in which
are fully  insured by the FDIC or (iii) a trust  account or accounts  maintained
with the corporate trust department of a federal depository institution or state
chartered  depository  institution  subject to regulations  regarding  fiduciary
funds on deposit similar to Title 12 of the Code of Federal  Regulation  Section
9.10(b),  which,  in either case,  has  corporate  trust  powers,  acting in its
fiduciary capacity. Eligible Accounts may bear interest.

              "ERISA":  The Employee  Retirement Income Security Act of 1974, as
amended from time to time.

              "Estate  in Real  Property":  A fee  simple  estate in a parcel of
land.

              "Excess Liquidation  Proceeds":  To the extent that such amount is
not required by law to be paid to the related mortgagor,  the amount, if any, by
which Liquidation Proceeds with respect to a liquidated Mortgage Loan exceed the
sum of (i) the outstanding principal balance of such

                                      -14-



Mortgage  Loan and accrued but unpaid  interest at the related Net Mortgage Rate
through the last day of the month in which the related Liquidation Event occurs,
plus (ii) related liquidation expenses or other amounts to which the Servicer is
entitled  to be  reimbursed  from  Liquidation  Proceeds  with  respect  to such
liquidated Mortgage Loan pursuant to Section 3.09.

              "Expense  Adjusted  Mortgage  Rate":  With respect to any Mortgage
Loan or REO  Property,  the then  applicable  Mortgage  Rate  thereon  minus the
Administration Fee Rate.

              "Extraordinary  Trust  Fund  Expense":   Any  amounts  payable  or
reimbursable to the Trustee, the Master Servicer, the Securities  Administrator,
the  Custodian or any  director,  officer,  employee or agent of any such Person
from the Trust Fund  pursuant  to the terms of this  Agreement  and any  amounts
payable from the  Distribution  Account in respect of taxes  pursuant to Section
11.01(g)(v).

              "Extra  Principal   Distribution  Amount":  With  respect  to  any
Distribution  Date, the lesser of (i) the Net Monthly  Excess  Cashflow for such
Distribution  Date and (ii) the  Overcollateralization  Increase Amount for such
Distribution Date.

              "Fannie Mae":  Fannie Mae,  formerly known as the Federal National
Mortgage Association, or any successor thereto.

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

              "Final  Recovery  Determination":  With  respect to any  defaulted
Mortgage  Loan or any REO Property  (other than a Mortgage  Loan or REO Property
purchased  by the  Originator,  the Seller or the  Terminator  pursuant to or as
contemplated by Section 2.03, 3.13(c) or Section 10.01), a determination made by
the  Servicer  that all  Insurance  Proceeds,  Liquidation  Proceeds  and  other
payments  or  recoveries  which  the  Servicer,  in its  reasonable  good  faith
judgment,  expects to be finally  recoverable  in respect  thereof  have been so
recovered,  which  determination  shall  be  evidenced  by  a  certificate  of a
Servicing  Officer  delivered  to the  Master  Servicer  and  maintained  in its
records.

              "Fitch": Fitch Ratings or any successor in interest.

              "Freddie  Mac":  Freddie Mac,  formerly  known as the Federal Home
Loan Mortgage Corporation, or any successor thereto.

              "Gross  Margin":  With respect to each  Adjustable  Rate  Mortgage
Loan, the fixed  percentage set forth in the related Mortgage Note that is added
to the Index on each Adjustment Date in accordance with the terms of the related
Mortgage  Note used to determine  the  Mortgage  Rate for such  Adjustable  Rate
Mortgage Loan.

              "Group  I  Interest  Remittance  Amount":   With  respect  to  any
Distribution Date is that portion of the Available  Distribution Amount for such
Distribution  Date that represents  interest received or advanced on the Group I
Mortgage Loans (after taking into account amounts payable or

                                      -15-



reimbursable to the Trustee, the Custodian,  the Securities  Administrator,  the
Master  Servicer or the Servicer  pursuant to this  Agreement  or the  Custodial
Agreement).

              "Group I Mortgage  Loans":  Those Mortgage Loans identified on the
Mortgage Loan Schedule as Group I Mortgage Loans.

              "Group I  Principal  Distribution  Amount":  With  respect  to any
Distribution  Date will be the sum of (i) the  principal  portion of all Monthly
Payments  on the Group I  Mortgage  Loans due  during the  related  Due  Period,
whether or not received on or prior to the related  Determination Date; (ii) the
principal  portion of all proceeds  received in respect of the  repurchase  of a
Group I  Mortgage  Loan  or,  in the  case of a  substitution,  certain  amounts
representing  a  principal  adjustment,  during the  related  Prepayment  Period
pursuant to or as  contemplated  by Section  2.03,  Section  3.13(c) and Section
10.01;  (iii)  the  principal  portion  of all  other  unscheduled  collections,
including Insurance Proceeds, Liquidation Proceeds and all Principal Prepayments
in full and in part,  received  during the  related  Prepayment  Period,  to the
extent applied as recoveries of principal on the Group I Mortgage Loans,  net in
each case of payments or  reimbursements  to the  Trustee,  the  Custodian,  the
Master  Servicer,  the  Securities  Administrator  and the Servicer and (iv) the
Class A-1  Allocation  Percentage  of the  amount  of any  Overcollateralization
Increase  Amount for such  Distribution  Date MINUS (v) the Class A-1 Allocation
Percentage of the amount of any Overcollateralization  Reduction Amount for such
Distribution Date.

              "Group  I  Principal  Remittance  Amount":  With  respect  to  any
Distribution  Date  will be the sum of the  amounts  described  in  clauses  (i)
through (iii) of the definition of Group I Principal Distribution Amount.

              "Group  II  Interest  Remittance  Amount":  With  respect  to  any
Distribution Date is that portion of the Available  Distribution Amount for such
Distribution Date that represents  interest received or advanced on the Group II
Mortgage Loans (after taking into account amounts payable or reimbursable to the
Trustee, the Custodian, the Securities Administrator, the Master Servicer or the
Servicer pursuant to this Agreement or the Custodial Agreement).

              "Group II Mortgage Loans":  Those Mortgage Loans identified on the
Mortgage Loan Schedule as Group II Mortgage Loans.

              "Group II  Principal  Distribution  Amount":  With  respect to any
Distribution  Date will be the sum of (i) the  principal  portion of all Monthly
Payments  on the Group II  Mortgage  Loans due during the  related  Due  Period,
whether or not received on or prior to the related  Determination Date; (ii) the
principal  portion of all proceeds  received in respect of the  repurchase  of a
Group II  Mortgage  Loan  or,  in the case of a  substitution,  certain  amounts
representing  a  principal  adjustment,  during the  related  Prepayment  Period
pursuant to or as  contemplated  by Section  2.03,  Section  3.13(c) and Section
10.01;  (iii)  the  principal  portion  of all  other  unscheduled  collections,
including Insurance Proceeds, Liquidation Proceeds and all Principal Prepayments
in full and in part,  received  during the  related  Prepayment  Period,  to the
extent applied as recoveries of principal on the Group II Mortgage Loans, net in
each case of payments or  reimbursements  to the  Trustee,  the  Custodian,  the
Master  Servicer,  the  Securities  Administrator  and the Servicer and (iv) the
Class A-2  Allocation  Percentage  of the  amount  of any  Overcollateralization
Increase Amount for such Distribution Date MINUS (v)

                                      -16-



the Class A-2 Allocation  Percentage of the amount of any  Overcollateralization
Reduction Amount for such Distribution Date.

              "Group  II  Principal  Remittance  Amount":  With  respect  to any
Distribution  Date  will be the sum of the  amounts  described  in  clauses  (i)
through (iii) of the definition of Group II Principal Distribution Amount.

              "Independent": When used with respect to any specified Person, any
such  Person  who  (a) is in  fact  independent  of the  Depositor,  the  Master
Servicer, the Securities Administrator, the Servicer, the Seller, the Originator
and their respective Affiliates, (b) does not have any direct financial interest
in or any material  indirect  financial  interest in the  Depositor,  the Master
Servicer, the Securities Administrator, the Servicer, the Seller, the Originator
or any Affiliate  thereof,  and (c) is not  connected  with the  Depositor,  the
Master Servicer,  the Securities  Administrator,  the Servicer,  the Seller, the
Originator  or  any  Affiliate  thereof  as  an  officer,  employee,   promoter,
underwriter,  trustee, partner, director or Person performing similar functions;
provided,  however,  that a  Person  shall  not  fail to be  Independent  of the
Depositor, the Master Servicer, the Securities Administrator,  the Servicer, the
Seller,  the  Originator or any Affiliate  thereof merely because such Person is
the  beneficial  owner of 1% or less of any  class of  securities  issued by the
Depositor, the Master Servicer, the Securities Administrator,  the Servicer, the
Seller, the Originator or any Affiliate thereof, as the case may be.

              "Independent  Contractor":  Either (i) any Person  (other than the
Servicer)  that would be an  "independent  contractor"  with  respect to REMIC I
within  the  meaning  of  Section  856(d)(3)  of the Code if REMIC I were a real
estate  investment  trust  (except  that the  ownership  tests set forth in that
section  shall be  considered  to be met by any Person  that owns,  directly  or
indirectly,  35% or more of any Class of Certificates),  so long as REMIC I does
not  receive  or derive  any  income  from such  Person  and  provided  that the
relationship  between such Person and REMIC I is at arm's length, all within the
meaning of Treasury Regulation Section  1.856-4(b)(5),  or (ii) any other Person
(including  the  Servicer)  if the Trustee has received an Opinion of Counsel to
the effect that the taking of any action in respect of any REO  Property by such
Person,  subject to any conditions therein  specified,  that is otherwise herein
contemplated  to be taken by an Independent  Contractor  will not cause such REO
Property  to cease to qualify as  "foreclosure  property"  within the meaning of
Section  860G(a)(8)  of the Code  (determined  without  regard to the  exception
applicable  for  purposes of Section  860D(a) of the Code),  or cause any income
realized  in respect of such REO  Property to fail to qualify as Rents from Real
Property.

              "Index":  With respect to each  Adjustable  Rate Mortgage Loan and
each related  Adjustment  Date,  the average of the interbank  offered rates for
six-month United States dollar deposits in the London market as published in THE
WALL STREET  JOURNAL and as most recently  available  either (a) as of the first
Business  Day 45 days  prior  to  such  Adjustment  Date or (b) as of the  first
Business  Day of the month  preceding  the  month of such  Adjustment  Date,  as
specified in the related Mortgage Note.

              "Insurance Proceeds":  Proceeds of any title policy, hazard policy
or other insurance  policy covering a Mortgage Loan, to the extent such proceeds
are not to be applied to the restoration

                                      -17-



of the related  Mortgaged  Property or released to the  Mortgagor in  accordance
with Accepted  Servicing  Practices,  subject to the terms and conditions of the
related Mortgage Note and Mortgage.

              "Interest  Accrual Period":  With respect to any Distribution Date
and the  Class  A  Certificates  and  the  Mezzanine  Certificates,  the  period
commencing on the Distribution Date of the month immediately preceding the month
in  which  such  Distribution  Date  occurs  (or,  in  the  case  of  the  first
Distribution  Date,  commencing  on the  Closing  Date)  and  ending  on the day
preceding such Distribution  Date. With respect to any Distribution Date and the
Class CE Certificates  and the REMIC I Regular  Interests,  the one-month period
ending on the last day of the calendar month immediately  preceding the month in
which such Distribution Date occurs.

              "Interest Carry Forward Amount":  With respect to any Distribution
Date and the Class A Certificates and the Mezzanine Certificates, the sum of (i)
the amount, if any, by which (a) the Interest Distribution Amount for such Class
of Certificates as of the immediately  preceding  Distribution Date exceeded (b)
the  actual  amount  distributed  on such  Class of  Certificates  in respect of
interest on such immediately preceding  Distribution Date and (ii) the amount of
any  Interest  Carry  Forward  Amount for such Class of  Certificates  remaining
unpaid from the previous  Distribution  Date, plus accrued  interest on such sum
calculated at the related Pass-Through Rate for the most recently ended Interest
Accrual Period.

              "Interest  Determination  Date":  With  respect  to  the  Class  A
Certificates, the Mezzanine Certificates, REMIC I Regular Interest I-LTA1, REMIC
I Regular  Interest I-LTA2,  REMIC I Regular  Interest  I-LTM1,  REMIC I Regular
Interest  I-LTM2,  REMIC I Regular  Interest  I-LTM3,  REMIC I Regular  Interest
I-LTM4 and any Interest Accrual Period therefor,  the second London Business Day
preceding the commencement of such Interest Accrual Period.

              "Interest  Distribution  Amount": With respect to any Distribution
Date and any Class A Certificates,  any Mezzanine  Certificates and any Class CE
Certificates,  the aggregate Accrued Certificate Interest on the Certificates of
such Class for such Distribution Date.

              "Interest  Remittance  Amount":  With respect to any  Distribution
Date,  the sum of the  Group I  Interest  Remittance  Amount  and the  Group  II
Interest Remittance Amount.

              "Late Collections":  With respect to any Mortgage Loan and any Due
Period,  all amounts received  subsequent to the Determination  Date immediately
following  such Due Period with respect to such Mortgage  Loan,  whether as late
payments of Monthly Payments or as Insurance Proceeds,  Liquidation  Proceeds or
otherwise,  which  represent late payments or  collections  of principal  and/or
interest due (without  regard to any  acceleration of payments under the related
Mortgage  and  Mortgage  Note)  but  delinquent  for  such  Due  Period  and not
previously recovered.

              "Liquidation Event": With respect to any Mortgage Loan, any of the
following events:  (i) such Mortgage Loan is paid in full; (ii) a Final Recovery
Determination  is made as to such  Mortgage  Loan or (iii) such Mortgage Loan is
removed from REMIC I by reason of its being purchased, sold or replaced pursuant
to or as  contemplated by Section 2.03,  Section 3.13(c) or Section 10.01.  With
respect to any REO Property, either of the following events: (i) a Final

                                      -18-



Recovery Determination is made as to such REO Property or (ii) such REO Property
is removed  from REMIC I by reason of its being  purchased  pursuant  to Section
10.01.

              "Liquidation Proceeds":  The amount (other than Insurance Proceeds
or amounts  received in respect of the rental of any REO  Property  prior to REO
Disposition)  received by the Servicer in connection  with (i) the taking of all
or a part of a Mortgaged  Property by exercise of the power of eminent domain or
condemnation,  (ii) the  liquidation  of a  defaulted  Mortgage  Loan  through a
trustee's  sale,  foreclosure  sale  or  otherwise,  or  (iii)  the  repurchase,
substitution  or sale of a Mortgage  Loan or an REO  Property  pursuant to or as
contemplated by Section 2.03, Section 3.13(c), Section 3.21 or Section 10.01.

              "Loan-to-Value  Ratio":  As of  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 and the  denominator of which
is the Value of the related Mortgaged Property.

              "London  Business  Day":  Any day on which  banks in the Cities of
London  and New York  are open and  conducting  transactions  in  United  States
dollars.

              "Loss Severity Percentage": With respect to any Distribution Date,
the percentage equivalent of a fraction, the numerator of which is the amount of
Realized  Losses incurred on a Mortgage Loan and the denominator of which is the
principal  balance of such Mortgage Loan immediately prior to the liquidation of
such Mortgage Loan.

              "Marker Rate":  With respect to the Class CE Certificates  and any
Distribution  Date, a per annum rate equal to two (2) times the weighted average
of the  REMIC I  Remittance  Rate for each of REMIC I Regular  Interest  I-LTA1,
REMIC I Regular  Interest  I-LTA2,  REMIC I  Regular  Interest  I-LTM1,  REMIC I
Regular Interest I-LTM2, REMIC I Regular Interest I-LTM3, REMIC Regular Interest
I-LTM4 and REMIC I Regular Interest  I-LTZZ,  with the rate on each such REMIC I
Regular  Interest (other than REMIC I Regular  Interest I-LTZZ) subject to a cap
equal to the lesser of (i) the related  One-Month  LIBOR  Pass-Through  Rate and
(ii) the Net WAC Pass-Through  Rate for the purpose of this calculation for such
Distribution  Date and with the rate on REMIC I Regular  Interest I-LTZZ subject
to a cap of zero for the purpose of this  calculation;  provided  however,  each
such cap shall be  multiplied by a fraction the numerator of which is the actual
number of days in the related  Interest  Accrual  Period and the  denominator of
which is 30.

              "Master  Servicer":  As of the  Closing  Date,  Wells  Fargo  Bank
Minnesota,  National  Association and thereafter,  its respective  successors in
interest who meet the qualifications of this Agreement.  The Master Servicer and
the Securities Administrator shall at all times be the same Person.

              "Master Servicer Certification":  A written certification covering
servicing of the Mortgage  Loans by the Servicer and signed by an officer of the
Master  Servicer  that  complies  with (i) the  Sarbanes-Oxley  Act of 2002,  as
amended from time to time, and (ii) the February 21, 2003 Statement by the Staff
of the Division of Corporation Finance of the Securities and Exchange Commission
Regarding  Compliance by Asset-Backed Issuers with Exchange Act Rules 13a-14 and
15d-14, as in effect from time to time; provided that if, after the Closing Date
(a) the Sarbanes-Oxley

                                      -19-



Act of 2002 is amended, (b) the Statement referred to in clause (ii) is modified
or superceded by any subsequent statement,  rule or regulation of the Securities
and  Exchange  Commission  or any  statement of a division  thereof,  or (c) any
future  releases,  rules and  regulations  are published by the  Securities  and
Exchange  Commission  from time to time  pursuant to the  Sarbanes-Oxley  Act of
2002,  which in any such case  affects  the form or  substance  of the  required
certification and results in the required certification being, in the reasonable
judgment of the Master  Servicer,  materially  more onerous than the form of the
required certification as of the Closing Date, the Master Servicer Certification
shall be as agreed to by the  Master  Servicer,  the  Depositor  and the  Seller
following a  negotiation  in good faith to determine how to comply with any such
new requirements.

              "Master  Servicer  Event of  Default":  One or more of the  events
described in Section 8.01(b).

              "Master Servicer Fee Rate": 0.025% per annum.

              "Master Servicing Fee": With respect to each Mortgage Loan and for
any calendar  month, an amount equal to one twelfth of the product of the Master
Servicer Fee Rate multiplied by the Scheduled  Principal Balance of the Mortgage
Loans as of the Due Date in the preceding calendar month.

              "Maximum I-LTZZ  Uncertificated  Interest Deferral  Amount":  With
respect to any  Distribution  Date,  the excess of (i)  accrued  interest at the
REMIC I Remittance Rate  applicable to REMIC I Regular  Interest I-LTZZ for such
Distribution  Date on a balance equal to the  Uncertificated  Balance of REMIC I
Regular Interest I-LTZZ minus the REMIC I Overcollateralization  Amount, in each
case for such Distribution  Date, over (ii)  Uncertificated  Interest on REMIC I
Regular  Interest  I-LTA1,  REMIC I  Regular  Interest  I-LTA2,  REMIC I Regular
Interest  I-LTM1,  REMIC I Regular  Interest  I-LTM2,  REMIC I Regular  Interest
I-LTM3 and REMIC I Regular Interest I-LTM4 for such Distribution  Date, with the
rate on each such REMIC I Regular  Interest subject to a cap equal to the lesser
of (i) the  related  One-Month  LIBOR  Pass-Through  Rate  and  (ii) the Net WAC
Pass-Through  Rate for the  purpose of this  calculation  for such  Distribution
Date;  provided  however,  each such cap shall be  multiplied  by a fraction the
numerator of which is the actual number of days in the related  Interest Accrual
Period and the denominator of which is 30.

              "Maximum  Mortgage  Rate":  With respect to each  Adjustable  Rate
Mortgage  Loan,  the  percentage  set forth in the related  Mortgage Note as the
maximum Mortgage Rate thereunder.

              "MERS":   Mortgage  Electronic   Registration  Systems,   Inc.,  a
corporation  organized and existing under the laws of the State of Delaware,  or
any successor thereto.

              "MERS(R) System":  The system of recording  transfers of mortgages
electronically maintained by MERS.

              "Mezzanine  Certificate":  Any Class M-1,  Class M-2, Class M-3 or
Class M-4 Certificate.

                                      -20-



              "MGIC":  Mortgage  Guaranty  Insurance  Corporation,   a  monoline
private  insurance  company organized and created under the laws of the State of
Wisconsin, or its successor in interest.

              "MGIC Fee":  With respect to each MGIC PMI Mortgage  Loan and each
Distribution Date, an amount equal to one twelfth of the product of the MGIC Fee
Rate  multiplied  by the Scheduled  Principal  Balance of such MGIC PMI Mortgage
Loan as of the Due Date in the preceding calendar month.

              "MGIC Fee Rate":  With respect to each MGIC PMI Mortgage Loan, the
per annum percentage set forth on the Mortgage Loan Schedule.

              "MGIC PMI Mortgage Loans":  Each Mortgage Loan insured by MGIC and
identified on Schedule 3 attached hereto.

              "MGIC PMI Policy":  The Master Primary  Mortgage  Insurance Policy
(No.  12-670-4-  3297)  with  respect  to the MGIC PMI  Mortgage  Loans  and all
endorsements thereto dated the Closing Date, issued by MGIC.

              "MIN":  The  Mortgage  Identification  Number for  Mortgage  Loans
registered with MERS on the MERS(R) System.

              "Minimum  Mortgage  Rate":  With respect to each  Adjustable  Rate
Mortgage  Loan,  the  percentage  set forth in the related  Mortgage Note as the
minimum Mortgage Rate thereunder.

              "MOM Loan":  With respect to any Mortgage Loan, MERS acting as the
mortgagee of such Mortgage  Loan,  solely as nominee for the  originator of such
Mortgage Loan and its successors and assigns, at the origination thereof.

              "Monthly  Payment":   With  respect  to  any  Mortgage  Loan,  the
scheduled  monthly payment of principal and interest on such Mortgage Loan which
is payable by the related Mortgagor from time to time under the related Mortgage
Note, determined:  (a) after giving effect to (i) any Deficient Valuation and/or
Debt Service Reduction with respect to such Mortgage Loan and (ii) any reduction
in the amount of interest collectible from the related Mortgagor pursuant to the
Relief Act or similar  state laws;  (b) without  giving  effect to any extension
granted or agreed to by the Servicer  pursuant to Section  3.01;  and (c) on the
assumption that all other amounts, if any, due under such Mortgage Loan are paid
when due.

              "Moody's:"  Moody's  Investors  Service,  Inc.  or  any  successor
interest.

              "Mortgage":  The  mortgage,  deed of  trust  or  other  instrument
creating a first lien on, or first  priority  security  interest in, a Mortgaged
Property securing a Mortgage Note.

              "Mortgage  File":  The Mortgage  Loan  Documents  pertaining  to a
particular Mortgage Loan.

                                      -21-



              "Mortgage  Loan":  Each mortgage loan  transferred and assigned to
the Trustee and the Mortgage Loan Documents for which have been delivered to the
Custodian  pursuant  to  Section  2.01 of this  Agreement  and  pursuant  to the
Custodial Agreement,  as held from time to time as a part of the Trust Fund, the
Mortgage Loans so held being identified in the Mortgage Loan Schedule.

              "Mortgage Loan Documents": The documents evidencing or relating to
each Mortgage Loan delivered to the Custodian  under the Custodial  Agreement on
behalf of the Trustee.

              "Mortgage Loan Purchase  Agreement":  Shall mean the Mortgage Loan
Purchase  Agreement  dated as of July 15, 2003,  between the  Depositor  and the
Seller.

              "Mortgage  Loan  Schedule":  As of any date,  the list of Mortgage
Loans  included  in REMIC I on such  date,  separately  identifying  the Group I
Mortgage Loans and the Group II Mortgage  Loans,  attached hereto as Schedule 1.
The Depositor  shall deliver or cause the delivery of the initial  Mortgage Loan
Schedule to the Servicer,  the Master Servicer, the Custodian and the Trustee on
the Closing  Date.  The Mortgage  Loan  Schedule  shall set forth the  following
information with respect to each Mortgage Loan:

              (i)      the Mortgage Loan identifying number;

              (ii)   the Mortgagor's first and last name;

              (iii)    the street  address of the Mortgaged  Property  including
the state and zip code;

              (iv)     a code  indicating  whether  the  Mortgaged  Property  is
owner-occupied;

              (v)      the  type  of  Residential   Dwelling   constituting  the
Mortgaged Property;

              (vi)     the original months to maturity;

              (vii)    the original  date of the Mortgage Loan and the remaining
months to maturity  from the Cut-off  Date,  based on the original  amortization
schedule;

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

              (ix)     the Mortgage  Rate in effect  immediately  following  the
Cut-off Date;

              (x)      the date on which the first  Monthly  Payment  was due on
the Mortgage Loan;

              (xi)     the stated maturity date;

              (xii)    the amount of the Monthly Payment at origination;

              (xiii)   the amount of the Monthly Payment as of the Cut-off Date;

                                      -22-



              (xiv)    the last Due Date on which a Monthly Payment was actually
applied to the unpaid Stated Principal Balance;

              (xv)     the original principal amount of the Mortgage Loan;

              (xvi)    the Stated  Principal  Balance of the Mortgage Loan as of
the close of business on the Cut-off Date;

              (xvii)   with respect to each  Adjustable  Rate Mortgage Loan, the
first Adjustment Date;

              (xviii)  with respect to each  Adjustable  Rate Mortgage Loan, the
Gross Margin;

              (xix)    a code indicating the purpose of the loan (i.e., purchase
financing, rate/term refinancing, cash-out refinancing);

              (xx)     with respect to each  Adjustable  Rate Mortgage Loan, the
Maximum Mortgage Rate under the terms of the Mortgage Note;

              (xxi)    with respect to each  Adjustable  Rate Mortgage Loan, the
Minimum Mortgage Rate under the terms of the Mortgage Note;

              (xxii)   the Mortgage Rate at origination;

              (xxiii)  with respect to each  Adjustable  Rate Mortgage Loan, the
Periodic Rate Cap;

              (xxiv)   with respect to each  Adjustable  Rate Mortgage Loan, the
first Adjustment Date immediately following the Cut-off Date;

              (xxv)    with respect to each  Adjustable  Rate Mortgage Loan, the
Index;

              (xxvi)   the date on which the first  Monthly  Payment  was due on
the  Mortgage  Loan  and,  if such  date is not  consistent  with  the Due  Date
currently in effect, such Due Date;

              (xxvii)  a  code  indicating  whether  the  Mortgage  Loan  is  an
Adjustable Rate Mortgage Loan or a fixed rate Mortgage Loan;

              (xxviii) a code indicating the  documentation  style (i.e.,  full,
stated or limited);

              (xxix)   a code  indicating  if the Mortgage  Loan is subject to a
primary  insurance policy or lender paid mortgage  insurance policy and the name
of the insurer;

              (xxx)    the Appraised Value of the Mortgaged Property;

              (xxxi)   the sale price of the Mortgaged Property, if applicable;

                                      -23-



              (xxxii)  a code indicating whether the Mortgage Loan is subject to
a Prepayment  Charge,  the term of such Prepayment Charge and the amount of such
Prepayment Charge;

              (xxxiii) the product  type  (e.g.,  2/28,  15 year fixed,  30 year
fixed, 15/30 balloon, etc.);

              (xxxiv)  the Mortgagor's debt to income ratio;

              (xxxv)   the Servicer;

              (xxxvi)  whether such Mortgage  Loan is a MGIC PMI Mortgage  Loan;
and

              (xxxvii) the MGIC Fee Rate with  respect to each MGIC PMI Mortgage
Loan.

              The  Mortgage  Loan   Schedule   shall  set  forth  the  following
information  with  respect  to the  Mortgage  Loans in the  aggregate  as of the
Cut-off  Date:  (1) the number of  Mortgage  Loans;  (2) the  current  principal
balance of the Mortgage  Loans;  (3) the weighted  average  Mortgage Rate of the
Mortgage Loans; and (4) the weighted average maturity of the Mortgage Loans. The
Mortgage  Loan  Schedule  shall be amended from time to time by the Depositor in
accordance with the provisions of this Agreement.  With respect to any Qualified
Substitute  Mortgage Loan,  the Cut-off Date shall refer to the related  Cut-off
Date for such Mortgage  Loan,  determined in accordance  with the  definition of
Cut-off Date herein.

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

              "Mortgage  Rate":  With respect to each Mortgage  Loan, the annual
rate at which  interest  accrues  on such  Mortgage  Loan  from  time to time in
accordance  with the provisions of the related  Mortgage  Note,  which rate with
respect  to  each   Adjustable  Rate  Mortgage  Loan  (A)  as  of  any  date  of
determination  until the first  Adjustment Date following the Cut-off Date shall
be the rate set forth in the  Mortgage  Loan  Schedule as the  Mortgage  Rate in
effect  immediately  following  the  Cut-off  Date  and  (B) as of any  date  of
determination  thereafter  shall be the  rate as  adjusted  on the  most  recent
Adjustment  Date equal to the sum,  rounded to the nearest 0.125% as provided in
the Mortgage Note, of the Index,  as most recently  available as of a date prior
to the  Adjustment  Date as set forth in the  related  Mortgage  Note,  plus the
related Gross Margin;  provided that the Mortgage Rate on such  Adjustable  Rate
Mortgage Loan on any Adjustment  Date shall never be more than the lesser of (i)
the sum of the Mortgage Rate in effect  immediately prior to the Adjustment Date
plus the  related  Periodic  Rate  Cap,  if any,  and (ii) the  related  Maximum
Mortgage Rate, and shall never be less than the greater of (i) the Mortgage Rate
in effect  immediately  prior to the Adjustment Date less the Periodic Rate Cap,
if any,  and (ii) the  related  Minimum  Mortgage  Rate.  With  respect  to each
Mortgage Loan that becomes an REO Property, as of any date of determination, the
annual rate determined in accordance with the immediately  preceding sentence as
of the date such Mortgage Loan became an REO Property.

                                      -24-



              "Mortgaged Property":  The underlying property securing a Mortgage
Loan,  including  any REO  Property,  consisting  of an Estate in Real  Property
improved by a Residential Dwelling.

              "Mortgagor": The obligor on a Mortgage Note.

              "Net Monthly Excess  Cashflow":  With respect to any  Distribution
Date,  the  sum of (i)  any  Overcollateralization  Reduction  Amount  for  such
Distribution Date and (ii) the excess of (x) the Available  Distribution  Amount
for such  Distribution  Date over (y) the sum for such  Distribution Date of (A)
the aggregate Senior Interest Distribution Amounts payable to the holders of the
Class A Certificates, (B) the aggregate Interest Distribution Amounts payable to
the  holders of the  Mezzanine  Certificates  and (C) the  Principal  Remittance
Amount.

              "Net  Mortgage  Rate":  With respect to any Mortgage  Loan (or the
related  REO  Property)  as of any date of  determination,  a per annum  rate of
interest equal to the then applicable Mortgage Rate for such Mortgage Loan minus
the Administration Fee Rate.

              "Net  WAC  Pass-Through  Rate":  With  respect  to the  Class  A-1
Certificates and any Distribution Date, a rate per annum equal to the product of
(x) the  weighted  average of the Expense  Adjusted  Mortgage  Rates on the then
outstanding  Group I Mortgage  Loans,  weighted based on their Stated  Principal
Balances as of the first day of the calendar month  preceding the month in which
the  Distribution  Date occurs and (y) a fraction,  the numerator of which is 30
and the denominator of which is the actual number of days elapsed in the related
Interest  Accrual  Period.  For  federal  income  tax  purposes,   the  economic
equivalent of such rate shall be expressed as the weighted  average of the REMIC
I Remittance Rate on REMIC I Regular Interest  I-LT1B,  weighted on the basis of
the Uncertificated Balance of such REMIC I Regular Interest.

              With respect to the Class A-2  Certificates  and any  Distribution
Date, a rate per annum equal to the product of (x) the  weighted  average of the
Expense Adjusted Mortgage Rates on the then outstanding Group II Mortgage Loans,
weighted  based on their  Stated  Principal  Balances as of the first day of the
calendar month preceding the month in which the Distribution Date occurs and (y)
a fraction,  the  numerator of which is 30 and the  denominator  of which is the
actual  number of days  elapsed in the  related  Interest  Accrual  Period.  For
federal  income tax  purposes,  the  economic  equivalent  of such rate shall be
expressed  as the  weighted  average of the REMIC I  Remittance  Rate on REMIC I
Regular Interest I-LT2B,  weighted on the basis of the Uncertificated Balance of
such REMIC I Regular Interest.

              With respect to the Mezzanine  Certificates  and any  Distribution
Date, a rate per annum equal to the product of (x) the  weighted  average of the
Expense Adjusted Mortgage Rates on the then outstanding Mortgage Loans, weighted
based on their  Stated  Principal  Balances as of the first day of the  calendar
month  preceding  the  month in which the  Distribution  Date  occurs  and (y) a
fraction,  the  numerator  of  which is 30 and the  denominator  of which is the
actual  number of days  elapsed in the  related  Interest  Accrual  Period.  For
federal  income tax  purposes,  the  economic  equivalent  of such rate shall be
expressed as the weighted average of the REMIC I Remittance Rates on (a) REMIC I
Regular  Interest  I-LT1A,  subject to a cap and a floor  equal to the  weighted
average of the Expense Adjusted Net Mortgage Rates of the Group I Mortgage Loans
and (b) REMIC I

                                      -25-



Regular  Interest  I-LT2A,  subject to a cap and a floor  equal to the  weighted
average of the  Expense  Adjusted  Net  Mortgage  Rates of the Group II Mortgage
Loans, weighted on the basis of the Uncertificated  Balance of each such REMIC I
Regular Interest.

              "Net WAC Rate  Carryover  Amount":  With  respect  to the  Class A
Certificates and the Mezzanine  Certificates and any Distribution  Date on which
the Pass-Through Rate is limited to the applicable Net WAC Pass-Through Rate, an
amount  equal to the sum of (i) the  excess of (x) the  amount of  interest  the
Class A  Certificates  or any Class of  Mezzanine  Certificates  would have been
entitled  to  receive  on  such  Distribution  Date  if the  applicable  Net WAC
Pass-Through  Rate would not have been  applicable to such  Certificates on such
Distribution Date over (y) the amount of interest paid on such Distribution Date
at the applicable Net WAC  Pass-Through  Rate plus (ii) the related Net WAC Rate
Carryover Amount for the previous  Distribution Date not previously  distributed
together with interest thereon at a rate equal to the Pass-Through Rate for such
class of Certificates for the most recently ended Interest Accrual Period.

              "New Lease":  Any lease of REO Property  entered into on behalf of
REMIC I,  including any lease renewed or extended on behalf of REMIC I, if REMIC
I has the right to renegotiate the terms of such lease.

              "Nonrecoverable  P&I Advance":  Any P&I Advance previously made or
proposed to be made in respect of a Mortgage  Loan or REO Property  that, in the
good faith business judgment of the Servicer or a successor Servicer  (including
the Trustee or the Master  Servicer)  will not or, in the case of a proposed P&I
Advance,  would not be  ultimately  recoverable  from related Late  Collections,
Insurance Proceeds or Liquidation Proceeds on such Mortgage Loan or REO Property
as provided herein.

              "Nonrecoverable   Servicing   Advance":   Any  Servicing   Advance
previously  made or  proposed  to be made in respect  of a Mortgage  Loan or REO
Property that, in the good faith business judgment of the Servicer, will not or,
in the case of a proposed Servicing Advance, would not be ultimately recoverable
from related Late  Collections,  Insurance  Proceeds or Liquidation  Proceeds on
such Mortgage Loan or REO Property as provided herein.

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

              "Notional  Amount":  With respect to the Class CE Certificates and
any  Distribution  Date,  the  Uncertificated  Balance  of the  REMIC I  Regular
Interests for such Distribution Date.

              "Offered Certificates" shall mean the Class A Certificates and the
Mezzanine Certificates, collectively.

              "Officer's  Certificate":  A certificate signed by the Chairman of
the Board,  the Vice Chairman of the Board,  the  President or a vice  president
(however  denominated),  or by  the  Treasurer,  the  Secretary,  or  one of the
assistant treasurers or assistant secretaries of the Servicer, the Seller or the
Depositor, as applicable.

                                      -26-



              "One-Month LIBOR":  With respect to the Class A Certificates,  the
Mezzanine  Certificates,  REMIC I  Regular  Interest  I-LTA1,  REMIC  I  Regular
Interest  I-LTA2,  REMIC I Regular  Interest  I-LTM1,  REMIC I Regular  Interest
I-LTM2,  REMIC I Regular Interest I-LTM3 and REMIC I Regular Interest I-LTM4 and
any Interest  Accrual  Period  therefor,  the rate  determined by the Securities
Administrator  on the related  Interest  Determination  Date on the basis of the
offered  rate for  one-month  U.S.  dollar  deposits,  as such rate  appears  on
Telerate Page 3750 as of 11:00 a.m. (London time) on such Interest Determination
Date; provided that if such rate does not appear on Telerate Page 3750, the rate
for such  date  will be  determined  on the  basis of the  offered  rates of the
Reference Banks for one-month U.S.  dollar  deposits,  as of 11:00 a.m.  (London
time)  on such  Interest  Determination  Date.  In such  event,  the  Securities
Administrator  will request the principal London office of each of the Reference
Banks to provide a  quotation  of its rate.  If on such  Interest  Determination
Date, two or more  Reference  Banks provide such offered  quotations,  One-Month
LIBOR for the related  Interest  Accrual Period shall be the arithmetic  mean of
such offered  quotations  (rounded  upwards if  necessary  to the nearest  whole
multiple  of 1/16).  If on such  Interest  Determination  Date,  fewer  than two
Reference Banks provide such offered quotations, One-Month LIBOR for the related
Interest  Accrual  Period shall be the higher of (i) LIBOR as  determined on the
previous  Interest  Determination  Date  and  (ii) the  Reserve  Interest  Rate.
Notwithstanding the foregoing,  if, under the priorities  described above, LIBOR
for an  Interest  Determination  Date  would be based on LIBOR for the  previous
Interest  Determination  Date for the third consecutive  Interest  Determination
Date, the Securities  Administrator shall select an alternative comparable index
(over which the Securities  Administrator has no control),  used for determining
one-month  Eurodollar  lending  rates  that  is  calculated  and  published  (or
otherwise  made  available)  by  an  independent  party.  The  establishment  of
One-Month   LIBOR   by  the   Securities   Administrator   and  the   Securities
Administrator's subsequent calculation of the One-Month LIBOR Pass-Through Rates
for the relevant  Interest  Accrual  Period,  shall,  in the absence of manifest
error, be final and binding.

              "One-Month LIBOR Pass-Through Rate": With respect to the Class A-1
Certificates  and,  for purposes of the  definition  of "Marker  Rate",  REMIC I
Regular  Interest  I-LTA1,  a per annum rate equal to  One-Month  LIBOR plus the
related Certificate Margin.

              With  respect to the Class A-2  Certificates  and, for purposes of
the definition of "Marker Rate",  REMIC I Regular  Interest  I-LTA2, a per annum
rate equal to One-Month LIBOR plus the related Certificate Margin.

              With  respect to the Class M-1  Certificates  and, for purposes of
the definition of "Marker Rate",  REMIC I Regular  Interest  I-LTM1, a per annum
rate equal to One-Month LIBOR plus the related Certificate Margin.

              With  respect to the Class M-2  Certificates  and, for purposes of
the definition of "Marker Rate",  REMIC I Regular  Interest  I-LTM2, a per annum
rate equal to One-Month LIBOR plus the related Certificate Margin.

              With  respect to the Class M-3  Certificates  and, for purposes of
the definition of "Marker Rate",  REMIC I Regular  Interest  I-LTM3, a per annum
rate equal to One-Month LIBOR plus the related Certificate Margin.

                                      -27-



              With  respect to the Class M-4  Certificates  and, for purposes of
the definition of "Marker Rate",  REMIC I Regular  Interest  I-LTM4, a per annum
rate equal to One-Month LIBOR plus the related Certificate Margin.

              "Opinion  of  Counsel":  A written  opinion of  counsel,  who may,
without  limitation,  be salaried counsel for the Depositor,  the Servicer,  the
Securities  Administrator  or the Master  Servicer,  acceptable  to the Trustee,
except that any  opinion of counsel  relating  to (a) the  qualification  of any
REMIC as a REMIC or (b) compliance with the REMIC  Provisions must be an opinion
of Independent counsel.

              "Optional  Termination  Date": Shall mean the Distribution Date on
which the  aggregate  principal  balance of the Mortgage  Loans (and  properties
acquired in respect thereof) remaining in the Trust Fund is reduced to less than
10% of the aggregate  principal  balance of the Mortgage Loans as of the Cut-off
Date.

              "Originators":  Town &  Country  Credit  Corporation,  a  Delaware
corporation, and Ameriquest Mortgage Company, a Delaware corporation.

              "Overcollateralization  Amount":  With respect to any Distribution
Date, the excess, if any, of (a) the aggregate Stated Principal  Balances of the
Mortgage Loans and REO Properties  immediately  following such Distribution Date
over (b) the sum of the aggregate  Certificate Principal Balances of the Class A
Certificates, the Mezzanine Certificates and the Class P Certificates as of such
Distribution  Date  (after  taking into  account  the  payment of the  Principal
Remittance Amount on such Distribution Date).

              "Overcollateralization Increase Amount": With respect to the Class
A Certificates and the Mezzanine  Certificates and any Distribution  Date is any
amount of Net Monthly Excess Cashflow actually applied as an accelerated payment
of principal to the extent the Required Overcollateralization Amount exceeds the
Overcollateralization Amount.

              "Overcollateralization  Reduction  Amount":  With  respect  to any
Distribution   Date,   is  the   lesser   of  (i)  the   amount   by  which  the
Overcollateralization  Amount exceeds the Required  Overcollateralization Amount
and  (ii)  the  Principal  Remittance  Amount;  provided  however  that  on  any
Distribution   Date   on   which   a   Trigger   Event   is   in   effect,   the
Overcollateralization Reduction Amount shall equal zero.

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

              "P&I  Advance":  As to any  Mortgage  Loan  or REO  Property,  any
advance made by the Servicer in respect of any  Determination  Date  pursuant to
Section 5.03, an advancing  person pursuant to Section 3.25 or in respect of any
Distribution Date by a successor  Servicer  (including the Trustee or the Master
Servicer)  pursuant to Section 8.02 (which  advances shall not include  interest
shortfalls  due to bankruptcy  proceedings  or  application of the Relief Act or
similar state or local laws.)

                                      -28-




              "Pass-Through  Rate": With respect to the Class A Certificates and
the Mezzanine  Certificates and any Distribution Date, a rate per annum equal to
the  lesser  of (i) the  related  One-Month  LIBOR  Pass-Through  Rate  for such
Distribution  Date and  (ii)  the  related  Net WAC  Pass-Through  Rate for such
Distribution Date.

              With  respect to the Class CE  Certificates  and any  Distribution
Date, a rate per annum equal to the  percentage  equivalent  of a fraction,  the
numerator of which is the sum of the amounts calculated  pursuant to clauses (i)
through (ix) below, and the denominator of which is the aggregate Uncertificated
Balances of REMIC I Regular  Interest  I-LTAA,  REMIC I Regular Interest I-LTA1,
REMIC I Regular  Interest  I-LTA2,  REMIC I  Regular  Interest  I-LTM1,  REMIC I
Regular  Interest  I-LTM2,  REMIC I  Regular  Interest  I-LTM3,  REMIC I Regular
Interest I-LTM4 and REMIC I Regular Interest I-LTZZ. For purposes of calculating
the Pass-Through  Rate for the Class CE Certificates,  the numerator is equal to
the sum of the following components:

              (i)    the REMIC I  Remittance  Rate for REMIC I Regular  Interest
       I-LTAA  minus  the  Marker  Rate,  applied  to an  amount  equal  to  the
       Uncertificated Balance of REMIC II Regular Interest I-LTAA;

              (ii)   the REMIC I  Remittance  Rate for REMIC I Regular  Interest
       I-LTA1  minus  the  Marker  Rate,  applied  to an  amount  equal  to  the
       Uncertificated Balance of REMIC I Regular Interest I-LTA1;

              (iii)  the REMIC I  Remittance  Rate for REMIC I Regular  Interest
       I-LTA2  minus  the  Marker  Rate,  applied  to an  amount  equal  to  the
       Uncertificated Balance of REMIC I Regular Interest I-LTA2;

              (iv)   the REMIC I  Remittance  Rate for REMIC I Regular  Interest
       I-LTM1  minus  the  Marker  Rate,  applied  to an  amount  equal  to  the
       Uncertificated Balance of REMIC I Regular Interest I-LTM1;

              (v)    the REMIC I  Remittance  Rate for REMIC I Regular  Interest
       I-LTM2  minus  the  Marker  Rate,  applied  to an  amount  equal  to  the
       Uncertificated Balance of REMIC I Regular Interest I-LTM2;

              (vi)   the REMIC I  Remittance  Rate for REMIC I Regular  Interest
       I-LTM3  minus  the  Marker  Rate,  applied  to an  amount  equal  to  the
       Uncertificated Balance of REMIC I Regular Interest I-LTM3;

              (vii)  the REMIC I  Remittance  Rate for REMIC I Regular  Interest
       I-LTM4  minus  the  Marker  Rate,  applied  to an  amount  equal  to  the
       Uncertificated Balance of REMIC I Regular Interest I-LTM4;

              (viii) the REMIC I  Remittance  Rate for REMIC I Regular  Interest
       I-LTZZ  minus  the  Marker  Rate,  applied  to an  amount  equal  to  the
       Uncertificated Balance of REMIC I Regular Interest I-LTZZ; and

                                      -29-



              (ix)   100% of the interest on REMIC I Regular Interest I-LTP.

              "Percentage  Interest":  With respect to any Class of Certificates
(other than the Residual  Certificates),  the undivided  percentage ownership in
such  Class  evidenced  by such  Certificate,  expressed  as a  percentage,  the
numerator of which is the initial  Certificate  Principal Balance represented by
such  Certificate  and  the  denominator  of  which  is  the  aggregate  initial
Certificate  Principal  Balance or Notional Amount of all of the Certificates of
such Class. The Class A Certificates and the Mezzanine Certificates are issuable
only  in  minimum   Percentage   Interests   corresponding  to  minimum  initial
Certificate  Principal  Balances of $25,000 and  integral  multiples of $1.00 in
excess  thereof.  The  Class P  Certificates  are  issuable  only in  Percentage
Interests  corresponding to initial  Certificate  Principal  Balances of $20 and
integral  multiples  thereof.  The Class CE  Certificates  are issuable  only in
minimum  Percentage  Interests  corresponding  to  minimum  initial  Certificate
Principal Balances of $10,000 and integral multiples of $1.00 in excess thereof;
provided,  however, that a single Certificate of each such Class of Certificates
may be issued having a Percentage Interest corresponding to the remainder of the
aggregate initial Certificate Principal Balance of such Class or to an otherwise
authorized denomination for such Class plus such remainder.  With respect to any
Residual Certificate, the undivided percentage ownership in such Class evidenced
by such Certificate, as set forth on the face of such Certificate.  The Residual
Certificates are issuable in Percentage  Interests of 20% and integral multiples
of 5% in excess thereof.

              "Periodic Rate Cap": With respect to each Adjustable Rate Mortgage
Loan and any  Adjustment  Date therefor,  the fixed  percentage set forth in the
related  Mortgage  Note,  which is the maximum amount by which the Mortgage Rate
for such Adjustable Rate Mortgage Loan may increase or decrease  (without regard
to the Maximum  Mortgage Rate or the Minimum  Mortgage Rate) on such  Adjustment
Date from the Mortgage Rate in effect immediately prior to such Adjustment Date.

              "Permitted  Investments":   Any  one  or  more  of  the  following
obligations or securities  acquired at a purchase price of not greater than par,
regardless  of  whether  issued  by the  Depositor,  the  Servicer,  the  Master
Servicer, the Trustee or any of their respective Affiliates:

              (i)    direct  obligations of, or obligations  fully guaranteed as
       to timely  payment of principal and interest by, the United States or any
       agency or instrumentality  thereof,  provided such obligations are backed
       by the full faith and credit of the United States;

              (ii)   demand and time deposits in, certificates of deposit of, or
       bankers' acceptances issued by, any Depository Institution;

              (iii)  repurchase   obligations   with  respect  to  any  security
       described in clause (i) above entered into with a Depository  Institution
       (acting as principal);

              (iv)   securities  bearing interest or sold at a discount that are
       issued  by any  corporation  incorporated  under  the laws of the  United
       States of America or any state  thereof and that are rated by each Rating
       Agency  that rates such  securities  in its highest  long-term

                                      -30-



       unsecured rating categories at the time of such investment or contractual
       commitment providing for such investment;

              (v)    commercial  paper   (including  both   non-interest-bearing
       discount obligations and  interest-bearing  obligations payable on demand
       or on a  specified  date  not  more  than  30  days  after  the  date  of
       acquisition  thereof) that is rated by each Rating Agency that rates such
       securities in its highest  short-term  unsecured debt rating available at
       the time of such investment;

              (vi)   units of money  market  funds that have been rated "AAA" by
       Fitch (if rated by  Fitch),  and  "AAAm" or  "AAAm-G"  by S&P or "Aaa" by
       Moody's  including  any such money  market fund managed or advised by the
       Master Servicer, the Trustee or any of their Affiliates; and

              (vii)  if  previously  confirmed  in writing to the  Trustee,  any
       other  demand,  money market or time  deposit,  or any other  obligation,
       security or investment,  as may be acceptable to the Rating Agencies as a
       permitted   investment  of  funds  backing   securities   having  ratings
       equivalent to its highest initial rating of the Class A Certificates;

provided,  however, that no instrument described hereunder shall evidence either
the  right  to  receive  (a)  only  interest  with  respect  to the  obligations
underlying such instrument or (b) both principal and interest  payments  derived
from  obligations  underlying  such  instrument  and the interest and  principal
payments  with  respect to such  instrument  provide a yield to  maturity at par
greater than 120% of the yield to maturity at par of the underlying obligations.

              "Permitted  Transferee":  Any Transferee of a Residual Certificate
other than a Disqualified Organization or Non-United States Person.

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

              "Plan":  Any  employee  benefit plan or certain  other  retirement
plans and arrangements,  including individual retirement accounts and annuities,
Keogh plans and bank collective  investment funds and insurance  company general
or separate accounts in which such plans, accounts or arrangements are invested,
that are subject to ERISA or Section 4975 of the Code.

              "Prepayment Assumption": A prepayment rate for the Adjustable Rate
Mortgage  Loans of 28% CPR and a prepayment  rate of 100% PPC for the fixed rate
Mortgage  Loans.  The Prepayment  Assumption is used solely for  determining the
accrual of original  issue discount on the  Certificates  for federal income tax
purposes.  A CPR (or Constant Prepayment Rate) represents an annualized constant
assumed rate of prepayment  each month of a pool of mortgage  loans  relative to
its  outstanding  principal  balance  for  the  life of such  pool.  A 100%  PPC
represents  (i) a per  annum  prepayment  rate  of 4% of  the  then  outstanding
principal  balance of the fixed rate  Mortgage  Loans in the first  month of the
life of such Mortgage Loans,  (ii) an additional  19%/11 per annum in each month
thereafter  through the eleventh month and (iii) a constant  prepayment  rate of

                                      -31-



23% per annum beginning in the twelfth month and in each month thereafter during
the life of the fixed rate Mortgage Loans.

              "Prepayment Charge": With respect to any Principal Prepayment, any
prepayment premium,  penalty or charge payable by a Mortgagor in connection with
any Principal Prepayment on a Mortgage Loan pursuant to the terms of the related
Mortgage Note (other than any Servicer Prepayment Charge Payment Amount).

              "Prepayment Charge Schedule": As of any date, the list of Mortgage
Loans providing for a Prepayment Charge included in the Trust Fund on such date,
attached hereto as Schedule 2 (including the prepayment  charge summary attached
thereto).  The Depositor  shall deliver or cause the delivery of the  Prepayment
Charge  Schedule to the  Servicer,  the Master  Servicer  and the Trustee on the
Closing  Date.  The  Prepayment  Charge  Schedule  shall set forth the following
information with respect to each Prepayment Charge:

              (i)    the Mortgage Loan identifying number;

              (ii)   a code indicating the type of Prepayment Charge;

              (iii)  the date on which the first Monthly  Payment was due on the
       related Mortgage Loan;

              (iv)   the term of the related Prepayment Charge;

              (v)    the  original  Stated  Principal  Balance  of  the  related
       Mortgage Loan; and

              (vi)   the Stated  Principal  Balance of the related Mortgage Loan
       as of the Cut-off Date.

              "Prepayment  Interest  Excess":  With respect to any  Distribution
Date,  for each Mortgage Loan that was the subject of a Principal  Prepayment in
full or in part during the portion of the related  Prepayment  Period  occurring
between  the first day of the  calendar  month in which such  Distribution  Date
occurs  and  the  Determination  Date  of  the  calendar  month  in  which  such
Distribution  Date occurs,  an amount equal to interest (to the extent received)
at the applicable  Net Mortgage Rate on the amount of such Principal  Prepayment
for the  number of days  commencing  on the first day of the  calendar  month in
which such  Distribution  Date occurs and ending on the last date through  which
interest is collected from the related Mortgagor. The Servicer may withdraw such
Prepayment  Interest  Excess  from the  Collection  Account in  accordance  with
Section 3.09(a)(x).

              "Prepayment Interest Shortfall":  With respect to any Distribution
Date, for each such Mortgage Loan that was the subject of a Principal Prepayment
in full or in part during the portion of the related Prepayment Period occurring
between the first day of the related  Prepayment  Period and the last day of the
calendar month preceding the month in which such  Distribution  Date occurs that
was applied by the Servicer to reduce the outstanding  principal balance of such
Mortgage  Loan on a date  preceding  the Due Date in the  succeeding  Prepayment
Period,  an amount equal to

                                      -32-



interest at the  applicable  Net Mortgage  Rate on the amount of such  Principal
Prepayment for the number of days commencing on the date on which the prepayment
is  applied  and ending on the last day of the  calendar  month  preceding  such
Distribution  Date. The  obligations of the Servicer and the Master  Servicer in
respect of any Prepayment  Interest  Shortfall are set forth in Section 3.22 and
Section 4.19, respectively.

              "Prepayment  Period":  With respect to any Distribution  Date, the
period  commencing  on the 16th day of the month prior to the month in which the
related  Distribution  Date  occurs  and  ending on the 15th day of the month in
which such Distribution Date occurs.

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

              "Principal  Distribution Amount": With respect to any Distribution
Date is the sum of the Group I  Principal  Distribution  Amount and the Group II
Principal Distribution Amount.

              "Principal  Remittance  Amount":  With respect to any Distribution
Date is the sum of the  Group I  Principal  Remittance  Amount  and the Group II
Principal Remittance Amount.

              "Purchase  Price":  With  respect  to  any  Mortgage  Loan  or REO
Property to be purchased pursuant to or as contemplated by Section 2.03, Section
3.13(c) or Section  10.01,  and as confirmed by a  certification  of a Servicing
Officer  to the  Trustee,  an amount  equal to the sum of (i) 100% of the Stated
Principal  Balance  thereof as of the date of  purchase  (or such other price as
provided in Section  10.01),  (ii) in the case of (x) a Mortgage  Loan,  accrued
interest on such Stated Principal Balance at the applicable Net Mortgage Rate in
effect from time to time from the Due Date as to which interest was last covered
by a payment by the Mortgagor or a P&I Advance by the Servicer, which payment or
P&I Advance had as of the date of purchase been distributed  pursuant to Section
5.01,  through  the end of the  calendar  month in which the  purchase  is to be
effected and (y) an REO Property, the sum of (1) accrued interest on such Stated
Principal  Balance at the  applicable  Net Mortgage  Rate in effect from time to
time from the Due Date as to which interest was last covered by a payment by the
Mortgagor or a P&I Advance by the Servicer through the end of the calendar month
immediately  preceding  the  calendar  month in  which  such  REO  Property  was
acquired,  plus (2) REO Imputed Interest for such REO Property for each calendar
month commencing with the calendar month in which such REO Property was acquired
and ending with the calendar month in which such purchase is to be effected, net
of the total of all net rental income, Insurance Proceeds,  Liquidation Proceeds
and P&I Advances that as of the date of purchase had been  distributed  as or to
cover REO Imputed  Interest  pursuant to Section  5.01,  (iii) any  unreimbursed
Servicing Advances and P&I Advances  (including  Nonrecoverable P&I Advances and
Nonrecoverable  Servicing  Advances) and any unpaid  Servicing Fees allocable to
such Mortgage Loan or REO Property,  (iv) any amounts previously  withdrawn from
the Collection  Account pursuant to Section  3.09(a)(ix) and Section 3.13(b) and
(v) in the case of a Mortgage Loan required to be purchased  pursuant to Section
2.03,  expenses  reasonably  incurred or to be  incurred by the  Servicer or the
Trustee  in  respect  of the  breach  or  defect  giving  rise  to the  purchase
obligation and

                                      -33-



any costs and expenses  incurred by the Trust Fund and the Trustee in connection
with any violation by any such Mortgage Loan of any predatory or abusive lending
law.

              "Qualified  Substitute Mortgage Loan": A mortgage loan substituted
for a Deleted  Mortgage Loan pursuant to the terms of this Agreement which must,
on the date of such  substitution,  (i) have an outstanding  principal  balance,
after application of all scheduled payments of principal and interest due during
or prior to the month of substitution,  not in excess of the Scheduled Principal
Balance of the Deleted  Mortgage  Loan as of the Due Date in the calendar  month
during which the  substitution  occurs,  (ii) have a Mortgage Rate not less than
(and not more than one  percentage  point in excess of) the Mortgage Rate of the
Deleted  Mortgage  Loan,  (iii) have a Maximum  Mortgage  Rate not less than the
Maximum Mortgage Rate on the Deleted Mortgage Loan, (iv) have a Minimum Mortgage
Rate not less than the Minimum  Mortgage Rate of the Deleted  Mortgage Loan, (v)
have a Gross Margin equal to the Gross Margin of the Deleted Mortgage Loan, (vi)
have a next  Adjustment  Date  not  more  than two  months  later  than the next
Adjustment  Date on the Deleted  Mortgage  Loan,  (vii) have a remaining term to
maturity  not  greater  than (and not more than one year less  than) that of the
Deleted  Mortgage  Loan,  (viii)  have  the same Due Date as the Due Date on the
Deleted  Mortgage  Loan,  (ix)  have a  Loan-to-Value  Ratio  as of the  date of
substitution  equal to or  lower  than the  Loan-to-Value  Ratio of the  Deleted
Mortgage  Loan as of such date,  (x) be secured by a first lien  priority on the
related  Mortgaged  Property,  (xi)  have a credit  grade at least  equal to the
credit  grading  assigned on the Deleted  Mortgage  Loan,  (xii) be a "qualified
mortgage"  as  defined  in the  REMIC  Provisions  and  (xiii)  conform  to each
representation and warranty set forth in Section 6 of the Mortgage Loan Purchase
Agreement applicable to the Deleted Mortgage Loan. In the event that one or more
mortgage  loans are  substituted  for one or more Deleted  Mortgage  Loans,  the
amounts  described  in clause (i)  hereof  shall be  determined  on the basis of
aggregate principal balances, the Mortgage Rates described in clause (ii) hereof
shall be determined on the basis of weighted  average  Mortgage Rates, the terms
described in clause (vii)  hereof shall be  determined  on the basis of weighted
average remaining term to maturity, the Loan-to-Value Ratios described in clause
(ix) hereof shall be satisfied as to each such mortgage  loan, the credit grades
described in clause (x) hereof shall be satisfied as to each such  mortgage loan
and,   except  to  the  extent   otherwise   provided  in  this  sentence,   the
representations  and  warranties  described  in  clause  (xii)  hereof  must  be
satisfied as to each Qualified Substitute Mortgage Loan or in the aggregate,  as
the case may be.

              "Rate/Term Refinancing":  A Refinanced Mortgage Loan, the proceeds
of which  are not more than a nominal  amount  in excess of the  existing  first
mortgage  loan  and  any  subordinate  mortgage  loan on the  related  Mortgaged
Property and related closing costs, and were used  exclusively  (except for such
nominal  amount)  to  satisfy  the then  existing  first  mortgage  loan and any
subordinate mortgage loan of the Mortgagor on the related Mortgaged Property and
to pay related closing costs.

              "Rating  Agency or  Rating  Agencies":  Moody's,  Fitch and S&P or
their  successors.  If such  agencies  or  their  successors  are no  longer  in
existence,  "Rating  Agencies" shall be such nationally  recognized  statistical
rating  agencies,  or other  comparable  Persons,  designated by the  Depositor,
notice of which designation shall be given to the Trustee and the Servicer.

                                      -34-



              "Realized Loss":  With respect to each Mortgage Loan as to which a
Final Recovery  Determination  has been made, an amount (not less than zero), as
reported  by the  Servicer  to the  Master  Servicer  equal  to (i)  the  unpaid
principal  balance of such Mortgage Loan as of the  commencement of the calendar
month in which the Final  Recovery  Determination  was made,  plus (ii)  accrued
interest  from the Due Date as to which  interest was last paid by the Mortgagor
through the end of the calendar month in which such Final Recovery Determination
was made,  calculated in the case of each calendar  month during such period (A)
at an annual rate equal to the annual rate at which  interest was then  accruing
on such  Mortgage  Loan  and  (B) on a  principal  amount  equal  to the  Stated
Principal  Balance  of such  Mortgage  Loan as of the close of  business  on the
Distribution Date during such calendar month, plus (iii) any amounts  previously
withdrawn from the Collection  Account in respect of such Mortgage Loan pursuant
to Section  3.09(a)(ix) and Section  3.13(b),  minus (iv) the proceeds,  if any,
received in respect of such  Mortgage  Loan during the  calendar  month in which
such Final  Recovery  Determination  was made,  net of amounts  that are payable
therefrom to the Servicer with respect to such Mortgage Loan pursuant to Section
3.09(a)(iii).

              With  respect  to any REO  Property  as to which a Final  Recovery
Determination  has been made,  an amount  (not less than zero)  equal to (i) the
unpaid  principal  balance  of the  related  Mortgage  Loan  as of the  date  of
acquisition  of such REO  Property  on  behalf  of REMIC I,  plus  (ii)  accrued
interest  from the Due Date as to which  interest was last paid by the Mortgagor
in respect of the related  Mortgage  Loan through the end of the calendar  month
immediately  preceding  the  calendar  month in  which  such  REO  Property  was
acquired,  calculated in the case of each calendar  month during such period (A)
at an annual rate equal to the annual rate at which  interest was then  accruing
on the related  Mortgage Loan and (B) on a principal  amount equal to the Stated
Principal  Balance of the related  Mortgage  Loan as of the close of business on
the  Distribution  Date  during  such  calendar  month,  plus (iii) REO  Imputed
Interest for such REO  Property  for each  calendar  month  commencing  with the
calendar  month in which such REO  Property  was  acquired  and ending  with the
calendar month in which such Final Recovery  Determination  was made,  plus (iv)
any amounts  previously  withdrawn from the Collection Account in respect of the
related Mortgage Loan pursuant to Section 3.09(a)(ix) and Section 3.13(b), minus
(v) the  aggregate of all P&I Advances  and  Servicing  Advances (in the case of
Servicing  Advances,  without  duplication  of amounts  netted out of the rental
income,  Insurance  Proceeds and Liquidation  Proceeds  described in clause (vi)
below)  made by the  Servicer  in respect of such REO  Property  or the  related
Mortgage Loan for which the Servicer has been or, in connection  with such Final
Recovery  Determination,  will be  reimbursed  pursuant  to Section  3.21 out of
rental income,  Insurance Proceeds and Liquidation  Proceeds received in respect
of such REO Property,  minus (vi) the total of all net rental income,  Insurance
Proceeds and Liquidation  Proceeds received in respect of such REO Property that
has been,  or in  connection  with such Final  Recovery  Determination,  will be
transferred to the Distribution Account pursuant to Section 3.21.

              With respect to each Mortgage Loan which has become the subject of
a Deficient  Valuation,  the  difference  between the  principal  balance of the
Mortgage Loan outstanding  immediately prior to such Deficient Valuation and the
principal balance of the Mortgage Loan as reduced by the Deficient Valuation.

              With respect to each Mortgage Loan which has become the subject of
a Debt Service Reduction, the portion, if any, of the reduction in each affected
Monthly  Payment

                                      -35-



attributable to a reduction in the Mortgage Rate imposed by a court of competent
jurisdiction.  Each such  Realized Loss shall be deemed to have been incurred on
the Due Date for each affected Monthly Payment.

              "Record  Date":  With  respect to each  Distribution  Date and the
Class  A  Certificates  and  the  Mezzanine   Certificates,   the  Business  Day
immediately  preceding such  Distribution  Date for so long as such Certificates
are  Book-Entry  Certificates.  With respect to each  Distribution  Date and any
other Class of Certificates, including any Definitive Certificates, the last day
of the calendar month immediately preceding the month in which such Distribution
Date occurs.

              "Reference  Banks":  Barclay's Bank PLC, The Tokyo Mitsubishi Bank
and National  Westminster Bank PLC and their  successors in interest;  provided,
however,  that if any of the  foregoing  banks  are not  suitable  to serve as a
Reference Bank, then any leading banks selected by the Securities  Administrator
which are engaged in  transactions in Eurodollar  deposits in the  International
Eurocurrency  market (i) with an established  place of business in London,  (ii)
not controlling, under the control of or under common control with the Depositor
or any  Affiliate  thereof and (iii) which have been  designated  as such by the
Securities Administrator.

              "Refinanced  Mortgage Loan": A Mortgage Loan the proceeds of which
were not used to purchase the related Mortgaged Property.

              "Regular   Certificate":   Any  Class  A  Certificate,   Mezzanine
Certificate, Class CE Certificate or Class P Certificate.

              "Regular  Interest":  A "regular  interest"  in a REMIC within the
meaning of Section 860G(a)(1) of the Code.

              "Relief Act": The Soldiers' and Sailors' Civil Relief Act of 1940,
as amended, or similar state or local laws.

              "Relief Act Interest Shortfall":  With respect to any Distribution
Date and any Mortgage Loan, any reduction in the amount of interest  collectible
on such Mortgage Loan for the most recently  ended Due Period as a result of the
application of the Relief Act.

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

              "REMIC  I":  The  segregated   pool  of  assets  subject   hereto,
constituting the primary trust created hereby and to be administered  hereunder,
with respect to which a REMIC  election is to be made,  consisting  of: (i) such
Mortgage Loans and  Prepayment  Charges as from time to time are subject to this
Agreement,  together with the Mortgage Files relating thereto, and together with
all collections  thereon and proceeds thereof;  (ii) any REO Property,  together
with all collections  thereon and proceeds  thereof;  (iii) the Trustee's rights
with respect to the Mortgage Loans under all insurance  policies  required to be
maintained  pursuant  to this  Agreement  and any  proceeds  thereof;  (iv)  the
Depositor's  rights under the Mortgage Loan Purchase  Agreement  (including  any
security interest created thereby);  (v) the Collection  Account (other than any
amounts  representing  any

                                      -36-



Servicer Prepayment Charge Payment Amount), the Distribution Account and any REO
Account,  and such assets that are  deposited  therein from time to time and any
investments  thereof,  together  with any and all income,  proceeds and payments
with  respect  thereto.   Notwithstanding  the  foregoing,   however,   REMIC  I
specifically  excludes  (i) all  payments  and other  collections  of  principal
and interest due on the  Mortgage  Loans on or before the  Cut-off  Date and all
Prepayment Charges payable in connection with Principal  Prepayments made before
the Cut-off Date,  (ii) the Reserve Fund and any amounts on deposit therein from
time to time and any proceeds thereof and (iii) the Cap Contracts.

              "REMIC I Interest  Loss  Allocation  Amount":  With respect to any
Distribution  Date,  an amount  equal to (a) the  product  of (i) the  aggregate
Stated  Principal  Balance  of  the  Mortgage  Loans  and  REO  Properties  then
outstanding  and (ii) the REMIC I Remittance  Rate for REMIC I Regular  Interest
I-LTAA minus the Marker Rate, divided by (b) 12.

              "REMIC  I  Marker  Allocation  Percentage":  0.50%  of any  amount
payable or loss attributable  from the Mortgage Loans,  which shall be allocated
to REMIC I Regular  Interest I-LTAA,  REMIC I Regular  Interest I-LTA1,  REMIC I
Regular  Interest  I-LTA2,  REMIC I  Regular  Interest  I-LTM1,  REMIC I Regular
Interest  I-LTM2,  REMIC I Regular  Interest  I-LTM3,  REMIC I Regular  Interest
I-LTM4, REMIC I Regular Interest I-LTZZ and REMIC I Regular Interest I-LTP.

              "REMIC I  Overcollateralization  Amount": With respect to any date
of  determination,  (i) 0.50% of the  aggregate  Uncertificated  Balances of the
REMIC I  Regular  Interests  minus  (ii)  the  aggregate  of the  Uncertificated
Balances of REMIC I Regular  Interest  I-LTA1,  REMIC I Regular Interest I-LTA2,
REMIC I Regular  Interest  I-LTM1,  REMIC I  Regular  Interest  I-LTM2,  REMIC I
Regular  Interest  I-LTM3,  REMIC I Regular  Interest  I-LTM4 and REMIC  Regular
Interest I-LTP, in each case as of such date of determination.

              "REMIC I Principal Loss  Allocation  Amount":  With respect to any
Distribution  Date,  an  amount  equal to (a) the  product  of (i)  0.50% of the
aggregate Stated Principal Balance of the Mortgage Loans and REO Properties then
outstanding and (ii) 1 minus a fraction, the numerator of which is two times the
aggregate of the  Uncertificated  Balances of REMIC I Regular  Interest  I-LTA1,
REMIC I Regular  Interest  I-LTA2,  REMIC I  Regular  Interest  I-LTM1,  REMIC I
Regular  Interest  I-LTM2,  REMIC I  Regular  Interest  I-LTM3,  REMIC I Regular
Interest   I-LTM4  and  the  denominator  of  which  is  the  aggregate  of  the
Uncertificated  Balances  of REMIC I Regular  Interest  I-LTA1,  REMIC I Regular
Interest  I-LTA2,  REMIC I Regular  Interest  I-LTM1,  REMIC I Regular  Interest
I-LTM2,  REMIC I Regular  Interest  I-LTM3,  REMIC I Regular Interest I-LTM4 and
REMIC I Regular Interest I-LTZZ.

              "REMIC I Regular Interest":  Any of the separate  non-certificated
beneficial  ownership  interests in REMIC I issued hereunder and designated as a
"regular  interest"  in REMIC I. Each  REMIC I  Regular  Interest  shall  accrue
interest at the related REMIC I Remittance Rate in effect from time to time, and
shall be  entitled  to  distributions  of  principal,  subject  to the terms and
conditions  hereof,  in an aggregate amount equal to its initial  Uncertificated
Balance as set forth in the Preliminary  Statement hereto.  The designations for
the  respective  REMIC I  Regular  Interests  are set  forth in the  Preliminary
Statement hereto.


                                      -37-



              "REMIC  I  Regular   Interest   I-LTAA":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LTAA
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LTA1":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LTA1
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LTA2":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LTA2
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LTM1":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LTM1
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LTM2":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LTM2
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LTM3":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LTM3
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LTM4":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LTM4
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject

                                      -38-



to the terms and conditions  hereof, in an aggregate amount equal to its initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I   Regular   Interest   I-LTP":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest  in REMIC I. REMIC I Regular  Interest  I-LTP
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LTXX":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LTXX
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LTZZ":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LTZZ
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LT1A":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LT1A
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LT1B":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LT1B
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Regular   Interest   I-LT2A":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LT2A
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.


                                      -39-



              "REMIC  I  Regular   Interest   I-LT2B":   One  of  the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a Regular  Interest in REMIC I. REMIC I Regular  Interest  I-LT2B
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time,  and shall be entitled to  distributions  of principal,  subject to the
terms  and  conditions  hereof,  in an  aggregate  amount  equal to its  initial
Uncertificated Balance as set forth in the Preliminary Statement hereto.

              "REMIC  I  Remittance  Rate":  With  respect  to  REMIC I  Regular
Interest  I-LTAA,  REMIC I Regular  Interest  I-LTA1,  REMIC I Regular  Interest
I-LTA2,  REMIC I Regular Interest I-LTM1, REMIC I Regular Interest I-LTM2, REMIC
I Regular  Interest I-LTM3,  REMIC I Regular  Interest  I-LTM4,  REMIC I Regular
Interest  I-LTZZ,  REMIC I Regular  Interest  I-LTP,  REMIC I  Regular  Interest
I-LT1A, REMIC I Regular Interest I-LT2A and REMIC I Regular Interest I-LTXX, the
weighted  average of the Expense  Adjusted  Net  Mortgage  Rates of the Mortgage
Loans. With respect to REMIC I Regular Interest I-LT1B,  the weighted average of
the Expense  Adjusted Net  Mortgage  Rates of the Group I Mortgage  Loans.  With
respect to REMIC I Regular Interest I-LT2B,  the weighted average of the Expense
Adjusted Net Mortgage Rates of the Group II Mortgage Loans.

              "REMIC  I Sub WAC  Allocation  Percentage":  0.50%  of any  amount
payable or loss attributable  from the Mortgage Loans,  which shall be allocated
to REMIC I Regular  Interest I-LT1A,  REMIC I Regular  Interest I-LT1B,  REMIC I
Regular  Interest  I-LT2A,  REMIC I Regular  Interest I-LT2B and REMIC I Regular
Interest I-LTXX.

              "REMIC  I  Subordinated   Balance  Ratio":  The  ratio  among  the
Uncertificated  Balances  of each  REMIC I  Regular  Interest  ending  with  the
designation  "A,",  equal to the ratio among,  with respect to each such REMIC I
Regular  Interest,  the excess of (x) the aggregate Stated Principal  Balance of
the Group I Mortgage Loans or Group II Mortgage  Loans,  as applicable  over (y)
the current Certificate Principal Balance of related Class A Certificates.

              "REMIC  I  Required   Overcollateralization  Amount":  1%  of  the
Required Overcollateralization Amount.

              "REMIC II": The segregated pool of assets consisting of all of the
REMIC I Regular Interests  conveyed in trust to the Trustee,  for the benefit of
the REMIC II  Certificateholders  pursuant  to  Section  2.09,  and all  amounts
deposited  therein,  with  respect to which a separate  REMIC  election is to be
made.

              "REMIC  II  Certificate":  Any  Regular  Certificate  or  Class  R
Certificate.

              "REMIC  II   Certificateholder":   The  Holder  of  any  REMIC  II
Certificate.

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

                                      -40-



              "Remittance  Report":  A report  by the  Securities  Administrator
pursuant to Section 5.03(f).

              "Rents  from Real  Property":  With  respect to any REO  Property,
gross income of the character  described in Section  856(d) of the Code as being
included in the term "rents from real property."

              "REO Account": The account or accounts maintained, or caused to be
maintained,  by the Servicer in respect of an REO  Property  pursuant to Section
3.21.

              "REO  Disposition":  The  sale  or  other  disposition  of an  REO
Property on behalf of REMIC I.

              "REO Imputed Interest":  As to any REO Property,  for any calendar
month  during  which  such REO  Property  was at any  time  part of REMIC I, one
month's  interest at the  applicable  Net Mortgage Rate on the Stated  Principal
Balance of such REO Property (or, in the case of the first such calendar  month,
of the related Mortgage Loan, if appropriate) as of the close of business on the
Distribution Date in such calendar month.

              "REO  Principal  Amortization":  With respect to any REO Property,
for any calendar month, the excess,  if any, of (a) the aggregate of all amounts
received in respect of such REO Property during such calendar month,  whether in
the form of rental income, sale proceeds  (including,  without limitation,  that
portion of the  Termination  Price paid in connection  with a purchase of all of
the  Mortgage  Loans  and REO  Properties  pursuant  to  Section  10.01  that is
allocable to such REO Property) or otherwise, net of any portion of such amounts
(i) payable in respect of the proper  operation,  management and  maintenance of
such REO Property or (ii) payable or  reimbursable  to the Servicer  pursuant to
Section  3.21(d) for unpaid  Servicing  Fees in respect of the related  Mortgage
Loan and unreimbursed Servicing Advances and P&I Advances in respect of such REO
Property  or the related  Mortgage  Loan,  over (b) the REO Imputed  Interest in
respect of such REO Property for such calendar month.

              "REO Property":  A Mortgaged  Property acquired by the Servicer on
behalf  of REMIC I  through  foreclosure  or  deed-in-lieu  of  foreclosure,  as
described in Section 3.21.

              "Required  Overcollateralization  Amount":  With  respect  to  any
Distribution Date (i) prior to the Stepdown Date,  $1,482,144,  (ii) on or after
the Stepdown Date provided a Trigger Event is not in effect,  the greater of (x)
1.00% of the aggregate Stated Principal  Balance of the Mortgage Loans as of the
last day of the related Due Period and (y) $1,482,476, and (iii) on or after the
Stepdown   Date   and   a   Trigger   Event   is   in   effect,   the   Required
Overcollateralization Amount for the immediately preceding Distribution Date.

              "Reserve  Fund":  A fund  created  pursuant to Section  3.24 which
shall be an asset of the Trust Fund but which shall not be an asset of any Trust
REMIC.

              "Reserve   Interest   Rate":   With   respect   to  any   Interest
Determination  Date,  the  rate per  annum  that  the  Securities  Administrator
determines to be either (i) the arithmetic mean (rounded

                                      -41-



upwards if necessary to the nearest  whole  multiple of 1/16%) of the  one-month
U.S.  dollar  lending rates which New York City banks selected by the Securities
Administrator,  after  consultation  with  the  Depositor,  are  quoting  on the
relevant Interest  Determination Date to the principal London offices of leading
banks in the London  interbank  market or (ii) in the event that the  Securities
Administrator  can determine no such arithmetic  mean, the lowest one-month U.S.
dollar  lending  rate  which  New York City  banks  selected  by the  Securities
Administrator  are  quoting  on such  Interest  Determination  Date  to  leading
European banks.

              "Residential Dwelling": Any one of the following: (i) an attached,
detached or semi-detached  one-family  dwelling,  (ii) an attached,  detached or
semi-detached two- to four-family dwelling,  (iii) a one-family dwelling unit in
a Fannie Mae eligible  condominium  project,  or (iv) an  attached,  detached or
semi-detached  one-family dwelling in a planned unit development,  none of which
is a co-operative,  mobile or manufactured  home (as defined in 42 United States
Code, Section 5402(6)).

              "Residual Certificate": Any one of the Class R Certificates.

              "Residual  Interest":  The sole class of "residual interests" in a
REMIC within the meaning of Section 860G(a)(2) of the Code.

              "Responsible Officer":  When used with respect to the Trustee, the
Chairman or Vice Chairman of the Board of Directors (however  denominated),  the
Chairman  or Vice  Chairman  of any  Committee  of the Board of  Directors,  the
President,  the Chairman of any Committee on trust matters,  any vice president,
any assistant  vice  president,  the  Secretary,  any assistant  secretary,  the
Treasurer,  any assistant  treasurer,  the Cashier,  any assistant cashier,  any
trust  officer or assistant  trust  officer,  the  Controller  and any assistant
controller or any other officer of the Trustee customarily  performing functions
similar to those performed by any of the above  designated  officers and in each
case having direct  responsibility for the administration of this Agreement and,
with respect to a particular  matter, to whom such matter is referred because of
such officer's knowledge of and familiarity with the particular subject.

              "S&P":   Standard  and  Poor's,  a  division  of  the  McGraw-Hill
Companies, Inc.

              "Scheduled Principal Balance":  With respect to any Mortgage Loan:
(a) as of the Cut-off Date, the outstanding  principal  balance of such Mortgage
Loan as of  such  date,  net of the  principal  portion  of all  unpaid  Monthly
Payments,  if any, due on or before such date; (b) as of any Due Date subsequent
to the Cut-off Date up to and  including  the Due Date in the calendar  month in
which a  Liquidation  Event  occurs  with  respect to such  Mortgage  Loan,  the
Scheduled  Principal Balance of such Mortgage Loan as of the Cut-off Date, minus
the sum of (i) the  principal  portion of each Monthly  Payment due on or before
such Due Date but subsequent to the Cut-off Date, whether or not received,  (ii)
all Principal  Prepayments  received  before such Due Date but after the Cut-off
Date,  (iii) the  principal  portion of all  Liquidation  Proceeds and Insurance
Proceeds  received  before such Due Date but after the Cut-off Date,  net of any
portion   thereof  that   represents   principal  due  (without  regard  to  any
acceleration of payments under the related  Mortgage and Mortgage Note) on a Due
Date  occurring on or before the date on which such  proceeds  were received and
(iv) any Realized Loss incurred with respect  thereto as a result of a Deficient
Valuation  occurring  before such

                                      -42-



Due Date,  but only to the extent such Realized  Loss  represents a reduction in
the portion of principal of such  Mortgage  Loan not yet due (without  regard to
any acceleration of payments under the related Mortgage and Mortgage Note) as of
the date of such Deficient  Valuation;  and (c) as of any Due Date subsequent to
the occurrence of a Liquidation  Event with respect to such Mortgage Loan, zero.
With respect to any REO Property:  (a) as of any Due Date subsequent to the date
of its  acquisition on behalf of the Trust Fund up to and including the Due Date
in the calendar  month in which a Liquidation  Event occurs with respect to such
REO Property,  an amount (not less than zero) equal to the  Scheduled  Principal
Balance of the related Mortgage Loan as of the Due Date in the calendar month in
which  such REO  Property  was  acquired,  minus  the  aggregate  amount  of REO
Principal  Amortization,  if any,  in  respect  of  such  REO  Property  for all
previously ended calendar  months;  and (b) as of any Due Date subsequent to the
occurrence of a Liquidation Event with respect to such REO Property, zero.

              "Securities  Administrator":  As of the Closing Date,  Wells Fargo
Bank Minnesota,  National Association and thereafter,  its respective successors
in interest  that meet the  qualifications  of this  Agreement.  The  Securities
Administrator and the Master Servicer shall at all times be the same Person.

              "Seller":  Deutsche  Bank AG New York Branch or its  successor  in
interest, in its capacity as seller under the Mortgage Loan Purchase Agreement.

              "Senior  Interest   Distribution  Amount":  With  respect  to  any
Distribution  Date, an amount equal to the sum of (i) the Interest  Distribution
Amount  for such  Distribution  Date for the Class A  Certificates  and (ii) the
Interest Carry Forward Amount,  if any, for such Distribution Date for the Class
A Certificates.

              "Servicer":  Ocwen  Federal  Bank  FSB or any  successor  servicer
appointed as herein provided, in its capacity as Servicer hereunder.

              "Servicer Event of Default":  One or more of the events  described
in Section 8.01(a).

              "Servicer  Prepayment Charge Payment Amount":  The amounts payable
by the Servicer in respect of any waived Prepayment  Charges pursuant to Section
3.01.

              "Servicer Remittance Date": With respect to any Distribution Date,
by  12:00  p.m.  New  York  time  on the  Business  Day  preceding  the  related
Distribution Date.

              "Servicer  Report":  A report in form and substance  acceptable to
the Master Servicer and Securities  Administrator  on an electronic data file or
tape prepared by the Servicer  pursuant to Section  5.03(a) with such additions,
deletions and modifications as agreed to by the Master Servicer,  the Securities
Administrator and the Servicer.

              "Servicing  Advances":  The reasonable  "out-of-pocket"  costs and
expenses  incurred by the Servicer in connection with a default,  delinquency or
other  unanticipated  event by the Servicer in the  performance of its servicing
obligations,  including,  but not limited to, the cost of (i) the  preservation,
restoration  and  protection of a Mortgaged  Property,  (ii) any  enforcement or
judicial

                                      -43-



proceedings,  including  but  not  limited  to  foreclosures,  in  respect  of a
particular  Mortgage  Loan,  including any expenses  incurred in relation to any
such  proceedings  that result from the Mortgage  Loan being  registered  on the
MERS(R) System,  (iii) the management  (including  reasonable fees in connection
therewith) and  liquidation of any REO Property and (iv) the  performance of its
obligations  under Section 3.01,  Section 3.07,  Section 3.11,  Section 3.13 and
Section 3.21.  Servicing  Advances also include any  reasonable  "out-of-pocket"
cost and expenses  (including legal fees) incurred by the Servicer in connection
with executing and recording instruments of satisfaction,  deeds of reconveyance
or  Assignments  to the extent not  recovered  from the  Mortgagor  or otherwise
payable  under this  Agreement.  The Servicer  shall not be required to make any
Nonrecoverable Servicing Advances.

              "Servicing  Fee":  With respect to each  Mortgage Loan and for any
calendar  month,  an amount equal to one twelfth of the product of the Servicing
Fee Rate multiplied by the Scheduled  Principal Balance of the Mortgage Loans as
of the Due Date in the preceding  calendar  month.  The Servicing Fee is payable
solely from collections of interest on the Mortgage Loans.

              "Servicing Fee Rate": 0.50% per annum.

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

              "Single  Certificate":  With respect to any Class of  Certificates
(other than the Residual Certificates), a hypothetical Certificate of such Class
evidencing a  Percentage  Interest  for such Class  corresponding  to an initial
Certificate   Principal  Balance  of  $1,000.   With  respect  to  the  Residual
Certificates,  a  hypothetical  Certificate  of  such  Class  evidencing  a 100%
Percentage Interest in such Class.

              "Startup  Day":  With  respect  to  each  Trust  REMIC,   the  day
designated as such pursuant to Section 11.01(b) hereof.

              "Stated Principal Balance": With respect to any Mortgage Loan: (a)
as of any date of determination up to but not including the Distribution Date on
which the proceeds, if any, of a Liquidation Event with respect to such Mortgage
Loan would be distributed, the Scheduled Principal Balance of such Mortgage Loan
as of the Cut-off Date, as shown in the Mortgage Loan Schedule, minus the sum of
(i) the principal  portion of each Monthly  Payment due on a Due Date subsequent
to the Cut-off  Date,  to the extent  received from the Mortgagor or advanced by
the  Servicer  or a  successor  Servicer  (including  the  Trustee or the Master
Servicer)  and  distributed  pursuant to Section  5.01 on or before such date of
determination,  (ii) all Principal  Prepayments received after the Cut-off Date,
to the extent  distributed  pursuant  to Section  5.01 on or before such date of
determination,  (iii) all Liquidation Proceeds and Insurance Proceeds applied by
the Servicer as  recoveries of principal in  accordance  with the  provisions of
Section  3.13, to the extent  distributed  pursuant to Section 5.01 on or before
such date of  determination,  and (iv) any Realized  Loss  incurred with respect
thereto  as a  result  of a  Deficient  Valuation  made  during  or prior to the
Prepayment  Period for the most  recent

                                      -44-



Distribution Date coinciding with or preceding such date of  determination;  and
(b) as of any  date  of  determination  coinciding  with  or  subsequent  to the
Distribution  Date on which the proceeds,  if any, of a  Liquidation  Event with
respect to such Mortgage Loan would be  distributed,  zero.  With respect to any
REO Property:  (a) as of any date of  determination  up to but not including the
Distribution  Date on which the proceeds,  if any, of a  Liquidation  Event with
respect to such REO  Property  would be  distributed,  an amount  (not less than
zero) equal to the Stated  Principal  Balance of the related Mortgage Loan as of
the date on which such REO Property was acquired on behalf of REMIC I, minus the
sum of (i) if such REO Property was acquired before the Distribution Date in any
calendar month, the principal portion of the Monthly Payment due on the Due Date
in the calendar month of acquisition,  to the extent advanced by the Servicer or
a  successor  Servicer  (including  the  Trustee  or the  Master  Servicer)  and
distributed  pursuant to Section  5.01 on or before such date of  determination,
and (ii) the aggregate 0amount of REO Principal  Amortization in respect of such
REO Property for all previously ended calendar months, to the extent distributed
pursuant to Section 4.01 on or before such date of determination;  and (b) as of
any date of determination coinciding with or subsequent to the Distribution Date
on which the proceeds,  if any, of a Liquidation  Event with respect to such REO
Property would be distributed, zero.

              "Stepdown Date": The earlier to occur of (i) the later to occur of
(a)  the  Distribution   Date  occurring  in  August  2006  and  (b)  the  first
Distribution  Date on which the Credit  Enhancement  Percentage  (calculated for
this purpose only after  taking into account  distributions  of principal on the
Mortgage  Loans  but prior to any  distribution  of the  Principal  Distribution
Amount to the  Certificates  then entitled to distributions of principal on such
Distribution  Date)  is equal  to or  greater  than  19.00%  and (ii) the  first
Distribution  Date on which the aggregate  Certificate  Principal Balance of the
Class A Certificates has been reduced to zero.

              "Sub-Servicer":  Any Person  with which the  Servicer  has entered
into  a  Sub-Servicing  Agreement  and  which  meets  the  qualifications  of  a
Sub-Servicer pursuant to Section 3.02.

              "Sub-Servicing   Agreement":  The  written  contract  between  the
Servicer and a Sub- Servicer relating to servicing and administration of certain
Mortgage Loans as provided in Section 3.02.

              "Substitution Shortfall Amount": As defined in Section 2.03.

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

              "Telerate Page 3750": The display designated as page "3750" on the
Dow Jones  Telerate  Capital  Markets  Report (or such other page as may replace
page 3750 on that report for the purpose of displaying  London interbank offered
rates of major banks).

                                      -45-



              "Termination Price": As defined in Section 10.01.

              "Terminator": As defined in Section 10.01.

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

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

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

              "Trigger  Event":  A Trigger  Event has occurred with respect to a
Distribution Date if either (x) the Delinquency Percentage exceeds 16.50% or (y)
the aggregate  amount of Realized Losses incurred since the Cut-off Date through
the last day of the  related  Due  Period  divided  by the  aggregate  principal
balance  of  the  Mortgage  Loans  as of  the  Cut-off  exceeds  the  applicable
percentages set forth below with respect to such Distribution Date:

               DISTRIBUTION DATE              PERCENTAGE
               August 2006 to July 2007       1.60%, plus 1/12 of 0.50% for each
                                              month after August 2006
               August 2007 to July 2008       2.10%, plus 1/12 of 0.30% for each
                                              month after August 2007
               August 2008 to July 2009       2.40%, plus 1/12 of 0.25% for each
                                              month after August 2008
               August 2009 and thereafter     2.65%

              "Trust":  ACE  Securities  Corp.,  Home Equity Loan Trust,  Series
2003-TC1, the trust created hereunder.

              "Trust REMIC": REMIC I or REMIC II.

              "Trustee":  Bank One,  National  Association,  a national  banking
association, or its successor in interest, or any successor trustee appointed as
herein provided.

              "Trust Fund": Collectively, all of the assets of REMIC I, REMIC II
and the  Reserve  Fund and any  amounts  on  deposit  therein  and any  proceeds
thereof, the Prepayment Charges and the Cap Contracts.

              "Uncertificated  Balance":  The amount of the Uncertificated REMIC
Regular Interests outstanding as of any date of determination. As of the Closing
Date, the Uncertificated  Balance of each Uncertificated  REMIC Regular Interest
shall  equal the amount  set forth in the  Preliminary  Statement  hereto as its
initial  uncertificated  balance.  On each Distribution Date, the Uncertificated
Balance of the  Uncertificated  REMIC Regular  Interest  shall be reduced by all
distributions of principal made on such Uncertificated REMIC Regular Interest on
such  Distribution  Date  pursuant

                                      -46-



to Section 5.01 and, if and to the extent  necessary and  appropriate,  shall be
further  reduced on such  Distribution  Date by  Realized  Losses as provided in
Section 5.04 and the  Uncertificated  Balance of REMIC I Regular Interest I-LTZZ
shall be increased by interest  deferrals as provided in Section  5.01(a)(1)(B).
The Uncertificated  Balance of each Uncertificated  REMIC Regular Interest shall
never be less than zero.

              "Uncertificated  Interest":  With  respect  to any REMIC I Regular
Interest  for  any  Distribution  Date,  one  month's  interest  at the  REMIC I
Remittance  Rate   applicable  to  such  REMIC  I  Regular   Interest  for  such
Distribution  Date,  accrued on the  Uncertificated  Balance  or  Uncertificated
Notional Amount, as applicable,  thereof  immediately prior to such Distribution
Date.  Uncertificated Interest in respect of the REMIC I Regular Interests shall
accrue on the basis of a  360-day  year  consisting  of  twelve  30-day  months.
Uncertificated  Interest with respect to each Distribution Date, as to any REMIC
I Regular  Interest,  shall be reduced by an amount  equal to the sum of (a) the
aggregate  Prepayment Interest Shortfall,  if any, for such Distribution Date to
the extent not covered by payments  pursuant to Section 3.22 or Section 4.19 and
(b) the aggregate amount of any Relief Act Interest Shortfall, if any allocated,
in each  case,  to such  REMIC I Regular  Interest  or REMIC I Regular  Interest
pursuant to Section 1.02. In addition,  Uncertificated  Interest with respect to
each Distribution Date, as to any Uncertificated  REMIC Regular Interest,  shall
be reduced by Realized Losses, if any,  allocated to such  Uncertificated  REMIC
Regular Interest pursuant to Section 1.02 and Section 5.04.

              "Uninsured  Cause":  Any cause of damage to a  Mortgaged  Property
such that the complete restoration of such property is not fully reimbursable by
the hazard  insurance  policies  required to be  maintained  pursuant to Section
3.11.

              "United  States  Person":  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
(except,  in the case of a partnership,  to the extent  provided in regulations)
provided that, for purposes  solely of the  restrictions  on the transfer of any
Class R Certificate, no partnership or other entity treated as a partnership for
United States  federal  income tax purposes  shall be treated as a United States
Person  unless all  persons  that own an  interest  in such  partnership  either
directly  or through  any entity  that is not a  corporation  for United  States
federal  income tax  purposes are required to be United  States  Persons,  or an
estate whose income is subject to United States federal income tax regardless of
its source,  or a trust if a court within the United  States is able to exercise
primary  supervision over the administration of the trust and one or more United
States  persons have the authority to control all  substantial  decisions of the
trust. To the extent prescribed in regulations by the Secretary of the Treasury,
which have not yet been  issued,  a trust which was in  existence  on August 20,
1996 (other than a trust treated as owned by the grantor under subpart E of part
I of  subchapter J of chapter I of the Code),  and which was treated as a United
States person on August 20, 1996 may elect to continue to be treated as a United
States person  notwithstanding  the previous sentence.  The term "United States"
shall have the meaning set forth in Section 7701 of the Code.

              "Value": With respect to any Mortgaged Property, the lesser of (i)
the lesser of (a) the value thereof as  determined by an appraisal  made for the
originator of the Mortgage Loan at the time of  origination of the Mortgage Loan
by an appraiser who met the minimum requirements of

                                      -47-



Fannie Mae and Freddie Mac and (b) the value  thereof as  determined by a review
appraisal  conducted by the  originator of the Mortgage Loan in accordance  with
such originator's underwriting guidelines,  and (ii) the purchase price paid for
the  related  Mortgaged  Property  by the  Mortgagor  with the  proceeds  of the
Mortgage Loan; provided, however, (A) in the case of a Refinanced Mortgage Loan,
such value of the Mortgaged  Property is based solely upon the lesser of (1) the
value determined by an appraisal made for the originator of the Mortgage Loan of
such  Refinanced  Mortgage Loan at the time of  origination  of such  Refinanced
Mortgage Loan by an appraiser who met the minimum requirements of Fannie Mae and
Freddie  Mac and (2) the  value  thereof  as  determined  by a review  appraisal
conducted  by the  originator  of the  Mortgage  Loan in  accordance  with  such
originator's  underwriting  guidelines,  and (B) in the case of a Mortgage  Loan
originated  in  connection  with a  "lease-option  purchase,"  such value of the
Mortgaged Property is based on the lower of the value determined by an appraisal
made for the  originator of such Mortgage Loan at the time of origination or the
sale price of such Mortgaged  Property if the "lease option  purchase price" was
set less  than 12  months  prior  to  origination,  and is  based  on the  value
determined by an appraisal  made for the originator of such Mortgage Loan at the
time of  origination if the "lease option  purchase  price" was set 12 months or
more prior to origination.

              "Voting  Rights":  The portion of the voting  rights of all of the
Certificates  which is  allocated to any such  Certificate.  With respect to any
date of  determination,  98% of all Voting  Rights will be  allocated  among the
holders of the Class A Certificates, the Mezzanine Certificates and the Class CE
Certificates  in  proportion  to  the  then  outstanding  Certificate  Principal
Balances  of their  respective  Certificates,  1% of all Voting  Rights  will be
allocated  among the  holders of the Class P  Certificates  and 1% of all Voting
Rights  will be  allocated  among the holders of the Class R  Certificates.  The
Voting Rights  allocated to each Class of Certificate  shall be allocated  among
Holders  of each such  Class in  accordance  with  their  respective  Percentage
Interests as of the most recent Record Date.

              "Wells Fargo": Wells Fargo Bank Minnesota, National Association or
any successor thereto.

              SECTION 1.02.     Allocation of Certain Interest Shortfalls.

              For  purposes  of  calculating  the amount of Accrued  Certificate
Interest  and the  amount of the  Interest  Distribution  Amount for the Class A
Certificates,  the Mezzanine  Certificates and the Class CE Certificates for any
Distribution  Date,  (1)  the  aggregate  amount  of  any  Prepayment   Interest
Shortfalls  (to the extent not covered by payments by the  Servicer  pursuant to
Section 3.22 or the Master Servicer  pursuant to Section 4.19 and any Relief Act
Interest   Shortfalls  incurred  in  respect  of  the  Mortgage  Loans  for  any
Distribution  Date shall be allocated first, to the Class CE Certificates  based
on, and to the extent of, one month's interest at the then applicable respective
Pass-Through  Rate on the Notional  Amount  thereof and,  thereafter,  among the
Class M-4 Certificates,  the Class M-3 Certificates, the Class M-2 Certificates,
the Class M-1 Certificates and the Class A Certificates,  in that order, in each
case on a PRO RATA basis based on, and to the extent of, one month's interest at
the then applicable respective  Pass-Through Rate on the respective  Certificate
Principal  Balance of each such  Certificate and (2) the aggregate amount of any
Realized  Losses  allocated  to the  Mezzanine  Certificates  and Net  WAC  Rate
Carryover   Amounts  paid  to  the  Class  A  Certificates   and  the  Mezzanine
Certificates  incurred for any Distribution Date shall be allocated to the Class
CE

                                      -48-



Certificates  on a PRO RATA basis  based on,  and to the extent of, one  month's
interest at the then applicable  respective  Pass-Through Rate on the respective
Notional Amount thereof.

              For purposes of calculating the amount of Uncertificated  Interest
for the REMIC I Regular Interests for any Distribution Date:

              (A)    The REMIC I Marker  Allocation  Percentage of the aggregate
amount of any  Prepayment  Interest  Shortfalls  (to the extent  not  covered by
payments  by the  Servicer  pursuant  to  Section  3.22 or the  Master  Servicer
pursuant to Section  4.19) and the REMIC I Marker  Allocation  Percentage of any
Relief Act Interest Shortfalls incurred in respect of the Mortgage Loans for any
Distribution Date shall be allocated first, to  Uncertificated  Interest payable
to REMIC I Regular Interest I-LTAA and REMIC II Regular Interest I-LTZZ up to an
aggregate amount equal to the REMIC I Interest Loss Allocation  Amount,  98% and
2%, respectively,  and thereafter among REMIC I Regular Interest I-LTA1, REMIC I
Regular  Interest  I-LTA2,  REMIC I  Regular  Interest  I-LTM1,  REMIC I Regular
Interest  I-LTM2,  REMIC I Regular  Interest  I-LTM3,  REMIC I Regular  Interest
I-LTM4 and REMIC I Regular  Interest I-LTZZ PRO RATA based on, and to the extent
of, one month's  interest at the then applicable  respective REMIC II Remittance
Rate on the  respective  Uncertificated  Balance  of each  such  REMIC I Regular
Interest; and

              (B)    The REMIC I Sub WAC Allocation  Percentage of the aggregate
amount of any  Prepayment  Interest  Shortfalls  (to the extent  not  covered by
payments  by the  Servicer  pursuant  to  Section  3.22 or the  Master  Servicer
pursuant to Section 4.19) and the REMIC I Sub WAC  Allocation  Percentage of any
Relief Act Interest Shortfalls incurred in respect of the Mortgage Loans for any
Distribution Date shall be allocated first, to  Uncertificated  Interest payable
to REMIC I Regular  Interest I-LT1A,  REMIC I Regular  Interest I-LT1B,  REMIC I
Regular  Interest I-LT2A,  REMIC I Regular Interest I-LT2B,  and REMIC I Regular
Interest  I-LTXX,  pro rata based on, and to the extent of, one month's interest
at the then  applicable  respective  REMIC I Remittance  Rate on the  respective
Uncertificated Balance of each such REMIC I Regular Interest.

                                      -49-



                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

              SECTION 2.01.     Conveyance of the Mortgage Loans.

              The  Depositor,  concurrently  with  the  execution  and  delivery
hereof,  does hereby  transfer,  assign,  set over and  otherwise  convey to the
Trustee,  on behalf of the  Trust,  without  recourse,  for the  benefit  of the
Certificateholders,  all  the  right,  title  and  interest  of  the  Depositor,
including any security interest therein for the benefit of the Depositor, in and
to the Mortgage Loans  identified on the Mortgage Loan  Schedule,  the rights of
the Depositor  under the Mortgage Loan Purchase  Agreement  (including,  without
limitation  the right to enforce the  obligations  of the other parties  thereto
thereunder),  and all other  assets  included or to be included in REMIC I. Such
assignment  includes all interest and principal received by the Depositor or the
Servicer  on or with  respect to the  Mortgage  Loans  (other  than  payments of
principal  and  interest  due on such  Mortgage  Loans on or before the  Cut-off
Date).  The  Depositor  herewith  delivers to the  Trustee  and the  Servicer an
executed copy of the Mortgage Loan Purchase Agreement and the MGIC PMI Policy.

              In  connection  with such transfer and  assignment,  the Depositor
does hereby deliver to, and deposit with the Custodian pursuant to the Custodial
Agreement  the documents  with respect to each Mortgage Loan as described  under
Section  2 of the  Custodial  Agreement  (the  "Mortgage  Loan  Documents").  In
connection  with  such  delivery  and as  further  described  in  the  Custodial
Agreement, the Custodian will be required to review such Mortgage Loan Documents
and  deliver  to the  Trustee,  the  Depositor,  the  Servicer  and  the  Seller
certifications  (in the forms attached to the Custodial  Agreement) with respect
to such review with exceptions noted thereon.  In addition,  under the Custodial
Agreement the Depositor will be required to cure certain defects with respect to
the Mortgage Loan  Documents for the related  Mortgage  Loans after the delivery
thereof  by the  Depositor  to the  Custodian  as more  particularly  set  forth
therein.

              Notwithstanding  anything to the contrary  contained  herein,  the
parties hereto acknowledge that the functions of the Trustee with respect to the
custody,  acceptance,  inspection and release of the Mortgage Files,  including,
but not limited to certain  insurance  policies and  documents  contemplated  by
Section  4.12,  and  preparation  and  delivery of the  certifications  shall be
performed by the Custodian pursuant to the terms and conditions of the Custodial
Agreement.

              The Depositor  shall deliver or cause the Originator to deliver to
the  Servicer  copies of all trailing  documents  required to be included in the
Mortgage  File at the same time the  originals or certified  copies  thereof are
delivered to the Trustee or Custodian,  such  documents  including the mortgagee
policy of title  insurance and any Mortgage Loan  Documents upon return from the
recording  office.  The Servicer shall not be responsible for any custodian fees
or other costs  incurring in obtaining  such  documents and the Depositor  shall
cause the Servicer to be reimbursed for any such costs the Servicer may incur in
connection with performing its obligations under this Agreement.

              SECTION 2.02.      Acceptance of REMIC I by Trustee.

                                      -50-



              The Trustee  acknowledges  receipt,  subject to the  provisions of
Section 2.01 hereof and Section 2 of the  Custodial  Agreement,  of the Mortgage
Loan  Documents  and all other assets  included in the  definition  of "REMIC I"
under clauses (i), (iii),  (iv) and (v) (to the extent of amounts deposited into
the  Distribution  Account) and declares  that it holds (or the Custodian on its
behalf holds) and will hold such documents and the other documents  delivered to
it constituting a Mortgage Loan Document, and that it holds (or the Custodian on
its behalf holds) or will hold all such assets and such other assets included in
the  definition  of "REMIC I" in trust for the  exclusive use and benefit of all
present and future Certificateholders.

              SECTION 2.03.      Repurchase or Substitution of Mortgage Loans.

              (a)    Upon  discovery  or  receipt  of notice  of any  materially
defective document in, or that a document is missing from, a Mortgage File or of
a breach by the Seller of any  representation,  warranty or  covenant  under the
Mortgage Loan Purchase Agreement in respect of any Mortgage Loan that materially
and adversely affects the value of such Mortgage Loan or the interest therein of
the  Certificateholders,  the Trustee shall  promptly  notify the Seller and the
Servicer of such defect,  missing document or breach and request that the Seller
deliver such missing  document,  cure such defect or breach  within 60 days from
the date the Seller was notified of such missing document, defect or breach, and
if the Seller  does not  deliver  such  missing  document or cure such defect or
breach in all material  respects  during such period,  the Trustee shall enforce
the  obligations  of the Seller under the Mortgage  Loan  Purchase  Agreement to
repurchase  such Mortgage Loan from REMIC I at the Purchase Price within 90 days
after the date on which the Seller was notified of such missing document, defect
or breach,  if and to the extent that the Seller is obligated to do so under the
Mortgage  Loan  Purchase  Agreement.  The  Purchase  Price  for the  repurchased
Mortgage  Loan shall be remitted to the Servicer  for deposit in the  Collection
Account and the Trustee, upon receipt of written certification from the Servicer
of such deposit, shall release or cause the Custodian (upon receipt of a request
for release in the form attached to the  Custodial  Agreement) to release to the
Seller the related  Mortgage File and the Trustee shall execute and deliver such
instruments  of  transfer  or  assignment,   in  each  case  without   recourse,
representation  or warranty,  as the Seller shall  furnish to it and as shall be
necessary to vest in the Seller any Mortgage Loan released pursuant hereto,  and
the  Trustee  shall  not have any  further  responsibility  with  regard to such
Mortgage File. In lieu of repurchasing any such Mortgage Loan as provided above,
if so provided in the Mortgage  Loan  Purchase  Agreement,  the Seller may cause
such  Mortgage  Loan to be removed from REMIC I (in which case it shall become a
Deleted Mortgage Loan) and substitute one or more Qualified  Substitute Mortgage
Loans in the manner and subject to the limitations set forth in Section 2.03(b).
It is  understood  and agreed  that the  obligation  of the Seller to cure or to
repurchase  (or to  substitute  for) any Mortgage Loan as to which a document is
missing, a material defect in a constituent  document exists or as to which such
a breach  has  occurred  and is  continuing  shall  constitute  the sole  remedy
respecting  such  omission,  defect or breach  available  to the Trustee and the
Certificateholders.

              In  addition,  promptly  upon  the  earlier  of  discovery  by the
Servicer   or  receipt  of  notice  by  the   Servicer  of  the  breach  of  the
representation  or  covenant  of the Seller  set forth in Section  5(xiv) of the
Mortgage Loan Purchase  Agreement  which  materially  and adversely  affects the
interests of the Holders of the Class P Certificates  in any Prepayment  Charge,
the Servicer shall promptly notify

                                      -51-



the Seller  and the  Trustee of such  breach.  The  Trustee  shall  enforce  the
obligations  of the Seller under the Mortgage Loan Purchase  Agreement to remedy
such  breach to the  extent and in the  manner  set forth in the  Mortgage  Loan
Purchase Agreement.

              (b)    Any substitution of Qualified Substitute Mortgage Loans for
Deleted  Mortgage Loans made pursuant to Section  2.03(a) must be effected prior
to the date which is two years after the Startup Day for REMIC I.

              As to any Deleted Mortgage Loan for which the Seller,  substitutes
a  Qualified  Substitute  Mortgage  Loan or Loans,  such  substitution  shall be
effected by the Seller  delivering  to the Trustee or the Custodian on behalf of
the Trustee,  for such Qualified Substitute Mortgage Loan or Loans, the Mortgage
Note, the Mortgage,  the Assignment to the Trustee, and such other documents and
agreements,  with all necessary endorsements thereon, as are required by Section
2 of  the  Custodial  Agreement,  as  applicable,  together  with  an  Officers'
Certificate   providing  that  each  such  Qualified  Substitute  Mortgage  Loan
satisfies the  definition  thereof and  specifying  the  Substitution  Shortfall
Amount (as described below), if any, in connection with such  substitution.  The
Custodian on behalf of the Trustee shall  acknowledge  receipt of such Qualified
Substitute  Mortgage  Loan or Loans and,  within ten Business  Days  thereafter,
review  such  documents  and  deliver  to the  Depositor,  the  Trustee  and the
Servicer,  with respect to such Qualified  Substitute Mortgage Loan or Loans, an
initial certification  pursuant to the Custodial Agreement,  with any applicable
exceptions  noted  thereon.  Within  one year of the date of  substitution,  the
Custodian on behalf of the Trustee shall deliver to the  Depositor,  the Trustee
and the Servicer a final certification  pursuant to the Custodial Agreement with
respect to such Qualified Substitute Mortgage Loan or Loans, with any applicable
exceptions  noted  thereon.  Monthly  Payments  due with  respect  to  Qualified
Substitute  Mortgage Loans in the month of substitution  are not part of REMIC I
and will be retained by the Seller. For the month of substitution, distributions
to  Certificateholders  will  reflect  the Monthly  Payment due on such  Deleted
Mortgage  Loan on or before the Due Date in the month of  substitution,  and the
Seller shall thereafter be entitled to retain all amounts subsequently  received
in respect of such Deleted  Mortgage Loan. The Depositor  shall give or cause to
be given written notice to the  Certificateholders  that such  substitution  has
taken place,  shall amend the Mortgage  Loan  Schedule to reflect the removal of
such Deleted Mortgage Loan from the terms of this Agreement and the substitution
of the Qualified  Substitute  Mortgage Loan or Loans and shall deliver a copy of
such amended  Mortgage Loan Schedule to the Trustee and the Servicer.  Upon such
substitution,  such Qualified Substitute Mortgage Loan or Loans shall constitute
part of the Trust Fund and shall be subject in all respects to the terms of this
Agreement  and the Mortgage  Loan Purchase  Agreement  including all  applicable
representations  and warranties  thereof included herein or in the Mortgage Loan
Purchase Agreement.

              For  any  month  in  which  the  Seller  substitutes  one or  more
Qualified  Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the
Servicer will determine the amount (the  "Substitution  Shortfall  Amount"),  if
any, by which the aggregate  Purchase  Price of all such Deleted  Mortgage Loans
exceeds the aggregate of, as to each such  Qualified  Substitute  Mortgage Loan,
the Scheduled Principal Balance thereof as of the date of substitution, together
with one month's interest on such Scheduled  Principal Balance at the applicable
Net Mortgage  Rate,  plus all  outstanding  P&I Advances and Servicing  Advances
(including  Nonrecoverable P&I Advances and Nonrecoverable  Servicing  Advances)
related thereto. On the date of such substitution, the Seller will

                                      -52-



deliver or cause to be delivered  to the Servicer for deposit in the  Collection
Account an amount equal to the Substitution  Shortfall  Amount,  if any, and the
Trustee or the  Custodian on behalf of the Trustee,  upon receipt of the related
Qualified  Substitute  Mortgage  Loan or Loans,  upon  receipt of a request  for
release in the form attached to the Custodial Agreement and certification by the
Servicer of such deposit,  shall release to the Seller the related Mortgage File
or Files and the Trustee shall execute and deliver such  instruments of transfer
or assignment, in each case without recourse, representation or warranty, as the
Seller shall deliver to it and as shall be necessary to vest therein any Deleted
Mortgage Loan released pursuant hereto.

              In  addition,  the  Seller  shall  obtain at its own  expense  and
deliver  to  the  Trustee  an  Opinion  of  Counsel  to  the  effect  that  such
substitution  will not  cause (a) any  federal  tax to be  imposed  on any Trust
REMIC,  including  without  limitation,  any federal tax imposed on  "prohibited
transactions"  under Section  860F(a)(1) of the Code or on "contributions  after
the startup date" under  Section  860G(d)(1) of the Code, or (b) any Trust REMIC
to fail to qualify as a REMIC at any time that any Certificate is outstanding.

              (c)    Upon discovery by the Depositor,  the Seller,  the 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 within two Business  Days give  written  notice  thereof to the other
parties. In connection therewith,  the Seller shall repurchase or substitute one
or more  Qualified  Substitute  Mortgage  Loans for the affected  Mortgage  Loan
within 90 days of the  earlier  of  discovery  or receipt  of such  notice  with
respect to such affected Mortgage Loan. Such repurchase or substitution shall be
made by (i) the Seller if the affected Mortgage Loan's status as a non-qualified
mortgage is or results from a breach of any representation, warranty or covenant
made by the  Seller  under the  Mortgage  Loan  Purchase  Agreement  or (ii) the
Depositor, if the affected Mortgage Loan's status as a non-qualified mortgage is
a breach of no representation  or warranty.  Any such repurchase or substitution
shall be made in the same  manner as set forth in Section  2.03(a).  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.

              (d)    With  respect  to a  breach  of  the  representations  made
pursuant  to  Section  5(xiv)  of the  Mortgage  Loan  Purchase  Agreement  that
materially and adversely affects the value of such Mortgage Loan or the interest
therein of the  Certificateholders,  the Seller  shall be  required  to take the
actions set forth in this Section 2.03.

              (e)    Within 90 days of the earlier of  discovery by the Servicer
or  receipt  of  notice by the  Servicer  of the  breach of any  representation,
warranty or covenant of the Servicer set forth in Section 2.05 which  materially
and adversely  affects the interests of the  Certificateholders  in any Mortgage
Loan or Prepayment  Charge,  the Servicer shall cure such breach in all material
respects.

              SECTION 2.04.      Representations and Warranties  of  the  Master
                                 Servicer.

              The Master Servicer hereby  represents,  warrants and covenants to
the  Servicer,  the  Depositor  and the Trustee,  for the benefit of each of the
Trustee and the  Certificateholders,  that as of the Closing  Date or as of such
date specifically provided herein:

                                      -53-



              (i)    The Master Servicer is a national banking  association duly
formed,  validly  existing  and in good  standing  under the laws of the  United
States of America and is duly  authorized  and qualified to transact any and all
business contemplated by this Agreement to be conducted by the Master Servicer;

              (ii)   The Master  Servicer  has the full power and  authority  to
conduct its  business as presently  conducted by it and to execute,  deliver and
perform, and to enter into and consummate, all transactions contemplated by this
Agreement.  The Master Servicer has duly authorized the execution,  delivery and
performance of this  Agreement,  has duly executed and delivered this Agreement,
and this Agreement,  assuming due  authorization,  execution and delivery by the
Depositor and the Trustee,  constitutes a legal, valid and binding obligation of
the Master Servicer,  enforceable against it in accordance with its terms except
as  the  enforceability  thereof  may  be  limited  by  bankruptcy,  insolvency,
reorganization  or similar laws affecting the  enforcement of creditors'  rights
generally and by general principles of equity;

              (iii)  The execution and delivery of this  Agreement by the Master
Servicer,  the  consummation  by  the  Master  Servicer  of  any  other  of  the
transactions herein contemplated,  and the fulfillment of or compliance with the
terms hereof are in the ordinary  course of business of the Master  Servicer and
will not (A) result in a breach of any term or  provision of charter and by-laws
of the Master  Servicer or (B) conflict with,  result in a breach,  violation or
acceleration  of, or result in a default under,  the terms of any other material
agreement or instrument  to which the Master  Servicer is a party or by which it
may be bound,  or any  statute,  order or  regulation  applicable  to the Master
Servicer of any court,  regulatory body,  administrative  agency or governmental
body having  jurisdiction  over the Master Servicer;  and the Master Servicer is
not a party to, bound by, or in breach or  violation  of any  indenture or other
agreement or instrument,  or subject to or in violation of any statute, order or
regulation of any court, regulatory body,  administrative agency or governmental
body having  jurisdiction over it, which materially and adversely affects or, to
the Master  Servicer's  knowledge,  would in the future materially and adversely
affect,  (x) the ability of the Master Servicer to perform its obligations under
this Agreement or (y) the business, operations,  financial condition, properties
or assets of the Master Servicer taken as a whole;

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

              (v)    No litigation is pending  against the Master  Servicer that
would materially and adversely affect the execution,  delivery or enforceability
of this  Agreement  or the ability of the Master  Servicer to perform any of its
other obligations hereunder in accordance with the terms hereof,

              (vi)   There  are  no   actions   or   proceedings   against,   or
investigations   known  to  it  of,  the  Master   Servicer  before  any  court,
administrative  or other tribunal (A) that might prohibit its entering into this
Agreement,   (B)  seeking  to  prevent  the  consummation  of  the  transactions
contemplated  by this  Agreement or (C) that might  prohibit or  materially  and
adversely  affect the  performance  by the Master  Servicer  of its  obligations
under, or validity or enforceability of, this Agreement; and

                                      -54-



              (vii)  No consent,  approval,  authorization or order of any court
or  governmental  agency or body is required  for the  execution,  delivery  and
performance  by the Master  Servicer of, or  compliance  by the Master  Servicer
with, this Agreement or the consummation by it of the transactions  contemplated
by this  Agreement,  except  for such  consents,  approvals,  authorizations  or
orders, if any, that have been obtained prior to the Closing Date.

              It is understood and agreed that the  representations,  warranties
and covenants set forth in this Section 2.04 shall  survive the  resignation  or
termination  of the parties  hereto and the  termination  of this  Agreement and
shall   inure  to  the  benefit  of  the   Trustee,   the   Depositor   and  the
Certificateholders.

              SECTION 2.05.     Representations, Warranties and Covenants of the
                                Servicer.

              The Servicer  hereby  represents,  warrants  and  covenants to the
Master Servicer,  the Securities  Administrator,  the Depositor and the Trustee,
for the benefit of each of such  Persons and the  Certificateholders  that as of
the Closing Date or as of such date specifically provided herein:

              (i)    The  Servicer is a federally  chartered  savings  bank duly
       organized and validly existing under the laws of the United States and is
       duly   authorized   and  qualified  to  transact  any  and  all  business
       contemplated  by this  Agreement  to be  conducted by the Servicer 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 and to service the Mortgage  Loans in  accordance  with the terms of
       this Agreement;

              (ii)   The  Servicer  has the full power and  authority to conduct
       its  business as presently  conducted  by it and to execute,  deliver and
       perform, and to enter into and consummate,  all transactions contemplated
       by this  Agreement.  The  Servicer  has duly  authorized  the  execution,
       delivery  and  performance  of this  Agreement,  has  duly  executed  and
       delivered this Agreement, and this Agreement, assuming due authorization,
       execution and delivery by the  Depositor  and the Trustee,  constitutes a
       legal, valid and binding obligation of the Servicer,  enforceable against
       it in accordance with its terms except as the enforceability  thereof may
       be limited by  bankruptcy,  insolvency,  reorganization  or similar  laws
       affecting the enforcement of creditors'  rights  generally and by general
       principles of equity;

              (iii)  The  execution  and  delivery  of  this  Agreement  by  the
       Servicer,  the servicing of the Mortgage Loans by the Servicer hereunder,
       the consummation by the Servicer of any other of the transactions  herein
       contemplated,  and the fulfillment of or compliance with the terms hereof
       are in the  ordinary  course of business of the Servicer and will not (A)
       result in a breach of any term or  provision of the charter of by-laws of
       the  Servicer or (B)  conflict  with,  result in a breach,  violation  or
       acceleration  of, or result  in a default  under,  the terms of any other
       material  agreement or  instrument to which the Servicer is a party or by
       which it may be bound, or any statute,  order or regulation applicable to
       the  Servicer of any court,  regulatory  body,  administrative  agency or
       governmental body having jurisdiction over the

                                      -55-



       Servicer;  and the  Servicer is not a party to, bound by, or in breach or
       violation of any indenture or other  agreement or instrument,  or subject
       to or in  violation  of any statute,  order or  regulation  of any court,
       regulatory  body,  administrative  agency  or  governmental  body  having
       jurisdiction  over it, which materially and adversely  affects or, to the
       Servicer's  knowledge,  would  in the  future  materially  and  adversely
       affect,  (x) the ability of the Servicer to perform its obligations under
       this  Agreement,  (y)  the  business,  operations,  financial  condition,
       properties  or  assets  of the  Servicer  taken  as a  whole  or (z)  the
       legality, validity or enforceability of this Agreement;

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

              (v)    No  litigation  is pending  against the Servicer that would
       materially and adversely affect the execution, delivery or enforceability
       of this  Agreement or the ability of the Servicer to service the Mortgage
       Loans or to perform any of its other obligations  hereunder in accordance
       with the terms hereof;

              (vi)   There  are  no   actions   or   proceedings   against,   or
       investigations   known  to  it  of,  the   Servicer   before  any  court,
       administrative  or other  tribunal  (A) that might  prohibit its entering
       into this  Agreement,  (B)  seeking to prevent  the  consummation  of the
       transactions contemplated by this Agreement or (C) that might prohibit or
       materially  and adversely  affect the  performance by the Servicer of its
       obligations under, or the validity or enforceability of, this Agreement;

              (vii)  No consent,  approval,  authorization or order of any court
       or  governmental  agency or body is required for the execution,  delivery
       and  performance  by the Servicer of, or compliance by the Servicer with,
       this Agreement or the consummation by it of the transactions contemplated
       by this Agreement, except for such consents, approvals, authorizations or
       orders, if any, that have been obtained prior to the Closing Date; and

              (viii) The Servicer has fully furnished and will continue to fully
       furnish,  in  accordance  with  the  Fair  Credit  Reporting  Act and its
       implementing  regulations,   accurate  and  complete  information  (e.g.,
       favorable  and  unfavorable)  on its  borrower  credit  files to Equifax,
       Experian and Trans Union Credit  Information  Company or their successors
       on a monthly basis.

              It is understood and agreed that the  representations,  warranties
and covenants set forth in this Section 2.05 shall  survive the  resignation  or
termination  of the parties  hereto,  the  termination of this Agreement and the
delivery of the Mortgage  Files to the  Custodian and shall inure to the benefit
of the Trustee, the Master Servicer, the Securities Administrator, the Depositor
and the Certificateholders. Upon discovery by any such Person or the Servicer of
a breach of any of the foregoing representations, warranties and covenants which
materially  and  adversely  affects the value of any Mortgage  Loan,  Prepayment
Charge or the interests therein of the Certificateholders, the party discovering
such  breach  shall give prompt  written  notice (but in no event later than two
Business Days following such discovery) to the Trustee. Subject to Section 8.01,
unless  such  breach  shall  not be  susceptible  of cure  within  90 days,  the
obligation of the Servicer set forth in Section 2.03(c) to

                                      -56-



cure breaches shall constitute the sole remedy against the Servicer available to
the  Certificateholders,   the  Depositor  or  the  Trustee  on  behalf  of  the
Certificateholders  respecting a breach of the  representations,  warranties and
covenants contained in this Section 2.05.

              SECTION 2.06.      Issuance of the REMIC I  Regular  Interests and
                                 the Class R-I Interest.

              The Trustee  acknowledges  the  assignment  to it of the  Mortgage
Loans and the  delivery  to the  Custodian  on its behalf of the  Mortgage  Loan
Documents, subject to the provisions of Section 2.01 and Section 2.02 hereof and
Section 2 of the Custodial Agreement,  together with the assignment to it of all
other assets  included in REMIC I, the receipt of which is hereby  acknowledged.
The  interests  evidenced by the Class R-I  Interest,  together with the REMIC I
Regular Interests,  constitute the entire beneficial ownership interest in REMIC
I. The rights of the Holders of the Class R-I Interest and REMIC I (as holder of
the REMIC I Regular  Interests)  to receive  distributions  from the proceeds of
REMIC I in respect of the Class R-I Interest and the REMIC I Regular  Interests,
respectively,  and all ownership interests evidenced or constituted by the Class
R-I  Interest and the REMIC I Regular  Interests,  shall be as set forth in this
Agreement.

              SECTION 2.07.      Conveyance of the REMIC  I  Regular  Interests;
                                 Acceptance of REMIC I by the Trustee.

              The  Depositor,  concurrently  with  the  execution  and  delivery
hereof,  does hereby  transfer,  assign,  set over and  otherwise  convey to the
Trustee,  without recourse all the right, title and interest of the Depositor in
and to the REMIC I Regular  Interests for the benefit of the Class R-II Interest
and  REMIC  II (as  holder  of the  REMIC  I  Regular  Interests).  The  Trustee
acknowledges receipt of the REMIC I Regular Interests and declares that it holds
and will hold the same in trust for the exclusive use and benefit of all present
and future  Holders of the Class  R-II  Interest  and REMIC II (as holder of the
REMIC I Regular Interests).  The rights of the Holder of the Class R-II Interest
and  REMIC  II  (as  holder  of  the  REMIC  I  Regular  Interests)  to  receive
distributions  from the  proceeds  of  REMIC II in  respect  of the  Class  R-II
Interest  and  REMIC  II  Regular  Interests,  respectively,  and all  ownership
interests  evidenced or  constituted by the Class R-II Interest and the REMIC II
Regular  Interests,  shall be as set forth in this  Agreement.  The  Class  R-II
Interest  and the  REMIC  II  Regular  Interests  shall  constitute  the  entire
beneficial ownership interest in REMIC II.

              SECTION 2.08.      Issuance of Class R Certificates.

              The  Trustee  acknowledges  the  assignment  to it of the  REMIC I
Regular Interests and, concurrently therewith and in exchange therefor, pursuant
to the written request of the Depositor executed by an officer of the Depositor,
the Trustee has  executed,  authenticated  and delivered to or upon the order of
the Depositor, the Class R Certificates in authorized denominations. The Class R
Certificates  evidence  ownership  in the Class R-I  Interest and the Class R-II
Interest.

              SECTION 2.09.      Establishment of the Trust.

              The  Depositor  does  hereby  establish,  pursuant  to the further
provisions  of this  Agreement and the laws of the State of New York, an express
trust to be known, for convenience,

                                      -57-



as "ACE  Securities  Corp.,  Home Equity Loan Trust,  Series  2003-TC1" and does
hereby appoint Bank One, National Association, as Trustee in accordance with the
provisions of this Agreement.

                                      -58-




                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                         OF THE MORTGAGE LOANS; ACCOUNTS

              SECTION 3.01.      Servicer to Act as Servicer.

              The Servicer  shall service and  administer  the Mortgage Loans on
behalf of the Trust Fund and in the best interests of and for the benefit of the
Certificateholders (as determined by the Servicer in its reasonable judgment) in
accordance  with the terms of this Agreement and the  respective  Mortgage Loans
and all applicable law and regulations  and, to the extent  consistent with such
terms, in the same manner in which it services and administers  similar mortgage
loans for its own  portfolio,  giving due  consideration  to customary and usual
standards  of  practice  of  prudent   mortgage   lenders  and  loan   servicers
administering similar mortgage loans but without regard to:

              (i)    any relationship  that the Servicer or any Affiliate of the
       Servicer may have with the related Mortgagor;

              (ii)   the  ownership  of any  Certificate  by the Servicer or any
       Affiliate of the Servicer;

              (iii)  the Servicer's obligation to make P&I Advances or Servicing
       Advances; or

              (iv)   the  Servicer's  right  to  receive  compensation  for  its
       services hereunder.

              To the extent  consistent  with the foregoing,  the Servicer shall
also seek to maximize the timely and complete recovery of principal and interest
on the Mortgage Notes and (b) shall waive (or permit a Sub-Servicer  to waive) a
Prepayment  Charge only under the  following  circumstances:  (i) such waiver is
standard and customary in servicing  similar  Mortgage Loans and (ii) either (A)
such waiver is related to a default or reasonably foreseeable default and would,
in the reasonable judgement of the Servicer, maximize recovery of total proceeds
taking into account the value of such Prepayment Charge and the related Mortgage
Loan and, if such waiver is made in connection with a refinancing of the related
Mortgage  Loan,  such  refinancing  is  related  to a  default  or a  reasonably
foreseeable  default or (B) such waiver is made in connection with a refinancing
of the related Mortgage Loan unrelated to a default or a reasonably  foreseeable
default  where  (x) the  related  Mortgagor  has  stated to the  Servicer  or an
applicable  Sub-Servicer an intention to refinance the related Mortgage Loan and
(y) the Servicer has concluded in its  reasonable  judgement  that the waiver of
such  Prepayment  Charge  would  induce such  Mortgagor  to  refinance  with the
Servicer or (iii) such  Prepayment  Charge is  unenforceable  in accordance with
applicable  law or the  collection  of  such  related  Prepayment  Charge  would
otherwise violate  applicable law. If a Prepayment Charge is waived as permitted
by meeting both of the  standards  described  in clauses (i) and (ii)(B)  above,
then the  Servicer  is  required  to pay the  amount of such  waived  Prepayment
Charge,  for  the  benefit  of the  Holders  of the  Class  P  Certificates,  by
depositing  such amount into the Collection  Account within 90 days of notice or
discovery  of such waiver not meeting the standard set forth in both clauses (i)
and (ii)(B)  above.  Notwithstanding  any  provision  in this  Agreement  to the
contrary,  in the event the  Prepayment  Charge  payable  under the terms of the
Mortgage Note is less than the

                                      -59-



amount of the Prepayment  Charge set forth in the Prepayment  Charge Schedule or
other  information  provided to the  Servicer,  the Servicer  shall not have any
liability or obligation with respect to such  difference,  and in addition shall
not have any  liability  or  obligation  to pay the  amount  of any  uncollected
Prepayment  Charge if the failure to collect such amount is the direct result of
inaccurate  or  incomplete   information  on  the  Prepayment  Charge  Schedule.
Furthermore,  notwithstanding  any  other  provisions  of  this  Agreement,  any
payments  made by the  Servicer  in  respect of any  waived  Prepayment  Charges
pursuant  to clauses  (i) and (ii)  above and the  preceding  sentence  shall be
deemed to be paid outside of the Trust Fund.

              Subject  only  to the  above-described  servicing  standards  (the
"Accepted  Servicing  Practices")  and the  terms of this  Agreement  and of the
respective Mortgage Loans, the Servicer shall have full power and authority,  to
do or cause to be done any and all things in connection  with such servicing and
administration  which it may deem necessary or desirable.  Without  limiting the
generality of the foregoing,  the Servicer in its own name is hereby  authorized
and empowered by the Trustee when the Servicer  believes it  appropriate  in its
best  judgment,  to  execute  and  deliver,  on behalf of the  Trust  Fund,  the
Certificateholders  and the Trustee or any of them,  and upon written  notice to
the Trustee,  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 the  Mortgaged  Properties  and to institute
foreclosure proceedings or obtain a deed-in-lieu of foreclosure so as to convert
the ownership of such properties,  and to hold or cause to be held title to such
properties,  on behalf of the Trustee, for the benefit of the Trust Fund and the
Certificateholders. The Servicer shall service and administer the Mortgage Loans
in  accordance  with  applicable  state and federal law and shall provide to the
Mortgagors  any reports  required to be provided to them  thereby.  The Servicer
shall also comply in the performance of this Agreement with all reasonable rules
and  requirements  of each insurer under any standard hazard  insurance  policy.
Subject to Section 3.14,  the Trustee shall execute,  at the written  request of
the  Servicer,  and furnish to the  Servicer  any  special or limited  powers of
attorney and other documents  necessary or appropriate to enable the Servicer to
carry out its servicing and administrative duties hereunder and furnished to the
Trustee by the Servicer,  and the Trustee shall not be liable for the actions of
the  Servicer  under such powers of  attorney  and shall be  indemnified  by the
Servicer  for  any  cost,  liability  or  expense  incurred  by the  Trustee  in
connection with the Servicer's use or misuse of any such power of attorney.

              In accordance  with  Accepted  Servicing  Practices,  the Servicer
shall make or cause to be made  Servicing  Advances as necessary for the purpose
of effecting the payment of taxes and  assessments on the Mortgaged  Properties,
which  Servicing  Advances  shall be  reimbursable  in the first  instance  from
related collections from the Mortgagors pursuant to Section 3.07, and further as
provided in Section 3.09;  provided,  however, the Servicer shall only make such
Servicing Advance if the Mortgagor has not made such payment,  if the failure to
make such Servicing  Advance would result in the loss of the Mortgaged  Property
due to a tax sale or  foreclosure  as result of a tax lien. Any cost incurred by
the Servicer in effecting  the payment of taxes and  assessments  on a Mortgaged
Property shall not, for the purpose of calculating the Stated Principal  Balance
of a  Mortgage  Loan or  distributions  to  Certificateholders,  be added to the
unpaid principal balance of the related Mortgage Loan,  notwithstanding that the
terms of such Mortgage Loan so permit.

                                      -60-



              Notwithstanding  anything in this  Agreement to the contrary,  the
Servicer may not make any future  advances  with respect to a Mortgage  Loan and
the Servicer shall not permit any modification with respect to any Mortgage Loan
that would change the Mortgage  Rate,  reduce or increase the principal  balance
(except for reductions  resulting  from actual  payments of principal) or change
the final  maturity date on such  Mortgage Loan (unless,  as provided in Section
3.06,  the  Mortgagor is in default  with  respect to the Mortgage  Loan or such
default is, in the  judgment of the  Servicer,  reasonably  foreseeable)  or any
modification,  waiver or amendment  of any term of any Mortgage  Loan that would
both (A) effect an exchange or  reissuance  of such  Mortgage Loan under Section
1001  of  the  Code  (or  final,  temporary  or  proposed  Treasury  regulations
promulgated  thereunder) and (B) cause any Trust REMIC created hereunder to fail
to qualify as a REMIC under the Code or the imposition of any tax on "prohibited
transactions"  or  "contributions  after  the  startup  date"  under  the  REMIC
Provisions.

              SECTION 3.02.       Sub-Servicing  Agreements Between Servicer and
                                  Sub-Servicers.

              The Servicer may arrange for the subservicing of any Mortgage Loan
by a Sub- Servicer  pursuant to a  Sub-Servicing  Agreement;  provided that such
sub-servicing  arrangement and the terms of the related Sub-Servicing  Agreement
must provide for the  servicing of such  Mortgage  Loans in a manner  consistent
with the servicing arrangements contemplated hereunder. Each Sub- Servicer shall
be (i) authorized to transact  business in the state or states where the related
Mortgaged  Properties  it is to  service  are  situated,  if and  to the  extent
required by applicable law to enable the Sub-Servicer to perform its obligations
hereunder and under the Sub-Servicing Agreement and (ii) a Freddie Mac or Fannie
Mae  approved  mortgage   servicer.   Notwithstanding   the  provisions  of  any
Sub-Servicing  Agreement,  any of the provisions of this  Agreement  relating to
agreements or  arrangements  between the Servicer or a Sub-Servicer or reference
to actions  taken  through a Servicer or  otherwise,  the Servicer  shall remain
obligated and liable to the  Depositor,  the Trustee and the  Certificateholders
for the servicing and  administration  of the Mortgage Loans in accordance  with
the  provisions  of this  Agreement  without  diminution  of such  obligation or
liability  by virtue of such  Sub-Servicing  Agreements  or  arrangements  or by
virtue of indemnification from the Sub-Servicer and to the same extent and under
the same  terms and  conditions  as if the  Servicer  alone were  servicing  and
administering the Mortgage Loans. Every Sub-Servicing  Agreement entered into by
the Servicer shall contain a provision giving the successor  Servicer the option
to terminate such agreement in the event a successor Servicer is appointed.  All
actions of each  Sub-Servicer  performed  pursuant to the related  Sub-Servicing
Agreement shall be performed as an agent of the Servicer with the same force and
effect as if performed directly by the Servicer.

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

              SECTION 3.03.      Successor Sub-Servicers.

              Any  Sub-Servicing  Agreement shall provide that Servicer shall be
entitled to terminate any Sub-Servicing  Agreement and to either itself directly
service the related Mortgage Loans or enter into a Sub-Servicing  Agreement with
a successor Sub-Servicer which qualifies under

                                      -61-



Section 3.02. Any Sub-Servicing  Agreement shall include the provision that such
agreement may be immediately  terminated by the successor Servicer (which may be
the Trustee or the Master Servicer) without fee, in accordance with the terms of
this  Agreement,  in the event that the  Servicer  (or any  successor  Servicer)
shall, for any reason, no longer be the Servicer (including termination due to a
Servicer Event of Default).

              SECTION  3.04.     No   Contractual   Relationship   Between  Sub-
                                 Servicer, Trustee or the Certificateholders.

              Any Sub-Servicing Agreement and any other transactions or services
relating to the Mortgage Loans  involving a  Sub-Servicer  shall be deemed to be
between  the  Sub-Servicer  and  the  Servicer  alone  and the  Trustee  and the
Certificateholders shall not be deemed parties thereto and shall have no claims,
rights,  obligations,  duties or  liabilities  with respect to any  Sub-Servicer
except as set forth in Section 3.05.

              SECTION 3.05.      Assumption  or  Termination  of   Sub-Servicing
                                 Agreement by Successor Servicer.

              In connection with the assumption of the responsibilities,  duties
and liabilities and of the authority, power and rights of the Servicer hereunder
by a  successor  Servicer  (which may be the  Trustee  or the  Master  Servicer)
pursuant to Section 8.02, it is understood and agreed that the Servicer's rights
and  obligations  under any  Sub-Servicing  Agreement  then in force between the
Servicer and a Sub-Servicer  shall be assumed  simultaneously  by such successor
Servicer without act or deed on the part of such successor  Servicer;  provided,
however, that any successor Servicer may terminate the Sub-Servicer.

              The  Servicer  shall,  upon the  reasonable  request of the Master
Servicer,  but at the expense of the  Servicer,  deliver to the  assuming  party
documents  and  records  relating  to  each  Sub-  Servicing  Agreement  and  an
accounting  of  amounts  collected  and  held by it and  otherwise  use its best
efforts  to effect the  orderly  and  efficient  transfer  of the  Sub-Servicing
Agreements to the assuming party.

              The Servicing Fee payable to any such successor  Servicer shall be
payable from  payments  received on the Mortgage  Loans in the amount and in the
manner set forth in this Agreement.

              SECTION 3.06.      Collection of Certain Mortgage Loan Payments.

              The Servicer shall make reasonable efforts to collect all payments
called for under the terms and provisions of the Mortgage  Loans,  and shall, to
the extent such procedures  shall be consistent with this Agreement and Accepted
Servicing Practices,  follow such collection  procedures as it would follow with
respect to mortgage loans  comparable to the Mortgage Loans and held for its own
account.  Consistent with the foregoing,  the Servicer may in its discretion (i)
waive any late payment charge or, if applicable, penalty interest or (ii) extend
the due dates for the Monthly  Payments  due on a Mortgage  Note for a period of
not greater than 180 days;  provided that any extension  pursuant to this clause
shall not affect the amortization schedule of any Mortgage Loan

                                      -62-



for purposes of any computation hereunder. Notwithstanding the foregoing, in the
event that any Mortgage  Loan is in default or, in the judgment of the Servicer,
such default is reasonably foreseeable,  the Servicer,  consistent with Accepted
Servicing  Practices  may waive,  modify or vary any term of such  Mortgage Loan
(including  modifications  that change the Mortgage Rate, forgive the payment of
principal or interest or extend the final maturity date of such Mortgage  Loan),
accept  payment  from the  related  Mortgagor  of an amount less than the Stated
Principal Balance in final satisfaction of such Mortgage Loan, or consent to the
postponement  of  strict  compliance  with  any  such  term or  otherwise  grant
indulgence  to any  Mortgagor if in the  Servicer's  determination  such waiver,
modification,  postponement  or  indulgence  is not  materially  adverse  to the
interests of the Certificateholders  (taking into account any estimated Realized
Loss that might result absent such action).

              SECTION 3.07.      Collection of Taxes,  Assessments  and  Similar
                                 Items; Servicing Accounts.

              To the extent the terms of a Mortgage provide for Escrow Payments,
the Servicer shall  establish and maintain one or more accounts (the  "Servicing
Accounts"),  into which all collections from the Mortgagors (or related advances
from  Sub-Servicers)  for the payment of taxes,  assessments,  fire,  flood, and
hazard  insurance  premiums,  and  comparable  items  for  the  account  of  the
Mortgagors  ("Escrow  Payments")  shall be  deposited  and  retained.  Servicing
Accounts shall be Eligible Accounts. The Servicer shall deposit in the Servicing
Accounts  on a daily basis and in no event  later than the second  Business  Day
after receipt,  and retain therein,  all Escrow Payments collected on account of
the Mortgage Loans,  for the purpose of effecting the timely payment of any such
items as required under the terms of this Agreement. Withdrawals of amounts from
a  Servicing  Account  may be made only to (i) effect  timely  payment of taxes,
assessments,  fire, flood, and hazard insurance premiums,  and comparable items;
(ii)  reimburse  the Servicer out of related  collections  for any advances made
pursuant to Section  3.01 (with  respect to taxes and  assessments)  and Section
3.11  (with  respect  to fire,  flood and  hazard  insurance);  (iii)  refund to
Mortgagors any sums as may be determined to be overages;  (iv) pay interest,  if
required and as described  below,  to  Mortgagors  on balances in the  Servicing
Account;  or (v) clear and terminate the Servicing Account at the termination of
the Servicer's obligations and responsibilities in respect of the Mortgage Loans
under this  Agreement in  accordance  with Article IX. As part of its  servicing
duties, the Servicer shall pay to the Mortgagors  interest on funds in Servicing
Accounts,  to the extent required by law and, to the extent that interest earned
on funds in the Servicing  Accounts is  insufficient,  to pay such interest from
its or their own funds, without any reimbursement therefor.  Notwithstanding the
foregoing, the Servicer shall not be obligated to collect Escrow Payments if the
related  Mortgage  Loan does not require such  payments  but the Servicer  shall
nevertheless be obligated to make Servicing Advances as provided in Section 3.01
and Section  3.11.  In the event the  Servicer  shall  deposit in the  Servicing
Accounts  any amount not required to be  deposited  therein,  it may at any time
withdraw such amount from the Servicing Accounts,  any provision to the contrary
notwithstanding.

              To  the  extent  that a  Mortgage  does  not  provide  for  Escrow
Payments, the Servicer (i) shall determine whether any such payments are made by
the  Mortgagor  in a manner and at a time that is necessary to avoid the loss of
the Mortgaged Property due to a tax sale or the foreclosure as a result of a tax
lien and (ii) shall ensure that all  insurance  required to be maintained on the
Mortgaged Property pursuant to this Agreement is maintained. If any such payment
has not been

                                      -63-



made and the Servicer receives notice of a tax lien with respect to the Mortgage
Loan being imposed,  the Servicer shall,  promptly and to the extent required to
avoid loss of the  Mortgaged  Property,  advance or cause to be  advanced  funds
necessary to discharge such lien on the Mortgaged Property. The Servicer assumes
full  responsibility for the payment of all such bills and shall effect payments
of all such bills  irrespective of the Mortgagor's  faithful  performance in the
payment of same or the making of the Escrow  Payments  and shall make  Servicing
Advances to effect such payments subject to its determination of recoverability.

              SECTION 3.08.      Collection Account and Distribution Account.

              (a)    On behalf of the Trust Fund, the Servicer  shall  establish
and maintain one or more  accounts  (such account or accounts,  the  "Collection
Account"),   held  in  trust   for  the   benefit   of  the   Trustee   and  the
Certificateholders.  On behalf of the Trust Fund,  the Servicer shall deposit or
cause to be deposited in the Collection Account on a daily basis and in no event
later than two Business Days after receipt, as and when received or as otherwise
required hereunder,  the following payments and collections  received or made by
it on or subsequent to the Cut-off Date:

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

                     (ii)   all  payments  on  account of  interest  (net of the
              related Servicing Fee and any Prepayment  Interest Excess) on each
              Mortgage Loan;

                     (iii)  all  Insurance  Proceeds  and  Liquidation  Proceeds
              (other than proceeds  collected in respect of any  particular  REO
              Property  and amounts paid by the  Servicer in  connection  with a
              purchase of Mortgage Loans and REO Properties  pursuant to Section
              10.01);

                     (iv)   any  amounts  required to be  deposited  pursuant to
              Section 3.10 in connection  with any losses  realized on Permitted
              Investments with respect to funds held in the Collection Account;

                     (v)    any amounts required to be deposited by the Servicer
              pursuant to the second  paragraph of Section 3.11(a) in respect of
              any blanket policy deductibles;

                     (vi)   any Purchase Price or Substitution  Shortfall Amount
              delivered to the Servicer and all proceeds (net of amounts payable
              or reimbursable to the Servicer, the Master Servicer, the Trustee,
              the Custodian or the Securities  Administrator)  of Mortgage Loans
              purchased in accordance with Section 2.03, Section 3.13 or Section
              10.01; and

                     (vii)  any Prepayment  Charges collected by the Servicer in
              connection  with the  Principal  Prepayment of any of the Mortgage
              Loans or amounts  required  to be  deposited  by the  Servicer  in
              connection with a breach of its obligations under Section 3.01.

                                      -64-



              The foregoing  requirements for deposit in the Collection  Account
shall be exclusive,  it being  understood and agreed that,  without limiting the
generality  of the  foregoing,  payments in the nature of late payment  charges,
assumption  fees or other  similar fees need not be deposited by the Servicer in
the  Collection  Account  and may be  retained  by the  Servicer  as  additional
compensation.  In the event the Servicer shall deposit in the Collection Account
any amount not required to be  deposited  therein,  it may at any time  withdraw
such amount from the Collection  Account,  any provision  herein to the contrary
notwithstanding.

              (b)    On behalf of the Trust Fund,  the Trustee  shall  establish
and maintain one or more accounts (such account or accounts,  the  "Distribution
Account"),  held in trust for the benefit of the Trustee, the Trust Fund and the
Certificateholders.  On behalf of the Trust Fund,  the Servicer shall deliver to
the  Trustee in  immediately  available  funds for  deposit in the  Distribution
Account  (i) on or before  3:00 p.m.  New York time on the  Servicer  Remittance
Date,  that portion of the Available  Distribution  Amount  (calculated  without
regard to the references in clause (2) of the definition thereof to amounts that
may be withdrawn  from the  Distribution  Account) for the related  Distribution
Date then on deposit in the Collection  Account and the amount of all Prepayment
Charges collected by the Servicer in connection with the Principal Prepayment of
any of the Mortgage  Loans  (including  any Servicer  Prepayment  Charge Payment
Amount)  then on deposit in the  Collection  Account and the amount of any funds
reimbursable to an Advance  Financing  Person pursuant to Section 3.25, and (ii)
on each Business Day as of the  commencement  of which the balance on deposit in
the Collection Account exceeds $75,000 following any withdrawals pursuant to the
next succeeding sentence,  the amount of such excess, but only if the Collection
Account  constitutes an Eligible  Account solely  pursuant to clause (ii) of the
definition  of "Eligible  Account." If the balance on deposit in the  Collection
Account exceeds  $75,000 as of the  commencement of business on any Business Day
and the Collection  Account  constitutes an Eligible  Account solely pursuant to
clause (ii) of the definition of "Eligible  Account," the Servicer  shall, on or
before  5:00  p.m.  New  York  time on such  Business  Day,  withdraw  from  the
Collection Account any and all amounts payable or reimbursable to the Depositor,
the Servicer,  the Trustee or the Seller  pursuant to Section 3.09 and shall pay
such amounts to the Persons entitled thereto.

              (c)    Funds  in  the  Collection  Account  and  the  Distribution
Account  may be  invested  in  Permitted  Investments  in  accordance  with  the
provisions  set forth in Section  3.10.  The  Servicer  shall give notice to the
Trustee  and the Master  Servicer  of the  location  of the  Collection  Account
maintained by it when  established and prior to any change thereof.  The Trustee
shall give  notice to the  Servicer  and the  Depositor  of the  location of the
Distribution Account when established and prior to any change thereof.

              (d)    Funds  held in the  Collection  Account  at any time may be
delivered  by the  Servicer in  immediately  available  funds to the Trustee for
deposit in the Distribution  Account. In the event the Servicer shall deliver to
the Trustee for deposit in the  Distribution  Account any amount not required to
be deposited therein,  it may at any time request that the Trustee withdraw such
amount  from the  Distribution  Account  and  remit to it any such  amount,  any
provision herein to the contrary notwithstanding.  In no event shall the Trustee
incur liability as a result of withdrawals from the Distribution  Account at the
direction of the Servicer in accordance with the immediately preceding sentence.
In  addition,  the  Servicer  shall  deliver  to the  Trustee  no later than the
Servicer  Remittance  Date the amounts  set forth in clauses  (i)  through  (iv)
below:

                                      -65-



                     (i)    any P&I  Advances,  as required  pursuant to Section
              5.03;

                     (ii)   any  amounts  required to be  deposited  pursuant to
              Section 3.21(d) or 3.21(f) in connection with any REO Property;

                     (iii)  any amounts to be paid in connection with a purchase
              of Mortgage  Loans and REO  Properties  pursuant to Section 10.01;
              and

                     (iv)   any  amounts  required to be  deposited  pursuant to
              Section  3.22  in   connection   with  any   Prepayment   Interest
              Shortfalls.

              SECTION  3.09.      Withdrawals from the Collection   Account  and
                                  Distribution Account.

              (a)    The Servicer  shall,  from time to time,  make  withdrawals
from the Collection Account for any of the following purposes or as described in
Section 5.03:

                     (i)    to  remit  to  the   Trustee   for  deposit  in  the
              Distribution  Account  the  amounts  required  to be  so  remitted
              pursuant  to  Section  3.08(b)  or  permitted  to be  so  remitted
              pursuant to the first sentence of Section 3.08(d);

                     (ii)   subject  to  Section   3.13(d),   to  reimburse  the
              Servicer  (including any successor Servicer) for P&I Advances made
              by it, but only to the extent of amounts  received which represent
              Late  Collections  (net of the related  Servicing Fees) of Monthly
              Payments on Mortgage Loans with respect to which such P&I Advances
              were made in accordance with the provisions of Section 5.03;

                     (iii)  subject to Section 3.13(d),  to pay the Servicer any
              unpaid  Servicing Fees and reimburse the Servicer any unreimbursed
              Servicing Advances with respect to each Mortgage Loan, but only to
              the extent of any  Liquidation  Proceeds  and  Insurance  Proceeds
              received with respect to such Mortgage Loan;

                     (iv)   to pay to the Servicer as servicing compensation (in
              addition to the Servicing Fee) on the Servicer Remittance Date any
              interest or  investment  income  earned on funds  deposited in the
              Collection Account;

                     (v)    to pay to the  Servicer or the  Seller,  as the case
              may be, with  respect to each  Mortgage  Loan that has  previously
              been  purchased  or replaced  pursuant to Section  2.03 or Section
              3.13(c) all amounts  received thereon not included in the Purchase
              Price or the Substitution Shortfall Amount;

                     (vi)   to reimburse the Servicer  (including  any successor
              Servicer) for any P&I Advance or Servicing Advance previously made
              by it which the Servicer has determined to be a Nonrecoverable P&I
              Advance or a Nonrecoverable  Servicing  Advance in accordance with
              the provisions of Section 5.03;

                                      -66-



                     (vii)  to  reimburse  the  Servicer  or the  Depositor  for
              expenses  incurred  by or  reimbursable  to  the  Servicer  or the
              Depositor, as the case may be, pursuant to Section 3.01 or Section
              7.03;

                     (viii) to reimburse  the  Servicer or the  Trustee,  as the
              case may be, for  expenses  reasonably  incurred in respect of the
              breach or defect  giving  rise to the  purchase  obligation  under
              Section 2.03 of this  Agreement that were included in the Purchase
              Price of the Mortgage Loan,  including any expenses arising out of
              the enforcement of the purchase obligation;

                     (ix)   to pay, or to reimburse the Servicer for advances in
              respect of, expenses incurred in connection with any Mortgage Loan
              pursuant to Section 3.13(b);

                     (x)    to pay the Servicer any Prepayment  Interest  Excess
              on the  Mortgage  Loans (to the extent not  retained  pursuant  to
              Section 3.08(a)(ii)); and

                     (xi)   to  clear  and  terminate  the  Collection   Account
              pursuant to Section 10.01.

              The Servicer  shall keep and maintain  separate  accounting,  on a
Mortgage  Loan by  Mortgage  Loan  basis,  for the  purpose  of  justifying  any
withdrawal  from the Collection  Account,  to the extent held by or on behalf of
it, pursuant to subclauses (ii), (iii), (v), (vi),  (viii),  (ix) and (x) above.
The Servicer shall provide  written  notification  to the Trustee on or prior to
the next succeeding  Servicer  Remittance Date, upon making any withdrawals from
the Collection Account pursuant to subclauses (vi) and (vii) above.

              (b)    The Trustee shall, from time to time, make withdrawals from
the Distribution Account, for any of the following purposes, without priority:

                     (i)    to  make  distributions  to   Certificateholders  in
              accordance with Section 5.01;

                     (ii)   to pay to itself, the Custodian, the Master Servicer
              and the Securities  Administrator  amounts to which it is entitled
              pursuant to Section 9.05 or any other  provision of this Agreement
              and any Extraordinary Trust Fund Expenses;

                     (iii)  to reimburse itself or the Master Servicer  pursuant
              to Section 8.02;

                     (v)    to pay to an Advance Financing Person reimbursements
              for P&I Advances  and/or  Servicing  Advances  pursuant to Section
              3.25;

                     (vi)   to pay any  amounts in respect of taxes  pursuant to
              Section 11.01(g)(vi);

                     (vii)  to pay  the  Master  Servicing  Fee  to  the  Master
              Servicer;

                                      -67-



                     (viii) to pay the Credit Risk  Management Fee to the Credit
              Risk Manager;

                     (ix)   to pay the MGIC Fee to MGIC; and

                     (x)    to clear  and  terminate  the  Distribution  Account
              pursuant to Section 10.01.

              SECTION 3.10.      Investment of Funds in the Investment Accounts.

              (a)    The  Servicer  may direct,  by means of written  directions
(which may be standing directions),  any depository institution  maintaining the
Collection  Account to invest the funds in the Collection  Account (for purposes
of  this  Section  3.10,  an  "Investment  Account")  in one or  more  Permitted
Investments bearing interest or sold at a discount, and maturing, unless payable
on demand, (i) no later than the Business Day immediately  preceding the date on
which such funds are required to be withdrawn from such account pursuant to this
Agreement,  if a Person other than the Trustee is the obligor thereon,  and (ii)
no later than the date on which such funds are  required  to be  withdrawn  from
such account pursuant to this Agreement,  if the Trustee is the obligor thereon.
Amounts in the Distribution  Account shall be invested in Permitted  Investments
as directed in writing by the Master  Servicer.  All such Permitted  Investments
shall be held to maturity,  unless  payable on demand.  Any  investment of funds
shall be made in the name of the  Trustee  (in its  capacity  as such) or in the
name of a  nominee  of the  Trustee.  The  Trustee  shall  be  entitled  to sole
possession over each such investment and,  subject to subsection (b) below,  the
income  thereon,  and any  certificate or other  instrument  evidencing any such
investment  shall be  delivered  directly to the Trustee or its agent,  together
with any document of transfer  necessary to transfer title to such investment to
the Trustee or its nominee.  In the event  amounts on deposit in the  Collection
Account are at any time  invested in a Permitted  Investment  payable on demand,
the party with investment discretion over such Investment Account shall:

                     (x)    consistent  with  any  notice  required  to be given
              thereunder,  demand that  payment  thereon be made on the last day
              such  Permitted  Investment may otherwise  mature  hereunder in an
              amount  equal  to the  lesser  of (1)  all  amounts  then  payable
              thereunder  and (2) the amount  required to be  withdrawn  on such
              date; and

                     (y)    demand   payment  of  all  amounts  due   thereunder
              promptly  upon  determination  by a  Responsible  Officer  of  the
              Trustee  that such  Permitted  Investment  would not  constitute a
              Permitted  Investment in respect of funds thereafter on deposit in
              the Investment Account.

              (b)    All income and gain realized  from the  investment of funds
deposited in the Collection  Account held by or on behalf of the Servicer or the
Trustee,  shall be for the benefit of the  Servicer  and shall be subject to its
withdrawal in accordance  with Section 3.09.  The Servicer  shall deposit in the
Collection  Account  the  amount of any loss  incurred  in  respect  of any such
Permitted   Investment  made  with  funds  in  such  account   immediately  upon
realization  of such loss. All earnings and gain realized from the investment of
funds  deposited  in the  Distribution  Account  shall be for the benefit of the
Master Servicer. The Master Servicer shall remit from its own funds

                                      -68-



for deposit  into the  Distribution  Account the amount of any loss  incurred on
Permitted Investments in the Distribution Account.

              (c)    Except as otherwise  expressly  provided in this Agreement,
if any  default  occurs  in the  making of a  payment  due  under any  Permitted
Investment,  or if a default occurs in any other performance  required under any
Permitted  Investment,  the Trustee may and, subject to Section 9.01 and Section
9.02(v),  shall, at the written  direction of the Servicer,  take such action as
may be  appropriate  to enforce  such  payment  or  performance,  including  the
institution and prosecution of appropriate proceedings.

              (d)    The  Trustee,  the  Master  Servicer  or  their  respective
Affiliates are permitted to receive additional compensation that could be deemed
to be in the Trustee's or the Master Servicer's  economic  self-interest for (i)
serving as  investment  adviser,  administrator,  shareholder  servicing  agent,
custodian or sub-custodian with respect to certain of the Permitted Investments,
(ii) using Affiliates to effect  transactions in certain  Permitted  Investments
and  (iii)  effecting  transactions  in  certain  Permitted  Investments.   Such
compensation  shall not be considered an amount that is  reimbursable or payable
to the  Trustee  or the Master  Servicer  pursuant  to  Section  3.09 or 3.10 or
otherwise payable in respect of Extraordinary Trust Fund Expenses.

              SECTION  3.11.      Maintenance of Hazard Insurance,   Errors  and
                                  Omissions  and  Fidelity  Coverage and Primary
                                  Mortgage Insurance.

              (a)    The  terms  of  each  Mortgage  Note  require  the  related
Mortgagor to maintain fire, flood and hazard insurance  policies.  To the extent
such policies are not maintained,  the Servicer shall cause to be maintained for
each Mortgaged  Property fire and hazard insurance with extended  coverage as is
customary in the area where the Mortgaged Property is located in an amount which
is at  least  equal to the  lesser  of the  current  principal  balance  of such
Mortgage  Loan and the amount  necessary to  compensate  fully for any damage or
loss to the improvements which are a part of such property on a replacement cost
basis,  in each case in an amount not less than such amount as is  necessary  to
avoid the application of any coinsurance  clause contained in the related hazard
insurance policy. The Servicer shall also cause to be maintained fire and hazard
insurance on each REO  Property  with  extended  coverage as is customary in the
area where the  Mortgaged  Property  is  located in an amount  which is at least
equal to the lesser of (i) the maximum insurable value of the improvements which
are a part of such property and (ii) the  outstanding  principal  balance of the
related  Mortgage Loan at the time it became an REO Property.  The Servicer will
comply  in the  performance  of this  Agreement  with all  reasonable  rules and
requirements of each insurer under any such hazard  policies.  Any amounts to be
collected  by the  Servicer  under any such  policies  (other than amounts to be
applied to the  restoration  or repair of the  property  subject to the  related
Mortgage or amounts to be released to the Mortgagor in accordance  with Accepted
Servicing Practices, subject to the terms and conditions of the related Mortgage
and  Mortgage  Note) shall be deposited in the  Collection  Account,  subject to
withdrawal  pursuant to Section 3.09, if received in respect of a Mortgage Loan,
or in the REO  Account,  subject to  withdrawal  pursuant  to Section  3.21,  if
received in respect of an REO  Property.  Any cost  incurred by the  Servicer in
maintaining  any such  insurance  shall  not,  for the  purpose  of  calculating
distributions to Certificateholders, be added to the unpaid principal balance of
the related Mortgage Loan,  notwithstanding that the terms of such Mortgage Loan
so permit.  It is understood  and agreed that no earthquake or other  additional
insurance is to be

                                      -69-



required  of any  Mortgagor  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 or REO Property is at any time
in an  area  identified  in  the  Federal  Register  by  the  Federal  Emergency
Management Agency as having special flood hazards, the Servicer will cause to be
maintained a flood  insurance  policy in respect  thereof.  Such flood insurance
shall be in an amount equal to the lesser of (i) the unpaid principal balance of
the  related  Mortgage  Loan and  (ii)  the  maximum  amount  of such  insurance
available for the related Mortgaged  Property under the national flood insurance
program  (assuming that the area in which such Mortgaged  Property is located is
participating in such program).

              In the event that the Servicer shall obtain and maintain a blanket
policy with an insurer having a General Policy Rating of A:X or better in Best's
Key Rating Guide or otherwise  acceptable  to Fannie Mae or Freddie Mac insuring
against hazard losses on all of the Mortgage  Loans,  it shall  conclusively  be
deemed to have satisfied its  obligations to cause fire and hazard  insurance to
be maintained on the Mortgaged  Properties,  it being understood and agreed that
such policy may contain a deductible  clause,  in which case the Servicer shall,
in the event that there shall not have been maintained on the related  Mortgaged
Property or REO Property a policy complying with the first two sentences of this
Section 3.11, and there shall have been one or more losses which would have been
covered by such policy, deposit to the Collection Account from its own funds the
amount not otherwise payable under the blanket policy because of such deductible
clause.  In connection with its activities as administrator  and servicer of the
Mortgage Loans, the Servicer agrees to prepare and present, on behalf of itself,
the Trustee,  the Trust Fund and the  Certificateholders,  claims under any such
blanket policy in a timely fashion in accordance with the terms of such policy.

              (b)    The  Servicer  shall keep in force  during the term of this
Agreement a policy or policies of insurance  covering  errors and  omissions for
failure in the performance of its respective  obligations  under this Agreement,
which  policy or  policies  shall be in such form and amount that would meet the
requirements  of  Fannie  Mae or  Freddie  Mac if it were the  purchaser  of the
Mortgage Loans, unless the Servicer,  has obtained a waiver of such requirements
from Fannie Mae or Freddie Mac. The Servicer shall each also maintain a fidelity
bond in the form and amount  that would meet the  requirements  of Fannie Mae or
Freddie Mac,  unless the  Servicer,  has obtained a waiver of such  requirements
from Fannie Mae or Freddie Mac. The  Servicer  shall be deemed to have  complied
with this  provision  if an  Affiliate  of the  Servicer,  has such  errors  and
omissions and fidelity bond coverage and, by the terms of such insurance  policy
or fidelity bond, the coverage afforded thereunder extends to the Servicer.  Any
such errors and  omissions  policy and  fidelity  bond shall by its terms not be
cancelable without thirty days' prior written notice to the Trustee.

              (c)    The Servicer shall not take any action that would result in
noncoverage  under the MGIC PMI Policy or any other applicable  primary mortgage
insurance  policy of any loss which,  but for the actions of the Servicer  would
have been covered thereunder. The Servicer shall use its best efforts to keep in
force and effect the MGIC PMI Policy and, to the extent that the  Mortgage  Loan
requires the Mortgagor to maintain such  insurance,  any other primary  mortgage
insurance  applicable to any Mortgage Loan. Except as required by applicable law
or the related Mortgage Loan Documents,  the Servicer shall not cancel or refuse
to renew any such primary mortgage insurance

                                      -70-



policy  that is in effect at the date of the initial  issuance  of the  Mortgage
Note and is required to be kept in force hereunder.

              The  Servicer  agrees to present on behalf of the  Trustee and the
Certificateholders,  claims to MGIC under the MGIC PMI Policy or the  applicable
insurer under any other primary mortgage insurance policies and, in this regard,
to take such  reasonable  action as shall be necessary to permit  recovery under
the MGIC PMI Policy or any other primary mortgage insurance policies  respecting
defaulted Mortgage Loans. Pursuant to Section 3.08, any amounts collected by the
Servicer  under  the MGIC PMI  Policy or any other  primary  mortgage  insurance
policies  shall be deposited in the  Collection  Account,  subject to withdrawal
pursuant to Section 3.09.

              SECTION 3.12.      Enforcement of Due-on-Sale Clauses;  Assumption
                                 Agreements.

              The  Servicer  shall,  to  the  extent  it  has  knowledge  of any
conveyance  of any  Mortgaged  Property  by any  Mortgagor  (whether by absolute
conveyance or by contract of sale,  and whether or not the Mortgagor  remains or
is to remain liable under the Mortgage Note and/or the  Mortgage),  exercise its
rights to accelerate the maturity of such Mortgage Loan under the "due-on- sale"
clause, if any, applicable thereto;  provided,  however, that the Servicer shall
not exercise any such rights if prohibited by law from doing so. If the Servicer
reasonably   believes  it  is  unable  under  applicable  law  to  enforce  such
"due-on-sale" clause, or if any of the other conditions set forth in the proviso
to the preceding sentence apply, the Servicer shall enter into an assumption and
modification  agreement  from or with the person to whom such  property has been
conveyed or is proposed to be  conveyed,  pursuant to which such person  becomes
liable under the Mortgage Note and, to the extent  permitted by applicable state
law, the Mortgagor  remains liable  thereon.  The Servicer is also authorized to
enter into a substitution of liability  agreement with such person,  pursuant to
which the  original  Mortgagor  is released  from  liability  and such person is
substituted  as the  Mortgagor  and  becomes  liable  under the  Mortgage  Note,
provided  that no such  substitution  shall  be  effective  unless  such  person
satisfies  the then current  underwriting  criteria of the Servicer for mortgage
loans  similar to the Mortgage  Loans.  In  connection  with any  assumption  or
substitution,  the Servicer shall apply such  underwriting  standards and follow
such  practices  and  procedures  as shall be normal  and  usual in its  general
mortgage  servicing  activities  and as it applies to other mortgage loans owned
solely by it.  The  Servicer  shall not take or enter  into any  assumption  and
modification  agreement,  however,  unless  (to the  extent  practicable  in the
circumstances) it shall have received confirmation, in writing, of the continued
effectiveness of any applicable  hazard insurance  policy.  Any fee collected by
the Servicer in respect of an assumption or substitution of liability  agreement
will be  retained by the  Servicer  as  additional  servicing  compensation.  In
connection  with any such  assumption,  no material  term of the  Mortgage  Note
(including  but not limited to the related  Mortgage  Rate and the amount of the
Monthly  Payment)  may be  amended or  modified,  except as  otherwise  required
pursuant to the terms  thereof.  The  Servicer  shall notify the Trustee (or the
Custodian) that any such substitution or assumption agreement has been completed
by  forwarding  to the Trustee the  executed  original of such  substitution  or
assumption agreement, which document 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.

                                      -71-



              Notwithstanding  the foregoing paragraph or any other provision of
this Agreement, the Servicer shall not be deemed to be in default, breach or any
other  violation of its  obligations  hereunder by reason of any assumption of a
Mortgage  Loan by operation  of law or by the terms of the Mortgage  Note or any
assumption which the Servicer may be restricted by law from preventing,  for any
reason  whatever.  For purposes of this Section 3.12, the term  "assumption"  is
deemed  to also  include  a sale  (of the  Mortgaged  Property)  subject  to the
Mortgage that is not  accompanied by an assumption or  substitution of liability
agreement.

              SECTION 3.13.      Realization Upon Defaulted Mortgage Loans.

              (a)    The Servicer  shall use its best efforts,  consistent  with
Accepted Servicing Practices,  to foreclose upon or otherwise comparably convert
the ownership of properties securing such of the Mortgage Loans as come into and
continue in default and as to which no satisfactory arrangements can be made for
collection of delinquent  payments  pursuant to Section 3.06. The Servicer shall
be  responsible  for  all  costs  and  expenses  incurred  by  it  in  any  such
proceedings; provided, however, that such costs and expenses will be recoverable
as Servicing Advances by the Servicer as contemplated in Sections 3.09 and 3.21.
The foregoing is subject to the provision that, in any case in which a Mortgaged
Property shall have suffered damage from an Uninsured  Cause, the Servicer shall
not be required to expend its own funds toward the  restoration of such property
unless it shall determine in its discretion that such  restoration will increase
the proceeds of liquidation of the related Mortgage Loan after  reimbursement to
itself for such expenses.

              (b)    Notwithstanding  the  foregoing  provisions of this Section
3.13 or any other provision of this Agreement, with respect to any Mortgage Loan
as to which the Servicer has received actual notice of, or has actual  knowledge
of, the  presence of any toxic or hazardous  substance on the related  Mortgaged
Property, the Servicer shall not, on behalf of the Trust Fund, either (i) obtain
title to such  Mortgaged  Property as a result of or in lieu of  foreclosure  or
otherwise,  or (ii)  otherwise  acquire  possession of, or take any other action
with respect to, such  Mortgaged  Property,  if, as a result of any such action,
the Trust Fund,  the Trustee or the  Certificateholders  would be  considered to
hold  title to, to be a  "mortgagee-in-possession"  of, or to be an  "owner"  or
"operator" of such Mortgaged  Property  within the meaning of the  Comprehensive
Environmental Response,  Compensation and Liability Act of 1980, as amended from
time to time, or any  comparable  law,  unless the Servicer has also  previously
determined, based on its reasonable judgment and a prudent report prepared by an
Independent Person who regularly conducts  environmental  audits using customary
industry standards, that:

              (1)    such Mortgaged  Property is in compliance  with  applicable
       environmental  laws or,  if not,  that it  would be in the best  economic
       interest of the Trust Fund to take such actions as are necessary to bring
       the Mortgaged Property into compliance therewith; and

              (2)    there  are  no  circumstances  present  at  such  Mortgaged
       Property  relating to the use,  management  or disposal of any  hazardous
       substances,  hazardous  materials,  hazardous  wastes or  petroleum-based
       materials  for which  investigation,  testing,  monitoring,  containment,
       clean-up or  remediation  could be required  under any federal,  state or
       local law or  regulation,  or that if any such  materials are present for
       which such action could be

                                      -72-



       required,  that it would be in the best  economic  interest  of the Trust
       Fund  to  take  such  actions  with  respect  to the  affected  Mortgaged
       Property.

              The cost of the  environmental  audit report  contemplated by this
Section 3.13 shall be advanced by the Servicer,  subject to the Servicer's right
to be  reimbursed  therefor from the  Collection  Account as provided in Section
3.09(a)(ix),   such  right  of  reimbursement  being  prior  to  the  rights  of
Certificateholders  to receive any amount in the Collection  Account received in
respect of the affected Mortgage Loan or other Mortgage Loans.

              If the Servicer determines,  as described above, that it is in the
best  economic  interest of the Trust Fund to take such actions as are necessary
to  bring  any  such  Mortgaged   Property  into   compliance   with  applicable
environmental  laws,  or to take such  action with  respect to the  containment,
clean-up or remediation of hazardous substances,  hazardous materials, hazardous
wastes, or petroleum-based materials affecting any such Mortgaged Property, then
the  Servicer  shall  take such  action  as it deems to be in the best  economic
interest  of the  Trust  Fund.  The  cost of any such  compliance,  containment,
cleanup  or  remediation  shall be  advanced  by the  Servicer,  subject  to the
Servicer's  right to be  reimbursed  therefor  from the  Collection  Account  as
provided in Sections  3.09(a)(iii) or 3.09(a)(ix),  such right of  reimbursement
being  prior to the rights of  Certificateholders  to receive  any amount in the
Collection  Account  received in respect of the affected  Mortgage Loan or other
Mortgage Loans.

              (c)    The Servicer  shall have the right to purchase from REMIC I
any  defaulted  Mortgage  Loan  that is 90 days or more  delinquent,  which  the
Servicer  determines in good faith will otherwise  become subject to foreclosure
proceedings  (evidence of such  determination  to be delivered in writing to the
Trustee,  in form and  substance  satisfactory  to the  Servicer and the Trustee
prior to purchase),  at a price equal to the Purchase Price.  The Purchase Price
for any Mortgage Loan purchased  hereunder  shall be deposited in the Collection
Account,  and the  Trustee,  upon  receipt  of  written  certification  from the
Servicer of such deposit,  shall release or cause to be released to the Servicer
the related  Mortgage  File and the  Trustee  shall  execute  and  deliver  such
instruments  of  transfer  or  assignment,   in  each  case  without   recourse,
representation  or  warranty,  as the  Servicer  shall  furnish  and as shall be
necessary to vest in the Servicer  title to any Mortgage Loan released  pursuant
hereto.

              (d)    Proceeds  received in  connection  with any Final  Recovery
Determination,  as well as any recovery  resulting from a partial  collection of
Insurance  Proceeds or  Liquidation  Proceeds,  in respect of any Mortgage Loan,
will be applied in the  following  order of priority:  first,  to reimburse  the
Servicer  for any related  unreimbursed  Servicing  Advances  and P&I  Advances,
pursuant  to Section  3.09(a)(ii)  or  (a)(iii);  second,  to accrued and unpaid
interest on the Mortgage Loan, to the date of the Final Recovery  Determination,
or to the Due Date prior to the  Distribution  Date on which such amounts are to
be distributed if not in connection  with a Final  Recovery  Determination;  and
third,  as a recovery of principal of the  Mortgage  Loan.  If the amount of the
recovery  so  allocated  to interest is less than the full amount of accrued and
unpaid  interest due on such Mortgage  Loan, the amount of such recovery will be
allocated by the  Servicer as follows:  first,  to unpaid  Servicing  Fees;  and
second,  to the balance of the interest  then due and owing.  The portion of the
recovery  so  allocated  to unpaid  Servicing  Fees shall be  reimbursed  to the
Servicer pursuant to Section 3.09(a)(iii). The portion of the recovery allocated
to interest (net of unpaid Servicing Fees)

                                      -73-



and the portion of the recovery  allocated  to  principal  of the Mortgage  Loan
shall be applied as follows:  first,  to reimburse  the Servicer for any related
unreimbursed  Advances in  accordance  with  Section  3.09(a)(ii)  and any other
amounts  reimbursable to the Servicer  pursuant to Section 3.09, and second,  as
part of the amounts to be transferred to the Distribution  Account in accordance
with Section 3.08(b).

              SECTION 3.14.     Trustee to Cooperate; Release of Mortgage Files.

              (a)    Upon becoming  aware of the payment in full of any Mortgage
Loan, or the receipt by the Servicer of a notification  that payment in full has
been  escrowed  in  a  manner   customary  for  such  purposes  for  payment  to
Certificateholders  on the next  Distribution  Date,  the Servicer will promptly
furnish to the Custodian,  on behalf of the Trustee, two copies of a request for
release  substantially in the form attached to the Custodial Agreement signed by
a Servicing Officer or in a mutually agreeable  electronic format which will, in
lieu of a  signature  on its face,  originate  from a Servicing  Officer  (which
certification  shall include a statement to the effect that all amounts received
in  connection  with such  payment  that are  required  to be  deposited  in the
Collection Account have been or will be so deposited) and shall request that the
Custodian,  on  behalf of the  Trustee,  deliver  to the  Servicer  the  related
Mortgage File. Upon receipt of such certification and request, the Custodian, on
behalf of the Trustee,  shall promptly  release the related Mortgage File to the
Servicer and the Trustee and Custodian shall have no further responsibility with
regard to such  Mortgage  File.  Upon any such payment in full,  the Servicer is
authorized,  to give,  as agent  for the  Trustee,  as the  mortgagee  under the
Mortgage  that secured the Mortgage  Loan, an  instrument  of  satisfaction  (or
assignment  of mortgage  without  recourse)  regarding  the  Mortgaged  Property
subject to the Mortgage, which instrument of satisfaction or assignment,  as the
case may be,  shall be  delivered  to the  Person or  Persons  entitled  thereto
against receipt therefor of such payment, it being understood and agreed that no
expenses  incurred  in  connection  with  such  instrument  of  satisfaction  or
assignment, as the case may be, shall be chargeable to the Collection Account.

              (b)    From time to time and as  appropriate  for the servicing or
foreclosure  of any Mortgage  Loan,  the Trustee shall execute such documents as
shall  be  prepared  and  furnished  to the  Trustee  by the  Servicer  (in form
reasonably acceptable to the Trustee) and as are necessary to the prosecution of
any such proceedings.  The Custodian,  on behalf of the Trustee, shall, upon the
request  of the  Servicer,  and  delivery  to the  Custodian,  on  behalf of the
Trustee,  of two copies of a request for release  signed by a Servicing  Officer
substantially in the form attached to the Custodial  Agreement (or in a mutually
agreeable  electronic  format  which will,  in lieu of a signature  on its face,
originate from a Servicing  Officer),  release the related Mortgage File held in
its possession or control to the Servicer. Such trust receipt shall obligate the
Servicer to return the Mortgage  File to the Custodian on behalf of the Trustee,
when the need therefor by the Servicer no longer exists unless the Mortgage Loan
shall be liquidated, in which case, upon receipt of a certificate of a Servicing
Officer  similar  to that  hereinabove  specified,  the  Mortgage  File shall be
released by the Custodian, on behalf of the Trustee, to the Servicer.

              Notwithstanding  the  foregoing,  in  connection  with a Principal
Prepayment in full of any Mortgage Loan, the Master Servicer may request release
of the  related  Mortgage  File  from  the  Custodian,  in  accordance  with the
provisions of the Custodial Agreement, in the event the Servicer fails to do so.

                                      -74-



              Upon written  certification  of a Servicing  Officer,  the Trustee
shall execute and deliver to the  Servicer,  any court  pleadings,  requests for
trustee's sale or other documents necessary to the foreclosure or trustee's sale
in respect of a  Mortgaged  Property  or to any legal  action  brought to obtain
judgment  against any  Mortgagor on the Mortgage Note or Mortgage or to obtain a
deficiency judgment,  or to enforce any other remedies or rights provided by the
Mortgage Note or Mortgage or otherwise  available at law or in equity. Each such
certification  shall  include a request  that such  pleadings  or  documents  be
executed  by the Trustee and a  statement  as to the reason  such  documents  or
pleadings  are  required  and that the  execution  and  delivery  thereof by the
Trustee will not invalidate or otherwise affect the lien of the Mortgage, except
for the  termination  of  such a lien  upon  completion  of the  foreclosure  or
trustee's  sale. So long as no Servicing  Termination  Event shall have occurred
and be continuing, the Servicer shall have the right to execute any and all such
court pleadings,  requests and other documents as  attorney-in-fact  for, and on
behalf of the Trustee.

              SECTION 3.15.      Servicing Compensation.

              As compensation for the activities of the Servicer, hereunder, the
Servicer  shall be entitled to the  Servicing  Fee with respect to each Mortgage
Loan payable  solely from payments of interest in respect of such Mortgage Loan,
subject to Section 3.22. In addition,  the Servicer shall be entitled to recover
unpaid Servicing Fees out of Insurance  Proceeds or Liquidation  Proceeds to the
extent  permitted by Section  3.09(a)(iii)  and out of amounts  derived from the
operation  and sale of an REO Property to the extent  permitted by Section 3.21.
The right to receive the  Servicing  Fee may not be  transferred  in whole or in
part  except  in  connection   with  the  transfer  of  all  of  the  Servicer's
responsibilities  and obligations  under this Agreement to the extent  permitted
herein.

              Additional servicing  compensation in the form of assumption fees,
late  payment  charges  and other  miscellaneous  fees  (other  than  Prepayment
Charges)  shall be  retained  by the  Servicer  only to the extent  such fees or
charges  are  received  by the  Servicer.  The  Servicer  shall also be entitled
pursuant to Section  3.09(a)(iv)  to withdraw  from the  Collection  Account and
pursuant to Section  3.21(b) to withdraw  from any REO  Account,  as  additional
servicing  compensation,  interest or other income  earned on deposits  therein,
subject to Section  3.10 and shall be entitled  to retain or  withdraw  from the
Collection Account,  pursuant to Section 3.09(x),  Prepayment Interest Excess as
additional  servicing  compensation.  The Servicer  shall be required to pay all
expenses  incurred by it in connection with its servicing  activities  hereunder
and shall not be  entitled  to  reimbursement  therefor  except as  specifically
provided herein.

              SECTION 3.16.      Reports to the  Trustee;   Collection   Account
                                 Statements.

              Not later than  fifteen  days after each  Distribution  Date,  the
Servicer shall forward to the Master  Servicer,  the Trustee and the Depositor a
statement  prepared  by the  institution  at which  the  Collection  Account  is
maintained setting forth the status of the Collection Account as of the close of
business on such Distribution  Date and showing,  for the period covered by such
statement,  the  aggregate  amount of  deposits  into and  withdrawals  from the
Collection  Account of each category of deposit specified in Section 3.08(a) and
each category of withdrawal  specified in Section 3.09. Copies of such statement
shall be  provided  by the  Trustee to any  Certificateholder  and to any Person
identified to the Trustee as a prospective  transferee  of a  Certificate,  upon
request at the expense of the  requesting  party,  provided  such  statement  is
delivered by the Servicer to the Trustee.

                                      -75-



              SECTION 3.17.    Statement as to Compliance.

              Not later than  March 15th of each  calendar  year  commencing  in
2004,  the Servicer  shall deliver to the Trustee,  the Master  Servicer and the
Depositor  an  Officers'   Certificate  (upon  which  the  Master  Servicer  can
conclusively  rely in  connection  with  its  obligations  under  Section  5.06)
stating,  as to each signatory  thereof,  that (i) a review of the activities of
the Servicer  during the preceding year and of performance  under this Agreement
has been made  under  such  officers'  supervision  and (ii) to the best of such
officer's knowledge, based on such review, the Servicer has fulfilled all of its
obligations  under this Agreement  throughout such year, or, if there has been a
default in the fulfillment of any such obligation,  specifying each such default
known to such  officer  and the nature and  status  thereof.  Copies of any such
statement  shall be  provided  by the  Trustee  to any  Certificateholder,  upon
request at the expense of the  requesting  party,  provided  such  statement  is
delivered by the Servicer to the Trustee.

              SECTION 3.18.    Independent Public Accountants' Servicing Report.

              Not later than  March 15th of each  calendar  year  commencing  in
2004, the Servicer, at its expense,  shall cause a nationally recognized firm of
independent  certified  public  accountants  to furnish to the Servicer a report
stating that (i) it has obtained a letter of  representation  regarding  certain
matters from the management of the Servicer which includes an assertion that the
Servicer has complied with certain minimum  residential  mortgage loan servicing
standards,  identified in the Uniform  Single  Attestation  Program for Mortgage
Bankers established by the Mortgage Bankers Association of America, with respect
to the  servicing  of  residential  mortgage  loans  during  the  most  recently
completed fiscal year and (ii) on the basis of an examination  conducted by such
firm in  accordance  with  standards  established  by the American  Institute of
Certified  Public  Accountants,  such  representation  is  fairly  stated in all
material respects,  subject to such exceptions and other qualifications that may
be  appropriate.  Immediately  upon receipt of such report,  the Servicer  shall
furnish a copy of such  report to the  Master  Servicer,  the  Trustee  and each
Rating Agency.  Copies of such statement shall be provided by the Trustee to any
Certificateholder  upon request at the  Servicer's  expense,  provided that such
statement is delivered by the Servicer to the Trustee.

              SECTION 3.19     Annual Certification.

              (a)    The Servicer  shall deliver to the Master  Servicer,  on or
before March 15th of each  calendar  year  beginning  March 15, 2004 (or, if any
such day is not a Business Day, the immediately  preceding Business Day) or such
alternative  date reasonably  specified by the Master Servicer which shall occur
not earlier than 15 days prior to the date any Form 10-K is required to be filed
with the Commission in connection  with the  transactions  contemplated  by this
Agreement,  a  certification  in the form  attached  hereto as  Exhibit  C. Such
certification  shall be signed by the senior  officer in charge of  servicing of
the Servicer.  In addition,  the Servicer  shall provide such other  information
with respect to the Mortgage Loans and the servicing and administration  thereof
within the control of the Servicer  which shall be required to enable the Master
Servicer  to  comply  with the  reporting  requirements  of the  Securities  and
Exchange Act of 1934, as amended pursuant to Section 5.06 hereof.

                                      -76-



              (b)    The Servicer  shall  indemnify and hold harmless the Master
Servicer,  the Trustee, the Depositor and their respective officers,  directors,
agents and affiliates from and against any losses,  damages,  penalties,  fines,
forfeitures,  reasonable legal fees and related costs, judgments and other costs
and expenses arising out of or based upon a breach by the Servicer or any of its
officers,  directors, agents or affiliates of its obligations under this Section
3.19 or the Servicer's negligence, bad faith or willful misconduct in connection
therewith.  Such indemnity  shall survive the  termination or resignation of the
parties hereto or the  termination  of this  Agreement.  If the  indemnification
provided for herein is unavailable or  insufficient  to hold harmless the Master
Servicer, the Trustee and the Depositor,  then the Servicer agrees that it shall
contribute to the amount paid or payable by the Master Servicer, the Trustee and
the Depositor as a result of the losses,  claims,  damages or liabilities of the
Master  Servicer,  the  Trustee  and  the  Depositor  in such  proportion  as is
appropriate  to reflect the relative fault of the Master  Servicer,  the Trustee
and the  Depositor on the one hand and the  Servicer on the other in  connection
with a breach of the Servicer's obligations under this Section 3.19.

              SECTION 3.20.   Access to Certain Documentation.

              The Servicer  shall  provide to the Office of Thrift  Supervision,
the  FDIC,  and any other  federal  or state  banking  or  insurance  regulatory
authority that may exercise authority over any Certificate Owner,  access to the
documentation  regarding  the Mortgage  Loans  required by  applicable  laws and
regulations.  Such  access  shall be  afforded  without  charge,  but only  upon
reasonable  request  and  during  normal  business  hours at the  offices of the
Servicer  designated  by it.  Nothing  in this  Section  3.20  shall  limit  the
obligation  of the  Servicer  to  comply  with any  applicable  law  prohibiting
disclosure  of  information  regarding  the  Mortgagors  and the  failure of the
Servicer  to  provide  access as  provided  in this  Section as a result of such
obligation  shall not  constitute  a breach  of this  Section.  Nothing  in this
Section 3.20 shall require the Servicer to collect, create, collate or otherwise
generate  any  information  that it does not  generate  in its  usual  course of
business. The Servicer shall not be required to make copies of or ship documents
to any Person  unless  provisions  have been made for the  reimbursement  of the
costs thereof.

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

              (a)    The deed or  certificate  of sale of any REO Property shall
be taken in the name of the Trustee, or its nominee, on behalf of the Trust Fund
and for the benefit of the Certificateholders.  The Servicer, on behalf of REMIC
I, shall  either sell any REO Property by the close of the third  calendar  year
following  the  calendar  year in which REMIC I acquires  ownership  of such REO
Property  for  purposes  of Section  860(a)(8)  of the Code or request  from the
Internal  Revenue  Service,  no later  than 60 days  before the day on which the
three-year  grace period would  otherwise  expire an extension of the three-year
grace  period,  unless the Servicer  had  delivered to the Trustee an Opinion of
Counsel,  addressed  to the  Trustee and the  Depositor,  to the effect that the
holding by REMIC I of such REO  Property  subsequent  to three  years  after its
acquisition  will not  result  in the  imposition  on any  Trust  REMIC  created
hereunder of taxes on "prohibited  transactions"  thereof, as defined in Section
860F of the Code,  or cause any Trust  REMIC  hereunder  to fail to qualify as a
REMIC under Federal law at any time that any Certificates  are outstanding.  The
Servicer shall manage,  conserve,  protect and operate each REO Property for the
Certificateholders  solely for the purpose of its prompt disposition and sale in
a manner which does not cause such REO Property

                                      -77-



to fail to  qualify as  "foreclosure  property"  within  the  meaning of Section
860G(a)(8)  of the Code or result in the  receipt  by any  Trust  REMIC  created
hereunder  of any  "income  from  non-permitted  assets"  within the  meaning of
Section 860F(a)(2)(B) of the Code, or any "net income from foreclosure property"
which is subject to taxation under the REMIC Provisions.

              (b)    The Servicer shall  segregate and hold all funds  collected
and received in connection  with the operation of any REO Property  separate and
apart from its own funds and general  assets and shall  establish  and  maintain
with respect to REO  Properties  an account  held in trust for the  Trustee,  on
behalf of the Trust Fund and for the benefit of the Certificateholders (the "REO
Account"),  which shall be an Eligible Account.  The Servicer shall be permitted
to allow the Collection Account to serve as the REO Account, subject to separate
ledgers  for each REO  Property.  The  Servicer  shall be  entitled to retain or
withdraw any interest income paid on funds deposited in the REO Account.

              (c)    The Servicer shall have full power and  authority,  subject
only to the specific requirements and prohibitions of this Agreement,  to do any
and all things in connection  with any REO Property as are  consistent  with the
manner in which the Servicer  manages and operates similar property owned by the
Servicer or any of its Affiliates,  all on such terms and for such period as the
Servicer deems to be in the best interests of Certificateholders.  In connection
therewith,  the Servicer  shall  deposit,  or cause to be deposited,  on a daily
basis in the REO Account  all  revenues  received  by it with  respect to an REO
Property and shall withdraw  therefrom funds necessary for the proper operation,
management and maintenance of such REO Property including, without limitation:

              (i)    all  insurance  premiums due and payable in respect of such
       REO Property;

              (ii)   all real estate  taxes and  assessments  in respect of such
       REO Property that may result in the imposition of a lien thereon; and

              (iii)  all costs  and  expenses  necessary  to  maintain  such REO
       Property.

              To the extent  that  amounts on  deposit in the REO  Account  with
respect  to an REO  Property  are  insufficient  for the  purposes  set forth in
clauses (i) through (iii) above with respect to such REO Property,  the Servicer
shall  advance from its own funds such amount as is necessary  for such purposes
if, but only if, the Servicer would make such advances if the Servicer owned the
REO Property and if in the Servicer's judgment, the payment of such amounts will
be recoverable from the rental or sale of the REO Property.

              Subject to compliance  with  applicable  laws and  regulations  as
shall at any time be in force, and notwithstanding the foregoing,  the Servicer,
on behalf of the Trust Fund, shall not:

              (i)    enter into,  renew or extend any New Lease with  respect to
       any REO  Property,  if the New Lease by its  terms  will give rise to any
       income that does not constitute Rents from Real Property;

              (ii)   permit any amount to be received  or accrued  under any New
       Lease other than amounts that will constitute Rents from Real Property;

                                      -78-



              (iii)  authorize or permit any  construction  on any REO Property,
       other than the completion of a building or other improvement thereon, and
       then only if more than ten percent of the  construction  of such building
       or other improvement was completed before default on the related Mortgage
       Loan became imminent,  all within the meaning of Section  856(e)(4)(B) of
       the Code; or

              (iv)   allow any Person to Directly  Operate  any REO  Property on
       any date more than 90 days  after  its date of  acquisition  by the Trust
       Fund;

unless,  in any such case,  the  Servicer  has  obtained  an Opinion of Counsel,
provided to the Servicer  and the  Trustee,  to the effect that such action will
not cause such REO Property to fail to qualify as "foreclosure  property" within
the  meaning  of Section  860G(a)(8)  of the Code at any time that it is held by
REMIC I, in which case the Servicer  may take such  actions as are  specified in
such Opinion of Counsel.

              The Servicer may contract with any Independent  Contractor for the
operation and management of any REO Property, provided that:

              (i)    the terms and  conditions of any such contract shall not be
       inconsistent herewith;

              (ii)   any such contract shall require,  or shall be  administered
       to require,  that the  Independent  Contractor pay all costs and expenses
       incurred in  connection  with the  operation  and  management of such REO
       Property,  including  those listed  above and remit all related  revenues
       (net of such costs and expenses) to the Servicer as soon as  practicable,
       but in no event later than thirty days  following the receipt  thereof by
       such Independent Contractor;

              (iii)  none of the provisions of this Section 3.21(c)  relating to
       any such  contract  or to  actions  taken  through  any such  Independent
       Contractor  shall be deemed to relieve the  Servicer of any of its duties
       and  obligations  to the  Trustee on behalf of the Trust Fund and for the
       benefit  of the  Certificateholders  with  respect to the  operation  and
       management of any such REO Property; and

              (iv)   the Servicer shall be obligated with respect thereto to the
       same extent as if it alone were  performing all duties and obligations in
       connection with the operation and management of such REO Property.

              The Servicer  shall be entitled to enter into any  agreement  with
any Independent  Contractor performing services for it related to its duties and
obligations  hereunder for  indemnification  of the Servicer by such Independent
Contractor,  and  nothing in this  Agreement  shall be deemed to limit or modify
such  indemnification.  The Servicer shall be solely liable for all fees owed by
it to any such  Independent  Contractor,  irrespective of whether the Servicer's
compensation  pursuant to Section 3.15 is sufficient to pay such fees.  Any such
agreement  shall  include a provision  that such  agreement  may be  immediately
terminated  by the  Trustee  (as  successor  Servicer)  or any  other  successor
Servicer  (including the Master Servicer) without fee, in the event the Servicer
shall for any reason, no longer be the Servicer (including  termination due to a
Servicer Event of Default).

                                      -79-



              (d)    In  addition to the  withdrawals  permitted  under  Section
3.21(c),  the  Servicer  may from  time to time  make  withdrawals  from the REO
Account for any REO Property: (i) to pay itself unpaid Servicing Fees in respect
of the related  Mortgage Loan; and (ii) to reimburse  itself or any Sub-Servicer
for  unreimbursed  Servicing  Advances and Advances  made in respect of such REO
Property or the related  Mortgage  Loan. On the Servicer  Remittance  Date,  the
Servicer shall withdraw from each REO Account  maintained by it and deposit into
the   Distribution   Account  in  accordance  with  Section   3.08(d)(ii),   for
distribution on the related  Distribution  Date in accordance with Section 4.01,
the income from the  related REO  Property  received  during the prior  calendar
month,  net of any withdrawals  made pursuant to Section 3.21(c) or this Section
3.21(d).

              (e)    Subject  to the  time  constraints  set  forth  in  Section
3.21(a), each REO Disposition shall be carried out by the Servicer at such price
and upon such terms and  conditions  as the  Servicer  shall deem  necessary  or
advisable,  as shall be normal and usual in accordance  with Accepted  Servicing
Practices.

              (f)    The proceeds  from the REO  Disposition,  net of any amount
required by law to be remitted to the Mortgagor under the related  Mortgage Loan
and net of any payment or reimbursement to the Servicer as provided above, shall
be deposited in the Distribution  Account in accordance with Section 3.08(d)(ii)
on the Servicer  Remittance  Date in the month following the receipt thereof for
distribution on the related  Distribution  Date in accordance with Section 4.01.
Any REO  Disposition  shall  be for  cash  only  (unless  changes  in the  REMIC
Provisions   made  subsequent  to  the  Startup  Day  allow  a  sale  for  other
consideration).

              (g)    The  Servicer  shall file  information  returns  (and shall
provide a certification of a Servicing  Officer to the Master Servicer that such
filings  have been  made)  with  respect to the  receipt  of  mortgage  interest
received in a trade or business, reports of foreclosures and abandonments of any
Mortgaged  Property and cancellation of indebtedness  income with respect to any
Mortgaged  Property as required by Sections 6050H,  6050J and 6050P of the Code,
respectively. Such reports shall be in form and substance sufficient to meet the
reporting  requirements  imposed by such Sections 6050H,  6050J and 6050P of the
Code.

              SECTION 3.22.      Obligations  of  the  Servicer  in  Respect  of
                                 Prepayment  Interest  Shortfalls;   Relief  Act
                                 Interest Shortfalls.

              The  Servicer  shall  deliver to the Trustee for deposit  into the
Distribution  Account  on or  before  5:00 p.m.  New York  time on the  Servicer
Remittance  Date  from its own funds an  amount  equal to the  lesser of (i) the
aggregate of the Prepayment Interest  Shortfalls  attributable to prepayments in
full for the related Distribution Date resulting solely from voluntary Principal
Prepayments  received by the Servicer during the related  Prepayment  Period and
(ii) the aggregate  Servicing Fee for the most recently ended Prepayment Period.
The Servicer shall not have the right to reimbursement  for any amounts remitted
to the  Trustee in respect  of this  Section  3.22.  The  Servicer  shall not be
obligated  to pay the amounts  set forth in this  Section  3.22 with  respect to
shortfalls resulting from the application of the Relief Act.

              SECTION 3.23.       Obligations  of  the  Servicer  in  Respect of
                                  Mortgage Rates and Monthly Payments.

                                      -80-



              In the event that a shortfall  in any  collection  on or liability
with respect to any Mortgage Loan results from or is attributable to adjustments
to Mortgage Rates,  Monthly Payments or Stated Principal Balances that were made
by the  Servicer  in a  manner  not  consistent  with the  terms of the  related
Mortgage Note and this  Agreement,  the Servicer,  upon  discovery or receipt of
notice  thereof,  immediately  shall  deliver to the  Trustee for deposit in the
Distribution  Account  from its own funds the amount of any such  shortfall  and
shall indemnify and hold harmless the Trust Fund, the Trustee, the Depositor and
any successor Servicer in respect of any such liability.  Such indemnities shall
survive the  termination  or discharge of this  Agreement.  Notwithstanding  the
foregoing, this Section 3.23 shall not limit the ability of the Servicer to seek
recovery of any such amounts from the related  Mortgagor  under the terms of the
related Mortgage Note and Mortgage, to the extent permitted by applicable law.

              SECTION 3.24.      Reserve Fund.

              (a)    No later than the Closing Date, the Trustee shall establish
and maintain a separate,  segregated  trust account titled,  "Reserve Fund, Bank
One, National Association, in trust for the registered holders of ACE Securities
Corp.  Home  Equity Loan  Trust,  Series  2003-TC1,  Asset  Backed  Pass-Through
Certificates."  On the Closing Date, the Depositor will deposit,  or cause to be
deposited,  into the Reserve Fund $1,000.  In addition,  the amount deposited in
the Reserve  Fund shall be  increased  by any  payments  received by the Trustee
under the Cap Contracts  and deposited  into Reserve Fund the for the benefit of
the Class A-1 Certificates and Class A-2 Certificates.

              (b)    On each  Distribution  Date as to which  there is a Net WAC
Rate  Carryover  Amount  payable to the Class A  Certificates  or the  Mezzanine
Certificates, the Trustee will deposit, based on the instructions received by it
from the Securities  Administrator,  into the Reserve Fund the amounts described
in Section 5.01(a)(7)(xi), rather than distributing such amounts to the Class CE
Certificateholders.  On each such Distribution  Date, the Trustee shall hold all
such amounts for the benefit of the Holders of the Class A Certificates  and the
Mezzanine  Certificates,  and will distribute such amounts to the Holders of the
Class  A  Certificates  and  the  Mezzanine  Certificates  in  the  amounts  and
priorities set forth in Section  5.01(a).  If no Net WAC Rate Carryover  Amounts
are payable on a  Distribution  Date,  the Trustee shall  deposit,  based on the
instructions received by it from the Securities Administrator,  into the Reserve
Fund on  behalf  of the  Class CE  Certificateholders,  from  amounts  otherwise
distributable to the Class CE Certificateholders, an amount such that when added
to other amounts already on deposit in the Reserve Fund, the aggregate amount on
deposit therein is equal to $1,000.

              (c)    For federal  and state  income tax  purposes,  the Class CE
Certificateholders  will be deemed to be the owners of the Reserve  Fund and all
amounts  deposited into the Reserve Fund (other than the initial deposit therein
of $1,000) shall be treated as amounts distributed by REMIC II to the Holders of
the  Class CE  Certificates.  Upon the  termination  of the Trust  Fund,  or the
payment in full of the Class A Certificates and the Mezzanine Certificates,  all
amounts  remaining  on deposit in the Reserve Fund will be released by the Trust
Fund and distributed to the Class CE Certificateholders or their designees.  The
Reserve  Fund will be part of the  Trust  Fund but not part of any REMIC and any
payments to the Holders of the Class A Certificates or the Mezzanine


                                      -81-



Certificates of Net WAC Rate Carryover Amounts will not be payments with respect
to a  "regular  interest"  in  a  REMIC  within  the  meaning  of  Code  Section
860(G)(a)(1).

              (d)    By  accepting  a  Class  CE  Certificate,   each  Class  CE
Certificateholder  hereby  agrees that the Trustee will deposit into the Reserve
Fund  the  amounts  described  above  on  each  Distribution  Date  rather  than
distributing  such  amounts to the Class CE  Certificateholders.  By accepting a
Class CE Certificate,  each Class CE  Certificateholder  further agrees that its
agreement  to such  action  by the  Trustee  is  given  for  good  and  valuable
consideration,  the receipt and  sufficiency  of which is  acknowledged  by such
acceptance.

              (e)    At the direction of the Holders of a majority in Percentage
Interest in the Class CE  Certificates,  the Trustee shall direct any depository
institution  maintaining the Reserve Fund to invest the funds in such account in
one or more Permitted  Investments  bearing interest or sold at a discount,  and
maturing,  unless  payable  on  demand,  (i) no  later  than  the  Business  Day
immediately  preceding the date on which such funds are required to be withdrawn
from such account pursuant to this Agreement, if a Person other than the Trustee
or an Affiliate  manages or advises such investment,  and (ii) no later than the
date on which such funds are required to be withdrawn from such account pursuant
to this  Agreement,  if the  Trustee or an  Affiliate  manages  or advises  such
investment.  All income and gain earned upon such investment  shall be deposited
into  the  Reserve  Fund.  In no event  shall  the  Trustee  be  liable  for any
investments  made  pursuant  to this clause (e). If the Holders of a majority in
Percentage  Interest  in the Class CE  Certificates  fail to provide  investment
instructions,  funds on deposit in the Reserve Fund shall be held  uninvested by
the Trustee without liability for interest or compensation.

              (f)    For federal tax return and information reporting, the right
of the  Class A  Certificateholders  and  the  Mezzanine  Certificateholders  to
receive  payments from the Reserve Fund in respect of any Net WAC Rate Carryover
Amount shall be assigned a value of zero.

              SECTION 3.25.      Advance Facility.

              (a)    Notwithstanding  anything to the contrary contained herein,
(i) the  Servicer  is  hereby  authorized  to  enter  into an  advance  facility
("Advance  Facility") under which (A) the Servicer sells,  assigns or pledges to
an advancing person the Servicer's  rights under this Agreement to be reimbursed
for any Advances or Servicing  Advances and/or (B) an advancing person agrees to
fund some or all  Advances  or  Servicing  Advances  required  to be made by the
Servicer  pursuant to this Agreement and (ii) the Servicer is hereby  authorized
to assign its rights to the Servicing Fee (which rights shall terminate upon the
resignation,  termination  or removal of the  Servicer  pursuant to the terms of
this  Agreement);  it being understood that neither the Trust Fund nor any party
hereto shall have a right or claim  (including  without  limitation any right of
offset)  to the  portion of the  Servicing  Fee so  assigned.  No consent of the
Depositor, Trustee, Certificateholders or any other party is required before the
Servicer  may enter into an Advance  Facility,  but the Servicer  shall  provide
notice to the Depositor, Master Servicer and the Trustee of the existence of any
such Advance Facility  promptly upon the consummation  thereof.  Notwithstanding
the existence of any Advance  Facility under which an advancing person agrees to
fund Advances and/or Servicing  Advances on the Servicer's  behalf, the Servicer
shall remain obligated pursuant to this Agreement

                                      -82-



to make  Advances  and  Servicing  Advances  pursuant to and as required by this
Agreement,  and  shall not be  relieved  of such  obligations  by virtue of such
Advance Facility.

              (b)    Reimbursement  amounts shall  consist  solely of amounts in
respect of Advances and/or Servicing  Advances made with respect to the Mortgage
Loans  for  which  the  Servicer  would be  permitted  to  reimburse  itself  in
accordance  with this  Agreement,  assuming  the  Servicer  had made the related
Advance(s) and/or Servicing Advance(s).

              (c)    The Servicer  shall  maintain and provide to any  successor
Servicer a detailed  accounting on a loan-by-loan  basis as to amounts  advanced
by,  pledged or  assigned  to,  and  reimbursed  to any  advancing  person.  The
successor Servicer shall be entitled to rely on any such information provided by
the predecessor Servicer, and the successor Servicer shall not be liable for any
errors in such information.

              (d)    The  documentation  establishing any Advance Facility shall
require  that  such  reimbursement  amounts  distributed  with  respect  to each
Mortgage  Loan be allocated to  outstanding  unreimbursed  Advances or Servicing
Advances  (as the case may be) made  with  respect  to that  Mortgage  Loan on a
"first-in,  first out" (FIFO) basis. Such  documentation  shall also require the
Servicer to provide to the related advancing person or its designee loan-by-loan
information with respect to each such  reimbursement  amount distributed to such
advancing  person or Advance  Facility  trustee on each  Distribution  Date,  to
enable  the  advancing  person  or  Advance  Facility  trustee  to make the FIFO
allocation of each such reimbursement amount with respect to each Mortgage Loan.
The Servicer shall remain  entitled to be reimbursed by the advancing  person or
Advance Facility  trustee for all Advances and Servicing  Advances funded by the
Servicer to the extent the related  rights to be  reimbursed  therefor  have not
been sold, assigned or pledged to an advancing person.

              (e)    Any  amendment  to  this  Section  3.25  or  to  any  other
provision of this  Agreement  that may be necessary or appropriate to effect the
terms of an Advance  Facility  as  described  generally  in this  Section  3.25,
including amendments to add provisions relating to a successor Servicer,  may be
entered into by the Trustee, the Depositor, and the Servicer without the consent
of any  Certificateholder,  notwithstanding  anything  to the  contrary  in this
Agreement,  provided,  that the Trustee has been  provided an Opinion of Counsel
that such amendment is authorized  hereunder and has no material  adverse effect
on the  Certificateholders,  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; provided,  further, that the amendment shall not be deemed to
adversely affect in any material respect the interests of the Certificateholders
if the Person  requesting the amendment obtains a letter from each Rating Agency
(instead of  obtaining  an Opinion of Counsel to such  effect)  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 rating 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.  Prior to  entering  into an
Advance  Facility,  the Servicer  shall notify the lender under such facility in
writing  that:  (a) the  Advances  financed by and/or  pledged to the lender are
obligations  owed to the Servicer on a non-recourse  basis payable only from the
cash flows and proceeds  received  under this  Agreement  for  reimbursement  of
Advances only to the extent provided

                                      -83-



herein,  and the Trustee and the Trust are not otherwise  obligated or liable to
repay any Advances financed by the lender;  (b) the Servicer will be responsible
for remitting to the lender the applicable  amounts collected by it as Servicing
Fees and as  reimbursement  for Advances  funded by the lender,  as  applicable,
subject to the  restrictions and priorities  created in this Agreement;  and (c)
the  Trustee  shall  not  have  any  responsibility  to  track  or  monitor  the
administration of the financing arrangement between the Servicer and the lender.

              SECTION 3.26.      Servicer Indemnification.

              The Servicer agrees to indemnify the Trustee,  Master Servicer and
the Securities  Administrator,  from, and hold the Trustee,  Master Servicer and
the Securities  Administrator  harmless against,  any loss, liability or expense
(including  reasonable attorney's fees and expenses) incurred by any such Person
by reason of the Servicer's willful  misfeasance,  bad faith or gross negligence
in the  performance  of its  duties  under  this  Agreement  or by reason of the
Servicer's   reckless  disregard  of  its  obligations  and  duties  under  this
Agreement.  Such  indemnity  shall survive the  termination or discharge of this
Agreement  and the  resignation  or removal of the  Servicer,  the Trustee,  the
Master Servicer and the Securities Administrator.  Any payment hereunder made by
the Servicer to any such Person shall be from the Servicer's own funds,  without
reimbursement from REMIC I therefor.

                                      -84-



                                   ARTICLE IV

                       ADMINISTRATION AND MASTER SERVICING
                  OF THE MORTGAGE LOANS BY THE MASTER SERVICER

              SECTION 4.01.      Master Servicer.

              The Master  Servicer  shall  supervise,  monitor  and  oversee the
obligation  of the  Servicer to service and  administer  the  Mortgage  Loans in
accordance  with the  terms of the  Agreement  and  shall  have  full  power and
authority to do any and all things  which it may deem  necessary or desirable in
connection  with such master  servicing and  administration.  In performing  its
obligations hereunder, the Master Servicer shall act in a manner consistent with
Accepted  Master  Servicing  Practices.  Furthermore,  the Master Servicer shall
oversee and consult with the Servicer as necessary  from  time-to-time  to carry
out the Master  Servicer's  obligations  hereunder,  shall  receive,  review and
evaluate all reports, information and other data provided to the Master Servicer
by the  Servicer  and shall  cause the  Servicer  to  perform  and  observe  the
covenants,  obligations  and  conditions  to be  performed  or  observed  by the
Servicer  under this  Agreement.  The Master  Servicer shall  independently  and
separately  monitor the  Servicer's  servicing  activities  with respect to each
related  Mortgage  Loan,  reconcile  the  results of such  monitoring  with such
information  provided in the previous sentence on a monthly basis and coordinate
corrective  adjustments  to the Servicer's and Master  Servicer's  records,  and
based on such  reconciled  and  corrected  information,  prepare the  statements
specified in Section 5.03 and any other  information and statements  required to
be  provided  by the  Master  Servicer  hereunder.  The  Master  Servicer  shall
reconcile  the  results  of  its  Mortgage  Loan   monitoring  with  the  actual
remittances of the Servicer to the  Distribution  Account  pursuant to the terms
hereof  based on  information  provided  to the Master  Servicer  by the Trustee
pursuant to the fourth paragraph of Section 9.01.

              The Trustee  shall  furnish the Servicer  and the Master  Servicer
with any limited  powers of attorney and other  documents in form as provided to
it necessary or  appropriate  to enable the Servicer and the Master  Servicer to
service and administer the related Mortgage Loans and REO Property.  The Trustee
shall  have no  responsibility  for any  action of the  Master  Servicer  or any
Servicer pursuant to any such limited power of attorney and shall be indemnified
by the Master Servicer or the Servicer,  as applicable,  for any cost, liability
or expense  incurred  by the Trustee in  connection  with such  Person's  use or
misuse of any such power of attorney.

              The Trustee, the Custodian and the Securities  Administrator shall
provide  access to the records and  documentation  in possession of the Trustee,
the Custodian or the  Securities  Administrator  regarding the related  Mortgage
Loans and REO Property and the servicing thereof to the Certificateholders,  the
FDIC, and the  supervisory  agents and examiners of the FDIC,  such access being
afforded only upon  reasonable  prior written request and during normal business
hours  at  the  office  of  the  Trustee,   the  Custodian  or  the   Securities
Administrator;  provided,  however, that, unless otherwise required by law, none
of the Trustee, the Custodian or the Securities  Administrator shall be required
to provide  access to such records and  documentation  if the provision  thereof
would  violate the legal right to privacy of any  Mortgagor.  The  Trustee,  the
Custodian and the Securities  Administrator  shall allow  representatives of the
above entities to photocopy any of the records and

                                      -85-



documentation  and shall  provide  equipment  for that  purpose at a charge that
covers the Trustee's,  the Custodian's or the Securities  Administrator's actual
costs.

              The  Trustee  shall  execute  and  deliver to the  Servicer or the
Master Servicer upon request any court pleadings, requests for trustee's sale or
other documents  necessary or desirable to (i) the foreclosure or trustee's sale
with respect to a Mortgaged  Property;  (ii) any legal action  brought to obtain
judgment  against any Mortgagor on the Mortgage Note or any other  Mortgage Loan
Document;  (iii) obtain a deficiency  judgment  against the  Mortgagor;  or (iv)
enforce any other rights or remedies  provided by the Mortgage Note or any other
Mortgage Loan Document or otherwise available at law or equity.

              SECTION 4.02.      REMIC-Related Covenants.

              For as  long  as each  REMIC  shall  exist,  the  Trustee  and the
Securities Administrator shall act in accordance herewith to treat such REMIC as
a REMIC, and the Trustee and the Securities  Administrator shall comply with any
directions  of the Seller,  the  Servicer or the Master  Servicer to assure such
continuing  treatment.  In particular,  the Trustee shall not (a) sell or permit
the sale of all or any portion of the  Mortgage  Loans or of any  investment  of
deposits in an Account  unless such sale is as a result of a  repurchase  of the
Mortgage  Loans  pursuant to this  Agreement or the Trustee has received a REMIC
Opinion  prepared  at the  expense  of the Trust  Fund;  and (b) other than with
respect to a substitution  pursuant to the Mortgage Loan Purchase  Agreements or
Section 2.03 of this Agreement,  as applicable,  accept any  contribution to any
REMIC after the Startup Day without receipt of a Opinion of Counsel stating that
such  contribution  will not result in an Adverse  REMIC  Event as  deferred  in
Section 11.01(f).

              SECTION 4.03.      Monitoring of Servicer.

              (a)    The Master Servicer shall be responsible for monitoring the
compliance by the Servicer with its duties under this  Agreement.  In the review
of the  Servicer's  activities,  the Master  Servicer may rely upon an officer's
certificate  of the Servicer with regard to the Servicer's  compliance  with the
terms of this Agreement. In the event that the Master Servicer, in its judgment,
determines  that the Servicer  should be terminated in accordance with the terms
hereof,  or that a notice  should  be sent  pursuant  to the terms  hereof  with
respect to the occurrence of an event that,  unless cured,  would  constitute an
Event of Default,  the Master  Servicer  shall notify the Seller and the Trustee
thereof  and the Master  Servicer  shall  issue  such  notice or take such other
action as it deems appropriate.

              (b)    The Master Servicer, for the benefit of the Trustee and the
Certificateholders,  shall enforce the  obligations  of the Servicer  under this
Agreement,  and shall,  in the event  that the  Servicer  fails to  perform  its
obligations  in  accordance  with  this  Agreement,  subject  to  the  preceding
paragraph  and  Article  VIII,  cause the  Trustee to  terminate  the rights and
obligations  of the Servicer  hereunder in  accordance  with the  provisions  of
Article  VIII.  Such  enforcement,  including,  without  limitation,  the  legal
prosecution of claims 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, provided that the Master

                                      -86-



Servicer shall not be required to prosecute or defend any legal action except to
the extent that the Master Servicer shall have received reasonable indemnity for
its costs and expenses in pursuing such action.

              (c)    The Master  Servicer  shall be entitled to be reimbursed by
the  Servicer  (or from  amounts on deposit in the  Distribution  Account if the
Servicer  is unable to fulfill its  obligations  hereunder)  for all  reasonable
out-of-pocket  or third party costs  associated  with the  transfer of servicing
from the  predecessor  Servicer  (or if the  predecessor  Servicer is the Master
Servicer,   from  the  Servicer  immediately  preceding  the  Master  Servicer),
including without limitation,  any reasonable out-of-pocket or third party costs
or expenses  associated with the complete transfer of all servicing data and the
completion, correction or manipulation of such servicing data as may be required
by the Master Servicer to correct any errors or insufficiencies in the servicing
data or  otherwise to enable the Master  Servicer to service the Mortgage  Loans
properly and effectively,  upon presentation of reasonable documentation of such
costs and expenses.

              (d)    The Master  Servicer  shall  require the Servicer to comply
with  the  remittance  requirements  and  other  obligations  set  forth in this
Agreement.

              (e)    If the Master Servicer acts as successor Servicer,  it will
not assume  liability for the  representations  and warranties of the terminated
Servicer.

              SECTION 4.04.     Fidelity Bond.

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

              SECTION 4.05.     Power to Act; Procedures.

              The Master  Servicer  shall master  service the Mortgage Loans and
shall have full power and  authority,  subject to the REMIC  Provisions  and the
provisions of Article XI, to do any and all things that it may deem necessary or
desirable in  connection  with the master  servicing and  administration  of the
Mortgage  Loans,  including  but not limited to the power and  authority  (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,  (iii) to  collect  any  Insurance  Proceeds  and
Liquidation Proceeds,  and (iv) to effectuate foreclosure or other conversion of
the  ownership of the  Mortgaged  Property  securing any Mortgage  Loan, in each
case, in accordance  with the provisions of this Agreement;  provided,  however,
that the Master Servicer shall not (and,  consistent  with its  responsibilities
under Section 4.03, shall not permit the Servicer to) knowingly or intentionally
take any  action,  or fail to take (or fail to  cause to be  taken)  any  action
reasonably  within its  control and the scope of duties  more  specifically  set
forth herein,  that, under the REMIC  Provisions,  if taken or not taken, as the
case may be, would cause REMIC I or REMIC II to fail to

                                      -87-



qualify  as a REMIC or result  in the  imposition  of a tax upon the Trust  Fund
(including but not limited to the tax on prohibited  transactions  as defined in
Section 860F(a)(2) of the Code and the tax on contributions to a REMIC set forth
in Section  860G(d) of the Code)  unless the Master  Servicer  has  received  an
Opinion of Counsel (but not at the expense of the Master Servicer) to the effect
that the contemplated action will not would cause REMIC I or REMIC II to fail to
qualify  as a REMIC or result in the  imposition  of a tax upon REMIC I or REMIC
II, as the case may be. The  Trustee  shall  furnish the Master  Servicer,  upon
written request from a Servicing Officer, with any powers of attorney empowering
the Master  Servicer  or the  Servicer to execute  and  deliver  instruments  of
satisfaction or cancellation, or of partial or full release or discharge, and to
foreclose  upon  or  otherwise  liquidate  Mortgaged  Property,  and to  appeal,
prosecute  or defend in any court action  relating to the Mortgage  Loans or the
Mortgaged  Property,  in accordance with this  Agreement,  and the Trustee shall
execute and deliver such other documents, as the Master Servicer or the Servicer
may request,  to enable the Master Servicer to master service and administer the
Mortgage  Loans and carry out its duties  hereunder,  in each case in accordance
with  Accepted  Master  Servicing  Practices  (and  the  Trustee  shall  have no
liability  for misuse of any such powers of  attorney by the Master  Servicer or
the Servicer and shall be indemnified by the Master Servicer or the Servicer, as
applicable,  for any cost,  liability  or  expense  incurred  by the  Trustee in
connection  with such Person's use or misuse of any such power of attorney).  If
the Master  Servicer or the Trustee has been  advised that it is likely that the
laws of the state in which action is to be taken  prohibit  such action if taken
in the name of the Trustee or that the Trustee would be adversely affected under
the "doing  business"  or tax laws of such state if such  action is taken in its
name, the Master  Servicer  shall join with the Trustee in the  appointment of a
co-trustee pursuant to Section 9.10. In the performance of its duties hereunder,
the Master Servicer shall be an independent  contractor and shall not, except in
those instances where it is taking action in the name of the Trustee,  be deemed
to be the agent of the Trustee.

              SECTION 4.06.     Due-on-Sale Clauses; Assumption Agreements.

              To the  extent  Mortgage  Loans  contain  enforceable  due-on-sale
clauses, the Master Servicer shall cause the Servicer to enforce such clauses in
accordance with this Agreement. If applicable law prohibits the enforcement of a
due-on-sale  clause or such clause is otherwise not enforced in accordance  with
this Agreement, and, as a consequence,  a Mortgage Loan is assumed, the original
Mortgagor may be released from liability in accordance with this Agreement.

              SECTION 4.07.     Reserved.

              SECTION 4.08.     Documents, Records and  Funds  in  Possession of
                                Master Servicer To Be Held for Trustee.

              (a)    The  Master  Servicer  shall  transmit  to the  Trustee  or
Custodian  such  documents  and  instruments  coming into the  possession of the
Master  Servicer  from time to time as are  required  by the terms  hereof to be
delivered to the Trustee or Custodian. Any funds received by the Master Servicer
in respect of any Mortgage  Loan or which  otherwise are collected by the Master
Servicer  as  Liquidation  Proceeds  or  Insurance  Proceeds  in  respect of any
Mortgage  Loan shall be remitted to the Trustee for deposit in the  Distribution
Account.  The Master Servicer shall,  and,  subject to Section 3.20, shall cause
the Servicer to, provide access to information and documentation

                                      -88-



regarding the Mortgage Loans to the Trustee,  its agents and  accountants at any
time  upon  reasonable   request  and  during  normal  business  hours,  and  to
Certificateholders  that are savings and loan  associations,  banks or insurance
companies, the Office of Thrift Supervision, the FDIC and the supervisory agents
and examiners of such Office and  Corporation  or examiners of any other federal
or state banking or insurance  regulatory authority if so required by applicable
regulations of the Office of Thrift  Supervision or other regulatory  authority,
such access to be afforded  without charge but only upon  reasonable  request in
writing and during normal  business hours at the offices of the Master  Servicer
designated by it. In fulfilling  such a request the Master Servicer shall not be
responsible for determining the sufficiency of such information.

              (b)    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 or Insurance Proceeds,  shall be remitted to the Trustee for deposit in
the Distribution Account.

              SECTION 4.09.    Standard  Hazard Insurance  and  Flood  Insurance
                               Policies.

              For each  Mortgage  Loan,  the Master  Servicer  shall enforce the
obligation  of the  Servicer  under this  Agreement  to  maintain or cause to be
maintained  standard fire and casualty  insurance and, where  applicable,  flood
insurance,  all in  accordance  with the  provisions  of this  Agreement.  It is
understood  and agreed that such  insurance  shall be with insurers  meeting the
eligibility  requirements  set forth in Section 3.11 and that no  earthquake  or
other  additional  insurance  is  to  be  required  of  any  Mortgagor  or to be
maintained  on  property  acquired in respect of a  defaulted  loan,  other than
pursuant  to such  applicable  laws and  regulations  as shall at any time be in
force and as shall require such additional insurance.

              SECTION 4.10.    Presentment of Claims and Collection of Proceeds.

                  The Master  Servicer shall enforce the Servicer's  obligations
under this  Agreement  to,  prepare and present on behalf of the Trustee and the
Certificateholders all claims under the Insurance Policies and take such actions
(including  the  negotiation,  settlement,  compromise  or  enforcement  of  the
insured's  claim) as shall be necessary to realize recovery under such policies.
Any proceeds disbursed to the Master Servicer in respect of such policies, bonds
or  contracts  shall be  promptly  remitted  to the  Trustee  for deposit in the
Distribution Account upon receipt,  except that any amounts realized that are to
be applied to the repair or restoration of the related  Mortgaged  Property as a
condition  precedent to the  presentation of claims on the related Mortgage Loan
to the insurer under any applicable insurance policy need not be so or remitted.

              SECTION  4.11.     Maintenance of the Primary  Mortgage  Insurance
                                 Policies.

              (a)    The Master  Servicer shall not take, or permit the Servicer
to take (to the extent such action is prohibited by this Agreement),  any action
that would result in noncoverage under any primary mortgage  insurance policy of
any loss  which,  but for the actions of the Master  Servicer  or the  Servicer,
would  have been  covered  thereunder.  The Master  Servicer  shall use its best
reasonable  efforts  to cause the  Servicer  to keep in force and effect (to the
extent  that  the  Mortgage   Loan  requires  the  Mortgagor  to  maintain  such
insurance), primary mortgage insurance applicable to each Mortgage

                                      -89-



Loan in accordance  with the provisions of this  Agreement.  The Master Servicer
shall not, and shall not permit the  Servicer to,  cancel or refuse to renew any
primary  mortgage  insurance policy that is in effect at the date of the initial
issuance of the  Mortgage  Note and is  required  to be kept in force  hereunder
except in accordance with the provisions of this Agreement.

              (b)    The  Master  Servicer  agrees  to  cause  the  Servicer  to
present,  on behalf of the  Trustee  and the  Certificateholders,  claims to the
insurer under any primary mortgage  insurance  policies and, in this regard,  to
take such  reasonable  action as shall be necessary to permit recovery under any
primary mortgage insurance policies respecting defaulted Mortgage Loans.

              SECTION 4.12.    Trustee to Retain Possession of Certain Insurance
                               Policies and Documents.

              The Trustee or the applicable  Custodian,  shall retain possession
and custody of the originals (to the extent  available) of any primary  mortgage
insurance  policies,  or  certificate  of  insurance  if  applicable,   and  any
certificates  of renewal as to the  foregoing as may be issued from time to time
as contemplated by this Agreement. Until all amounts distributable in respect of
the  Certificates  has been  distributed in full and the Master Servicer and the
Servicer  have  otherwise  fulfilled  their  respective  obligations  under this
Agreement, the Trustee or the Custodian shall also retain possession and custody
of each Mortgage File in accordance with and subject to the terms and conditions
of this  Agreement  and the  Custodial  Agreement.  The  Master  Servicer  shall
promptly deliver or cause to be delivered to the Trustee or the Custodian,  upon
the execution or receipt thereof the originals of any primary mortgage insurance
policies,  any certificates of renewal,  and such other documents or instruments
that  constitute  Mortgage Loan  Documents  that come into the possession of the
Master Servicer from time to time.

              SECTION 4.13.    Realization Upon Defaulted Mortgage Loans.

              The Master  Servicer  shall cause the Servicer to foreclose  upon,
repossess or otherwise  comparably convert the ownership of Mortgaged Properties
securing such of the Mortgage  Loans as come into and continue in default and as
to which no satisfactory  arrangements  can be made for collection of delinquent
payments, all in accordance with this Agreement.

              SECTION 4.14.    Compensation for the Master Servicer.

              As  compensation   for  the  activities  of  the  Master  Servicer
hereunder, the Master Servicer shall be entitled to the Master Servicing Fee and
the income from  investment of or earnings on the funds from time to time in the
Distribution  Account,  as provided in Section  3.10.  The Master  Servicing Fee
payable to the Master  Servicer  in  respect of any  Distribution  Date shall be
reduced in accordance  with Section 4.19. The Master  Servicer shall be required
to pay all expenses  incurred by it in connection with its activities  hereunder
and shall not be entitled to  reimbursement  therefor except as provided in this
Agreement.

              SECTION 4.15.    REO Property.

                                      -90-



              (a)    In the event the Trust Fund  acquires  ownership of any REO
Property in respect of any related  Mortgage  Loan,  the deed or  certificate of
sale shall be issued to the Trustee, or to its nominee, on behalf of the related
Certificateholders.  The Master  Servicer  shall cause the Servicer to sell, any
REO Property as  expeditiously as possible and in accordance with the provisions
of this Agreement. Further, the Master Servicer shall cause the Servicer to sell
any REO Property  prior to three years after the end of the calendar year of its
acquisition  by REMIC I unless (i) the Trustee  shall have been  supplied by the
Servicer  with an Opinion of Counsel to the effect that the holding by the Trust
Fund of such REO Property  subsequent to such three-year  period will not result
in the imposition of taxes on "prohibited  transactions"  of any REMIC hereunder
as defined in section  860F of the Code or cause any REMIC  hereunder 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) or (ii) the Servicer shall have
applied for, prior to the expiration of such three-year  period, an extension of
such three-year  period in the manner  contemplated by Section  856(e)(3) of the
Code, in which case the  three-year  period shall be extended by the  applicable
extension  period.  The Master  Servicer shall cause the Servicer to protect and
conserve,  such REO  Property  in the manner and to the extent  required by this
Agreement, in accordance with the REMIC Provisions and in a manner that does not
result in a tax on "net  income  from  foreclosure  property"  or cause such REO
Property  to fail to qualify as  "foreclosure  property"  within the  meaning of
Section 860G(a)(8) of the Code.

              (b)    The Master Servicer shall cause the Servicer to deposit all
funds  collected  and  received  in  connection  with the  operation  of any REO
Property in the Collection Account.

              SECTION 4.16.     Annual Officer's Certificate as to Compliance.

              (a)    The Master  Servicer  shall  deliver to the Trustee and the
Rating  Agencies  on or before  March 15 of each year,  commencing  on March 15,
2004,  an  Officer's  Certificate,  certifying  that with  respect to the period
ending  December 31 of the prior year: (i) such  Servicing  Officer has reviewed
the  activities of such Master  Servicer  during the preceding  calendar year or
portion  thereof and its performance  under this Agreement,  (ii) to the best of
such Servicing Officer's  knowledge,  based on such review, such Master Servicer
has performed and fulfilled its duties,  responsibilities  and obligations under
this Agreement in all material  respects  throughout such year, or, if there has
been a  default  in the  fulfillment  of any such  duties,  responsibilities  or
obligations,  specifying  each such default known to such Servicing  Officer and
the nature and status  thereof,  (iii) nothing has come to the attention of such
Servicing  Officer to lead such  Servicing  Officer to believe that the Servicer
has failed to perform any of its duties,  responsibilities and obligations under
this Agreement in all material  respects  throughout such year, or, if there has
been a material  default in the  performance  or fulfillment of any such duties,
responsibilities  or  obligations,  specifying  each such default  known to such
Servicing Officer and the nature and status thereof.

              (b)    Copies  of  such  statements   shall  be  provided  to  any
Certificateholder  upon request, by the Master Servicer or by the Trustee at the
Master  Servicer's  expense if the Master Servicer failed to provide such copies
(unless (i) the Master  Servicer  shall have failed to provide the Trustee  with
such  statement  or (ii) the Trustee  shall be unaware of the Master  Servicer's
failure to provide such statement).

                                      -91-



              SECTION 4.17.    Annual Independent Accountant's Servicing Report.

              If the Master  Servicer  has,  during  the course of any  calendar
year,  directly  serviced any of the Mortgage Loans, then the Master Servicer at
its expense shall cause a nationally  recognized  firm of independent  certified
public  accountants to furnish a statement to the Trustee,  the Rating  Agencies
and the Seller on or before March 15 of each year,  commencing on March 15, 2004
to the effect that,  with respect to the most recently  ended fiscal year,  such
firm  has  examined  certain  records  and  documents  relating  to  the  Master
Servicer's  performance  of its servicing  obligations  under this Agreement and
pooling and servicing and trust agreements in material  respects similar to this
Agreement and to each other and that, on the basis of such examination conducted
substantially  in compliance  with the audit program for mortgages  serviced for
Freddie Mac or the Uniform Single Attestation Program for Mortgage Bankers, such
firm is of the opinion that the Master Servicer's activities have been conducted
in compliance  with this  Agreement,  or that such  examination has disclosed no
material  items of  noncompliance  except for (i) such  exceptions  as such firm
believes to be immaterial,  (ii) such other  exceptions as are set forth in such
statement and (iii) such exceptions that the Uniform Single Attestation  Program
for Mortgage Bankers or the Audit Program for Mortgages  Serviced by Freddie Mac
requires  it to  report.  Copies of such  statements  shall be  provided  to any
Certificateholder  upon request by the Master Servicer, or by the Trustee at the
expense of the Master Servicer if the Master Servicer shall fail to provide such
copies.  If such  report  discloses  exceptions  that are  material,  the Master
Servicer  shall  advise the Trustee  whether  such  exceptions  have been or are
susceptible of cure, and will take prompt action to do so.

              SECTION 4.18.     UCC.

              The  Depositor  agrees  to file  continuation  statements  for any
Uniform  Commercial Code financing  statements which the Seller has informed the
Depositor  were filed on the  Closing  Date in  connection  with the Trust.  The
Depositor shall file any financing  statements or amendments thereto required by
any change in the Uniform Commercial Code.

              SECTION  4.19.    Obligation of the Master Servicer  in Respect of
                                Prepayment Interest Shortfalls.

              In the  event  of a  Prepayment  Interest  Shortfall,  the  Master
Servicer  shall  remit to the Trustee  not later than the  Distribution  Date an
amount equal to the lesser of (i) the aggregate  amounts  required to be paid by
the Servicer  with respect to Prepayment  Interest  Shortfalls  attributable  to
Principal Prepayments on the related Mortgage Loans for the related Distribution
Date, and not so paid by the Servicer and (ii) the Master Servicing Fee for such
Distribution Date, without reimbursement therefor.

              SECTION 4.20.     Collection Account.

              The Master  Servicer  shall enforce the obligation of the Servicer
to  establish  and  maintain  a  Collection  Account  in  accordance  with  this
Agreement,  with records to be kept with respect  thereto on a Mortgage  Loan by
Mortgage Loan basis,  into which accounts shall be deposited within two Business
Days of receipt all  collections  of principal and interest on any Mortgage Loan
and  with  respect  to any REO  Property  received  by the  Servicer,  including
Principal Prepayments,

                                      -92-



Insurance Proceeds,  Liquidation Proceeds, and advances made from the Servicer's
own funds (less  servicing  compensation  as permitted by Section  3.15) and all
other amounts to be deposited in the Collection Account.

              SECTION 4.21.     Prepayment Penalty Verification.

              On or prior to each Servicer  Remittance  Date, the Servicer shall
provide  in an  electronic  format  acceptable  to the Master  Servicer  and the
Servicer the data necessary for the Master Servicer to perform its  verification
duties set forth in this  Section  4.21.  The Master  Servicer  or a third party
reasonably   acceptable  to  the  Master   Servicer  and  the   Depositor   (the
"Verification  Agent") will perform  such  verification  duties and will use its
best  efforts to issue its  findings  in a report  (the  "Verification  Report")
delivered to the Master Servicer and the Depositor within ten (10) Business Days
following  the  related  Distribution  Date;  provided,  however,  that  if  the
Verification  Agent is unable to issue the  Verification  Report within ten (10)
Business Days following the Distribution  Date, the Verification Agent may issue
and deliver to the Master  Servicer and the  Depositor the  Verification  Report
upon the  completion  of its  verification  duties.  The Master  Servicer  shall
forward the Verification Report to the Servicer and shall notify the Servicer if
the Master  Servicer  has  determined  that such  Servicer  did not  deliver the
appropriate  Prepayment  Charge  to  the  Trustee  or the  appropriate  Servicer
Prepayment Charge Payment Amount in accordance with this Agreement. Such written
notification from the Master Servicer shall include the loan number,  prepayment
penalty code and prepayment  penalty amount as calculated by the Master Servicer
or the Verification Agent, as applicable,  of each Mortgage Loan for which there
is a discrepancy. If the Servicer agrees with the verified amounts, the Servicer
shall adjust the immediately  succeeding Servicer Report and the amount remitted
to the  Trustee  with  respect  to  prepayments  accordingly.  If  the  Servicer
disagrees with the  determination  of the Master  Servicer,  the Servicer shall,
within five (5) Business Days of its receipt of the Verification Report,  notify
the Master  Servicer of such  disagreement  and provide the Master Servicer with
detailed information to support such Servicer's  position.  The Servicer and the
Master  Servicer shall  cooperate to resolve any  discrepancy on or prior to the
immediately  succeeding Servicer Remittance Date, and the Servicer will indicate
the effect of such  resolution on the related  Servicer  Report and shall adjust
the amount remitted with respect to prepayments on such Servicer Remittance Date
accordingly.

              During  such time as the  Servicer  and the  Master  Servicer  are
resolving  discrepancies with respect to the Prepayment  Charges, no payments in
respect of any disputed  Prepayment  Charges will be remitted to the Trustee for
deposit  in the  Distribution  Account  and the  Master  Servicer  shall  not be
obligated to remit such payments,  unless otherwise required pursuant to Section
8.01 hereof.  In connection with such duties,  the Master Servicer shall be able
to rely solely on the  information  provided to it by the Servicer in accordance
with this Section.  The Master  Servicer shall not be responsible  for verifying
the accuracy of any of the information provided to it by the Servicer.

                                      -93-



                                    ARTICLE V

                         PAYMENTS TO CERTIFICATEHOLDERS

              SECTION 5.01.     Distributions.

              (a)(1)(A)     On each Distribution Date, the following amounts, in
the following order of priority,  shall be distributed by REMIC I to REMIC II on
account of the REMIC I Regular  Interests  or  withdrawn  from the  Distribution
Account and distributed to the holders of the Class R  Certificates,  in respect
of the Class R-I Interest, as the case may be:

              (i)    to  Holders  of  REMIC I  Regular  Interest  I-LTAA,  REMIC
Regular  Interest  I-LTA1,  REMIC I  Regular  Interest  I-LTA2,  REMIC I Regular
Interest  I-LTM1,  REMIC I Regular  Interest  I-LTM2,  REMIC I Regular  Interest
I-LTM3,  REMIC I Regular  Interest  I-LTM4,  REMIC I Regular Interest I-LTZZ and
REMIC I  Regular  Interest  I-LTP,  PRO  RATA,  in an  amount  equal  to (A) the
Uncertificated  Interest  for such  Distribution  Date,  plus (B) any amounts in
respect  thereof  remaining  unpaid from previous  Distribution  Dates.  Amounts
payable as Uncertificated Interest in respect of REMIC I Regular Interest I-LTZZ
shall be reduced when the REMIC I Overcollateralization  Amount is less than the
REMIC I Required  Overcollateralization  Amount, by the lesser of (x) the amount
of such difference and (y) the Maximum I-LTZZ  Uncertificated  Interest Deferral
Amount  and such  amount  will be  payable  to the  Holders  of REMIC I  Regular
Interest I- LTA1,  REMIC I Regular  Interest  I-LTA2,  REMIC I Regular  Interest
I-LTM1,  REMIC I Regular  Interest  I-LTM2,  REMIC I Regular Interest I-LTM3 and
REMIC   I   Regular   Interest   I-LTM4   in   the   same   proportion   as  the
Overcollateralization   Increase  Amount  is  allocated  to  the   Corresponding
Certificates;

              (ii)   to  Holders  of REMIC I Regular  Interest  I-LT1A,  REMIC I
       Regular Interest I-LT1B, REMIC I Regular Interest I-LT2A, REMIC I Regular
       Interest  I-LT2B and REMIC I Regular  Interest  I-LTXX,  pro rata,  in an
       amount equal to (A) the  Uncertificated  Interest  for such  Distribution
       Date,  plus (B) any  amounts in respect  thereof  remaining  unpaid  from
       previous Distribution Dates

              (iii)  to the Holders of REMIC I Regular  Interests,  in an amount
       equal to the remainder of the REMIC I Marker Allocation Percentage of the
       Available Funds for such Distribution  Date after the distributions  made
       pursuant to clause (i) above, allocated as follows:

              (a)    to the Holders of REMIC I Regular Interest  I-LTAA,  98.00%
of such remainder, until the Uncertificated Balance of such Uncertificated REMIC
I Regular Interest is reduced to zero;

              (b)    to the Holders of REMIC I Regular Interest I-LTA1,  REMIC I
Regular  Interest  I-LTA2,  REMIC I  Regular  Interest  I-LTM1,  REMIC I Regular
Interest  I-LTM2,  REMIC I Regular  Interest I-LTM3 and REMIC I Regular Interest
I-LTM4,  1.00% of such remainder,  in the same proportion as principal  payments
are  allocated  to the  Corresponding  Certificates,  until  the  Uncertificated
Balances of such REMIC I Regular Interests are reduced to zero;

                                      -94-



              (c)    to the Holders of REMIC I Regular Interest I-LTZZ, 1.00% of
such  remainder,  until  the  Uncertificated  Balance  of such  REMIC I  Regular
Interest is reduced to zero;

              (d)    to the Holders of REMIC I Regular  Interest  I-LTP,  on the
Distribution Date immediately  following the expiration of the latest Prepayment
Charge as identified on the Prepayment  Charge Schedule or any Distribution Date
thereafter until $100 has been distributed pursuant to this clause; then

              (e)    any  remaining  amount  to the  Holders  of the  Class  R-I
Interest, in respect of the Class R-I Interest;

provided,  however,  that 98.00% and 2.00% of any  principal  payments  that are
attributable to an Overcollateralization  Reduction Amount shall be allocated to
Holders of REMIC I Regular  Interest I-LTAA and REMIC I Regular Interest I-LTZZ,
respectively.

              (iv)   to the Holders of REMIC I Regular  Interests,  in an amount
       equal to the  remainder of the REMIC I Sub WAC  Allocation  Percentage of
       Available Funds for such Distribution  Date after the distributions  made
       pursuant to clause (i) above, such that  distributions of principal shall
       be deemed to be made to the REMIC I  Regular  Interests  first,  so as to
       keep the  Uncertificated  Balance of each REMIC I Regular Interest ending
       with the designation "B" equal to 0.01% of the aggregate Stated Principal
       Balance of the Mortgage Loans in the related Loan Group;  second, to each
       REMIC I Regular  Interest  ending with the  designation  "A," so that the
       Uncertificated  Balance of each such REMIC I Regular Interest is equal to
       0.01% of the excess of (x) the aggregate Stated Principal  Balance of the
       Mortgage Loans in the related Loan Group over (y) the current Certificate
       Principal  Balance of the Class A  Certificate  in the related Loan Group
       (except that if any such excess is a larger  number than in the preceding
       distribution  period,  the least amount of principal shall be distributed
       to such  REMIC I Regular  Interests  such  that the REMIC I  Subordinated
       Balance Ratio is maintained); and third, any remaining principal to REMIC
       I Regular Interest I-LTXX.

              (2)    On each Distribution Date, based solely on the instructions
of  the   Securities   Administrator,   the  Trustee  shall  withdraw  from  the
Distribution  Account to the extent on  deposit  therein an amount  equal to the
Group I Interest  Remittance  Amount and make the  following  disbursements  and
transfers in the order of priority  described  below, in each case to the extent
of the Group I Interest Remittance Amount remaining for such Distribution Date:

       FIRST, to the Holders of the Class A-1 Certificates,  the Senior Interest
       Distribution Amount allocable to the Class A-1 Certificates; and

       SECOND, to the Holders of the Class A-2 Certificates, the Senior Interest
       Distribution  Amount  allocable  to the  Class A-2  Certificates,  to the
       extent  remaining  unpaid after the distribution of the Group II Interest
       Remittance  Amount  as set forth in clause  FIRST of  Section  5.01(a)(3)
       below.

                                      -95-



              (3)    On each Distribution Date, based solely on the instructions
of  the   Securities   Administrator,   the  Trustee  shall  withdraw  from  the
Distribution  Account to the extent on  deposit  therein an amount  equal to the
Group II Interest  Remittance  Amount and make the following  disbursements  and
transfers in the order of priority  described  below, in each case to the extent
of the Group II Interest Remittance Amount remaining for such Distribution Date:

       FIRST, to the Holders of the Class A-2 Certificates,  the Senior Interest
       Distribution Amount allocable to the Class A-2 Certificates; and

       SECOND, to the Holders of the Class A-1 Certificates, the Senior Interest
       Distribution  Amount  allocable  to the  Class A-1  Certificates,  to the
       extent  remaining  unpaid after the  distribution of the Group I Interest
       Remittance  Amount  as set forth in clause  FIRST of  Section  5.01(a)(2)
       above.

              (4)    On each Distribution Date, based solely on the instructions
of  the   Securities   Administrator,   the  Trustee  shall  withdraw  from  the
Distribution  Account to the extent on  deposit  therein an amount  equal to the
Group I Interest  Remittance Amount and the Group II Interest  Remittance Amount
remaining  and make the  following  disbursements  and transfers in the order of
priority  described  below,  in each case to the  extent of the Group I Interest
Remittance  Amount and Group II Interest  Remittance  Amount  remaining for such
Distribution Date:

       FIRST,  to the  Holders  of the  Class  M-1  Certificates,  the  Interest
       Distribution Amount allocable to the Class M-1 Certificates;

       SECOND,  to the  Holders  of the Class  M-2  Certificates,  the  Interest
       Distribution Amount allocable to the Class M-2 Certificates;

       THIRD,  to the  Holders  of the  Class  M-3  Certificates,  the  Interest
       Distribution Amount allocable to the Class M-3 Certificates; and

       FOURTH,  to the  Holders  of the Class  M-4  Certificates,  the  Interest
       Distribution Amount allocable to the Class M-4 Certificates.

              (5)    On each Distribution Date (a) prior to the Stepdown Date or
(b) on which a Trigger Event is in effect,  based solely on the  instructions of
the Securities  Administrator,  the Trustee shall withdraw from the Distribution
Account  to the  extent  on  deposit  therein  an  amount  equal to the  Group I
Principal Distribution Amount and the Group II Principal Distribution Amount and
distribute to the  Certificateholders  the following  amounts,  in the following
order of priority:

                     (i)    The Group I Principal  Distribution  Amount shall be
       distributed in the following order of priority:

                     FIRST, to the Holders of the Class A-1 Certificates,  until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero; and

                                      -96-



                     SECOND, to the Holders of the Class A-2 Certificates  after
                     taking  into  account  the  distribution  of the  Group  II
                     Principal  Distribution  Amount pursuant to clause FIRST of
                     Section   5.01(a)(5)(ii)   below,   until  the  Certificate
                     Principal Balance of such Class has been reduced to zero.

                     (ii)   The Group II Principal  Distribution Amount shall be
       distributed in the following order of priority:

                     FIRST, to the Holders of the Class A-2 Certificates,  until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero; and

                     SECOND, to the Holders of the Class A-1 Certificates, after
                     taking  into  account  the  distribution  of  the  Group  I
                     Principal  Distribution  Amount pursuant to clause FIRST of
                     Section   5.01(a)(5)(i)   above,   until  the   Certificate
                     Principal Balance of such Class has been reduced to zero.

                     (iii) The Group I Principal  Distribution  Amount and Group
       II Principal  Distribution Amount remaining after distributions  pursuant
       to Section  5.01(a)(5)(i)  and (ii)  above  shall be  distributed  in the
       following order of priority:

                     FIRST, to the Holders of the Class M-1 Certificates,  until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero;

                     SECOND, to the Holders of the Class M-2 Certificates, until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero;

                     THIRD, to the Holders of the Class M-3 Certificates,  until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero; and

                     FOURTH, to the Holders of the Class M-4 Certificates, until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero.

              (6)    On each Distribution Date (a) on or after the Stepdown Date
and  (b) on  which  a  Trigger  Event  is not in  effect,  based  solely  on the
instructions  of the Securities  Administrator,  the Trustee shall withdraw from
the Distribution Account to the extent on deposit therein an amount equal to the
Group I Principal  Distribution  Amount and the Group II Principal  Distribution
Amount and distribute to the  Certificateholders  the following amounts,  in the
following order of priority:

              (i)    The  Group  I  Principal   Distribution   Amount  shall  be
       distributed in the following order of priority:

                     FIRST,  to the Holders of the Class A-1  Certificates,  the
                     Class  A-1  Principal   Distribution   Amount,   until  the
                     Certificate  Principal  Balance  of  such  Class  has  been
                     reduced to zero;

                                      -97-



                     SECOND, to the extent of the portion,  if any, of the Class
                     A-1 Principal  Distribution Amount remaining  undistributed
                     pursuant to clause FIRST of this Section 5.01(a)(6)(i),  to
                     the  Holders of the Class A-2  Certificates,  after  taking
                     into  account the  distribution  of the Group II  Principal
                     Distribution  Amount  pursuant  to clause  FIRST of Section
                     5.01(a)(6)(ii)   below,  until  the  Certificate  Principal
                     Balance of such Class has been reduced to zero; and

                     THIRD, to the Holders of the Class A-2 Certificates,  after
                     taking  into  account  the  distribution  of the  Group  II
                     Principal  Distribution  Amount pursuant to clause FIRST of
                     Section  5.01(a)(6)(ii) below, up to the amount, if any, of
                     the  Class  A-2  Principal  Distribution  Amount  remaining
                     unpaid on such  Distribution  Date,  until the  Certificate
                     Principal Balance of such Class has been reduced to zero.

              (ii)   The  Group  II  Principal   Distribution  Amount  shall  be
       distributed in the following order of priority:

                     FIRST,  to the Holders of the Class A-2  Certificates,  the
                     Class  A-2  Principal   Distribution   Amount,   until  the
                     Certificate  Principal  Balance  of  such  Class  has  been
                     reduced to zero;

                     SECOND, to the extent of the portion,  if any, of the Class
                     A-2 Principal  Distribution Amount remaining  undistributed
                     pursuant to clause FIRST of this Section 5.01(a)(6)(ii), to
                     the  Holders of the Class A-1  Certificates,  after  taking
                     into  account  the  distribution  of the Group I  Principal
                     Distribution  Amount  pursuant  to clause  FIRST of Section
                     5.01(a)(6)(i)   above,  until  the  Certificate   Principal
                     Balance of such Class has been reduced to zero; and

                     THIRD, to the holders of the Class A-1 Certificates,  after
                     taking  into  account  the  distribution  of  the  Group  I
                     Principal  Distribution  Amount pursuant to clause FIRST of
                     Section  5.01(a)(6)(i)  above, up to the amount, if any, of
                     the  Class  A-1  Principal  Distribution  Amount  remaining
                     unpaid on such  Distribution  Date,  until the  Certificate
                     Principal Balance of such Class has been reduced to zero.

              (iii)  The   Principal   Distribution   Amount   remaining   after
distributions  pursuant  to  Section  5.01(a)(6)(i)  and  (ii)  above  shall  be
distributed in the following order of priority:

                     FIRST, to the Class M-1 Certificates, the lesser of (x) the
                     remaining  Principal  Distribution Amount and (y) the Class
                     M-1 Principal  Distribution  Amount,  until the Certificate
                     Principal Balance of such Class has been reduced to zero;

                     SECOND,  to the Class M-2  Certificates,  the lesser of (x)
                     the  excess  of (i) the  remaining  Principal  Distribution
                     Amount over (ii) the amount  distributed  to the Holders of
                     the Class M-1 Certificates pursuant to clause FIRST of this

                                      -98-



                     Section  5.01(a)(6)(iii)  and (y) the Class  M-2  Principal
                     Distribution Amount until the Certificate Principal Balance
                     of such Class has been reduced to zero;

                     THIRD, to the Class M-3 Certificates, the lesser of (x) the
                     excess of (i) the remaining  Principal  Distribution Amount
                     over (ii) the sum of the amounts distributed to the Holders
                     of the Class M-1  Certificates  pursuant to clause FIRST of
                     this  Section  5.01(a)(6)(iii)  and to the  Holders  of the
                     Class M-2  Certificates  pursuant to clause  SECOND of this
                     Section  5.01(a)(6)(iii)  and (y) the Class  M-3  Principal
                     Distribution  Amount,   until  the  Certificate   Principal
                     Balance of such Class has been reduced to zero; and

                     FOURTH,  to the Class M-4  Certificates,  the lesser of (x)
                     the  excess  of (i) the  remaining  Principal  Distribution
                     Amount over (ii) the sum of the amounts  distributed to the
                     Holders of the Class M-1  Certificates  pursuant  to clause
                     FIRST of this  Section  5.01(a)(6)(iii),  to the Holders of
                     the Class M-2  Certificates  pursuant  to clause  SECOND of
                     this  Section  5.01(a)(6)(iii)  and to the  Holders  of the
                     Class M-3  Certificates  pursuant  to clause  THIRD of this
                     Section  5.01(a)(6)(iii)  and (y) the Class  M-4  Principal
                     Distribution  Amount,   until  the  Certificate   Principal
                     Balance of such Class has been reduced to zero.

              (7)    On each Distribution  Date, the Net Monthly Excess Cashflow
(or, in the case of clause (i) below, the Net Monthly Excess Cashflow  exclusive
of any  Overcollateralization  Reduction Amount) shall be distributed as follows
based solely on the instructions of the Securities Administrator:

                     (i)    to  the   Holders   of  the  Class  or   Classes  of
                     Certificates  then  entitled  to receive  distributions  in
                     respect  of  principal,  in an  amount  equal to any  Extra
                     Principal  Distribution Amount,  payable to such Holders in
                     accordance with the priorities set forth in Section 5.01(b)
                     below;

                     (ii)   to the Holders of the Class M-1 Certificates,  in an
                     amount equal to the Interest Carry Forward Amount allocable
                     to such Class of Certificates;

                     (iii)  to the Holders of the Class M-2 Certificates,  in an
                     amount equal to the Interest Carry Forward Amount allocable
                     to such Class of Certificates;

                     (iv)   to the Holders of the Class M-3 Certificates,  in an
                     amount equal to the Interest Carry Forward Amount allocable
                     to such Class of Certificates;

                     (v)    to the Holders of the Class M-4 Certificates,  in an
                     amount equal to the Interest Carry Forward Amount allocable
                     to such Class of Certificates;

                     (vi)   to the  Holders of the Class A  Certificates,  in an
                     amount equal to the  aggregate of any  Prepayment  Interest
                     Shortfalls (to the extent not covered by payments  pursuant
                     to  Section  3.22  or  Section  4.19)  and any  Relief  Act
                     Interest  Shortfall,  in each case that were  allocated  to
                     such Class for such

                                      -99-



                     Distribution Date and for any prior  Distribution  Date, to
                     the extent not  previously  reimbursed  pursuant to Section
                     1.02;

                     (vii)  to the Holders of the Class M-1 Certificates,  in an
                     amount equal to the  aggregate of any  Prepayment  Interest
                     Shortfalls (to the extent not covered by payments  pursuant
                     to  Section  3.22  or  Section  4.19)  and any  Relief  Act
                     Interest  Shortfall,  in each case that were  allocated  to
                     such  Class  for such  Distribution  Date and for any prior
                     Distribution Date, to the extent not previously  reimbursed
                     pursuant to Section 1.02;

                     (viii) to the Holders of the Class M-2 Certificates,  in an
                     amount equal to the  aggregate of any  Prepayment  Interest
                     Shortfalls (to the extent not covered by payments  pursuant
                     to  Section  3.22  or  Section  4.19)  and any  Relief  Act
                     Interest  Shortfall,  in each case that were  allocated  to
                     such  Class  for such  Distribution  Date and for any prior
                     Distribution Date, to the extent not previously  reimbursed
                     pursuant to Section 1.02;

                     (ix)   to the Holders of the Class M-3 Certificates,  in an
                     amount equal to the  aggregate of any  Prepayment  Interest
                     Shortfalls (to the extent not covered by payments  pursuant
                     to  Section  3.22  or  Section  4.19)  and any  Relief  Act
                     Interest  Shortfall,  in each case that were  allocated  to
                     such  Class  for such  Distribution  Date and for any prior
                     Distribution Date, to the extent not previously  reimbursed
                     pursuant to Section 1.02;

                     (x)    to the Holders of the Class M-4 Certificates,  in an
                     amount equal to the  aggregate of any  Prepayment  Interest
                     Shortfalls (to the extent not covered by payments  pursuant
                     to  Section  3.22  or  Section  4.19)  and any  Relief  Act
                     Interest  Shortfall,  in each case that were  allocated  to
                     such  Class  for such  Distribution  Date and for any prior
                     Distribution Date, to the extent not previously  reimbursed
                     pursuant to Section 1.02;

                     (xi)   to the Reserve Fund from amounts  otherwise  payable
                     to the Class CE  Certificates,  and then  from the  Reserve
                     Fund to the Class A,  Class M-1,  Class M-2,  Class M-3 and
                     Class M-4  Certificates,  in that order, in an amount equal
                     to the unpaid amount of any Net WAC Rate  Carryover  Amount
                     for each such Class for such Distribution Date;

                     (xii)  to the  Reserve  Fund,  the  amount  required  to be
                     deposited therein pursuant to Section 3.24(b), after taking
                     into account amounts received under the Cap Contracts;

                     (xiii) to the  Holders  of the Class CE  Certificates,  the
                     Interest Distribution Amount and any  Overcollateralization
                     Reduction Amount for such Distribution Date; and

                                      -100-



                     (xiv)  to the  Holders  of the  Class  R  Certificates,  in
                     respect of the Class R-II Interest,  any remaining amounts;
                     provided that if such Distribution Date is the Distribution
                     Date  immediately  following  the  expiration of the latest
                     Prepayment  Charge term as  identified on the Mortgage Loan
                     Schedule or any Distribution Date thereafter, then any such
                     remaining amounts will be distributed first, to the Holders
                     of  the  Class  P   Certificates,   until  the  Certificate
                     Principal  Balance  thereof has been  reduced to zero;  and
                     second, to the Holders of the Class R Certificates.

       On  each  Distribution  Date,  after  making  the  distributions  of  the
Available  Distribution Amount as set forth above, the Trustee,  based solely on
the instructions of the Securities Administrator,  will FIRST, withdraw from the
Reserve  Fund all income from the  investment  of funds in the Reserve  Fund and
distribute such amount to the Holders of the Class CE Certificates,  and SECOND,
withdraw from the Reserve  Fund,  to the extent of amounts  remaining on deposit
therein,  the amount of any Net WAC Rate Carryover Amount for such  Distribution
Date and distribute such amount FIRST, to the Class A Certificates;  SECOND,  to
the Class M-1  Certificates,  THIRD, to the Class M- 2 Certificates,  FOURTH, to
the Class M-3  Certificates  and FIFTH, to the Class M-4  Certificates,  in each
case to the extent to the extent any Net WAC Rate Carryover  Amount is allocable
to each such Class.

              (b)    (i) On each  Distribution  Date (a)  prior to the  Stepdown
Date  or (b) on  which  a  Trigger  Event  is in  effect,  the  Extra  Principal
Distribution  Amount shall be distributed,  based solely on the  instructions of
the Securities Administrator, in the following order of priority;

                     FIRST,  to the Holders of the Class A  Certificates,  until
                     the  Certificate  Principal  Balance of each such Class has
                     been reduced to zero;

                     SECOND, to the Holders of the Class M-1 Certificates, until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero;

                     THIRD, to the Holders of the Class M-2 Certificates,  until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero;

                     FOURTH, to the Holders of the Class M-3 Certificates, until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero; and

                     FIFTH, to the Holders of the Class M-4 Certificates,  until
                     the  Certificate  Principal  Balance of such Class has been
                     reduced to zero.

                     (ii)   On  each  Distribution  Date  (a)  on or  after  the
              Stepdown  Date and (b) on which a Trigger  Event is not in effect,
              distributions  of principal  to the extent of the Extra  Principal
              Distribution  Amount  shall be  distributed,  based  solely on the
              instructions  of the  Securities  Administrator,  in the following
              order of priority;

                     FIRST,  (A)  the  lesser  of  (x)  the  Group  I  Principal
                     Distribution   Amount  and  (y)  the  Class  A-1  Principal
                     Distribution Amount, shall be distributed to the

                                      -101-



                     Holders   of  the   Class  A-1   Certificates,   until  the
                     Certificate  Principal  Balance  of  such  Class  has  been
                     reduced  to zero,  and (B) the  lesser  of (x) the Group II
                     Principal   Distribution  Amount  and  (y)  the  Class  A-2
                     Principal  Distribution Amount, shall be distributed to the
                     Holders   of  the   Class  A-2   Certificates,   until  the
                     Certificate  Principal  Balance  of  such  Class  has  been
                     reduced to zero;

                     SECOND,  the lesser of (x) the excess of (i) the  Principal
                     Distribution Amount over (ii) the amount distributed to the
                     Holders  of the  Class A  Certificates  pursuant  to clause
                     FIRST of this  Section  5.01(b)(ii)  and (y) the  Class M-1
                     Principal  Distribution Amount, shall be distributed to the
                     Holders   of  the   Class  M-1   Certificates,   until  the
                     Certificate  Principal  Balance  of  such  Class  has  been
                     reduced to zero;

                     THIRD,  the lesser of (x) the  excess of (i) the  Principal
                     Distribution  Amount  over  (ii)  the  sum of  the  amounts
                     distributed  to the  Holders  of the  Class A  Certificates
                     pursuant to clause FIRST of this Section 5.01(b)(ii) and to
                     the  Holders  of the Class  M-1  Certificates  pursuant  to
                     clause SECOND of this Section 5.01(b)(ii) and (y) the Class
                     M-2 Principal  Distribution Amount, shall be distributed to
                     the  Holders  of the  Class  M-2  Certificates,  until  the
                     Certificate  Principal  Balance  of  such  Class  has  been
                     reduced to zero;

                     FOURTH,  the lesser of (x) the excess of (i) the  Principal
                     Distribution  Amount  over  (ii)  the  sum of  the  amounts
                     distributed  to the  Holders  of the  Class A  Certificates
                     pursuant to clause  FIRST of this Section  5.01(b)(ii),  to
                     the  Holders  of the Class  M-1  Certificates  pursuant  to
                     clause  SECOND  of  this  Section  5.01(b)(ii)  and  to the
                     Holders of the Class M-2  Certificates  pursuant  to clause
                     THIRD of this  Section  5.01(b)(ii)  and (y) the  Class M-3
                     Principal  Distribution Amount, shall be distributed to the
                     Holders   of  the   Class  M-3   Certificates,   until  the
                     Certificate  Principal  Balance  of  such  Class  has  been
                     reduced to zero; and

                     FIFTH,  the lesser of (x) the  excess of (i) the  Principal
                     Distribution  Amount  over  (ii)  the  sum of  the  amounts
                     distributed  to the  Holders  of the  Class A  Certificates
                     pursuant to clause  FIRST of this Section  5.01(b)(ii),  to
                     the  Holders  of the Class  M-1  Certificates  pursuant  to
                     clause SECOND of this Section  5.01(b)(ii),  to the Holders
                     of the Class M-2  Certificates  pursuant to clause THIRD of
                     this  Section  5.01(b)(ii)  and to the Holders of the Class
                     M-3 Certificates  pursuant to clause FOURTH of this Section
                     5.01(b)(ii)  and (y) the Class M-4  Principal  Distribution
                     Amount,  shall be  distributed  to the Holders of the Class
                     M-4 Certificates,  until the Certificate  Principal Balance
                     of such Class has been reduced to zero.

              (c)    On each  Distribution  Date,  the Trustee  shall  withdraw,
based solely on the  instructions of the Securities  Administrator,  any amounts
then on deposit in the Distribution  Account that represent  Prepayment  Charges
and shall distribute such amounts to the Class P Certificateholders as described
above.

                                      -102-



              (d)    All  distributions  made  with  respect  to each  Class  of
Certificates  on each  Distribution  Date shall be allocated  PRO RATA among the
outstanding  Certificates  in such Class  based on their  respective  Percentage
Interests.   Payments  in  respect  of  each  Class  of   Certificates  on  each
Distribution  Date will be made to the Holders of the respective Class of record
on the related Record Date (except as otherwise  provided in Section  5.01(e) or
Section 10.01  respecting the final  distribution  on such Class),  based on the
aggregate Percentage Interest represented by their respective Certificates,  and
shall be made by wire transfer of immediately  available funds to the account of
any  such  Holder  at a bank  or  other  entity  having  appropriate  facilities
therefor,  if such Holder shall have so notified the Trustee in writing at least
five  Business  Days  prior  to  the  Record  Date  immediately  prior  to  such
Distribution Date and is the registered owner of Certificates  having an initial
aggregate  Certificate  Principal Balance that is in excess of the lesser of (i)
$5,000,000 or (ii) two-thirds of the initial  Certificate  Principal  Balance of
such Class of Certificates,  or otherwise by check mailed by first class mail to
the address of such Holder  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 of
the Trustee or such other location specified in the notice to  Certifcateholders
of such final distribution.

              Each distribution  with respect to a Book-Entry  Certificate shall
be paid to the  Depository,  as  Holder  thereof,  and the  Depository  shall be
responsible for crediting the amount of such distribution to the accounts of its
Depository   Participants  in  accordance  with  its  normal  procedures.   Each
Depository  Participant shall be responsible for disbursing such distribution to
the  Certificate  Owners that it represents  and to each indirect  participating
brokerage firm (a "brokerage firm" or "indirect  participating  firm") for which
it acts as agent.  Each brokerage firm shall be responsible for disbursing funds
to  the  Certificate  Owners  that  it  represents.  None  of the  Trustee,  the
Depositor,  the Servicer,  the Securities  Administrator  or the Master Servicer
shall have any  responsibility  therefor  except as  otherwise  provided by this
Agreement or applicable law.

              (e)    The   rights   of   the   Certificateholders   to   receive
distributions  in  respect  of  the  Certificates,  and  all  interests  of  the
Certificateholders  in  such  distributions,  shall  be as  set  forth  in  this
Agreement.  None of the Holders of any Class of Certificates,  the Trustee,  the
Servicer,  the Securities  Administrator or the Master Servicer shall in any way
be  responsible or liable to the Holders of any other Class of  Certificates  in
respect of amounts properly previously distributed on the Certificates.

              (f)    Except as otherwise provided in Section 10.01, whenever the
Trustee  expects  that the  final  distribution  with  respect  to any  Class of
Certificates will be made on the next  Distribution  Date, the Trustee shall, no
later than three (3) days before the  related  Distribution  Date,  mail to each
Holder on such date of such Class of Certificates a notice to the effect that:

              (i)    the  Trustee  expects  that  the  final  distribution  with
       respect to such Class of Certificates  will be made on such  Distribution
       Date but only upon presentation and surrender of such Certificates at the
       office of the Trustee therein specified, and

              (ii)   no  interest  shall  accrue on such  Certificates  from and
       after the end of the related Interest Accrual Period.

                                      -103-



              Any funds not distributed to any Holder or Holders of Certificates
of such Class on such Distribution Date because of the failure of such Holder or
Holders to tender their Certificates  shall, on such date, be set aside and held
in  trust  by the  Trustee  and  credited  to  the  account  of the  appropriate
non-tendering Holder or Holders. If any Certificates as to which notice has been
given  pursuant to this  Section  5.01(e)  shall not have been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their Certificates for cancellation in order to
receive the final  distribution  with respect thereto.  If within one year after
the second  notice all such  Certificates  shall not have been  surrendered  for
cancellation,  the Trustee  shall,  directly  or through an agent,  mail a final
notice to the remaining non-tendering Certificateholders concerning surrender of
their  Certificates  but  shall  continue  to hold any  remaining  funds for the
benefit  of  non-tendering   Certificateholders.   The  costs  and  expenses  of
maintaining the funds in trust and of contacting such  Certificateholders  shall
be paid out of the assets remaining in such trust fund. If within one year after
the final  notice  any such  Certificates  shall not have been  surrendered  for
cancellation,  the Trustee shall pay to the Depositor all such amounts,  and all
rights of non-tendering Certificateholders in or to such amounts shall thereupon
cease.  No interest shall accrue or be payable to any  Certificateholder  on any
amount  held in trust by the  Trustee  as a result  of such  Certificateholder's
failure to surrender its Certificate(s) on the final Distribution Date for final
payment thereof in accordance with this Section  5.01(e).  Any such amounts held
in trust by the Trustee shall be held uninvested in an Eligible Account.

              (g)    Notwithstanding  anything to the contrary herein, (i) in no
event shall the  Certificate  Principal  Balance of a Class A  Certificate  or a
Mezzanine  Certificate  be reduced  more than once in respect of any  particular
amount both (a)  allocated  to such  Certificate  in respect of Realized  Losses
pursuant to Section 5.04 and (b)  distributed to the Holder of such  Certificate
in reduction  of the  Certificate  Principal  Balance  thereof  pursuant to this
Section  5.01 from Net Monthly  Excess  Cashflow  and (ii) in no event shall the
Uncertificated  Balance of a REMIC Regular Interest be reduced more than once in
respect of any  particular  amount  both (a)  allocated  to such  REMIC  Regular
Interest  in  respect  of  Realized  Losses  pursuant  to  Section  5.04 and (b)
distributed  on such REMIC Regular  Interest in reduction of the  Uncertificated
Balance thereof pursuant to this Section 5.01.

              SECTION 5.02.     Statements to Certificateholders.

              On each Distribution Date, the Securities  Administrator (based on
the  information set forth in the Servicer  Report for such  Distribution  Date)
shall make available to each Holder of the  Certificates,  a statement as to the
distributions made on such Distribution Date setting forth:

              (i)    the amount of the  distribution  made on such  Distribution
       Date to the  Holders  of the  Certificates  of each  Class  allocable  to
       principal,  and the amount of the distribution  made on such Distribution
       Date to the Holders of the Class P  Certificates  allocable to Prepayment
       Charges;

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

                                      -104-



              (iii)  the  aggregate  Servicing  Fee received by the Servicer and
       Master  Servicing Fee received by the Master  Servicer during the related
       Due Period;

              (iv)   the aggregate amount of P&I Advances for such  Distribution
       Date;

              (v)    Reserved;

              (vi)   the number,  aggregate principal balance,  weighted average
       remaining  term to maturity and  weighted  average  Mortgage  Rate of the
       Mortgage Loans as of the related Due Date;

              (vii)  the  number  and  aggregate  unpaid  principal  balance  of
       Mortgage  Loans (a)  delinquent  30 to 59 days,  (b)  delinquent 60 to 89
       days, (c) delinquent 90 or more days, in each case, as of the last day of
       the preceding  calendar month,  (d) as to which  foreclosure  proceedings
       have been  commenced and (e) with respect to which the related  Mortgagor
       has filed for protection under  applicable  bankruptcy laws, with respect
       to whom  bankruptcy  proceedings  are  pending  or with  respect  to whom
       bankruptcy protection is in force;

              (viii) with  respect  to any  Mortgage  Loan  that  became  an REO
       Property  during the preceding  calendar  month,  the loan number of such
       Mortgage Loan, the unpaid principal  balance and the Scheduled  Principal
       Balance of such Mortgage Loan;

              (ix)   if available,  the book value of any REO Property as of the
       close  of  business  on the  last  Business  Day of  the  calendar  month
       preceding the Distribution Date;

              (x)    the aggregate  amount of Principal  Prepayments made during
       the related  Prepayment Period and the aggregate amount of any Prepayment
       Charges (or Servicer  Prepayment  Charge Payment Amounts  payments by the
       Servicer in respect of any waived Prepayment Charges) received in respect
       thereof;

              (xi)   the aggregate amount of Realized Losses incurred during the
       related  Prepayment  Period and the aggregate  amount of Realized  Losses
       incurred since the Closing Date;

              (xii)  the aggregate amount of  Extraordinary  Trust Fund Expenses
       withdrawn from the Distribution Account for such Distribution Date;

              (xiii) the aggregate  Certificate  Principal Balance of each Class
       of  Certificates,   after  giving  effect  to  the   distributions,   and
       allocations  of  Realized  Losses,   made  on  such  Distribution   Date,
       separately  identifying  any  reduction  thereof  due to  allocations  of
       Realized Losses;

              (xiv)  the Certificate  Factor for each such Class of Certificates
       applicable to such Distribution Date;

                                      -105-



              (xv)     the Interest  Distribution Amount in respect of the Class
       A Certificates,  the Mezzanine Certificates and the Class CE Certificates
       for such Distribution Date and the Interest Carry Forward Amount, if any,
       with respect to the Class A Certificates  and the Mezzanine  Certificates
       on such  Distribution  Date,  and in the case of the Class A Certificates
       and the  Mezzanine  Certificates,  separately  identifying  any reduction
       thereof  due to  allocations  of  Realized  Losses,  Prepayment  Interest
       Shortfalls,  Relief Act Interest  Shortfalls  and Net WAC Rate  Carryover
       Amounts;

              (xvi)    the aggregate amount of any Prepayment Interest Shortfall
       for such Distribution  Date, to the extent not covered by payments by the
       Servicer  pursuant  to Section  3.22 or the Master  Servicer  pursuant to
       Section 4.19;

              (xvii)   the  aggregate  amount of Relief Act Interest  Shortfalls
       for such Distribution Date;

              (xviii)  the Required  Overcollateralization Amount and the Credit
       Enhancement Percentage for such Distribution Date;

              (xix)    the  Overcollateralization  Increase Amount,  if any, for
       such Distribution Date;

              (xx)     the  Overcollateralization  Reduction Amount, if any, for
       such Distribution Date;

              (xxi)    the Net WAC  Rate  Carryover  Amount,  if any,  for  such
       Distribution Date;

              (xxii)   the Net WAC Rate Carryover  Amount,  if any,  outstanding
       after  reimbursements  therefor on such Distribution Date and any amounts
       received under the Cap Contracts;

              (xxiii)  the respective Pass-Through Rates applicable to the Class
       A Certificates,  the Mezzanine Certificates and the Class CE Certificates
       for such Distribution Date;

              (xxiv)   the   amount  of  any   deposit  to  the   Reserve   Fund
       contemplated by Section 3.24(b);

              (xxv)    the balance of the  Reserve  Fund prior to the deposit or
       withdrawal of any amounts on such Distribution Date;

              (xxvi)   the  amount  of any  withdrawal  from  the  Reserve  Fund
       pursuant to Section 5.01(a)(7)(xi);

              (xxvii)  the balance of the Reserve  Fund after all  deposits  and
       withdrawals on such Distribution Date;

              (xxviii) the  Loss  Severity   Percentage  with  respect  to  each
       Mortgage Loan; and

                                      -106-



              (xxix)   the Aggregate Loss Severity Percentage.

              The Securities Administrator will make such statement (and, at its
option,  any additional  files containing the same information in an alternative
format) available each month to the  Certificateholders  and the Rating Agencies
via  the   Securities   Administrator's   internet   website.   The   Securities
Administrator's    internet    website    shall    initially   be   located   at
http:\\www.ctslink.com  and  assistance  in using the website can be obtained by
calling the Securities  Administrator's customer service desk at 1-301-815-6600.
Parties  that are unable to use the above  distribution  options are entitled to
have a paper copy mailed to them via first  class mail by calling  the  customer
service desk and indicating  such. The Securities  Administrator  shall have the
right to change the way such  statements  are  distributed in order to make such
distribution more convenient and/or more accessible to the above parties and the
Securities  Administrator shall provide timely and adequate  notification to all
above parties regarding any such changes.

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

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

              Within a reasonable  period of time after the end of each calendar
year,  the Trustee  shall  furnish  upon  request to each Person who at any time
during the  calendar  year was a Holder of a Residual  Certificate  a  statement
setting  forth the amount,  if any,  actually  distributed  with  respect to the
Residual  Certificates,  as  appropriate,  aggregated  for such calendar year or
applicable portion thereof during which such Person was a Certificateholder.

              The Securities  Administrator shall, upon request, furnish to each
Certificateholder, during the term of this Agreement, such periodic, special, or
other reports or  information,  whether or not provided for herein,  as shall be
reasonable with respect to the  Certificateholder,  as applicable,  or otherwise
with respect to the purposes of this Agreement,  all such reports or information
to be provided at the expense of the Certificateholder,  in accordance with such
reasonable and explicit instructions and directions as the Certificateholder may
provide.

              On each  Distribution  Date  the  Securities  Administrator  shall
provide Bloomberg Financial Markets, L.P.  ("Bloomberg") CUSIP level factors for
each class of  Certificates  as of such  Distribution  Date,  using a format and
media mutually acceptable to the Securities Administrator and Bloomberg.

              SECTION 5.03.     Servicer Reports; P&I Advances.

                                      -107-



              (a)    On or  before  12:00  noon  New  York  time  on the  second
Business Day following each Determination Date, but in no event later than 12:00
noon New York time on the 18th  calendar day of each month,  the Servicer  shall
deliver to the Master Servicer and the Securities  Administrator  by telecopy or
electronic mail (or by such other means as the Servicer, the Master Servicer and
the Securities  Administrator  may agree from time to time) a remittance  report
containing such  information  with respect to the Mortgage Loans and the related
Distribution  Date as is  reasonably  available  to the  Servicer  as the Master
Servicer or the Securities  Administrator may reasonably require so as to enable
the Master  Servicer  to master  service  the  Mortgage  Loans and  oversee  the
servicing  by the  Servicer  and the  Securities  Administrator  to fulfill  its
obligations hereunder with respect to securities and tax reporting.

              (b)    The amount of P&I  Advances  to be made by the  Servicer on
any Distribution Date shall equal, subject to Section 5.03(d), (i) the aggregate
amount of Monthly  Payments (net of the related  Servicing  Fee), due during the
related Due Period in respect of the Mortgage Loans, which Monthly Payments were
delinquent  as of the close of business on the  related  Determination  Date and
(ii) with respect to each REO Property,  which REO Property was acquired  during
or prior to the related  Prepayment  Period and as to which such REO Property an
REO Disposition did not occur during the related  Prepayment  Period,  an amount
equal to the excess,  if any, of the REO Imputed  Interest on such REO  Property
for the most recently  ended calendar  month,  over the net income from such REO
Property  deposited  in the  Collection  Account  pursuant  to Section  3.21 for
distribution on such Distribution Date;  provided,  however,  the Servicer shall
not be  required  to make P&I  Advances  with  respect  to Relief  Act  Interest
Shortfalls,  or with respect to Prepayment  Interest Shortfalls in excess of its
obligations  under Section 3.22.  For purposes of the  preceding  sentence,  the
Monthly Payment on each Balloon Mortgage Loan with a delinquent  Balloon Payment
is equal to the assumed  monthly payment that would have been due on the related
Due Date based on the original principal  amortization schedule for such Balloon
Mortgage Loan.

              By 3:00 p.m. New York time on the Servicer  Remittance  Date,  the
Servicer shall remit in immediately  available  funds to the Trustee for deposit
in the  Distribution  Account  an amount  equal to the  aggregate  amount of P&I
Advances,  if any, to be made in respect of the  Mortgage  Loans for the related
Distribution  Date  either  (i) from its own funds or (ii)  from the  Collection
Account,  to the extent of any Amounts Held For Future  Distribution  on deposit
therein  (in which  case it will  cause to be made an  appropriate  entry in the
records of the Collection Account that Amounts Held For Future Distribution have
been,  as permitted by this Section  5.03,  used by the Servicer in discharge of
any such P&I  Advance) or (iii) in the form of any  combination  of (i) and (ii)
aggregating  the total amount of P&I  Advances to be made by the  Servicer  with
respect to the Mortgage Loans. In addition, the Servicer shall have the right to
reimburse  itself for any  outstanding P&I Advance made by it from its own funds
from  Amounts  Held  for  Future  Distribution.  Any  Amounts  Held  For  Future
Distribution  used by the Servicer to make P&I  Advances or to reimburse  itself
for outstanding P&I Advances shall be appropriately  reflected in the Servicer's
records and  replaced by the  Servicer by deposit in the  Collection  Account no
later than the close of business on the  Servicer  Remittance  Date  immediately
following the Due Period or Prepayment Period for which such amounts relate. The
Trustee  will  notify  the  Servicer  and the  Master  Servicer  by the close of
business on the  Business Day prior to the  Distribution  Date in the event that
the amount remitted by the Servicer to the Trustee on such date is less than the
P&I Advances  required to be made by the  Servicer for the related  Distribution
Date.

                                      -108-



              (c)    The obligation of the Servicer to make such P&I Advances is
mandatory,  notwithstanding any other provision of this Agreement but subject to
(d)  below,  and,  with  respect to any  Mortgage  Loan or REO  Property,  shall
continue until a Final  Recovery  Determination  in connection  therewith or the
removal thereof from the Trust Fund pursuant to any applicable provision of this
Agreement, except as otherwise provided in this Section.

              (d)    Notwithstanding  anything  herein to the  contrary,  no P&I
Advance or  Servicing  Advance  shall be  required to be made  hereunder  by the
Servicer if such P&I Advance or Servicing  Advance would, if made,  constitute a
Nonrecoverable P&I Advance or Nonrecoverable  Servicing  Advance,  respectively.
The determination by the Servicer that it has made a Nonrecoverable  P&I Advance
or a  Nonrecoverable  Servicing  Advance  or that any  proposed  P&I  Advance or
Servicing  Advance,  if made, would  constitute a Nonrecoverable  P&I Advance or
Nonrecoverable  Servicing  Advance,  respectively,   shall  be  evidenced  by  a
certification of a Servicing Officer delivered to the Master Servicer.

              (e)    Subject to and in accordance with the provisions of Article
VIII,  in the event the Servicer  fails to make any such P&I  Advance,  then the
Master  Servicer (in its capacity as successor  servicer) or any other successor
Servicer shall be required to make such P&I Advance on the Distribution  Date on
which  the  Servicer  was  required  to  make  such  Advance,   subject  to  its
determination of recoverability.

              (f)    Two  Business  Days prior to each  Distribution  Date,  the
Securities  Administrator  shall  deliver to the Trustee by telecopy (or by such
other means as the Securities  Administrator and the Trustee may agree from time
to time) a Remittance  Report with respect to the related  Distribution  Date in
form  and   substance   acceptable  to  the  Trustee  which  shall  contain  the
instructions of the Securities  Administrator with respect to all distributions,
allocations,  deposits, withdrawals and other actions to be taken by the Trustee
on such  Distribution Date as set forth in this Article V. The Trustee shall not
be obligated to recompute,  recalculate or verify any information provided to it
by the Securities Administrator.

              SECTION 5.04.     Allocation of Realized Losses.

              (a)    Prior  to  the  Determination   Date,  the  Servicer  shall
determine as to each  Mortgage  Loan and REO Property and include in the monthly
remittance   report   provided  to  the  Master   Servicer  and  the  Securities
Administrator:  (i) the total  amount of Realized  Losses,  if any,  incurred in
connection  with any Final  Recovery  Determinations  made  during  the  related
Prepayment  Period;  and (ii) the  respective  portions of such Realized  Losses
allocable to interest and  allocable to principal.  Prior to each  Determination
Date,  the Servicer shall also determine as to each Mortgage Loan: (i) the total
amount of Realized  Losses,  if any,  incurred in connection  with any Deficient
Valuations made during the related  Prepayment Period; and (ii) the total amount
of Realized Losses, if any, incurred in connection with Debt Service  Reductions
in respect of Monthly Payments due during the related Due Period.

              (b)    All Realized  Losses on the Mortgage Loans allocated to any
REMIC I Regular Interest pursuant to Section 4.04(c) on the Mortgage Loans shall
be allocated by the Trustee,  based solely on the instructions of the Securities
Administrator on each Distribution Date as follows: first,

                                      -109-



to Net Monthly Excess Cashflow; second, to the Class CE Certificates,  until the
Certificate  Principal  Balance thereof has been reduced to zero;  third, to the
Class M-4 Certificates, until the Certificate Principal Balance thereof has been
reduced to zero;  fourth, to the Class M-3  Certificates,  until the Certificate
Principal  Balance  thereof has been  reduced to zero;  fifth,  to the Class M-2
Certificates,  until the Certificate  Principal Balance thereof has been reduced
to zero;  and  sixth,  to the Class  M-1  Certificates,  until  the  Certificate
Principal  Balance  thereof has been reduced to zero. All Realized  Losses to be
allocated  to  the  Certificate   Principal  Balances  of  all  Classes  on  any
Distribution  Date shall be so allocated  after the actual  distributions  to be
made on such date as provided  above.  All references  above to the  Certificate
Principal  Balance  of any  Class of  Certificates  shall be to the  Certificate
Principal Balance of such Class  immediately prior to the relevant  Distribution
Date,  before  reduction  thereof  by any  Realized  Losses,  in each case to be
allocated to such Class of Certificates, on such Distribution Date.

              Any  allocation of Realized  Losses to a Mezzanine  Certificate on
any  Distribution  Date  shall be made by  reducing  the  Certificate  Principal
Balance thereof by the amount so allocated; any allocation of Realized Losses to
a Class CE Certificates  shall be made by reducing the amount otherwise  payable
in respect thereof pursuant to Section  5.01(a)(7)(xiii).  No allocations of any
Realized Losses shall be made to the Certificate Principal Balances of the Class
A Certificates or the Class P Certificates.

              As used herein,  an  allocation  of a Realized Loss on a "pro rata
basis" among two or more specified  Classes of Certificates  means an allocation
on a pro rata basis, among the various Classes so specified,  to each such Class
of Certificates  on the basis of their then  outstanding  Certificate  Principal
Balances prior to giving effect to distributions to be made on such Distribution
Date.  All  Realized  Losses  and all  other  losses  allocated  to a  Class  of
Certificates  hereunder will be allocated among the,  Certificates of such Class
in proportion to the Percentage Interests evidenced thereby.

       (c)(i) The  REMIC I  Marker  Percentage  of all  Realized  Losses  on the
Mortgage  Loans  shall  be  allocated  by  the  Trustee,  based  solely  on  the
instructions of the Securities  Administrator,  on each Distribution Date to the
following REMIC I Regular  Interests in the specified  percentages,  as follows:
first, to Uncertificated Interest payable to the REMIC I Regular Interest I-LTAA
and REMIC I Regular Interest I-LTZZ up to an aggregate amount equal to the REMIC
I Interest Loss Allocation  Amount,  98% and 2%,  respectively;  second,  to the
Uncertificated  Balances  of the REMIC I  Regular  Interest  I-LTAA  and REMIC I
Regular Interest I-LTZZ up to an aggregate amount equal to the REMIC I Principal
Loss Allocation Amount, 98% and 2%,  respectively;  third, to the Uncertificated
Balances of REMIC I Regular Interest I-LTAA, REMIC I Regular Interest I-LTM4 and
REMIC I Regular  Interest  I-LTZZ,  98%, 1.00% and 1%,  respectively,  until the
Uncertificated  Balances of REMIC I Regular  Interest I-LTM4 has been reduced to
zero; fourth to the Uncertificated  Balances of REMIC I Regular Interest I-LTAA,
REMIC I Regular Interest I-LTM3 and REMIC I Regular Interest I-LTZZ, 98%, 1.00%,
and 1%,  respectively,  until  the  Uncertificated  Balance  of REMIC I  Regular
Interest I-LTM3 has been reduced to zero; fifth to the  Uncertificated  Balances
of REMIC I Regular Interest I-LTAA,  REMIC I Regular Interest I-LTM2 and REMIC I
Regular Interest I-LTZZ, 98%, 1% and 1%, respectively,  until the Uncertificated
Balance of REMIC I Regular  Interest  I-LTM2 has been reduced to zero; and sixth
to the  Uncertificated  Balances  of REMIC I Regular  Interest  I-LTAA,  REMIC I
Regular Interest I-LTM1 and REMIC I Regular

                                      -110-



Interest I-LTZZ, 98%, 1% and 1%, respectively,  until the Uncertificated Balance
of REMIC I Regular Interest I-LTM1 has been reduced to zero.

              (ii)   The REMIC I Sub WAC  Allocation  Percentage of all Realized
Losses  shall  be  applied  after  all  distributions  have  been  made  on each
Distribution Date first, so as to keep the Uncertificated  Balance of each REMIC
I  Regular  Interest  ending  with  the  designation  "B"  equal to 0.01% of the
aggregate  Stated  Principal  Balance of the Mortgage  Loans in the related Loan
Group; second, to each REMIC I Regular Interest ending with the designation "A,"
so that the  Uncertificated  Balance  of each such REMIC I Regular  Interest  is
equal to 0.01% of the excess of (x) the aggregate  Stated  Principal  Balance of
the Mortgage  Loans in the related  Loan Group over (y) the current  Certificate
Principal  Balance of the Class A Certificate  in the related Loan Group (except
that if any such excess is a larger  number than in the  preceding  distribution
period,  the least  amount of Realized  Losses  shall be applied to such REMIC I
Regular  Interests  such  that  the  REMIC  I  Subordinated   Balance  Ratio  is
maintained);  and third,  any  remaining  Realized  Losses shall be allocated to
REMIC I Regular Interest I-LTXX.

              SECTION 5.05.     Compliance with Withholding Requirements.

              Notwithstanding any other provision of this Agreement, the Trustee
shall comply with all federal  withholding  requirements  respecting payments to
Certificateholders  of  interest  or original  issue  discount  that the Trustee
reasonably   believes   are   applicable   under  the  Code.   The   consent  of
Certificateholders shall not be required for such withholding.  In the event the
Trustee  does  withhold  any amount from  interest or  original  issue  discount
payments  or  advances  thereof  to any  Certificateholder  pursuant  to federal
withholding requirements, the Trustee shall indicate the amount withheld to such
Certificateholders.

              SECTION 5.06.     Reports Filed  with   Securities   and  Exchange
                                Commission.

              The  Depositor  shall  prepare or cause to be prepared the initial
current  report on Form 8-K.  Within 15 days after each  Distribution  Date, the
Securities Administrator shall, in accordance with industry standards, file with
the Commission via the Electronic Data Gathering and Retrieval System ("EDGAR"),
a  Form   8-K  with  a  copy  of  the   statement   to  be   furnished   to  the
Certificateholders  for such Distribution  Date as an exhibit thereto.  Prior to
January 30,  2004,  the  Securities  Administrator  shall,  in  accordance  with
industry  standards,  file a Form 15 Suspension Notice with respect to the Trust
Fund,  if  applicable.  Prior to (i) March 20,  2004 and (ii) unless and until a
Form 15  Suspension  Notice  shall have been filed,  prior to March 20th of each
year thereafter,  the Master Servicer shall provide the Securities Administrator
with a  Master  Servicer  Certification,  together  with a  copy  of the  annual
independent  accountant's servicing report and annual statement of compliance of
the Servicer to be delivered pursuant to this Agreement, and, if applicable, the
annual  independent  accountant's  servicing  report  and  annual  statement  of
compliance to be delivered by the Master Servicer  pursuant to Sections 4.16 and
4.17. Prior to (i) March 31, 2004 and (ii) unless and until a Form 15 Suspension
Notice shall have been filed,  March 31 of each year thereafter,  the Securities
Administrator  shall file a Form  10-K,  in  substance  conforming  to  industry
standards,  with respect to the Trust.  Such Form 10-K shall  include the Master
Servicer  Certification and other documentation  provided by the Master Servicer
pursuant to the second  preceding  sentence.  The Depositor hereby grants to the
Securities Administrator a limited power of attorney to execute

                                      -111-



and file each such document on behalf of the  Depositor.  Such power of attorney
shall  continue  until  either  the  earlier of (i)  receipt  by the  Securities
Administrator  from  the  Depositor  of  written  termination  of such  power of
attorney and (ii) the  termination  of the Trust Fund.  The Depositor  agrees to
promptly  furnish  to the  Securities  Administrator,  from  time to  time  upon
request,  such further information,  reports and financial statements within its
control  related  to  this  Agreement,  the  Mortgage  Loans  as the  Securities
Administrator  reasonably  deems  appropriate  to prepare and file all necessary
reports  with  the  Commission.  The  Securities  Administrator  shall  have  no
responsibility  to file any items  other than those  specified  in this  Section
5.06; provided,  however,  the Securities  Administrator will cooperate with the
Depositor in connection  with any  additional  filings with respect to the Trust
Fund as the Depositor deems necessary under the Securities Exchange Act of 1934,
as amended (the "Exchange  Act").  Fees and expenses  incurred by the Securities
Administrator  in  connection  with this Section 5.06 shall not be  reimbursable
from the Trust Fund.

                                      -112-



                                   ARTICLE VI

                                THE CERTIFICATES

              SECTION 6.01.     The Certificates.

              (a)    The Certificates in the aggregate will represent the entire
beneficial  ownership  interest  in the  Mortgage  Loans  and all  other  assets
included in REMIC I.

              The Certificates will be substantially in the forms annexed hereto
as Exhibits A-1 through A-5. The  Certificates of each Class will be issuable in
registered form only, in  denominations  of authorized  Percentage  Interests as
described in the definition thereof.  Each Certificate will share ratably in all
rights of the related Class.

              Upon  original  issue,   the   Certificates   shall  be  executed,
authenticated  and  delivered  by the  Trustee  to and  upon  the  order  of the
Depositor.  The Certificates shall be executed by manual or facsimile  signature
on behalf of the Trust by the Trustee by an authorized  signatory.  Certificates
bearing the manual or facsimile  signatures of individuals  who were at any time
the proper  officers of the Trustee shall bind the Trust,  notwithstanding  that
such  individuals  or any of them have ceased to hold such offices  prior to the
authentication and delivery of such Certificates or did not hold such offices at
the date of such  Certificates.  No Certificate shall be entitled to any benefit
under this  Agreement or be valid for any purpose,  unless there appears on such
Certificate a certificate of  authentication  substantially in the form provided
herein  executed by the Trustee by manual  signature,  and such  certificate  of
authentication  shall be conclusive evidence,  and the only evidence,  that such
Certificate  has  been  duly   authenticated   and  delivered   hereunder.   All
Certificates shall be dated the date of their authentication.

              (b)    The Class A  Certificates  and the  Mezzanine  Certificates
shall  initially be issued as one or more  Certificates  held by the  Book-Entry
Custodian  or, if appointed to hold such  Certificates  as provided  below,  the
Depository  and  registered  in the name of the  Depository  or its nominee and,
except  as  provided  below,  registration  of  such  Certificates  may  not  be
transferred by the Trustee except to another Depository that agrees to hold such
Certificates  for the respective  Certificate  Owners with  Ownership  Interests
therein.  The Certificate Owners shall hold their respective Ownership Interests
in and to such Certificates through the book-entry  facilities of the Depository
and,  except as  provided  below,  shall not be entitled  to  definitive,  fully
registered Certificates ("Definitive Certificates") in respect of such Ownership
Interests.  All transfers by Certificate  Owners of their  respective  Ownership
Interests in the Book-Entry  Certificates  shall be made in accordance  with the
procedures   established  by  the  Depository   Participant  or  brokerage  firm
representing  such Certificate  Owner.  Each Depository  Participant  shall only
transfer the Ownership  Interests in the Book-Entry  Certificates of Certificate
Owners  it  represents  or of  brokerage  firms  for  which  it acts as agent in
accordance  with the  Depository's  normal  procedures.  The  Trustee  is hereby
initially appointed as the Book-Entry Custodian and hereby agrees to act as such
in accordance herewith and in accordance with the agreement that it has with the
Depository  authorizing it to act as such. The Book-Entry Custodian may, and, if
it is no  longer  qualified  to act as such,  the  Book-Entry  Custodian  shall,
appoint, by a written instrument  delivered to the Depositor,  the Servicer and,
if the Trustee is not the Book-Entry Custodian,  the Trustee, any other transfer
agent (including

                                      -113-



the Depository or any successor Depository) to act as Book-Entry Custodian under
such  conditions as the predecessor  Book-Entry  Custodian and the Depository or
any successor Depository may prescribe, provided that the predecessor Book-Entry
Custodian  shall not be  relieved  of any of its duties or  responsibilities  by
reason of any such  appointment  of other than the  Depository.  If the  Trustee
resigns or is removed in accordance with the terms hereof, the successor Trustee
or,  if  it  so  elects,  the  Depository  shall  immediately   succeed  to  its
predecessor's duties as Book-Entry Custodian. The Depositor shall have the right
to  inspect,  and to obtain  copies  of,  any  Certificates  held as  Book-Entry
Certificates by the Book-Entry Custodian.

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

              If (i)(A) the  Depositor  advises the Trustee in writing  that the
Depository   is  no  longer   willing  or  able  to   properly   discharge   its
responsibilities  as  Depository,  and (B) the  Depositor  is unable to locate a
qualified  successor,  (ii) the  Depositor at its option  advises the Trustee in
writing that it elects to terminate the book-entry system through the Depository
or (iii) after the occurrence of a Servicer Event of Default, Certificate Owners
representing  in the aggregate  not less than 51% of the Ownership  Interests of
the  Book-Entry  Certificates  advise the  Trustee  through the  Depository,  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  Certificates  to Certificate
Owners  requesting  the same.  Upon  surrender to the Trustee of the  Book-Entry
Certificates  by the  Book-Entry  Custodian or the  Depository,  as  applicable,
accompanied by registration instructions from the Depository for registration of
transfer, the Trustee shall cause the Definitive Certificates to be issued. Such
Definitive  Certificates  will be issued in  minimum  denominations  of  $10,000
except  that any  beneficial  ownership  that was  represented  by a  Book-Entry
Certificate in an amount less than $10,000  immediately prior to the issuance of
a Definitive  Certificate shall be issued in a minimum denomination equal to the
amount represented by such Book-Entry  Certificate.  None of the Depositor,  the
Servicer,  the Master  Servicer or the Trustee  shall be liable for any delay in
the delivery of such  instructions  and may  conclusively  rely on, and shall be
protected  in relying on, such  instructions.  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.

                                      -114-



              SECTION 6.02.     Registration   of  Transfer   and   Exchange  of
                                Certificates.

              (a)    The Trustee shall cause to be kept at one of the offices or
agencies to be appointed by the Trustee in  accordance  with the  provisions  of
Section 9.11, a Certificate  Register for the Certificates in which,  subject to
such reasonable  regulations as it may prescribe,  the Trustee shall provide for
the  registration of Certificates and of transfers and exchanges of Certificates
as herein provided.

              (b)    No   transfer  of  any  Class  CE   Certificate,   Class  P
Certificate or Residual  Certificate  shall be made unless that transfer is made
pursuant to an effective  registration  statement  under the  Securities  Act of
1933, as amended (the "1933 Act"),  and effective  registration or qualification
under  applicable  state  securities laws, or is made in a transaction that does
not  require  such  registration  or  qualification.  In the  event  that such a
transfer of a Class CE Certificate,  Class P Certificate or Residual Certificate
is to be made without  registration or  qualification  (other than in connection
with the initial transfer of any such Certificate by the Depositor), the Trustee
shall  require  receipt of: (i) if such  transfer is  purportedly  being made in
reliance  upon Rule 144A  under the 1933 Act,  written  certifications  from the
Certificateholder    desiring   to   effect   the   transfer   and   from   such
Certificateholder's  prospective transferee,  substantially in the form attached
hereto as  Exhibit  B-1;  (ii) if such  transfer  is  purportedly  being made in
reliance upon Rule 501(a) under the 1933 Act,  written  certifications  from the
Certificateholder    desiring   to   effect   the   transfer   and   from   such
Certificateholder's  prospective transferee,  substantially in the form attached
hereto as  Exhibit  B-2 and (iii) in all other  cases,  an  Opinion  of  Counsel
satisfactory  to the  Trustee  that  such  transfer  may be  made  without  such
registration or qualification  (which Opinion of Counsel shall not be an expense
of the Trust Fund or of the Depositor,  the Trustee,  the Master  Servicer,  the
Securities  Administrator or the Servicer),  together with copies of the written
certification(s) of the Certificateholder desiring to effect the transfer and/or
such  Certificateholder's  prospective  transferee  upon which  such  Opinion of
Counsel is based, if any.  Neither of the Depositor nor the Trustee is obligated
to  register or qualify  any such  Certificates  under the 1933 Act or any other
securities  laws or to  take  any  action  not  otherwise  required  under  this
Agreement to permit the transfer of such  Certificates  without  registration or
qualification. Any Certificateholder desiring to effect the transfer of any such
Certificate  shall,  and does  hereby  agree  to,  indemnify  the  Trustee,  the
Depositor,  the Master Servicer,  the Securities  Administrator and the 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.

              (c)    No transfer of a Class CE Certificate,  Class P Certificate
or a Residual  Certificate  or any  interest  therein  shall be made to any Plan
subject to ERISA or Section  4975 of the Code,  any Person  acting,  directly or
indirectly, on behalf of any such Plan or any Person acquiring such Certificates
with "Plan  Assets"  of a Plan  within the  meaning of the  Department  of Labor
regulation  promulgated at 29 C.F.R. ss.  2510.3-101  ("Plan Assets") unless the
Trustee is  provided  with an Opinion  of  Counsel on which the  Depositor,  the
Master Servicer, the Securities Administrator,  the Trustee and the Servicer may
rely, which  establishes to the satisfaction of the Trustee that the purchase of
such  Certificates is permissible  under  applicable law, will not constitute or
result in any prohibited transaction under ERISA or Section 4975 of the Code and
will not subject the Depositor,  the Servicer, the Trustee, the Master Servicer,
the  Securities  Administrator  or the Trust Fund to any obligation or liability
(including  obligations or liabilities  under ERISA or Section 4975 of the Code)
in addition to those  undertaken  in this  Agreement,  which  Opinion of Counsel
shall

                                      -115-



not be an  expense of the  Depositor,  the  Servicer,  the  Trustee,  the Master
Servicer, the Securities  Administrator or the Trust Fund. An Opinion of Counsel
will not be  required  in  connection  with  the  initial  transfer  of any such
Certificate  by the  Depositor to an affiliate of the  Depositor (in which case,
the  Depositor or any affiliate  thereof  shall have deemed to have  represented
that such  affiliate  is not a Plan or a Person  investing  Plan Assets) and the
Trustee shall be entitled to  conclusively  rely upon a  representation  (which,
upon the request of the  Trustee,  shall be a written  representation)  from the
Depositor of the status of such transferee as an affiliate of the Depositor.

              Each Transferee of a Mezzanine  Certificate will be deemed to have
represented  by  virtue of its  purchase  or  holding  of such  Certificate  (or
interest  therein)  that either (a) such  Transferee is not a Plan or purchasing
such  Certificate  with Plan  Assets,  (b) it has  acquired  and is holding such
Certificate in reliance on Prohibited Transaction Exemption ("PTE") 94-84 or FAN
97-03E,  as  amended by PTE 97-34,  62 Fed.  Reg.  39021  (July 21,  1997),  PTE
2000-58,  65 Fed. Reg. 67765  (November 13, 2000) and PTE 2002-41,  67 Fed. Reg.
54487 (August 22, 2002) (the  "Exemption"),  and that it understands  that there
are certain conditions to the availability of the Exemption  including that such
Certificate  must be rated,  at the time of purchase,  not lower than "BBB-" (or
its  equivalent)  by a  Rating  Agency  or  (c)  the  following  conditions  are
satisfied: (i) such Transferee is an insurance company, (ii) the source of funds
used to purchase or hold such Certificate (or interest therein) is an "insurance
company  general  account" (as defined in U.S.  Department  of Labor  Prohibited
Transaction  Class Exemption  ("PTCE") 95-60, and (iii) the conditions set forth
in  Sections  I and III of PTCE  95-60  have been  satisfied.  If any  Mezzanine
Certificate  or any  interest  therein is acquired or held in  violation  of the
conditions described in this paragraph,  the next preceding permitted beneficial
owner will be treated as the  beneficial  owner of that  Mezzanine  Certificate,
retroactive  to the date of  transfer to the  purported  beneficial  owner.  Any
purported  beneficial owner whose acquisition or holding of any such certificate
or interest  therein was effected in violation  of the  conditions  described in
this paragraph shall indemnify and hold harmless the Depositor, the Trustee, the
Servicer, the Master Servicer,  the Securities  Administrator and the Trust Fund
from and against any and all liabilities,  claims, costs or expenses incurred by
those parties as a result of that acquisition or holding.

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

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

                            (B)    In connection  with any proposed  Transfer of
                     any  Ownership  Interest  in a  Residual  Certificate,  the
                     Trustee shall require delivery to it, and

                                      -116-



                     shall not register the Transfer of any Residual Certificate
                     until  its  receipt  of,  an  affidavit  and  agreement  (a
                     "Transfer  Affidavit and  Agreement,"  in the form attached
                     hereto as Exhibit  B-3) from the  proposed  Transferee,  in
                     form   and   substance   satisfactory   to   the   Trustee,
                     representing and warranting,  among other things, that such
                     Transferee  is a  Permitted  Transferee,  that  it  is  not
                     acquiring   its   Ownership   Interest   in  the   Residual
                     Certificate that is the subject of the proposed Transfer as
                     a nominee,  trustee  or agent for any Person  that is not a
                     Permitted  Transferee,  that for so long as it retains  its
                     Ownership  Interest  in a  Residual  Certificate,  it  will
                     endeavor to remain a Permitted Transferee,  and that it has
                     reviewed the provisions of this Section  6.02(d) and agrees
                     to be bound by them.

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

                            (D)    Each   Person   holding  or   acquiring   any
                     Ownership  Interest in a Residual  Certificate  shall agree
                     (x) to require a Transfer  Affidavit and Agreement from any
                     other  Person to whom such Person  attempts to transfer its
                     Ownership Interest in a Residual Certificate and (Y) not to
                     transfer  its  Ownership  Interest  unless  it  provides  a
                     Transferor  Affidavit  (in  the  form  attached  hereto  as
                     Exhibit  B-2) to the  Trustee  stating  that,  among  other
                     things,  it has no actual  knowledge that such other Person
                     is not a Permitted Transferee.

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

                     (ii)   The  Trustee  will  register  the  Transfer  of  any
              Residual  Certificate  only if it shall have received the Transfer
              Affidavit and  Agreement and all of such other  documents as shall
              have been  reasonably  required by the  Trustee as a condition  to
              such  registration.   In  addition,  no  Transfer  of  a  Residual
              Certificate shall be made unless the Trustee shall have received a
              representation  letter from the Transferee of such  Certificate to
              the effect that such Transferee is a Permitted Transferee.

                     (iii)  (A) If  any  purported  Transferee  shall  become  a
              Holder of a Residual Certificate in violation of the provisions of
              this Section 6.02(d), then the last preceding Permitted Transferee
              shall be restored, to the extent permitted by law, to

                                      -117-



              all  rights  as  holder   thereof   retroactive  to  the  date  of
              registration  of such Transfer of such Residual  Certificate.  The
              Trustee  shall  be  under  no  liability  to any  Person  for  any
              registration of Transfer of a Residual Certificate that is in fact
              not  permitted by this Section  6.02(d) or for making any payments
              due on such  Certificate  to the holder  thereof or for taking any
              other action with respect to such holder under the  provisions  of
              this Agreement.

                            (B)    If any  purported  Transferee  shall become a
                     holder  of a  Residual  Certificate  in  violation  of  the
                     restrictions in this Section 6.02(d) and to the extent that
                     the retroactive  restoration of the rights of the holder of
                     such Residual  Certificate as described in clause  (iii)(A)
                     above shall be invalid, illegal or unenforceable,  then the
                     Trustee shall have the right,  without notice to the holder
                     or any prior holder of such Residual  Certificate,  to sell
                     such Residual  Certificate  to a purchaser  selected by the
                     Trustee  on such  terms as the  Trustee  may  choose.  Such
                     purported  Trustee shall promptly  endorse and deliver each
                     Residual Certificate in accordance with the instructions of
                     the Trustee.  Such  purchaser may be the Trustee  itself or
                     any  Affiliate of the  Trustee.  The proceeds of such sale,
                     net of  the  commissions  (which  may  include  commissions
                     payable to the  Trustee or its  Affiliates),  expenses  and
                     taxes due, if any,  will be remitted by the Trustee to such
                     purported Transferee.  The terms and conditions of any sale
                     under this clause  (iii)(B) shall be determined in the sole
                     discretion  of the  Trustee,  and the Trustee  shall not be
                     liable to any  Person  having an  Ownership  Interest  in a
                     Residual  Certificate  as a result of its  exercise of such
                     discretion.

                     (iv)   The Trustee  shall make  available  to the  Internal
              Revenue   Service  and  those  Persons   specified  by  the  REMIC
              Provisions  all  information  necessary to compute any tax imposed
              (A) as a result of the  Transfer  of an  Ownership  Interest  in a
              Residual   Certificate   to  any  Person  who  is  a  Disqualified
              Organization,  including  the  information  described  in Treasury
              regulations   sections   1.860D-1(b)(5)  and  1.860E-2(a)(5)  with
              respect to the "excess  inclusions"  of such Residual  Certificate
              and (B) as a result  of any  regulated  investment  company,  real
              estate investment trust,  common trust fund,  partnership,  trust,
              estate or organization  described in Section 1381 of the Code that
              holds an Ownership  Interest in a Residual  Certificate  having as
              among  its  record  holders  at any  time  any  Person  which is a
              Disqualified  Organization.  Reasonable compensation for providing
              such information may be charged or collected by the Trustee.

                     (v)    The  provisions  of this  Section  6.02(d) set forth
              prior  to  this  subsection  (v)  may  be  modified,  added  to or
              eliminated,  provided that there shall have been  delivered to the
              Trustee at the expense of the party  seeking to modify,  add to or
              eliminate any such provision the following:

                            (A)    written  notification from each Rating Agency
                     to  the  effect  that  the  modification,  addition  to  or
                     elimination of such provisions will not cause

                                      -118-



                     such Rating Agency to downgrade its then-current ratings of
                     any Class of Certificates; and

                            (B)    an Opinion of Counsel,  in form and substance
                     satisfactory  to the  Trustee,  to  the  effect  that  such
                     modification   of,  addition  to  or  elimination  of  such
                     provisions  will  not  cause  any  Trust  REMIC to cease to
                     qualify as a REMIC and will not cause any Trust  REMIC,  as
                     the case  may be,  to be  subject  to an  entity-level  tax
                     caused by the  Transfer of any  Residual  Certificate  to a
                     Person that is not a Permitted Transferee or a Person other
                     than  the  prospective   transferee  to  be  subject  to  a
                     REMIC-tax caused by the Transfer of a Residual  Certificate
                     to a Person that is not a Permitted Transferee.

              (e)    Subject to the preceding  subsections,  upon  surrender for
registration  of  transfer  of any  Certificate  at any  office or agency of the
Trustee  maintained for such purpose pursuant to Section 9.11, the Trustee shall
execute,  authenticate and deliver, in the name of the designated  Transferee or
Transferees,  one or more new Certificates of the same Class of a like aggregate
Percentage Interest.

              (f)    At the option of the Holder thereof, any Certificate may be
exchanged for other Certificates of the same Class with authorized denominations
and a like aggregate Percentage Interest,  upon surrender of such Certificate to
be exchanged at any office or agency of the Trustee  maintained for such purpose
pursuant to Section  9.11.  Whenever any  Certificates  are so  surrendered  for
exchange, the Trustee shall execute,  authenticate and deliver, the Certificates
which the  Certificateholder  making the exchange is entitled to receive.  Every
Certificate  presented  or  surrendered  for  transfer or exchange  shall (if so
required by the  Trustee) be duly  endorsed by, or be  accompanied  by a written
instrument of transfer in the form satisfactory to the Trustee duly executed by,
the Holder thereof or his attorney duly authorized in writing.

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

              (h)    All  Certificates  surrendered  for  transfer  and exchange
shall be canceled and destroyed by the Trustee in accordance  with its customary
procedures.

              SECTION 6.03.   Mutilated, Destroyed, Lost or Stolen Certificates.

              If (i) 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 of the  ownership  thereof,  and  (ii)  there is
delivered to Trustee such security or indemnity as may be required by it to save
it harmless,  then, in the absence of actual  knowledge by the Trustee that such
Certificate  has been  acquired by a bona fide  purchaser,  the  Trustee,  shall
execute,  authenticate  and  deliver,  in  exchange  for or in lieu of any  such
mutilated,  destroyed, lost or stolen Certificate, a new Certificate of the same
Class and of like denomination and Percentage Interest. Upon the issuance of any
new

                                      -119-



Certificate  under this  Section,  the  Trustee may require the payment of a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
relation thereto and any other expenses  (including the fees and expenses of the
Trustee)  connected  therewith.  Any replacement  Certificate issued pursuant to
this Section shall constitute complete and indefeasible evidence of ownership in
the applicable REMIC created hereunder,  as if originally issued, whether or not
the lost, stolen or destroyed Certificate shall be found at any time.

              SECTION 6.04.     Persons Deemed Owners.

              The Depositor, the Servicer, the Trustee, the Master Servicer, the
Securities  Administrator  and any agent of any of them may treat the  Person in
whose name any  Certificate is registered as the owner of such  Certificate  for
the purpose of  receiving  distributions  pursuant  to Section  4.01 and for all
other purposes whatsoever, and none of the Depositor, the Servicer, the Trustee,
the Master  Servicer,  the Securities  Administrator or any agent of any of them
shall be affected by notice to the contrary.

              SECTION 6.05.     Certain Available Information.

              On or  prior  to the  date  of the  first  sale  of any  Class  CE
Certificate, Class P Certificate or Residual Certificate to an Independent third
party, the Depositor shall provide to the Securities Administrator ten copies of
any  private  placement  memorandum  or other  disclosure  document  used by the
Depositor  in  connection  with  the  offer  and  sale of such  Certificate.  In
addition,  if any such private  placement  memorandum or disclosure  document is
revised,  amended or supplemented at any time following the delivery  thereof to
the Securities Administrator, the Depositor promptly shall inform the Securities
Administrator  of such event and shall deliver to the  Securities  Administrator
ten copies of the  private  placement  memorandum  or  disclosure  document,  as
revised, amended or supplemented. The Securities Administrator shall maintain at
its office as set forth in Section 12.05 hereof and shall make available free of
charge during normal business hours for review by any Holder of a Certificate or
any  Person  identified  to  the  Securities   Administrator  as  a  prospective
transferee of a Certificate,  originals or copies of the following items: (i) in
the case of a Holder or prospective transferee of a Class CE Certificate,  Class
P Certificate or Residual Certificate,  the related private placement memorandum
or other disclosure document relating to such Class of Certificates, in the form
most recently provided to the Securities  Administrator;  and (ii) in all cases,
(A) this  Agreement and any  amendments  hereof entered into pursuant to Section
11.01, (B) all monthly statements required to be delivered to Certificateholders
of the relevant  Class  pursuant to Section 4.02 since the Closing Date, and all
other notices,  reports,  statements and written communications delivered to the
Certificateholders  of the relevant Class  pursuant to this Agreement  since the
Closing Date and (C) any copies of all  officers'  certificates  of the Servicer
since the  Closing  Date  delivered  to the Master  Servicer  to  evidence  such
Person's  determination  that any P&I Advance or  Servicing  Advance  was, or if
made, would be a Nonrecoverable P&I Advance or Nonrecoverable Servicing Advance.
Copies and mailing of any and all of the foregoing  items will be available from
the  Securities  Administrator  upon  request  at  the  expense  of  the  Person
requesting the same.

                                      -120-



                                   ARTICLE VII

               THE DEPOSITOR, THE SERVICER AND THE MASTER SERVICER

              SECTION 7.01.     Liability of the Depositor, the Servicer and the
                                Master Servicer.

              The Depositor,  the Servicer and the Master Servicer each shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed by this Agreement upon them in their respective capacities as Depositor,
Servicer and Master  Servicer and  undertaken  hereunder by the  Depositor,  the
Servicer and the Master Servicer herein.

              SECTION 7.02.     Merger or Consolidation  of the  Depositor,  the
                                Servicer or the Master Servicer.

              Subject to the following  paragraph,  the  Depositor  will keep in
full effect its existence, rights and franchises as a corporation under the laws
of the jurisdiction of its  incorporation.  Subject to the following  paragraph,
the Servicer will keep in full effect its existence,  rights and franchises as a
federally chartered savings bank. Subject to the following paragraph, the Master
Servicer  will keep in full effect its  existence,  rights and  franchises  as a
corporation under the laws of the jurisdiction of its formation.  The Depositor,
the  Servicer  and the  Master  Servicer  each  will  obtain  and  preserve  its
qualification  to do business as a foreign  corporation in each  jurisdiction in
which such  qualification  is or shall be  necessary to protect the validity and
enforceability of this Agreement,  the Certificates or any of the Mortgage Loans
and to perform its respective duties under this Agreement.

              The Depositor,  the Servicer or the Master  Servicer may be merged
or consolidated with or into any Person, or transfer all or substantially all of
its assets to any Person,  in which case any Person resulting from any merger or
consolidation to which the Depositor,  the Servicer or the Master Servicer shall
be a party,  or any Person  succeeding  to the  business of the  Depositor,  the
Servicer or the Master  Servicer,  shall be the successor of the Depositor,  the
Servicer  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 any successor of the Servicer or the Master  Servicer  shall meet
the  eligibility  requirements  set forth in  clauses  (i) and (iii) of the last
paragraph of Section 8.02 or Section 7.06, as applicable.

              SECTION 7.03.     Limitation on Liability  of the  Depositor,  the
                                Servicer, the Master Servicer and Others.

              None of the Depositor, the Servicer, the Master Servicer or any of
the directors,  officers,  employees or agents of the Depositor, the Servicer or
the  Master  Servicer  shall be under any  liability  to the  Trust  Fund or the
Certificateholders for any action taken or for refraining from the taking of any
action in good faith  pursuant  to this  Agreement,  or for errors in  judgment;
provided,  however,  that this provision  shall not protect the  Depositor,  the
Servicer,  the  Master  Servicer  or any  such  person  against  any  breach  of
warranties,  representations  or  covenants  made herein or against any specific
liability  imposed on any such Person  pursuant  hereto or against any liability
which

                                      -121-



would otherwise be imposed by reason of willful misfeasance,  bad faith or gross
negligence in the  performance  of duties or by reason of reckless  disregard of
obligations  and duties  hereunder.  The  Depositor,  the  Servicer,  the Master
Servicer and any  director,  officer,  employee or agent of the  Depositor,  the
Servicer  and the Master  Servicer may rely in good faith on any document of any
kind which,  PRIMA  FACIE,  is properly  executed  and  submitted  by any Person
respecting  any matters  arising  hereunder.  The Depositor,  the Servicer,  the
Master Servicer and any director,  officer,  employee or agent of the Depositor,
the Servicer or the Master  Servicer shall be  indemnified  and held harmless by
the Trust Fund  against any loss,  liability or expense  incurred in  connection
with any legal  action  relating to this  Agreement or the  Certificates  or any
loss, liability or expense incurred other than 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 Servicer or the Master Servicer shall be under any obligation to
appear in, prosecute or defend any legal action unless such action is related to
its respective duties under this Agreement and, in its opinion, does not involve
it in any expense or liability;  provided,  however, that each of the Depositor,
the Servicer and the Master  Servicer may in its  discretion  undertake any such
action which it may deem  necessary or desirable  with respect to this Agreement
and the  rights  and  duties of the  parties  hereto  and the  interests  of the
Certificateholders  hereunder.  In such event,  the legal  expenses and costs of
such action and any liability resulting therefrom (except any 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)  shall be expenses,  costs and liabilities of
the Trust Fund, and the Depositor, the Servicer and the Master Servicer shall be
entitled  to  be  reimbursed   therefor  from  the  Collection  Account  or  the
Distribution  Account as and to the extent  provided  in Article III and Article
IV,  any  such  right  of  reimbursement  being  prior  to  the  rights  of  the
Certificateholders  to receive  any  amount in the  Collection  Account  and the
Distribution Account.

              Notwithstanding  anything to the contrary  contained  herein,  the
Servicer  shall not be liable for any actions or inactions of any prior servicer
of the Mortgage Loans.

              SECTION 7.04.     Limitation on Resignation of the Servicer.

              (a)    The  Servicer  shall not resign  from the  obligations  and
duties hereby imposed on it except upon  determination that its duties hereunder
are no  longer  permissible  under  applicable  law or as  provided  in  Section
7.04(c).  Any such determination  pursuant to the preceding sentence  permitting
the  resignation  of the Servicer shall be evidenced by an Opinion of Counsel to
such effect obtained at the expense of the Servicer and delivered to the Trustee
and the Rating  Agencies.  No resignation of the Servicer shall become effective
until the  Trustee or a successor  Servicer  shall have  assumed the  Servicer's
responsibilities,  duties,  liabilities  (other than those  liabilities  arising
prior  to  the  appointment  of  such  successor)  and  obligations  under  this
Agreement.

              (b)    Except as expressly provided herein, the Servicer shall not
assign or transfer any of its rights,  benefits or  privileges  hereunder to any
other Person,  or delegate to or  subcontract  with, or authorize or appoint any
other  Person to perform  any of the  duties,  covenants  or  obligations  to be
performed by the Servicer  hereunder.  The foregoing  prohibition  on assignment
shall not prohibit the Servicer from  designating a Sub-Servicer as payee of any
indemnification  amount payable to the Servicer  hereunder;  provided,  however,
that as  provided  in Section  3.02,  no Sub-

                                     -122-



Servicer  shall be a third-party  beneficiary  hereunder and the parties  hereto
shall not be required to recognize any  Subservicer as an indemnitee  under this
Agreement.

              (c)    Notwithstanding   anything  to  the  contrary  herein,  the
Servicer may pledge or assign as collateral  all its rights,  title and interest
under this Agreement to a lender (the "Lender"), provided, that:

              (1)    upon an  Event  of  Default  and  receipt  of a  notice  of
       termination  by the  Servicer,  the Lender may direct the Servicer or its
       designee to appoint a successor Servicer pursuant to the provisions,  and
       subject  to the  conditions,  set forth in  Section  8.02  regarding  the
       Servicer's appointment of a successor Servicer;

              (2)    the Lender's rights are subject to this Agreement; and

              (3)    the  Servicer   shall  remain  subject  to  termination  as
       servicer under this Agreement pursuant to the terms hereof.

              SECTION 7.05.    Limitation on Resignation of the Master Servicer.

              The Master  Servicer  shall not resign  from the  obligations  and
duties hereby imposed on it except upon  determination that its duties hereunder
are no longer permissible under applicable law. Any such determination  pursuant
to the preceding  sentence  permitting the  resignation  of the Master  Servicer
shall be  evidenced  by an Opinion of Counsel  to such  effect  obtained  at the
expense of the Master  Servicer  and  delivered  to the  Trustee  and the Rating
Agencies. No resignation of the Master Servicer shall become effective until the
Trustee or a successor Master Servicer shall have assumed the Master  Servicer's
responsibilities,  duties,  liabilities  (other than those  liabilities  arising
prior  to  the  appointment  of  such  successor)  and  obligations  under  this
Agreement.

              SECTION 7.06.    Assignment of Master Servicing.

              The Master  Servicer  may sell and assign its rights and  delegate
its  duties  and  obligations  in its  entirety  as Master  Servicer  under this
Agreement;  provided,  however,  that: (i) the purchaser or transferee accept in
writing such  assignment and delegation and assume the obligations of the Master
Servicer  hereunder  (a) shall be a Person  which shall be  qualified to service
mortgage  loans for Fannie Mae or Freddie Mac; (b) shall have a net worth of not
less than $15,000,000  (unless otherwise approved by each Rating Agency pursuant
to clause (ii) below);  (c) shall be reasonably  satisfactory to the Trustee (as
evidenced in a writing signed by the Trustee); and (d) shall execute and deliver
to the Trustee an agreement,  in form and substance  reasonably  satisfactory to
the Trustee, which contains an assumption by such Person of the due and punctual
performance  and  observance  of each  covenant and condition to be performed or
observed by it as master servicer under this Agreement,  any custodial agreement
from and after the  effective  date of such  agreement;  (ii) each Rating Agency
shall be given prior written notice of the identity of the proposed successor to
the Master  Servicer  and each Rating  Agency's  rating of the  Certificates  in
effect  immediately  prior to such  assignment,  sale and delegation will not be
downgraded,  qualified  or withdrawn  as a result of such  assignment,  sale and
delegation,  as  evidenced  by a letter to such effect  delivered  to the Master
Servicer and the Trustee;  and (iii) the Master  Servicer  assigning and selling
the master servicing

                                     -123-



shall  deliver  to the  Trustee  an  officer's  certificate  and an  Opinion  of
Independent  counsel,  each stating that all conditions precedent to such action
under this  Agreement  have been  completed  and such action is permitted by and
complies  with the terms of this  Agreement.  No such  assignment  or delegation
shall  affect  any  liability  of the  Master  Servicer  arising  out of acts or
omissions prior to the effective date thereof.

              SECTION 7.07.   Rights of the Depositor in Respect of the Servicer
                              and the Master Servicer.

              Each of the Master Servicer and the Servicer shall afford (and any
Sub-Servicing  Agreement shall provide that each Sub-Servicer  shall afford) the
Depositor and the Trustee, upon reasonable notice, during normal business hours,
access to all records maintained by the Master Servicer or the Servicer (and any
such Sub-Servicer) in respect of the Servicer's rights and obligations hereunder
and access to officers of the Master  Servicer or the Servicer (and those of any
such Sub-Servicer)  responsible for such obligations.  Upon request, each of the
Master  Servicer and the Servicer shall furnish to the Depositor and the Trustee
its (and any such  Sub-Servicer's)  most recent  financial  statements  and such
other information  relating to the Master  Servicer's or Servicer's  capacity to
perform its obligations  under this Agreement as it possesses (and that any such
Sub-  Servicer  possesses).  To the extent  such  information  is not  otherwise
available to the public, the Depositor and the Trustee shall not disseminate any
information  obtained pursuant to the preceding two sentences without the Master
Servicer's or the Servicer's  written  consent,  except as required  pursuant to
this Agreement or to the extent that it is appropriate to do so (i) to its legal
counsel,  auditors,  taxing authorities or other  governmental  agencies and the
Certificateholders, (ii) pursuant to any law, rule, regulation, order, judgment,
writ,  injunction  or  decree  of any  court or  governmental  authority  having
jurisdiction  over the Depositor  and the Trustee or the Trust Fund,  and in any
case, the Depositor or the Trustee,  (iii) disclosure of any and all information
that is or becomes  publicly known, or information  obtained by the Trustee from
sources  other than the  Depositor,  the Servicer or the Master  Servicer,  (iv)
disclosure as required  pursuant to this  Agreement or (v) disclosure of any and
all information (A) in any preliminary or final offering circular,  registration
statement  or  contract  or  other  document   pertaining  to  the  transactions
contemplated by the Agreement approved in advance by the Depositor, the Servicer
or the Master Servicer or (B) to any affiliate, independent or internal auditor,
agent,  employee  or  attorney  of the  Trustee  having a need to know the same,
provided that the Trustee advises such recipient of the  confidential  nature of
the  information  being  disclosed,  shall use its best  efforts  to assure  the
confidentiality of any such disseminated non-public information. Nothing in this
Section  7.07 shall  limit the  obligation  of the  Servicer  to comply with any
applicable law  prohibiting  disclosure of information  regarding the Mortgagors
and the failure of the  Servicer to provide  access as provided in this  Section
7.07 as a result  of such  obligation  shall  not  constitute  a breach  of this
Section.  Nothing in this  Section  7.07 shall  require the Servicer to collect,
create,  collate or otherwise generate any information that it does not generate
in its usual  course of  business.  The  Servicer  shall not be required to make
copies of or ship  documents to any party unless  provisions  have been made for
the reimbursement of the costs thereof.  The Depositor may, but is not obligated
to, enforce the  obligations of the Master  Servicer and the Servicer under this
Agreement  and may, but is not  obligated  to,  perform,  or cause a designee to
perform,  any defaulted  obligation of the Master Servicer or the Servicer under
this  Agreement  or exercise  the rights of the Master  Servicer or the Servicer
under this Agreement; provided that neither the Master Servicer nor the Servicer
shall be relieved of any of its obligations under this Agreement by virtue

                                     -124-



of such  performance by the Depositor or its designee.  The Depositor  shall not
have any  responsibility  or  liability  for any action or failure to act by the
Master  Servicer  or  the  Servicer  and  is  not  obligated  to  supervise  the
performance  of the Master  Servicer or the  Servicer  under this  Agreement  or
otherwise.

              SECTION 7.08.     Duties of the Credit Risk Manager.

              For and on behalf of the  Depositor,  pursuant  to the Credit Risk
Management   Agreement  the  Credit  Risk  Manager  will  provide   reports  and
recommendations  concerning certain delinquent and defaulted Mortgage Loans, and
as to the  collection  of any  Prepayment  Charges  with respect to the Mortgage
Loans. Such reports and recommendations  will be based upon information provided
to the Credit Risk Manager pursuant to the Credit Risk Management Agreement, and
the Credit Risk Manager  shall look solely to the  Servicer for all  information
and data (including  loss and delinquency  information and data) relating to the
servicing of the related Mortgage Loans. Upon any termination of the Credit Risk
Manager or the  appointment  of a successor  Credit Risk Manager,  the Depositor
shall give written  notice  thereof to the Servicer,  the Master  Servicer,  the
Trustee, and each Rating Agency.  Notwithstanding the foregoing, the termination
of the Credit Risk Manager  pursuant to this Section shall not become  effective
until the appointment of a successor Credit Risk Manager.

              SECTION 7.09.     Limitation Upon Liability  of  the  Credit  Risk
                                Manager.

              Neither  the  Credit  Risk  Manager,  nor  any of  its  directors,
officers,  employees, or agents shall be under any liability to the Trustee, the
Certificateholders, or the Depositor for any action taken or for refraining from
the  taking of any action  made in good faith  pursuant  to this  Agreement,  in
reliance  upon  information  provided  by the  Servicer  under the  Credit  Risk
Management Agreement,  or for errors in judgment;  provided,  however, that this
provision  shall not protect the Credit Risk Manager or any such person  against
liability  that would  otherwise be imposed by reason of willful  malfeasance or
bad faith in its  performance  of its duties.  The Credit  Risk  Manager and any
director,  officer,  employee,  or agent of the Credit Risk  Manager 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,  and may rely
in good  faith  upon the  accuracy  of  information  furnished  by the  Servicer
pursuant to the Credit  Risk  Management  Agreement  in the  performance  of its
duties thereunder and hereunder.

              SECTION 7.10.     Removal of the Credit Risk Manager.

              The Credit Risk  Manager may be removed as Credit Risk  Manager by
Certificateholders  holding  not less than 66 2/3% of the  Voting  Rights in the
Trust   Fund,   in  the   exercise  of  its  or  their  sole   discretion.   The
Certificateholders  shall provide  written  notice of the Credit Risk  Manager's
removal to the Trustee.  Upon receipt of such notice,  the Trustee shall provide
written  notice to the  Credit  Risk  Manager  of its  removal,  which  shall be
effective upon receipt of such notice by the Credit Risk Manager.

                                     -125-



                                  ARTICLE VIII

                                     DEFAULT

              SECTION 8.01.     Servicer Events of Default.

              (a)    "Servicer  Event of Default,"  wherever used herein,  means
any one of the following events:

                     (i)    any failure by the  Servicer to remit to the Trustee
       for distribution to the  Certificateholders any payment (other than a P&I
       Advance required to be made from its own funds on any Servicer Remittance
       Date pursuant to Section 5.03) required to be made under the terms of the
       Certificates  and this Agreement which continues  unremedied for a period
       of one  Business  Day after the date upon  which  written  notice of such
       failure,  requiring the same to be remedied, shall have been given to the
       Servicer by the  Depositor  or the Trustee (in which case notice shall be
       provided by telecopy), or to the Servicer, the Depositor, the Trustee and
       by the  Holders of  Certificates  entitled  to at least 25% of the Voting
       Rights; or

                     (ii)   any  failure  on the  part of the  Servicer  duly to
       observe or perform in any material  respect any other of the covenants or
       agreements on the part of the Servicer  contained in this  Agreement,  or
       the breach by the Servicer of any  representation  and warranty contained
       in Section 2.05, which continues unremedied for a period of 30 days after
       the date on which written  notice of such failure,  requiring the same to
       be remedied,  shall have been given to the  Servicer by the  Depositor or
       the  Trustee or to the  Servicer,  the  Depositor  and the Trustee by the
       Holders of  Certificates  entitled to at least 25% of the Voting  Rights;
       provided,  however,  that in the case of a failure  that  cannot be cured
       within  thirty  (30)  days,  the  cure  period  may  be  extended  for an
       additional  thirty  (30)  days if the  Servicer  can  demonstrate  to the
       reasonable  satisfaction  of the Trustee that the Servicer is  diligently
       pursuing remedial action; or

                     (iii)  a  decree   or  order  of  a  court  or   agency  or
       supervisory   authority  having   jurisdiction  in  the  premises  in  an
       involuntary case under any present or future federal or state bankruptcy,
       insolvency or similar law or the appointment of a conservator or receiver
       or liquidator in any  insolvency,  readjustment  of debt,  marshalling of
       assets and  liabilities or similar  proceeding,  or for the winding-up or
       liquidation of its affairs,  shall have been entered against the Servicer
       and such decree or order shall have  remained  in force  undischarged  or
       unstayed for a period of 90 days; or

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

                     (v)    the Servicer shall admit in writing its inability to
       pay its debts  generally  as they  become  due,  file a petition  to take
       advantage of any applicable insolvency

                                     -126-



       or  reorganization  statute,  make an  assignment  for the benefit of its
       creditors, or voluntarily suspend payment of its obligations;

                     (vi)   failure by the Servicer to duly perform,  within the
       required time period,  its  obligations  under Section 3.17, 3.18 or 3.19
       which failure continues unremedied for a period of thirty (30) days after
       the date on which written  notice of such failure,  requiring the same to
       be  remedied,  shall have been given to the Servicer by any party to this
       Agreement; or

                     (vii)  any failure of the  Servicer to make any P&I Advance
       on any Servicer  Remittance  Date  required to be made from its own funds
       pursuant to Section 5.03 which continues  unremedied  until 3:00 p.m. New
       York  time  on  the  Business  Day  immediately  following  the  Servicer
       Remittance Date.

If a Servicer  Event of Default  described  in clauses (i) through  (vi) of this
Section  shall  occur,  then,  and in each and every such case,  so long as such
Servicer  Event of Default  shall not have been  remedied,  the Depositor or the
Trustee  may,  and at the  written  direction  of the  Holders  of  Certificates
entitled  to at least 51% of Voting  Rights,  the  Trustee  shall,  by notice in
writing to the Servicer  (and to the Depositor if given by the Trustee or to the
Trustee if given by the Depositor)  with a copy to the Master  Servicer and each
Rating  Agency,  terminate all of the rights and  obligations of the Servicer in
its capacity as Servicer under this Agreement,  to the extent  permitted by law,
and in and to the Mortgage Loans and the proceeds  thereof.  If a Servicer Event
of Default  described in clause (vii) hereof shall occur,  the Trustee shall, by
notice in writing  to the  Servicer,  the  Depositor  and the  Master  Servicer,
terminate all of the rights and  obligations  of the Servicer in its capacity as
Servicer  under this Agreement and in and to the Mortgage Loans and the proceeds
thereof.  Subject to Section  8.02,  on or after the receipt by the  Servicer of
such  written  notice,  all  authority  and  power of the  Servicer  under  this
Agreement,  whether with respect to the Certificates  (other than as a Holder of
any Certificate) or the Mortgage Loans or otherwise, shall pass to and be vested
in the  Master  Servicer  pursuant  to and  under  this  Section,  and,  without
limitation,   the  Master  Servicer  is  hereby  authorized  and  empowered,  as
attorney-in-fact  or otherwise,  to execute and deliver, on behalf of and at the
expense of the Servicer,  any and all documents and other  instruments and to do
or accomplish  all other acts or things  necessary or  appropriate to effect the
purposes of such notice of  termination,  whether to complete  the  transfer and
endorsement  or  assignment  of the  Mortgage  Loans and related  documents,  or
otherwise.  The  Servicer  agrees  promptly  (and in any event no later than ten
Business Days subsequent to such notice) to provide the Master Servicer with all
documents  and  records  requested  by it to enable it to assume the  Servicer's
functions  under this  Agreement,  and to cooperate with the Master  Servicer in
effecting the  termination of the Servicer's  responsibilities  and rights under
this Agreement,  including, without limitation, the transfer within one Business
Day to the Master Servicer for administration by it of all cash amounts which at
the time shall be or should have been credited by the Servicer to the Collection
Account  held by or on behalf of the  Servicer or  thereafter  be received  with
respect to the Mortgage Loans or any REO Property (provided,  however,  that the
Servicer shall  continue to be entitled to receive all amounts  accrued or owing
to it under this Agreement on or prior to the date of such termination,  whether
in respect of P&I Advances,  Servicing  Advances,  accrued and unpaid  Servicing
Fees or otherwise,  and shall continue to be entitled to the benefits of Section
7.03,  notwithstanding  any such  termination,  with respect to events occurring
prior to such termination). For purposes of this Section 8.01(a), the

                                     -127-



Trustee  shall not be deemed to have  knowledge  of a Servicer  Event of Default
unless a  Responsible  Officer of the  Trustee  assigned  to and  working in the
Trustee's  Corporate Trust Office has actual knowledge thereof or unless written
notice  of any  event  which is in fact  such a  Servicer  Event of  Default  is
received by the Trustee and such notice references the  Certificates,  the Trust
or this Agreement. The Trustee shall promptly notify the Master Servicer and the
Rating Agencies of the occurrence of a Servicer Event of Default of which it has
knowledge as provided above.

              The Master  Servicer  shall be  entitled to be  reimbursed  by the
Servicer (or from amounts on deposit in the Distribution Account if the Servicer
is unable to fulfill its obligations hereunder) for all reasonable out-of-pocket
or  third  party  costs  associated  with the  transfer  of  servicing  from the
predecessor  Servicer (or if the  predecessor  Servicer is the Master  Servicer,
from the Servicer immediately preceding the Master Servicer),  including without
limitation,  any  reasonable  out-of-pocket  or third  party  costs or  expenses
associated with the complete  transfer of all servicing data and the completion,
correction  or  manipulation  of such  servicing  data as may be required by the
Master Servicer to correct any errors or  insufficiencies  in the servicing data
or  otherwise  to enable  the Master  Servicer  to service  the  Mortgage  Loans
properly and effectively,  upon presentation of reasonable documentation of such
costs and expenses.

              (b)    "Master  Servicer Event of Default,"  wherever used herein,
means any one of the following events:

                     (i)    any failure on the part of the Master  Servicer duly
       to observe or perform in any material  respect any other of the covenants
       or  agreements  on the  part of the  Master  Servicer  contained  in this
       Agreement, or the breach by the Master Servicer of any representation and
       warranty  contained in Section 2.04,  which  continues  unremedied  for a
       period of 30 days after the date on which written notice of such failure,
       requiring  the same to be  remedied,  shall have been given to the Master
       Servicer by the Depositor or the Trustee or to the Master  Servicer,  the
       Depositor and the Trustee by the Holders of  Certificates  entitled to at
       least 25% of the Voting Rights; or

                     (ii)   a  decree   or  order  of  a  court  or   agency  or
       supervisory   authority  having   jurisdiction  in  the  premises  in  an
       involuntary case under any present or future federal or state bankruptcy,
       insolvency or similar law or the appointment of a conservator or receiver
       or liquidator in any  insolvency,  readjustment  of debt,  marshalling of
       assets and  liabilities or similar  proceeding,  or for the winding-up or
       liquidation  of its affairs,  shall have been entered  against the Master
       Servicer  and  such  decree  or  order  shall  have   remained  in  force
       undischarged or unstayed for a period of 90 days; or

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

                     (iv)   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 any applicable insolvency

                                     -128-



       or  reorganization  statute,  make an  assignment  for the benefit of its
       creditors, or voluntarily suspend payment of its obligations.

If a Master  Servicer Event of Default shall occur,  then, and in each and every
such case, so long as such Master  Servicer Event of Default shall not have been
remedied,  the Depositor or the Trustee may, and at the written direction of the
Holders of Certificates  entitled to at least 51% of Voting Rights,  the Trustee
shall,  by notice in writing to the Master  Servicer  (and to the  Depositor  if
given by the Trustee or to the Trustee if given by the Depositor) with a copy to
each Rating  Agency,  terminate all of the rights and  obligations of the Master
Servicer in its capacity as Master Servicer under this Agreement,  to the extent
permitted by law, and in and to the Mortgage Loans and the proceeds thereof.  On
or after  the  receipt  by the  Master  Servicer  of such  written  notice,  all
authority and power of the Master  Servicer under this  Agreement,  whether with
respect to the  Certificates  (other than as a Holder of any Certificate) or the
Mortgage Loans or otherwise  including,  without  limitation,  the  compensation
payable to the Master Servicer under this Agreement, shall pass to and be vested
in the Trustee pursuant to and under this Section, and, without limitation,  the
Trustee is hereby authorized and empowered, as attorney-in-fact or otherwise, to
execute and deliver, on behalf of and at the expense of the Master Servicer, any
and all documents and other  instruments  and to do or accomplish all other acts
or things  necessary  or  appropriate  to effect the  purposes of such notice of
termination,  whether to complete the transfer and  endorsement or assignment of
the Mortgage  Loans and related  documents,  or otherwise.  The Master  Servicer
agrees  promptly (and in any event no later than ten Business Days subsequent to
such notice) to provide the Trustee with all documents and records  requested by
it to enable it to assume the Master Servicer's  functions under this Agreement,
and to cooperate  with the Trustee in effecting  the  termination  of the Master
Servicer's responsibilities and rights under this Agreement (provided,  however,
that the Master  Servicer  shall  continue to be entitled to receive all amounts
accrued  or  owing to it under  this  Agreement  on or prior to the date of such
termination  and shall  continue to be entitled to the benefits of Section 7.03,
notwithstanding any such termination,  with respect to events occurring prior to
such termination).  For purposes of this Section 8.01(b),  the Trustee shall not
be deemed to have  knowledge  of a Master  Servicer  Event of  Default  unless a
Responsible  Officer of the Trustee  assigned  to and  working in the  Trustee's
Corporate Trust Office has actual knowledge  thereof or unless written notice of
any event which is in fact such a Master  Servicer  Event of Default is received
by the Trustee and such notice  references the  Certificates,  the Trust or this
Agreement.  The  Trustee  shall  promptly  notify  the  Rating  Agencies  of the
occurrence  of a Master  Servicer  Event of Default of which it has knowledge as
provided above.

              To the extent that the costs and  expenses of the Trustee  related
to the  termination of the Master  Servicer,  appointment of a successor  Master
Servicer or the transfer and  assumption of the master  servicing by the Trustee
(including,  without  limitation,  (i) all legal costs and  expenses and all due
diligence  costs and expenses  associated  with an  evaluation  of the potential
termination  of the Master  Servicer as a result of a Master  Servicer  Event of
Default and (ii) all costs and expenses associated with the complete transfer of
the master  servicing,  including all servicing files and all servicing data and
the  completion,  correction or  manipulation  of such  servicing data as may be
required   by  the   successor   Master   Servicer  to  correct  any  errors  or
insufficiencies  in the  servicing  data or  otherwise  to enable the  successor
Master  Servicer to master  service the Mortgage  Loans in accordance  with this
Agreement) are not fully and timely reimbursed by the terminated Master

                                     -129-



Servicer,  the  Trustee  shall be entitled  to  reimbursement  of such costs and
expenses from the Distribution Account.

              SECTION 8.02.    Master Servicer to Act; Appointment of Successor.

              (a)    On and after  the time the  Servicer  receives  a notice of
termination,  the Master  Servicer shall be the successor in all respects to the
Servicer in its capacity as Servicer under this  Agreement and the  transactions
set forth or  provided  for  herein,  and all the  responsibilities,  duties and
liabilities  relating  thereto  and arising  thereafter  shall be assumed by the
Master Servicer  (except for any  representations  or warranties of the Servicer
under this Agreement, the responsibilities,  duties and liabilities contained in
Section 2.03 and the obligation to deposit amounts in respect of losses pursuant
to  Section  3.23(c))  by the terms and  provisions  hereof  including,  without
limitation,  the Servicer's obligations to make P&I Advances pursuant to Section
5.03;  provided,  however,  that if the Master  Servicer is prohibited by law or
regulation from obligating itself to make advances regarding delinquent mortgage
loans,  then the Master  Servicer  shall not be  obligated  to make P&I Advances
pursuant to Section 5.03; and provided further, that any failure to perform such
duties  or  responsibilities   caused  by  the  Servicer's  failure  to  provide
information  required by Section  7.01 shall not be  considered a default by the
Master Servicer as successor to the Servicer hereunder;  provided, however, that
(1) it is understood and acknowledged by the parties hereto that there will be a
period of  transition  (not to exceed  120 days)  before  the  actual  servicing
functions  can be fully  transferred  to the Master  Servicer  or any  successor
Servicer  appointed in  accordance  with the  following  provisions  and (2) any
failure to perform  such  duties or  responsibilities  caused by the  Servicer's
failure to provide information  required by Section 8.01 shall not be considered
a default by the Master  Servicer as  successor to the  Servicer  hereunder.  As
compensation  therefor,  the Master  Servicer shall be entitled to the Servicing
Fee and all funds  relating to the Mortgage  Loans to which the  Servicer  would
have been entitled if it had  continued to act  hereunder.  Notwithstanding  the
above and subject to the immediately  following  paragraph,  the Master Servicer
may, if it shall be  unwilling  to so act,  or shall,  if it is unable to so act
promptly  appoint or petition a court of competent  jurisdiction  to appoint,  a
Person that satisfies the eligibility  criteria set forth below as the successor
to the Servicer under this Agreement in the assumption of all or any part of the
responsibilities, duties or liabilities of the Servicer under this Agreement.

              Notwithstanding  any provision in this  Agreement to the contrary,
for a period of 20 days  following  the date on which the  Servicer  shall  have
received a notice of  termination  pursuant  to  Section  8.01,  the  terminated
Servicer or its designee may appoint a successor  Servicer  that  satisfies  the
eligibility  criteria of a successor Servicer set forth below, which appointment
shall be  subject  to the  consent  of the  Depositor,  the  Seller,  the Master
Servicer,  and the Trustee,  which consent shall not be unreasonably withheld or
delayed;  provided  that such  successor  Servicer  agrees to fully  effect  the
servicing transfer within 120 days following the termination of the Servicer and
to make all P&I Advances  that would  otherwise  be made by the Master  Servicer
under  Section 8.01 as of the date of such  appointment,  and to  reimburse  the
terminated Servicer and/or the Master Servicer for any unreimbursed P&I Advances
they have made and any  reimburseable  expenses  that they may have  incurred in
connection with this Section 8.02. Any proceeds  received in connection with the
appointment of such  successor  Servicer shall be the property of the terminated
Servicer or its designee.  This 20-day period shall terminate immediately (i) at
the close of business on the second  Business  Day of such 20-day  period if (A)
the Servicer was terminated because of an Event

                                     -130-



of Default described in Section 8.01 (a)(vii) for failing to make a required P&I
Advance,  and (B) the  Servicer  shall have failed to make (or cause to be made)
such P&I Advance,  or shall fail to reimburse  (or cause to be  reimbursed)  the
Master Servicer for a P&I Advance made by the Master  Servicer,  by the close of
business  on such second  Business  Day, or (ii) at the close of business on the
second  Business Day  following  the date (if any) during such 20-day  period on
which a P&I Advance is due to be made,  if the  terminated  Servicer  shall have
failed  to make (or  caused  to be made)  such P&I  Advance,  or the  terminated
Servicer shall have failed to reimburse (or cause to be  reimbursed)  the Master
Servicer for such P&I Advance,  by the close of business on such second Business
Day.

              Notwithstanding anything herein to the contrary, in no event shall
the Trustee or the Master  Servicer be liable for any  Servicing  Fee or for any
differential  in the amount of the Servicing  Fee paid  hereunder and the amount
necessary to induce any successor  Servicer to act as successor  Servicer  under
this Agreement and the transactions set forth or provided for herein.

              Any successor  Servicer appointed under this Agreement must (i) be
an  established  mortgage loan  servicing  institution  that is a Fannie Mae and
Freddie Mac approved seller/servicer,  (ii) be approved by each Rating Agency by
a written  confirmation  from each Rating  Agency that the  appointment  of such
successor  Servicer  would not result in the reduction or withdrawal of the then
current ratings of any outstanding Class of Certificates, (iii) have a net worth
of not less than $15,000,000 and (iv) assume all the responsibilities, duties or
liabilities of the Servicer  (other than  liabilities of the Servicer  hereunder
incurred  prior to  termination of the Servicer under Section 8.01 herein) under
this Agreement as if originally named as a party to this Agreement.

              (b)(1) All   servicing   transfer   costs   (including,    without
limitation,  servicing  transfer costs of the type described in Section  8.02(a)
and incurred by the Trustee,  the Master  Servicer  and any  successor  Servicer
under  paragraph  (b)(2)  below) shall be paid by the  terminated  Servicer upon
presentation of reasonable  documentation of such costs, and if such predecessor
or initial  Servicer,  as  applicable,  defaults in its  obligation  to pay such
costs,  the  successor  Servicer,  the Master  Servicer and the Trustee shall be
entitled to reimbursement therefor from the assets of the Trust Fund.

              (2)    No  appointment  of a successor to the Servicer  under this
Agreement shall be effective until the assumption by the successor of all of the
Servicer's  responsibilities,  duties and liabilities  hereunder.  In connection
with such appointment and assumption described herein, the Trustee may make such
arrangements  for the compensation of such successor out of payments on Mortgage
Loans as it and such  successor  shall agree;  PROVIDED,  HOWEVER,  that no such
compensation  shall  be in  excess  of  that  permitted  the  Servicer  as  such
hereunder. The Depositor, the Trustee and such successor shall take such action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession.  Pending  appointment  of a  successor  to the  Servicer  under this
Agreement, the Trustee shall act in such capacity as hereinabove provided.

              SECTION 8.03.     Notification to Certificateholders.

              (a)    Upon any termination of the Servicer or the Master Servicer
pursuant to Section  7.01(a) or (b) above or any  appointment  of a successor to
the Servicer or the Master Servicer  pursuant to Section 7.02 above, the Trustee
shall give prompt  written  notice  thereof to the  Certificateholders  at their
respective addresses appearing in the Certificate Register.

                                     -131-



              (b)    Not later than the later of 60 days after the occurrence of
any event,  which  constitutes  or which,  with notice or lapse of time or both,
would  constitute  a Servicer  Event of Default  or a Master  Servicer  Event of
Default or five days after a Responsible Officer of the Trustee becomes aware of
the  occurrence  of such an event,  the  Trustee  shall  transmit by mail to all
Holders of Certificates  notice of each such occurrence,  unless such default or
Servicer  Event of Default or Master  Servicer  Event of Default shall have been
cured or waived.

              SECTION 8.04.     Waiver of Servicer Events of Default.

              The  Holders  representing  at  least  66%  of the  Voting  Rights
evidenced by all Classes of Certificates affected by any default, Servicer Event
of Default or Master Servicer Event of Default hereunder may waive such default,
Servicer  Event of  Default  or  Master  Servicer  Event of  Default;  PROVIDED,
HOWEVER,  that a default,  Servicer Event of Default under clause (i) or (vi) of
Section  7.01  may  be  waived  only  by  all of  the  Holders  of  the  Regular
Certificates.  Upon any such waiver of a default,  Servicer  Event of Default or
Master  Servicer  Event of Default,  such default,  Servicer Event of Default or
Master  Servicer  Event of Default  shall  cease to exist and shall be deemed to
have been remedied for every purpose  hereunder.  No such waiver shall extend to
any  subsequent or other default,  Servicer Event of Default or Master  Servicer
Event of  Default or impair any right  consequent  thereon  except to the extent
expressly so waived.

                                     -132-



                                   ARTICLE IX

             CONCERNING THE TRUSTEE AND THE SECURITIES ADMINISTRATOR

              SECTION 9.01.     Duties of Trustee and Securities Administrator.

              The Trustee, prior to the occurrence of a Master Servicer Event of
Default and after the curing or waiver of all Master  Servicer Events of Default
which may have  occurred,  and the  Securities  Administrator  each undertake to
perform such duties and only such duties as are  specifically  set forth in this
Agreement   as  duties  of  the  Trustee  and  the   Securities   Administrator,
respectively.  During the continuance of a Master Servicer Event of Default, 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 its  exercise  as a
prudent person would exercise or use under the  circumstances  in the conduct of
such person's own affairs.  Any  permissive  right of the Trustee  enumerated in
this Agreement shall not be construed as a duty.

              Each of the Trustee and the Securities Administrator, upon receipt
of all resolutions,  certificates,  statements,  opinions,  reports,  documents,
orders or other instruments  furnished to it, which are specifically required to
be furnished pursuant to any provision of this Agreement,  shall examine them to
determine  whether they conform to the  requirements of this  Agreement.  If any
such instrument is found not to conform to the requirements of this Agreement in
a material manner, the Trustee or the Securities Administrator,  as the case may
be,  shall  take such  action  as it deems  appropriate  to have the  instrument
corrected,  and if the  instrument  is not  corrected to its  satisfaction,  the
Securities  Administrator  will  provide  notice to the Trustee  thereof and the
Trustee will provide notice to the Certificateholders.

              The Trustee shall  promptly  remit to the Servicer any  complaint,
claim, demand, notice or other document (collectively,  the "Notices") delivered
to the Trustee as a consequence of the assignment of any Mortgage Loan hereunder
and  relating to the  servicing of the Mortgage  Loans;  provided  than any such
notice (i) is  delivered  to the  Trustee at is  Corporate  Trust  Office,  (ii)
contains  information  sufficient to permit the Trustee to make a  determination
that the real property to which such document  relates is a Mortgaged  Property.
The  Trustee  shall  have no duty  hereunder  with  respect to any Notice it may
receive  or which may be  alleged to have been  delivered  to or served  upon it
unless such Notice is delivered to it or served upon it at its  Corporate  Trust
Office and such Notice contains the information required pursuant to clause (ii)
of the preceding sentence.

              The  Trustee  agrees to notify the Master  Servicer  in writing no
later  than  5:00 pm  (Eastern  Time) on each  Servicer  Remittance  Date of the
aggregate  dollar amount of the funds  received by the Trustee from the Servicer
on such Servicer Remittance Date and any other information  reasonably requested
by the  Master  Servicer,  so as to  enable  the  Master  Servicer  to make  the
reconciliations and verifications required to be made by it pursuant to Sections
4.01 and 4.21.

              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 misconduct; PROVIDED, HOWEVER, that:

                                     -133-



                     (i)    Prior to the  occurrence of a Master  Servicer Event
              of  Default,  and  after the  curing or waiver of all such  Master
              Servicer Events of Default which may have occurred with respect to
              the  Trustee  and at all  times  with  respect  to the  Securities
              Administrator,  the duties and obligations of the Trustee shall be
              determined  solely by the express  provisions  of this  Agreement,
              neither  the  Trustee nor the  Securities  Administrator  shall 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 or the Securities Administrator and, in the absence of
              bad  faith  on  the  part  of  the   Trustee  or  the   Securities
              Administrator,   respectively,   the  Trustee  or  the  Securities
              Administrator,  respectively,  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 or the Securities  Administrator,  respectively,  that
              conform to the requirements of this Agreement;

                     (ii)   Neither the Trustee nor the Securities Administrator
              shall be liable for an error of  judgment  made in good faith by a
              Responsible  Officer or Responsible  Officers of the Trustee or an
              officer or officers of the Securities Administrator, respectively,
              unless  it shall be  proved  that the  Trustee  or the  Securities
              Administrator,  respectively,  was negligent in  ascertaining  the
              pertinent facts; and

                     (iii)  Neither the Trustee nor the Securities Administrator
              shall be liable  with  respect to any action  taken,  suffered  or
              omitted  to be taken by it in good  faith in  accordance  with the
              direction of the Holders of Certificates  entitled to at least 25%
              of the Voting  Rights  relating  to the time,  method and place of
              conducting any proceeding for any remedy  available to the Trustee
              or the Securities  Administrator  or exercising any trust or power
              conferred upon the Trustee or the Securities  Administrator  under
              this Agreement.

              SECTION 9.02.     Certain Matters Affecting Trustee and Securities
                                Administrator.

              (a)    Except as otherwise provided in Section 8.01:

                     (i)    The Trustee  and the  Securities  Administrator  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 reasonably believed by
              it to be  genuine  and to have  been  signed or  presented  by the
              proper party or parties;

                     (ii)   The Trustee  and the  Securities  Administrator  may
              consult  with  counsel  of its  selection  and any  advice of such
              counsel  or 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 advice or Opinion of Counsel;

                                     -134-



                     (iii)  Neither the Trustee nor the Securities Administrator
              shall be under any  obligation  to  exercise  any of the trusts 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  or the
              Securities Administrator,  as the case may be, reasonable security
              or indemnity  satisfactory  to it against the costs,  expenses and
              liabilities  which may be  incurred  therein or  thereby;  nothing
              contained  herein  shall,  however,  relieve  the  Trustee  of the
              obligation,  upon the  occurrence  of a Master  Servicer  Event of
              Default (which has not been cured or waived),  to exercise such of
              the rights and powers vested in it by this  Agreement,  and to 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;

                     (iv)   Neither the Trustee nor the Securities Administrator
              shall 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;

                     (v)    Prior to the  occurrence of a Master  Servicer Event
              of Default  hereunder and after the curing or waiver of all Master
              Servicer Events of Default which may have occurred with respect to
              the  Trustee  and at all  times  with  respect  to the  Securities
              Administrator,    neither   the   Trustee   nor   the   Securities
              Administrator  shall be bound to make any  investigation  into the
              facts or matters stated in any resolution, certificate, statement,
              instrument,  opinion,  report, notice,  request,  consent,  order,
              approval,  bond or other paper or  document,  unless  requested in
              writing to do so by the  Holders of  Certificates  entitled  to at
              least 25% of the Voting  Rights;  PROVIDED,  HOWEVER,  that if the
              payment within a reasonable  time to the Trustee or the Securities
              Administrator of the costs,  expenses or liabilities  likely to be
              incurred  by it in the  making  of such  investigation  is, in the
              opinion  of  the  Trustee  or  the  Securities  Administrator,  as
              applicable,   not  reasonably   assured  to  the  Trustee  or  the
              Securities Administrator by such  Certificateholders,  the Trustee
              or  the  Securities  Administrator,  as  applicable,  may  require
              reasonable  indemnity  satisfactory to it against such expense, or
              liability  from such  Certificateholders  as a condition to taking
              any such action;

                     (vi)   The  Trustee may execute any of the trusts or powers
              hereunder or perform any duties hereunder either directly or by or
              through   agents  or  attorneys  and  the  Trustee  shall  not  be
              responsible  for any  misconduct  or negligence on the part of any
              agent or attorney appointed with due care by it hereunder;

                     (vii)  The  Trustee  shall  not  be  liable  for  any  loss
              resulting  from the  investment  of funds  held in the  Collection
              Account  at the  direction  of the  Servicer  pursuant  to Section
              3.23(c),  for any loss resulting from the investment of funds held
              in the Reserve Fund at the direction of the Holder of the Class CE
              Certificate or for

                                     -135-



              any  loss  resulting  from  the  redemption  or sale  of any  such
              investment as therein authorized;

                     (viii) the  Trustee  shall not be deemed to have  notice of
              any default, Master Servicer Event of Default or Servicer Event of
              Default unless a Responsible  Officer of the Trustee has knowledge
              thereof  or unless  written  notice of any event  which is in fact
              such a default is received by the Trustee at the  Corporate  Trust
              Office of the Trustee, and such notice references the Certificates
              and this Agreement; and

                     (ix)   the rights, privileges,  protections, immunities and
              benefits given to the Trustee, including,  without limitation, its
              right to be indemnified, are extended to, and shall be enforceable
              by,  each  agent,  custodian  and  other  Person  employed  to act
              hereunder.

              (b)    All rights of action  under this  Agreement or under any of
the Certificates,  enforceable by the Trustee, may be enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

              (c)    The Trustee is hereby  directed by the Depositor to execute
the Cap Contracts on behalf of the Trust Fund in the form presented to it by the
Depositor  and  shall  have no  responsibility  for  the  contents  of such  Cap
Contracts,  including,  without  limitation,  the representations and warranties
contained  therein.  Any funds payable by the Trustee under the Cap Contracts at
closing shall be paid by the Depositor. Notwithstanding anything to the contrary
contained  herein or in the Cap Contracts,  the Trustee shall not be required to
make any payments to the counterparty under the Cap Contracts.

              SECTION 9.03.     Trustee  and Securities Administrator not Liable
                                for Certificates or Mortgage Loans.

              The recitals contained herein and in the Certificates  (other than
the  signature  of  the  Trustee,  the  authentication  of  the  Trustee  on the
Certificates, the acknowledgments of the Trustee contained in Article II and the
representations and warranties of the Trustee in Section 9.12) shall be taken as
the  statements  of the  Depositor  and neither  the Trustee nor the  Securities
Administrator  assumes any  responsibility  for their  correctness.  Neither the
Trustee nor the Securities Administrator makes any representations or warranties
as to the validity or sufficiency of this Agreement  (other than as specifically
set forth in Section 9.12) or of the  Certificates  (other than the signature of
the Trustee and  authentication  of the Trustee on the  Certificates)  or of any
Mortgage Loan or related document.  The Trustee shall not be accountable for the
use or  application  by the  Depositor  of  any  of the  Certificates  or of the
proceeds of such  Certificates,  or for the use or application of any funds paid
to the  Depositor  or the Master  Servicer in respect of the  Mortgage  Loans or
deposited in or withdrawn  from the  Collection  Account by the Servicer,  other
than any funds held by or on behalf of the Trustee in  accordance  with  Section
3.23 and 3.24.

              SECTION 9.04.     Trustee and Securities   Administrator  May  Own
                                Certificates.

                                     -136-



              Each  of the  Trustee  and  the  Securities  Administrator  in its
individual  capacity  or any other  capacity  may become the owner or pledgee of
Certificates and may transact  business with other interested  parties and their
Affiliates  with the same  rights it would  have if it were not  Trustee  or the
Securities Administrator.

              SECTION 9.05.     Fees and  Expenses  of  Trustee  and  Securities
                                Administrator.

              The fees of the Trustee and the Securities Administrator hereunder
and of Wells Fargo under the  Custodial  Agreement  shall be paid in  accordance
with a side letter agreement with the Master Servicer and at the sole expense of
the Master Servicer. In addition, the Trustee, the Securities Administrator, the
Custodian  and any  director,  officer,  employee or agent of the  Trustee,  the
Securities Administrator and the Custodian shall be indemnified by the Trust and
held  harmless  against any loss,  liability  or expense  (including  reasonable
attorney's  fees and  expenses)  incurred by the Trustee,  the  Custodian or the
Securities  Administrator  in  connection  with any claim or legal action or any
pending or threatened claim or legal action arising out of or in connection with
the acceptance or administration of its respective  obligations and duties under
this  Agreement,  including the Cap  Contracts and any and all other  agreements
related  hereto,  other than any loss,  liability  or expense  (i) for which the
Trustee  is  indemnified  by the  Master  Servicer  or the  Servicer,  (ii) that
constitutes a specific liability of the Trustee or the Securities  Administrator
pursuant to Section 11.01(g) or (iii) any loss, liability or expense incurred by
reason of willful  misfeasance,  bad faith or negligence in the  performance  of
duties  hereunder  by the  Trustee  or the  Securities  Administrator  reason of
reckless  disregard of obligations and duties  hereunder.  In no event shall the
Trustee or the  Securities  Administrator  be liable for  special,  indirect  or
consequential  loss or damage of any kind whatsoever  (including but not limited
to lost profits),  even if it has been advised of the likelihood of such loss or
damage and  regardless  of the form of action.  The  Master  Servicer  agrees to
indemnify the Trustee,  from, and hold the Trustee harmless  against,  any loss,
liability  or  expense  (including  reasonable  attorney's  fees  and  expenses)
incurred by the Trustee by reason of the Master Servicer's willful  misfeasance,
bad faith or gross  negligence  in the  performance  of its  duties  under  this
Agreement  or by reason  of the  Master  Servicer's  reckless  disregard  of its
obligations  and duties under this  Agreement.  Such indemnity shall survive the
termination or discharge of this Agreement and the resignation or removal of the
Trustee.  Any payment hereunder made by the Master Servicer to the Trustee shall
be from the Master  Servicer's  own funds,  without  reimbursement  from REMIC I
therefor.

              SECTION 9.06.     Eligibility   Requirements   for   Trustee   and
                                Securities Administrator.

              The Trustee and the Securities Administrator shall at all times be
a corporation  or an  association  (other than the  Depositor,  the Seller,  the
Master Servicer or any Affiliate of the foregoing)  organized and doing business
under the laws of any 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  (or a member of a bank holding  company  whose
capital  and surplus is at least  $50,000,000)  and  subject to  supervision  or
examination by federal or state  authority.  If such  corporation or association
publishes  reports of  conditions at least  annually,  pursuant to law or to the
requirements of the aforesaid  supervising or examining authority,  then for the
purposes of this

                                     -137-



Section 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 conditions so published. In case at any time the Trustee or the
Securities  Administrator,   as  applicable,  shall  cease  to  be  eligible  in
accordance  with the  provisions of this Section,  the Trustee or the Securities
Administrator,  as applicable,  shall resign  immediately in the manner and with
the effect specified in Section 9.07.

              SECTION 9.07.    Resignation and Removal of Trustee and Securities
                               Administrator.

              The  Trustee  and the  Securities  Administrator  may at any  time
resign and be discharged  from the trust hereby created by giving written notice
thereof  to  the  Depositor,   to  the  Master   Servicer,   to  the  Securities
Administrator (or the Trustee, if the Securities  Administrator  resigns) and to
the Certificateholders. Upon receiving such notice of resignation, the Depositor
shall promptly appoint a successor trustee or successor securities administrator
by written instrument, in duplicate,  which instrument shall be delivered to the
resigning  Trustee  or  Securities  Administrator,  as  applicable,  and  to the
successor trustee or successor securities  administrator,  as applicable. A copy
of such instrument  shall be delivered to the  Certificateholders,  the Trustee,
the Securities  Administrator  and the Master  Servicer by the Depositor.  If no
successor  trustee  or  successor  securities  administrator  shall have been so
appointed and have accepted  appointment within 30 days after the giving of such
notice of resignation, the resigning Trustee or Securities Administrator, as the
case may be,  may,  at the  expense  of the Trust  Fund,  petition  any court of
competent  jurisdiction  for the appointment of a successor  trustee,  successor
securities administrator, Trustee or Securities Administrator, as applicable.

              If at any time the Trustee or the Securities  Administrator  shall
cease to be eligible in accordance with the provisions of Section 9.06 and shall
fail to resign after written  request  therefor by the  Depositor,  or if at any
time the Trustee or the  Securities  Administrator  shall  become  incapable  of
acting, or shall be adjudged bankrupt or insolvent, or a receiver of the Trustee
or the Securities  Administrator  or of its property shall be appointed,  or any
public  officer  shall take charge or control of the  Trustee or the  Securities
Administrator  or of its property or affairs for the purpose of  rehabilitation,
conservation  or  liquidation,  then the Depositor may remove the Trustee or the
Securities  Administrator,  as  applicable  and appoint a  successor  trustee or
successor securities  administrator,  as applicable,  by written instrument,  in
duplicate,  which instrument shall be delivered to the Trustee or the Securities
Administrator  so removed and to the successor  trustee or successor  securities
administrator.   A  copy  of  such   instrument   shall  be   delivered  to  the
Certificateholders,  the Trustee,  the Securities  Administrator  and the Master
Servicer by the Depositor.

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

                                     -138-



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

              Notwithstanding  anything to the contrary  contained  herein,  the
Master Servicer and the Securities  Administrator shall at all times be the same
Person.

              SECTION 9.08.     Successor Trustee or Securities Administrator.

              Any  successor  trustee  or  successor  securities   administrator
appointed as provided in Section 9.07 shall execute,  acknowledge and deliver to
the   Depositor  and  its   predecessor   trustee  or   predecessor   securities
administrator an instrument accepting such appointment hereunder,  and thereupon
the resignation or removal of the predecessor trustee or predecessor  securities
administrator  shall become  effective and such  successor  trustee or successor
securities  administrator  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 or
securities   administrator   herein.  The  predecessor  trustee  or  predecessor
securities  administrator  shall deliver to the  successor  trustee or successor
securities  administrator  all Mortgage Loan Documents and related documents and
statements to the extent held by it hereunder, as well as all moneys, held by it
hereunder,  and  the  Depositor  and  the  predecessor  trustee  or  predecessor
securities  administrator 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 or successor  securities  administrator
all such rights, powers, duties and obligations.

              No successor trustee or successor  securities  administrator shall
accept  appointment  as  provided  in this  Section  unless  at the time of such
acceptance such successor trustee or successor securities administrator shall be
eligible  under the  provisions  of  Section  8.06 and the  appointment  of such
successor trustee or successor  securities  administrator  shall not result in a
downgrading of any Class of Certificates by any Rating Agency, as evidenced by a
letter from each Rating Agency.

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

              SECTION 9.09.     Merger or Consolidation of Trustee or Securities
                                Administrator.

              Any  corporation  or  association  into  which the  Trustee or the
Securities  Administrator  may be merged or  converted  or with  which it may be
consolidated  or any  corporation  or  association  resulting  from any  merger,
conversion or consolidation to which the Trustee or the Securities Administrator
shall be a party, or any  corporation or association  succeeding to the business
of the Trustee or the  Securities  Administrator  shall be the  successor of the
Trustee or the Securities

                                     -139-



Administrator  hereunder,  provided such  corporation  or  association  shall be
eligible under the  provisions of Section 8.06,  without the execution or filing
of any  paper  or any  further  act on the  part of any of the  parties  hereto,
anything herein to the contrary notwithstanding.

              SECTION 9.10.     Appointment of Co-Trustee or Separate Trustee.

              Notwithstanding  any other provisions hereof, at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the REMIC I or property  securing  the same may at the time be  located,  the
Trustee  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 REMIC I, and to vest in such  Person or  Persons,  in such
capacity, and for the benefit of the Holders of the Certificates,  such title to
REMIC I, or any part  thereof,  and,  subject  to the other  provisions  of this
Section 9.10, such powers, duties, obligations, rights and trusts as the Trustee
may consider necessary or desirable. No co-trustee or separate trustee hereunder
shall be required to meet the terms of eligibility as a successor  trustee under
Section  9.06  hereunder  and  no  notice  to  Holders  of  Certificates  of the
appointment  of  co-trustee(s)  or separate  trustee(s)  shall be required under
Section 8.08 hereof.

              In the case of any appointment of a co-trustee or separate trustee
pursuant  to this  Section  9.10 all  rights,  powers,  duties  and  obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee and such  separate  trustee or  co-trustee
jointly,  except to the extent that under any law of any  jurisdiction  in which
any  particular  act or acts are to be  performed  by the  Trustee  (whether  as
Trustee  hereunder or as successor to a defaulting  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 REMIC I or any portion  thereof in any such  jurisdiction)  shall be
exercised and performed by such separate  trustee or co-trustee at the direction
of the Trustee.

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

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

                                     -140-



              SECTION 9.11.     Appointment of Office or Agency.

              The  Certificates  may be surrendered for registration of transfer
or exchange at the Trustee's  office located at 55 Water Street,  1st Floor, New
York,  New York 10041,  and  presented for final  distribution  at the Corporate
Trust Office where  notices and demands to or upon the Trustee in respect of the
Certificates and this Agreement may be served.

              SECTION 9.12.     Representations and Warranties.

              The Trustee hereby represents and warrants to the Master Servicer,
the Securities Administrator and the Depositor as applicable,  as of the Closing
Date, that:

              (i)    It  is  a  national  banking  association  duly  organized,
       validly existing and in good standing under the laws of the United States
       of America.

              (ii)   The execution and delivery of this Agreement by it, and the
       performance  and compliance  with the terms of this Agreement by it, will
       not violate its articles of association or bylaws or constitute a default
       (or an  event  which,  with  notice  or lapse  of  time,  or both,  would
       constitute  a default)  under,  or result in the breach of, any  material
       agreement  or  other  instrument  to  which  it is a party  or  which  is
       applicable to it or any of its assets.

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

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

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

              (vi)   No litigation is pending or, to the best of its  knowledge,
       threatened  against it, which would  prohibit it from  entering into this
       Agreement  or,  in its good  faith  reasonable  judgment,  is  likely  to
       materially  and adversely  affect either the ability of it to perform its
       obligations under this Agreement or its financial condition.

                                     -141-



                                    ARTICLE X

                                   TERMINATION

              SECTION 10.01.   Termination Upon Repurchase or Liquidation of All
                               Mortgage Loans.

              (a)    Subject to Section 10.02,  the respective  obligations  and
responsibilities  under this  Agreement of the  Depositor,  the Servicer and the
Trustee  (other  than the  obligations  of the Master  Servicer  to the  Trustee
pursuant to Section 9.05 and of the Servicer to make  remittances to the Trustee
and the Trustee to make  payments  in respect of the REMIC I Regular  Interests,
REMIC I Regular  Interests or the Classes of  Certificates  as  hereinafter  set
forth) shall terminate upon payment to the Certificateholders and the deposit of
all amounts held by or on behalf of the Trustee and required  hereunder to be so
paid or deposited on the  Distribution  Date  coinciding  with or following  the
earlier to occur of (i) the purchase by the Terminator (as defined below) of all
Mortgage  Loans and each REO  Property  remaining  in REMIC I and (ii) the final
payment or other  liquidation (or any advance with respect  thereto) of the last
Mortgage Loan or REO Property remaining in REMIC I; PROVIDED,  HOWEVER,  that in
no event shall the trust created  hereby  continue  beyond the  expiration of 21
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy,  the late  ambassador  of the United  States to the Court of St. James,
living on the date hereof.  The purchase by the Terminator of all Mortgage Loans
and each REO Property remaining in REMIC I shall be at a price (the "Termination
Price") equal to the sum of (i) the greater of (A) the aggregate  Purchase Price
of all the Mortgage Loans included in REMIC I, plus the appraised  value of each
REO Property,  if any, included in REMIC I, such appraisal to be conducted by an
appraiser  mutually  agreed  upon by the  Terminator  and the  Trustee  in their
reasonable  discretion  and (B) the  aggregate  fair market  value of all of the
assets of REMIC I (as determined by the  Terminator  and the Trustee,  as of the
close of business on the third  Business Day next  preceding the date upon which
notice of any such  termination is furnished to  Certificateholders  pursuant to
the third paragraph of this Section 9.01) plus (ii) any amounts due the Servicer
and the Master Servicer in respect of unpaid  Servicing Fees,  Master  Servicing
Fees and outstanding P&I Advances and Servicing Advances.

              (b)    The  Class  CE  Certificateholder  (so long as it is not an
Affiliate of the Seller) shall have the right (the party  exercising such right,
the  "Terminator"),  to purchase all of the Mortgage Loans and each REO Property
remaining in REMIC I pursuant to clause (i) of the preceding  paragraph no later
than the Determination Date in the month immediately  preceding the Distribution
Date on which the  Certificates  will be retired;  PROVIDED,  HOWEVER,  that the
Terminator may elect to purchase all of the Mortgage Loans and each REO Property
remaining in REMIC I pursuant to clause (i) above only if the  aggregate  Stated
Principal  Balance of the Mortgage Loans and each REO Property  remaining in the
Trust  Fund at the time of such  election  is  reduced  to less  than 10% of the
aggregate Stated Principal Balance of the Mortgage Loans as of the Cut-off Date.
By  acceptance  of  the  Residual  Certificates,  the  Holder  of  the  Residual
Certificates agrees, in connection with any termination hereunder, to assign and
transfer  any  portion  of the  Termination  Price in excess of par,  and to the
extent received in respect of such  termination,  to pay any such amounts to the
Holders of the Class CE Certificates.

                                     -142-



              (c)    Notice  of the  liquidation  of the  Certificates  shall be
given promptly by the Trustee by letter to the Certificateholders  mailed (a) in
the event such notice is given in  connection  with the purchase of the Mortgage
Loans and each REO Property by the Terminator, not earlier than the 15th day and
not later than the 25th day of the month next  preceding  the month of the final
distribution on the Certificates or (b) otherwise during the month of such final
distribution  on or before the  Determination  Date in such month,  in each case
specifying  (i) the  Distribution  Date upon which the Trust Fund will terminate
and the final  payment  in  respect  of the REMIC I Regular  Interests,  REMIC I
Regular  Interests  or the  Certificates  will be  made  upon  presentation  and
surrender  of the  related  Certificates  at the office of the  Trustee  therein
designated,  (ii) the amount of any such final  payment,  (iii) that no interest
shall  accrue  in  respect  of the REMIC I  Regular  Interests,  REMIC I Regular
Interests or Certificates from and after the Interest Accrual Period relating to
the final  Distribution  Date  therefor and (iv) that the Record Date  otherwise
applicable to such Distribution Date is not applicable, payments being made only
upon  presentation  and  surrender  of the  Certificates  at the  office  of the
Trustee.  In the event such notice is given in  connection  with the purchase of
all of the  Mortgage  Loans and each REO  Property  remaining  in REMIC I by the
Terminator,  the  Terminator  shall  deliver to the  Trustee  for deposit in the
Distribution  Account not later than the Business Day prior to the  Distribution
Date  on  which  the  final  distribution  on  the  Certificates  an  amount  in
immediately available funds equal to the above-described  Termination Price. The
Trustee  shall  remit to the  Servicer,  the  Master  Servicer,  the  Securities
Administrator  and the Custodian from such funds  deposited in the  Distribution
Account (i) any amounts  which the  Servicer  would be permitted to withdraw and
retain from the Collection  Account  pursuant to Sections 3.22 and 3.23 and (ii)
any other amounts otherwise  payable by the Trustee to the Master Servicer,  the
Securities Administrator, the Custodian and the Servicer from amounts on deposit
in the  Distribution  Account  pursuant to the terms of this Agreement  prior to
making  any  final  distributions  pursuant  to  Section  11.01(d)  below.  Upon
certification to the Trustee by a Servicing  Officer of the making of such final
deposit, the Trustee shall promptly release to the Terminator the Mortgage Files
for the remaining  Mortgage  Loans,  and Trustee shall execute all  assignments,
endorsements and other instruments necessary to effectuate such transfer.

              (d)    Upon    presentation    of   the    Certificates   by   the
Certificateholders  on the final Distribution Date, the Trustee shall distribute
to each  Certificateholder  so presenting and  surrendering its Certificates the
amount  otherwise  distributable  on such  Distribution  Date in accordance with
Section 5.01 in respect of the  Certificates so presented and  surrendered.  Any
funds not distributed to any Holder or Holders of Certificates  being retired on
such  Distribution  Date  because of the  failure  of such  Holder or Holders to
tender their  Certificates  shall,  on such date, be set aside and held in trust
and credited to the account of the appropriate  non-tendering Holder or Holders.
If any  Certificates  as to which notice has been given pursuant to this Section
10.01 shall not have been surrendered for  cancellation  within six months after
the time specified in such notice, the Trustee shall mail a second notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation in order to receive the final distribution with respect thereto. If
within  one year after the second  notice all such  Certificates  shall not have
been  surrendered for  cancellation,  the Trustee shall,  directly or through an
agent,  mail a final notice to the  remaining  non-tendering  Certificateholders
concerning   surrender  of  their  Certificates.   The  costs  and  expenses  of
maintaining the funds in trust and of contacting such  Certificateholders  shall
be paid out of the assets remaining in the trust funds. If within one year after
the final  notice  any such  Certificates  shall not have been  surrendered  for
cancellation, the Trustee shall pay to the Depositor all such amounts,

                                     -143-



and all rights of non-tendering  Certificateholders  in or to such amounts shall
thereupon cease. No interest shall accrue or be payable to any Certificateholder
on  any   amount   held  in  trust  by  the   Trustee   as  a  result   of  such
Certificateholder's  failure  to  surrender  its  Certificate(s)  on  the  final
Distribution  Date for final  payment  thereof in  accordance  with this Section
10.01. Any such amounts held in trust by the Trustee shall be held uninvested in
an Eligible Account.

              SECTION 10.02.     Additional Termination Requirements.

              (a)    In the event that the Terminator purchases all the Mortgage
Loans and each REO Property or the final payment on or other  liquidation of the
last  Mortgage  Loan or REO  Property  remaining  in REMIC I pursuant to Section
10.01,  the Trust Fund shall be  terminated  in  accordance  with the  following
additional requirements:

                     (i)    The  Trustee  shall  specify  the  first  day in the
       90-day  liquidation  period in a statement attached to each Trust REMIC's
       final Tax Return  pursuant to Treasury  regulation  Section  1.860F-1 and
       shall satisfy all requirements of a qualified  liquidation  under Section
       860F of the Code  and any  regulations  thereunder,  as  evidenced  by an
       Opinion of Counsel obtained by and at the expense of the Terminator;

                     (ii)   During  such  90-day  liquidation  period and, at or
       prior to the time of making of the final payment on the Certificates, the
       Trustee  shall  sell all of the assets of REMIC I to the  Terminator  for
       cash; and

                     (iii)  At the time of the  making of the final  payment  on
       the Certificates,  the Trustee shall distribute or credit, or cause to be
       distributed or credited,  to the Holders of the Residual Certificates all
       cash on hand in the Trust Fund (other than cash retained to meet claims),
       and the Trust Fund shall terminate at that time.

              (b)    At the  expense of the  requesting  Terminator  (or, if the
Trust  Fund is being  terminated  as a result  of the  occurrence  of the  event
described in clause (ii) of the first paragraph of Section 10.01, at the expense
of the Trust Fund),  the  Terminator  shall  prepare or cause to be prepared the
documentation  required in connection with the adoption of a plan of liquidation
of each Trust REMIC pursuant to this Section 10.02.

              (c)    By their  acceptance of  Certificates,  the Holders thereof
hereby agree to authorize the Trustee to specify the 90-day  liquidation  period
for each Trust REMIC,  which  authorization  shall be binding upon all successor
Certificateholders.

                                     -144-



                                   ARTICLE XI

                                REMIC PROVISIONS

              SECTION 11.01.     REMIC Administration.

              (a)    The  Trustee  shall  elect to treat each  Trust  REMIC as a
REMIC under the Code and, if necessary,  under  applicable  state law. Each such
election  will be made by the  Securities  Administrator  on Form  1066 or other
appropriate  federal tax or information  return or any appropriate  state return
for the taxable  year ending on the last day of the  calendar  year in which the
Certificates  are issued.  For the purposes of the REMIC  election in respect of
REMIC I, the  REMIC I  Regular  Interests  shall be  designated  as the  Regular
Interests  in REMIC I and the  Class R-I  Interest  shall be  designated  as the
Residual  Interests  in  REMIC  I.  The  Class  A  Certificates,  the  Mezzanine
Certificates,  the Class P Certificates  and the Class CE Certificates  shall be
designated  as the  Regular  Interests  in REMIC II and the Class R-II  Interest
shall be designated as the Residual Interests in REMIC II. The Trustee shall not
permit the creation of any  "interests"  in each Trust REMIC (within the meaning
of Section  860G of the Code) other than the REMIC I Regular  Interests  and the
interests represented by the Certificates.

              (b)    The Closing Date is hereby  designated as the "Startup Day"
of each Trust REMIC within the meaning of Section 860G(a)(9) of the Code.

              (c)    The  Securities  Administrator  shall be reimbursed for any
and all expenses relating to any tax audit of the Trust Fund (including, but not
limited to, any professional fees or any administrative or judicial  proceedings
with respect to each Trust REMIC that involve the  Internal  Revenue  Service or
state tax  authorities),  including  the  expense of  obtaining  any tax related
Opinion of Counsel except as specified herein. The Securities Administrator,  as
agent for each Trust  REMIC's tax matters  person shall (i) act on behalf of the
Trust Fund in  relation  to any tax matter or  controversy  involving  any Trust
REMIC  and (ii)  represent  the Trust  Fund in any  administrative  or  judicial
proceeding  relating  to an  examination  or  audit by any  governmental  taxing
authority with respect thereto. The holder of the largest Percentage Interest of
each class of Residual Certificates shall be designated,  in the manner provided
under Treasury  regulations section 1.860F-4(d) and Treasury regulations section
301.6231(a)(7)-1,  as the  tax  matters  person  of the  related  REMIC  created
hereunder.  By their acceptance  thereof,  the holder of the largest  Percentage
Interest of the Residual  Certificates  hereby agrees to irrevocably appoint the
Securities  Administrator  or an  Affiliate  as its agent to perform  all of the
duties of the tax matters person for the Trust Fund.

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

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

                                     -145-



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

              (f)    To  the  extent  in  the  control  of  the  Trustee  or the
Securities Administrator,  each such Person (i) shall take such action and shall
cause each REMIC created  hereunder to take such action as shall be necessary to
create or maintain  the status  thereof as a REMIC  under the REMIC  Provisions,
(ii) shall not take any action,  cause the Trust Fund to take any action or fail
to take  (or fail to cause  to be  taken)  any  action  that,  under  the  REMIC
Provisions,  if taken or not taken,  as the case may be,  could (A) endanger the
status of each Trust REMIC as a REMIC or (B) result in the  imposition  of a tax
upon  the  Trust  Fund  (including  but not  limited  to the  tax on  prohibited
transactions  as  defined  in  Section  860F(a)(2)  of the  Code  and the tax on
contributions  to a REMIC set forth in Section 860G(d) of the Code) (either such
event,  an "Adverse  REMIC  Event")  unless such action or inaction is permitted
under this  Agreement  or the  Trustee  and the  Securities  Administrator  have
received  an Opinion of  Counsel,  addressed  to the them (at the expense of the
party  seeking to take such action but in no event at the expense of the Trustee
or the Securities Administrator) to the effect that the contemplated action will
not,  with  respect to any Trust  REMIC,  endanger  such status or result in the
imposition of such a tax, nor (iii) shall the Securities  Administrator  take or
fail to take any action  (whether or not  authorized  hereunder) as to which the
Trustee has advised it in writing  that it has received an Opinion of Counsel to
the effect that an Adverse  REMIC Event could occur with respect to such action;
provided that the Securities Administrator may conclusively rely on such Opinion
of  Counsel  and shall  incur no  liability  for its action or failure to act in
accordance with such Opinion of Counsel. In addition, prior to taking any action
with respect to any Trust REMIC or the respective assets of each, or causing any
Trust REMIC to take any  action,  which is not  contemplated  under the terms of
this Agreement,  the Securities  Administrator  will consult with the Trustee or
its  designee,  in writing,  with  respect to whether such action could cause an
Adverse REMIC Event to occur with respect to any Trust REMIC, and the Securities
Administrator  shall not take any such  action or cause any Trust  REMIC to take
any such  action as to which the  Trustee  has  advised  it in  writing  that an
Adverse  REMIC Event could  occur.  The Trustee may consult with counsel to make
such written advice,  and the cost of same shall be home by the party seeking to
take the action not permitted by this Agreement, but in no event shall such cost
be an expense of the Trustee.

              (g)    In the  event  that  any  tax  is  imposed  on  "prohibited
transactions" of any REMIC created hereunder as defined in Section 860F(a)(2) of
the Code, on the "net income from foreclosure property" of such REMIC as defined
in Section 860G(c) of the Code, on any contributions to any such REMIC after the
Startup Day therefor pursuant to Section 860G(d) of the

                                     -146-



Code,  or any other tax is imposed by the Code or any  applicable  provisions of
state or local tax laws,  such tax shall be charged (i) to the Trustee  pursuant
to Section  11.03,  if such tax  arises  out of or results  from a breach by the
Trustee of any of its  obligations  under this Article X, (ii) to the Securities
Administrator  pursuant to Section  11.03,  if such tax arises out of or results
from a breach by the Securities  Administrator  of any of its obligations  under
this Article XI, (iii) to the Master Servicer pursuant to Section 11.03, if such
tax arises out of or results from a breach by the Master  Servicer of any of its
obligations  under  Article IV or under this  Article XI,  (iv) to the  Servicer
pursuant to Section 11.03, if such tax arises out of or results from a breach by
the Servicer of any of its  obligations  under Article III or under this Article
XI, or (v) in all other cases,  against  amounts on deposit in the  Distribution
Account and shall be paid by withdrawal therefrom.

              (h)    The Securities  Administrator shall, for federal income tax
purposes,  maintain  books and  records  with  respect to each Trust  REMIC on a
calendar year and on an accrual basis.

              (i)    Following   the  Startup   Day,   neither  the   Securities
Administrator  nor the Trustee shall accept any  contributions  of assets to any
Trust REMIC other than in connection with any Qualified Substitute Mortgage Loan
delivered  in  accordance  with  Section  2.03 unless it shall have  received an
Opinion of Counsel to the effect that the  inclusion of such assets in the Trust
Fund will not cause the related  REMIC to fail to qualify as a REMIC at any time
that any Certificates are outstanding or subject such REMIC to any tax under the
REMIC Provisions or other applicable provisions of federal,  state and local law
or ordinances.

              (j)    Neither the Trustee nor the Securities  Administrator shall
knowingly enter into any arrangement by which any Trust REMIC will receive a fee
or other compensation for services nor permit either REMIC to receive any income
from assets other than "qualified mortgages" as defined in Section 860G(a)(3) of
the Code or  "permitted  investments"  as defined in Section  860G(a)(5)  of the
Code.

              (k)    The  Securities  Administrator  shall apply for an employer
identification number with the Internal Revenue Service via a Form SS-4 or other
comparable  method  for  each  REMIC.  In  connection  with the  foregoing,  the
Securities  Administrator  shall  provide the name and address of the person who
can be contacted to obtain information required to be reported to the holders of
Regular Interests in each REMIC as required by IRS Form 8811.

              SECTION 11.02.     Prohibited Transactions and Activities.

              None of the Depositor, the Servicer, the Securities Administrator,
the Master Servicer or the Trustee shall sell,  dispose of or substitute for any
of the  Mortgage  Loans  (except in  connection  with (i) the  foreclosure  of a
Mortgage  Loan,  including  but not  limited  to, the  acquisition  or sale of a
Mortgaged Property acquired by deed in lieu of foreclosure,  (ii) the bankruptcy
of REMIC I,  (iii) the  termination  of REMIC I  pursuant  to  Article X of this
Agreement, (iv) a substitution pursuant to Article II of this Agreement or (v) a
purchase  of  Mortgage  Loans  pursuant  to Article II of this  Agreement),  nor
acquire any assets for any Trust  REMIC  (other  than REO  Property  acquired in
respect of a defaulted Mortgage Loan), nor sell or dispose of any investments in
the  Collection  Account or the  Distribution  Account for gain,  nor accept any
contributions  to any Trust REMIC after the Closing Date (other than a Qualified
Substitute Mortgage Loan delivered in accordance with

                                     -147-



Section  2.03),  unless it has received an Opinion of Counsel,  addressed to the
Trustee and the Trustee (at the expense of the party seeking to cause such sale,
disposition,  substitution,  acquisition or contribution  but in no event at the
expense of the Trustee) that such sale, disposition,  substitution,  acquisition
or contribution will not (a) affect adversely the status of any Trust REMIC as a
REMIC or (b)  cause  any  Trust  REMIC  to be  subject  to a tax on  "prohibited
transactions" or "contributions" pursuant to the REMIC Provisions.

              SECTION 11.03.     Indemnification.

              (a)    The  Trustee  agrees to be  liable  for any taxes and costs
incurred by the Trust Fund, the Depositor,  the Master Servicer,  the Securities
Administrator  or the Servicer  including,  without  limitation,  any reasonable
attorneys  fees  imposed on or incurred by the Trust Fund,  the  Depositor,  the
Master Servicer, the Securities Administrator or the Servicer as a result of the
Trustee's  failure  to perform  its  covenants  set forth in this  Article XI in
accordance with the standard of care of the Trustee set forth in this Agreement.

              (b)    The  Servicer  agrees  to  indemnify  the Trust  Fund,  the
Depositor, the Master Servicer, the Securities Administrator and the Trustee for
any taxes and costs  including  any  reasonable  attorneys'  fees  imposed on or
incurred by the Trust Fund, the Depositor,  the Master Servicer,  the Securities
Administrator or the Trustee,  as a result of the Servicer's  failure to perform
its covenants  set forth in Article III in accordance  with the standard of care
of the Servicer set forth in this Agreement.

              (c)    The Master Servicer agrees to indemnify the Trust Fund, the
Depositor,  the Servicer and the Trustee for any taxes and costs  including  any
reasonable  attorneys'  fees  imposed  on or  incurred  by the Trust  Fund,  the
Depositor,  the  Servicer or the Trustee,  as a result of the Master  Servicer's
failure to perform its covenants set forth in Article IV in accordance  with the
standard of care of the Master Servicer set forth in this Agreement.

              (d)    The  Securities  Administrator  agrees to be liable for any
taxes and costs  incurred  by the  Trust  Fund,  the  Depositor  or the  Trustee
including  any  reasonable  attorneys  fees  imposed on or incurred by the Trust
Fund, the Depositor or the Trustee as a result of the Securities Administrator's
failure to perform its covenants set forth in this Article XI in accordance with
the  standard  of  care  of the  Securities  Administrator  set  forth  in  this
Agreement.

                                     -148-



                                   ARTICLE XII

                            MISCELLANEOUS PROVISIONS

              SECTION 12.01.     Amendment.

              This  Agreement may be amended from time to time by the Depositor,
the Servicer, the Master Servicer, the Securities Administrator and the Trustee,
but  without  the  consent  of any of the  Certificateholders,  (i) to cure  any
ambiguity or defect, (ii) to correct, modify or supplement any provisions herein
(including to give effect to the expectations of  Certificateholders),  or (iii)
to make any other provisions with respect to matters or questions  arising under
this  Agreement  which shall not be  inconsistent  with the  provisions  of this
Agreement,  provided  that such action  shall not, as evidenced by an Opinion of
Counsel  delivered to the Trustee,  adversely affect in any material respect the
interests of any  Certificateholder;  provided that any such amendment  shall be
deemed not to  adversely  affect in any  material  respect the  interests of the
Certificateholders  and no such  Opinion of  Counsel  shall be  required  if the
Person  requesting  such  amendment  obtains a letter  from each  Rating  Agency
stating that such amendment would not result in the downgrading or withdrawal of
the respective ratings then assigned to the Certificates.  No amendment shall be
deemed  to  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  who shall have consented  thereto,  and no Opinion of Counsel
shall be  required  to  address  the  effect of any such  amendment  on any such
consenting Certificateholder.

              This  Agreement  may  also  be  amended  from  time to time by the
Depositor,  the Servicer, the Master Servicer, the Securities  Administrator and
the Trustee with the consent of the Holders of Certificates entitled to at least
66% of the Voting Rights for the purpose of adding any provisions to or changing
in any manner or  eliminating  any of the  provisions  of this  Agreement  or of
modifying  in any manner the rights of the  Holders of  Certificates;  PROVIDED,
HOWEVER, that no such amendment shall (i) reduce in any manner the amount of, or
delay the timing of,  payments  received on Mortgage Loans which are required to
be  distributed  on any  Certificate  without  the consent of the Holder of such
Certificate,  (ii) adversely affect in any material respect the interests of the
Holders of any Class of  Certificates  in a manner,  other than as  described in
(i), without the consent of the Holders of Certificates of such Class evidencing
at least 66% of the Voting Rights  allocated to such Class,  or (iii) modify the
consents required by the immediately  preceding clauses (i) and (ii) without the
consent of the Holders of all Certificates then outstanding. Notwithstanding any
other provision of this Agreement,  for purposes of the giving or withholding of
consents pursuant to this Section 12.01,  Certificates registered in the name of
the  Depositor or the  Servicer or any  Affiliate  thereof  shall be entitled to
Voting  Rights with  respect to matters  affecting  such  Certificates.  Without
limiting the  generality  of the  foregoing,  any  amendment  to this  Agreement
required in connection  with the  compliance  with or the  clarification  of any
reporting  obligations  described  in Section  5.06 hereof shall not require the
consent of any Certificateholder and without the need for any Opinion of Counsel
or Rating Agency confirmation.

              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 to the effect that such  amendment is
permitted  hereunder  and will not  result in the  imposition  of any tax on any
Trust REMIC pursuant to the REMIC Provisions or cause any Trust

                                     -149-



REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding  and  that  such  amendment  is  authorized  or  permitted  by  this
Agreement.

              Promptly  after the  execution of any such  amendment  the Trustee
shall furnish a copy of such amendment to each Certificateholder.

              It shall not be  necessary  for the consent of  Certificateholders
under  this  Section  12.01  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.

              The cost of any  Opinion of Counsel to be  delivered  pursuant  to
this Section 12.01 shall be borne by the Person  seeking the related  amendment,
but in no event shall such Opinion of Counsel be an expense of the Trustee .

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

              SECTION 12.02.     Recordation of Agreement; Counterparts.

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

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

              SECTION 12.03.     Limitation on Rights of Certificateholders.

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

              No  Certificateholder  shall  have any  right to vote  (except  as
expressly  provided for herein) or in any manner otherwise control the operation
and management of the Trust Fund, or the obligations of the parties hereto,  nor
shall  anything  herein  set  forth,  or  contained  in the  terms of any of the
Certificates,  be construed so as to constitute the Certificateholders from time
to time as

                                     -150-



partners or members of an association;  nor shall any Certificateholder be under
any  liability  to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

              No  Certificateholder  shall  have  any  right  by  virtue  of any
provision of this  Agreement  to institute  any suit,  action or  proceeding  in
equity or at law upon or under or with  respect to this  Agreement,  unless such
Holder  previously  shall have given to the Trustee a written  notice of default
and of the continuance  thereof, as hereinbefore  provided,  and unless also the
Holders of Certificates entitled to at least 25% of the Voting Rights shall have
made  written  request  upon the  Trustee  to  institute  such  action,  suit or
proceeding  in its own name as Trustee  hereunder  and shall have offered to the
Trustee such reasonable indemnity as it may require against the costs,  expenses
and liabilities to be incurred therein or thereby,  and the Trustee, for 15 days
after its receipt of such  notice,  request and offer of  indemnity,  shall have
neglected or refused to institute  any such action,  suit or  proceeding.  It is
understood and intended, and expressly covenanted by each Certificateholder with
every other  Certificateholder.  and the Trustee, that no one or more Holders of
Certificates  shall  have any right in any  manner  whatsoever  by virtue of any
provision of this  Agreement to affect,  disturb or prejudice  the rights of the
Holders  of any  other of such  Certificates,  or to  obtain  or seek to  obtain
priority over or  preference  to any other such Holder,  or to enforce any right
under this  Agreement,  except in the manner herein  provided and for the equal,
ratable and common  benefit of all  Certificateholders.  For the  protection and
enforcement of the provisions of this Section, each and every  Certificateholder
and the Trustee  shall be entitled to such relief as can be given  either at law
or in equity.

              SECTION 12.04.     Governing Law.

              This Agreement  shall be construed in accordance  with the laws of
the State of New York and the  obligations,  rights and  remedies of the parties
hereunder  shall be determined in  accordance  with such laws without  regard to
conflicts of laws principles thereof.

              SECTION 12.05.     Notices.

              All directions,  demands and notices hereunder shall be in writing
and shall be deemed to have been duly given when  received if sent by facsimile,
receipt  confirmed,  if  personally  delivered at or mailed by first class mail,
postage prepaid, or by express delivery service or delivered in any other manner
specified  herein,  to (a) in the case of the Depositor,  ACE Securities  Corp.,
AMACAR GROUP,  6525 Morrison  Boulevard,  Suite 318,  Charlotte,  North Carolina
28211,  Attention:  Juliana Johnson (telecopy  number:(704)  365-1362),  or such
other address or telecopy  number as may hereafter be furnished to the Servicer,
the Master Servicer, the Securities  Administrator and the Trustee in writing by
the  Depositor,  (b) in the case of the  Servicer,  Ocwen Federal Bank FSB, 1675
Palm Beach Lakes Blvd.,  Suite 10A, West Palm Beach,  Florida  33401  Attention:
Secretary (telecopy number: (561) 682-8177)),  or such other address or telecopy
number as may hereafter be furnished to the Trustee,  the Master  Servicer,  the
Securities  Administrator  and the Depositor in writing by the Servicer,  (c) in
the case of the Master Servicer and the Securities  Administrator,  P.O. Box 98,
Columbia,  Maryland 21046 and for overnight delivery to 9062 Old Annapolis Road,
Columbia,  Maryland 21045,  Attention:  Ace Securities Corp., 2003-TC1 (telecopy
number:  (410)  715-2380),  or such  other  address  or  telecopy  number as may
hereafter be furnished to the Trustee, the Depositor

                                     -151-



and  the  Servicer  in  writing  by  the  Master   Servicer  or  the  Securities
Administrator and (d) in the case of the Trustee,  at the Corporate Trust Office
or such other address or telecopy number as the Trustee may hereafter be furnish
to the Servicer,  the Master  Servicer,  the  Securities  Administrator  and the
Depositor  in writing by the  Trustee.  Any notice  required or  permitted to be
given  to a  Certificateholder  shall be given  by  first  class  mail,  postage
prepaid, at the address of such Holder as shown in the Certificate Register. Any
notice  so  mailed  within  the  time  prescribed  in this  Agreement  shall  be
conclusively  presumed to have been duly given when  mailed,  whether or not the
Certificateholder  receives  such  notice.  A copy of any notice  required to be
telecopied hereunder also shall be mailed to the appropriate party in the manner
set forth above.

              SECTION 12.06.     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 12.07.     Notice to Rating Agencies.

              The Trustee shall use its best efforts  promptly to provide notice
to the  Rating  Agencies  with  respect  to each  of the  following  of  which a
Responsible Officer has actual knowledge:

              1.     Any material change or amendment to this Agreement;

              2.     The  occurrence of any Servicer  Event of Default or Master
                     Servicer  Event  of  Default  that  has not  been  cured or
                     waived;

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

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

              5.     The  final   payment  to  the   Holders  of  any  Class  of
                     Certificates;

              6.     Any change in the location of the Distribution Account; and

                                     -152-



              7.     Any event that would result in the inability of the Trustee
                     as successor Servicer to make advances regarding delinquent
                     Mortgage Loans.

              In addition,  the  Securities  Administrator  shall  promptly make
available  to each Rating  Agency  copies of each  report to  Certificateholders
described in Section 5.02.

              The Servicer  shall make available to each Rating Agency copies of
the following:

              1.     Each annual statement as to compliance described in Section
                     3.17;

              2.     Each  annual  independent  public  accountants'   servicing
                     report described in Section 3.18; and

              3.     Any change in the location of the Collection Account.

              Any such notice pursuant to this Section 12.07 shall be in writing
and shall be deemed to have been duly given if personally delivered at or mailed
by first class mail, postage prepaid, or by express delivery service to Standard
& Poor's, a division of the McGraw-Hill  Companies,  Inc., 55 Water Street,  New
York, New York 10041, to Moody's Investors Service,  Inc., 99 Church Street, New
York, New York 10007 and to Fitch Ratings,  1 State Street Plaza,  New York, New
York 10004 or such other  addresses  as the Rating  Agencies  may  designate  in
writing to the parties hereto.

              SECTION 12.08.     Article and Section References.

              All article and section references used in this Agreement,  unless
otherwise provided, are to articles and sections in this Agreement.

              SECTION 12.09.     Grant of Security Interest.

              It is the express intent of the parties hereto that the conveyance
of the Mortgage  Loans by the  Depositor to the Trustee,  on behalf of the Trust
and for the benefit of the  Certificateholders,  be, and be construed as, a sale
of the Mortgage Loans by the Depositor and not a pledge of the Mortgage Loans to
secure a debt or other obligation of the Depositor.  However, in the event that,
notwithstanding the aforementioned intent of the parties, the Mortgage Loans are
held to be property of the Depositor,  then, (a) it is the express intent of the
parties that such  conveyance  be deemed a pledge of the  Mortgage  Loans by the
Depositor  to the  Trustee,  on behalf of the Trust and for the  benefit  of the
Certificateholders,  to secure a debt or other  obligation  of the Depositor and
(b)(1) this Agreement shall also be deemed to be a security agreement within the
meaning of Articles 8 and 9

                                     -153-



of the  Uniform  Commercial  Code as in effect from time to time in the State of
New York; (2) the conveyance  provided for in Section 2.01 shall be deemed to be
a grant by the  Depositor  to the  Trustee,  on  behalf of the Trust and for the
benefit  of  the  Certificateholders,  of a  security  interest  in  all  of the
Depositor's  right,  title and  interest  in and to the  Mortgage  Loans and all
amounts  payable to the holders of the  Mortgage  Loans in  accordance  with the
terms thereof and all proceeds of the conversion,  voluntary or involuntary,  of
the foregoing into cash,  instruments,  securities or other property,  including
without  limitation all amounts,  other than investment  earnings,  from time to
time held or invested in the Collection  Account and the  Distribution  Account,
whether in the form of cash, instruments,  securities or other property; (3) the
obligations  secured by such security agreement shall be deemed to be all of the
Depositor's  obligations  under this  Agreement,  including  the  obligation  to
provide to the Certificateholders the benefits of this Agreement relating to the
Mortgage Loans and the Trust Fund; and (4) notifications to persons holding such
property,  and  acknowledgments,  receipts or confirmations from persons holding
such property, shall be deemed notifications to, or acknowledgments, receipts or
confirmations from, financial intermediaries,  bailees or agents (as applicable)
of the  Trustee for the  purpose of  perfecting  such  security  interest  under
applicable  law.  Accordingly,  the Depositor  hereby grants to the Trustee,  on
behalf of the Trust and for the  benefit of the  Certificateholders,  a security
interest in the Mortgage Loans and all other property described in clause (2) of
the  preceding  sentence,  for  the  purpose  of  securing  to the  Trustee  the
performance by the Depositor of the  obligations  described in clause (3) of the
preceding sentence. Notwithstanding the foregoing, the parties hereto intend the
conveyance  pursuant to Section 2.01 to be a true,  absolute  and  unconditional
sale of the  Mortgage  Loans  and  assets  constituting  the  Trust  Fund by the
Depositor  to the  Trustee,  on behalf of the Trust and for the  benefit  of the
Certificateholders.

              SECTION 12.10.     Survival of Indemnification.

              Any  and all  indemnities  to be  provided  by any  party  to this
Agreement  shall survive the termination and resignation of any party hereto and
the termination of this Agreement.

                                     -154-



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

                            ACE SECURITIES CORP.,
                            as Depositor
                            By:
                               -------------------------------------------------
                            Name:
                            Title:

                            By:
                               -------------------------------------------------
                            Name:
                            Title:

                            OCWEN FEDERAL BANK FSB,
                            as Servicer
                            By:
                               -------------------------------------------------
                            Name:
                            Title:

                            BANK ONE, NATIONAL ASSOCIATION,
                            not in its individual capacity but solely as Trustee
                            By:
                               -------------------------------------------------
                            Name:
                            Title:

                            WELLS FARGO BANK MINNESOTA,
                            NATIONAL ASSOCIATION
                            as Master Servicer and Securities Administrator
                            By:
                               -------------------------------------------------
                            Name:
                            Title:

                            For purposes of Sections 7.08, 7.09 and 7.10:





                            THE MURRAYHILL COMPANY


                            By:
                               -------------------------------------------------
                            Name:
                            Title:























ACE 2003-TC1




STATE OF                     )
                             ) ss.:
COUNTY OF                    )

              On the ___ day of July 2003, before me, a notary public in and for
said  State,  personally  appeared  _____________________  known  to  me to be a
_____________________  of ACE Securities  Corp.,  one of the  corporations  that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed  it on behalf of said  corporation,  and  acknowledged  to me that such
corporation executed the within instrument.

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



                                         ---------------------------------------
                                                      Notary Public

[Notarial Seal]                          My commission expires





STATE OF                     )
                             ) ss.:
COUNTY OF                    )

              On the __ day of July 2003,  before me, a notary public in and for
said State, personally appeared  ___________________________ known to me to be a
____________________  of ACE  Securities  Corp.,  one of the  corporations  that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed  it on behalf of said  corporation,  and  acknowledged  to me that such
corporation executed the within instrument.

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



                                         ---------------------------------------
                                                      Notary Public

[Notarial Seal]                          My commission expires





STATE OF                     )
                             ) ss.:
COUNTY OF                    )

              On the ___ day of July,  2003,  before me, a notary  public in and
for  said  State,  personally  appeared  _______________  known  to  me  to be a
_______________  of  ________________,  Ocwen  Federal  Bank  FSB,  one  of  the
corporations that executed the within instrument, and also known to me to be the
person who executed it on behalf of said  corporation,  and  acknowledged  to me
that such corporation executed the within instrument.

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



                                         ---------------------------------------
                                                      Notary Public

[Notarial Seal]                          My commission expires





STATE OF                     )
                             ) ss.:
COUNTY OF                    )


              On the ___ day of July,  2003,  before me, a notary  public in and
for said State,  personally appeared  ____________________,  known to me to be a
__________________ of Wells Fargo Bank Minnesota,  National Association,  one of
the corporations that executed the within instrument, and also known to me to be
the person who executed it on behalf of said corporation, and acknowledged to me
that such corporation executed the within instrument.

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



                                         ---------------------------------------
                                                      Notary Public

[Notarial Seal]                          My commission expires





STATE OF                     )
                             ) ss.:
COUNTY OF                    )


              On the ___ day of July,  2003,  before me, a notary  public in and
for said State,  personally appeared  ____________________,  known to me to be a
__________________  of Bank One, National  Association,  one of the corporations
that executed the within  instrument,  and also known to me to be the person who
executed  it on behalf of said  corporation,  and  acknowledged  to me that such
corporation executed the within instrument.

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



                                         ---------------------------------------
                                                      Notary Public

[Notarial Seal]                          My commission expires





                                   EXHIBIT A-1
                                   -----------

                       FORM OF CLASS A-[1][2] CERTIFICATE

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

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


Series 2003-TC1, Class A-[1][2]          Aggregate Certificate Principal Balance
                                         of the Class A-[1][2]  Certificates  as
                                         of the Issue Date:

Pass-Through Rate: Variable              $

Date of Pooling and Servicing Agreement  Denomination: $
and Cut-off Date: July 1, 2003

                                         Master   Servicer:   Wells  Fargo  Bank
                                         Minnesota, National Association

First Distribution Date:
August 25, 2003                          Trustee: Bank One National Association

No.__                                    Issue Date: July 15, 2003

                                         CUSIP:________________

       DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL BALANCE OF
       THIS  CERTIFICATE  MAY  BE  MADE  MONTHLY  AS  SET  FORTH  HEREIN.
       ACCORDINGLY,  THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF
       AT ANY  TIME  MAY BE LESS  THAN  THE  AMOUNT  SHOWN  ABOVE  AS THE
       DENOMINATION OF THIS CERTIFICATE.


                                      A-1-1



          ACE SECURITIES CORP. HOME EQUITY LOAN TRUST, SERIES 2003-TC1
                      ASSET BACKED PASS-THROUGH CERTIFICATE

evidencing a beneficial  ownership  interest in a Trust Fund (the "Trust  Fund")
consisting  primarily of a pool of conventional  one- to four-family,  fixed and
adjustable-rate first lien mortgage loans (the "Mortgage Loans") formed and sold
by

                              ACE SECURITIES CORP.

       THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST
       IN ACE  SECURITIES  CORP.,  THE MASTER  SERVICER,  THE  SECURITIES
       ADMINISTRATOR,   THE  SERVICER,   THE  TRUSTEE  OR  ANY  OF  THEIR
       RESPECTIVE AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING
       MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY OF
       THE UNITED STATES.

              This certifies that  ________________ is the registered owner of a
Percentage  Interest  (obtained by dividing the denomination of this Certificate
by  the  aggregate   Certificate   Principal   Balance  of  the  Class  A-[1][2]
Certificates as of the Issue Date) in that certain beneficial ownership interest
evidenced by all the Class A-[1][2] Certificates in REMIC II created pursuant to
a Pooling and Servicing  Agreement,  dated as specified above (the "Agreement"),
among ACE Securities  Corp., as depositor  (hereinafter  called the "Depositor",
which term includes any successor entity under the Agreement),  Wells Fargo Bank
Minnesota,  National  Association as master servicer (the "Master Servicer") and
securities  administrator (the "Securities  Administrator"),  Ocwen Federal Bank
FSB as servicer (the "Servicer") and Bank One National  Association,  as trustee
(the  "Trustee"),  a summary of certain of the pertinent  provisions of which is
set forth  hereafter.  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.

              Pursuant to the terms of the Agreement, distributions 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  such  25th day (a  "Distribution  Date"),
commencing on the First  Distribution  Date  specified  above,  to the Person in
whose name this  Certificate  is  registered  on the  Business  Day  immediately
preceding such  Distribution Date (the "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 the Holders of Class A- [1][2]  Certificates  on
such Distribution Date pursuant to the Agreement.

              All  distributions  to the  Holder of this  Certificate  under the
Agreement  will be made or caused to be made by the Trustee by wire  transfer in
immediately  available  funds to the account of the Person  entitled  thereto if
such Person shall have so notified the Trustee in writing at least five Business
Days prior to the Record Date immediately prior to such Distribution Date and is
the  registered  owner of Class  A-[1][2]  Certificates  the  aggregate  initial
Certificate  Principal  Balance  of  which is in  excess  of the  lesser  of (i)
$5,000,000 or (ii) two-thirds of the aggregate initial Certificate

                                      A-1-2



Principal  Balance of the Class  A-[1][2]  Certificates,  or  otherwise by check
mailed by first class mail to the  address of the Person  entitled  thereto,  as
such name and address shall appear on the Certificate Register.  Notwithstanding
the above,  the final  distribution on this  Certificate  will be made after due
notice  by the  Trustee  of the  pendency  of such  distribution  and only  upon
presentation and surrender of this Certificate at the office or agency appointed
by the Trustee for that purpose as provided in the Agreement.

              The  Pass-Through  Rate  applicable to the calculation of interest
payable with respect to this Certificate on any Distribution  Date shall equal a
rate per annum equal to the lesser of (i) One-Month LIBOR plus [_____]%,  in the
case of each  Distribution  Date through and including the Distribution  Date on
which the  aggregate  principal  balance of the Mortgage  Loans (and  properties
acquired in respect thereof) remaining in the Trust Fund is reduced to less than
10% of the aggregate  principal  balance of the Mortgage Loans as of the Cut-off
Date,  or  One-Month  LIBOR  plus  [_____]%  per  annum,  in  the  case  of  any
Distribution  Date thereafter and (ii) the applicable Net WAC Pass-Through  Rate
for such Distribution Date.

              This Certificate is one of a duly authorized issue of Certificates
designated as Asset Backed Pass-Through  Certificates of the Series specified on
the face hereof (herein called the "Certificates") and representing a Percentage
Interest in the Class of Certificates  specified on the face hereof equal to the
denomination  specified on the face hereof divided by the aggregate  Certificate
Principal Balance of the Class of Certificates specified on the face hereof.

              The  Certificates  are  limited  in right of  payment  to  certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

              The Agreement  permits,  with certain exceptions therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Depositor, the Master Servicer, the Trustee, the Securities  Administrator,  the
Servicer  and the rights of the  Certificateholders  under the  Agreement at any
time  by the  Depositor,  the  Master  Servicer,  the  Trustee,  the  Securities
Administrator  and the Servicer with the consent of the Holders of  Certificates
entitled to at least 66% of the Voting Rights. 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 herefor 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 upon surrender of this  Certificate  for  registration  of
transfer at the offices or agencies  appointed by the Trustee as provided in the
Agreement,  duly endorsed by, or  accompanied by an assignment in the form below
or other written instrument of transfer in form satisfactory to the Trustee duly
executed  by, the Holder  hereof or such Holders  attorney  duly  authorized  in
writing, and thereupon one or more new Certificates of the same

                                      A-1-3



Class in  authorized  denominations  evidencing  the same  aggregate  Percentage
Interest will be issued to the designated transferee or transferees.

              The  Certificates  are  issuable  in fully  registered  form  only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations  therein  set  forth,  the  Certificates  are  exchangeable  for new
Certificates of the same Class in authorized  denominations  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 of  Certificates,  but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

              The Depositor,  the Master Servicer,  the Trustee,  the Securities
Administrator, the Servicer and any agent of the Depositor, the Master Servicer,
the Trustee,  the Securities  Administrator or the Servicer may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and none of the  Depositor,  the Master  Servicer,  the Trustee,  the
Securities  Administrator,  the Servicer nor any such agent shall be affected by
notice to the contrary.

              The  obligations  created  by the  Agreement  and the  Trust  Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by the  Trustee and  required  to be paid to them  pursuant to the
Agreement  following the earlier of (i) the final  payment or other  liquidation
(or any advance with respect  thereto) of the last  Mortgage  Loan  remaining in
REMIC I and (ii) the  purchase by the party  designated  in the  Agreement  at a
price  determined as provided in the Agreement  from REMIC I of all the Mortgage
Loans and all property acquired in respect of such Mortgage Loans. The Agreement
permits, but does not require, the party designated in the Agreement to purchase
from REMIC I all the Mortgage Loans and all property  acquired in respect of any
Mortgage Loan at a price  determined as provided in the Agreement.  The exercise
of such right will effect early retirement of the  Certificates;  however,  such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage  Loans at the time of  purchase  being  less than 10% of the  aggregate
principal balance of the Mortgage Loans as of the Cut-off Date.

              The recitals  contained herein shall be taken as statements of the
Depositor and the Trustee does not assume responsibility for their correctness.

              Unless the certificate of authentication  hereon has been executed
by the Trustee,  by manual signature,  this Certificate shall not be entitled to
any benefit under the Agreement or be valid for any purpose.

                                      A-1-4



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

Dated: July 15, 2003

                                      BANK ONE NATIONAL ASSOCIATION
                                      as Trustee


                                      By:_______________________________________
                                                    Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

              This is one of the Class A-[1][2]  Certificates referred to in the
within-mentioned Agreement.

                                      BANK ONE NATIONAL ASSOCIATION
                                      as Trustee


                                      By:_______________________________________
                                                    Authorized Signatory


                                      A-1-5



                                  ABBREVIATIONS
                                  -------------

              The following  abbreviations,  when used in the inscription on the
face of this  instrument,  shall be construed as though they were written out in
full according to applicable laws or regulations:


TEN COM  -   as tenants in common         UNIF GIFT MIN ACT -     Custodian
                                                                  ----------
                                                                (Cust) (Minor)
                                                             under Uniform Gifts
                                                                to Minors Act
TEN ENT  -   as tenants by the entireties

JT TEN   -   as joint tenants with right         --------------
             if survivorship and not as              (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.

                                   ASSIGNMENT
                                   ----------

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

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

- --------------------------------------------------------------------------------
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee)

a  Percentage  Interest  equal to ____%  evidenced  by the within  Asset  Backed
Pass-Through Certificate and hereby authorize(s) the registration of transfer of
such interest to assignee on the Certificate Register of the Trust Fund.

              I (we)  further  direct the  Trustee or the Trustee to issue a new
Certificate of a like Percentage  Interest and Class to the above named assignee
and deliver such Certificate to the following address:

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

- -------------------------------------------------------------------------------.

Dated:

                                          --------------------------------------
                                          Signature by or on behalf of assignor


                                          --------------------------------------
                                          Signature Guaranteed


                                      A-1-6



                            DISTRIBUTION INSTRUCTIONS


              The  assignee   should  include  the  following  for  purposes  of
distribution:

              Distributions  shall be made, by wire  transfer or  otherwise,  in
immediately available funds to _________________________________________________
________________________________________________________________________ for the
account of __________________________,  account number _________________, or, if
mailed by check, to ____________________________________________________________
________________________________________________________________________________
Applicable statements should be mailed to______________________________________.
________________________________________________________________________________
This information is provided by _______________________________________________,
the assignee named above, or ____________________________________, as its agent.

                                      A-1-7



                                   EXHIBIT A-2
                                   -----------

                    FORM OF CLASS M-[1][2][3][4] CERTIFICATE

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

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

       THIS  CERTIFICATE  IS  SUBORDINATE  TO THE  CLASS  A  CERTIFICATES
       [,/AND]     CLASS     M-1     CERTIFICATES[,/AND]     CLASS    M-2
       CERTIFICATES[,/AND]   CLASS  M-3   CERTIFICATES]   TO  THE  EXTENT
       DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

       ANY  TRANSFEREE  OF THIS  CERTIFICATE  SHALL BE DEEMED TO MAKE THE
       REPRESENTATIONS  SET FORTH IN  SECTION  6.02(C)  OF THE  AGREEMENT
       REFERRED TO HEREIN.

                                      A-2-1



Series 2003-TC1, Class M-[1][2][3][4]    Aggregate Certificate Principal Balance
                                         of the Class M-[1][2][3][4]
                                         Certificates as of the Issue

Pass-Through Rate: Variable              Date: $______________

Date of Pooling and Servicing Agreement  Denomination: $______________
and Cut-off Date: July 1, 2003
                                         Master Servicer:
                                         Wells Fargo Bank Minnesota,
                                         National Association
First Distribution Date:
August 25, 2003                          Trustee: Bank One National Association

No.___                                   Issue Date: July 15, 2003

                                         CUSIP:_________________

       DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL BALANCE OF
       THIS  CERTIFICATE  MAY  BE  MADE  MONTHLY  AS  SET  FORTH  HEREIN.
       ACCORDINGLY,  THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF
       AT ANY  TIME  MAY BE LESS  THAN  THE  AMOUNT  SHOWN  ABOVE  AS THE
       DENOMINATION OF THIS CERTIFICATE.

                                      A-2-2




          ACE SECURITIES CORP. HOME EQUITY LOAN TRUST, SERIES 2003-TC1
                      ASSET BACKED PASS-THROUGH CERTIFICATE

evidencing a beneficial  ownership  interest in a Trust Fund (the "Trust  Fund")
consisting  primarily of a pool of conventional  one- to four-family,  fixed and
adjustable-rate first lien mortgage loans (the "Mortgage Loans") formed and sold
by

                              ACE SECURITIES CORP.

       THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST
       IN ACE  SECURITIES  CORP.,  THE MASTER  SERVICER,  THE  SECURITIES
       ADMINISTRATOR,   THE  SERVICER,   THE  TRUSTEE  OR  ANY  OF  THEIR
       RESPECTIVE AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING
       MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY OF
       THE UNITED STATES.

              This certifies that  _____________________ is the registered owner
of a  Percentage  Interest  (obtained  by  dividing  the  denomination  of  this
Certificate  by  the  aggregate  Certificate  Principal  Balance  of  the  Class
M-[1][2][3][4]  Certificates  as of the Issue Date) in that  certain  beneficial
ownership  interest  evidenced by all the Class  M-[1][2][3][4]  Certificates in
REMIC III  created  pursuant  to a Pooling  and  Servicing  Agreement,  dated as
specified  above (the  "Agreement"),  among ACE Securities  Corp.,  as depositor
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Agreement), Wells Fargo Bank Minnesota, National Association as master
servicer (the "Master  Servicer") and securities  administrator (the "Securities
Administrator"),  Ocwen Federal Bank FSB as servicer (the  "Servicer")  and Bank
One National  Association,  as trustee (the "Trustee"),  a summary of certain of
the  pertinent  provisions  of which is set forth  hereafter.  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.

              Pursuant to the terms of the Agreement, distributions 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  such  25th day (a  "Distribution  Date"),
commencing on the First  Distribution  Date  specified  above,  to the Person in
whose name this  Certificate  is  registered  on the  Business  Day  immediately
preceding such  Distribution Date (the "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 the Holders of Class  M-[1][2][3][4]  Certificates
on such Distribution Date pursuant to the Agreement.

              All  distributions  to the  Holder of this  Certificate  under the
Agreement  will be made or caused to be made by the Trustee by wire  transfer in
immediately  available  funds to the account of the Person  entitled  thereto if
such Person shall have so notified the Trustee in writing at least five Business
Days prior to the Record Date immediately prior to such Distribution Date and is
the registered owner of Class M-[1][2][3][4]  Certificates the aggregate initial
Certificate  Principal  Balance  of  which is in  excess  of the  lesser  of (i)
$5,000,000 or (ii) two-thirds of the aggregate initial

                                      A-2-3



Certificate  Principal  Balance  of the Class  M-[1][2][3][4]  Certificates,  or
otherwise  by check  mailed by first  class  mail to the  address  of the Person
entitled  thereto,  as such name and  address  shall  appear on the  Certificate
Register.  Notwithstanding the above, the final distribution on this Certificate
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
office or agency  appointed  by the Trustee for that  purpose as provided in the
Agreement.

              The  Pass-Through  Rate  applicable to the calculation of interest
payable with respect to this Certificate on any Distribution  Date shall equal a
rate per annum equal to the lesser of (i)  One-Month  LIBOR plus  ____%,  in the
case of each  Distribution  Date through and including the Distribution  Date on
which the  aggregate  principal  balance of the Mortgage  Loans (and  properties
acquired in respect thereof) remaining in the Trust Fund is reduced to less than
10% of the aggregate  principal  balance of the Mortgage Loans as of the Cut-off
Date, or One-Month LIBOR plus ____ % per annum, in the case of any  Distribution
Date  thereafter  and (ii) the  applicable  Net WAC  Pass-Through  Rate for such
Distribution Date.

              This Certificate is one of a duly authorized issue of Certificates
designated as Asset Backed Pass-Through  Certificates of the Series specified on
the face hereof (herein called the "Certificates") and representing a Percentage
Interest in the Class of Certificates  specified on the face hereof equal to the
denomination  specified on the face hereof divided by the aggregate  Certificate
Principal Balance of the Class of Certificates specified on the face hereof.

              The  Certificates  are  limited  in right of  payment  to  certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

              The Agreement  permits,  with certain exceptions therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Depositor, the Master Servicer, the Trustee, the Securities  Administrator,  the
Servicer  and the rights of the  Certificateholders  under the  Agreement at any
time  by the  Depositor,  the  Master  Servicer,  the  Trustee,  the  Securities
Administrator  and the Servicer with the consent of the Holders of  Certificates
entitled to at least 66% of the Voting Rights. 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 herefor 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 upon surrender of this  Certificate  for  registration  of
transfer at the offices or agencies  appointed by the Trustee as provided in the
Agreement,  duly endorsed by, or  accompanied by an assignment in the form below
or other written instrument of transfer in form satisfactory to the Trustee duly
executed by, the Holder  hereof or such  Holder's  attorney  duly  authorized in
writing, and thereupon one or more new Certificates of the

                                      A-2-4



same Class in authorized  denominations evidencing the same aggregate Percentage
Interest will be issued to the designated transferee or transferees.

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

              Any  transferee  of this  Certificate  shall be deemed to make the
representations set forth in Section 6.02(c) of the Agreement.

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

              The Depositor,  the Master Servicer,  the Trustee,  the Securities
Administrator, the Servicer and any agent of the Depositor, the Master Servicer,
the Trustee,  the Securities  Administrator or the Servicer may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and none of the  Depositor,  the Master  Servicer,  the Trustee,  the
Securities  Administrator,  the Servicer nor any such agent shall be affected by
notice to the contrary.

              The  obligations  created  by the  Agreement  and the  Trust  Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by the  Trustee and  required  to be paid to them  pursuant to the
Agreement  following the earlier of (i) the final  payment or other  liquidation
(or any advance with respect  thereto) of the last  Mortgage  Loan  remaining in
REMIC I and (ii) the  purchase by the party  designated  in the  Agreement  at a
price  determined as provided in the Agreement  from REMIC I of all the Mortgage
Loans and all property acquired in respect of such Mortgage Loans. The Agreement
permits, but does not require, the party designated in the Agreement to purchase
from REMIC I all the Mortgage Loans and all property  acquired in respect of any
Mortgage Loan at a price  determined as provided in the Agreement.  The exercise
of such right will effect early retirement of the  Certificates;  however,  such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage  Loans at the time of  purchase  being  less than 10% of the  aggregate
principal balance of the Mortgage Loans as of the Cut-off Date.

              The recitals  contained herein shall be taken as statements of the
Depositor and the Trustee does no assume responsibility for their correctness.

              Unless the certificate of authentication  hereon has been executed
by the Trustee by manual  signature,  this Certificate  shall not be entitled to
any benefit under the Agreement or be valid for any purpose.

                                      A-2-5



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

Dated: July 15, 2003

                                        BANK ONE NATIONAL ASSOCIATION
                                        as Trustee


                                        By:_____________________________________
                                                     Authorized Officer


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

              This is one of the Class M-[1][2][3][4]  Certificates  referred to
in the within-mentioned Agreement.

                                        BANK ONE NATIONAL ASSOCIATION
                                        as Trustee


                                        By:_____________________________________
                                                    Authorized Signatory



                                      A-2-6



                                  ABBREVIATIONS
                                  -------------

              The following  abbreviations,  when used in the inscription on the
face of this  instrument,  shall be construed as though they were written out in
full according to applicable laws or regulations:


TEN COM  -   as tenants in common         UNIF GIFT MIN ACT -     Custodian
                                                                  ----------
                                                                (Cust) (Minor)
                                                             under Uniform Gifts
                                                                to Minors Act
TEN ENT  -   as tenants by the entireties

JT TEN   -   as joint tenants with right         ---------------
             if survivorship and not as              (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.

                                                    ASSIGNMENT

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

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

- --------------------------------------------------------------------------------
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee)

a  Percentage  Interest  equal to _____%  evidenced  by the within  Asset Backed
Pass-Through Certificate and hereby authorize(s) the registration of transfer of
such 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 Percentage  Interest and Class to the above named assignee and deliver such
Certificate to the following address: .

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

- -------------------------------------------------------------------------------.

Dated:

                                          --------------------------------------
                                          Signature by or on behalf of assignor


                                          --------------------------------------
                                          Signature Guaranteed


                                      A-2-7




                            DISTRIBUTION INSTRUCTIONS

                      The assignee  should include the following for purposes of
distribution:

              Distributions  shall be made, by wire  transfer or  otherwise,  in
immediately available funds to _________________________________________________
________________________________________________________________________ for the
account of _____________________________, account number ______________________,
or, if mailed by check, to _____________________________________________________
________________________________________________________________________________
Applicable statements should be mailed to______________________________________.
________________________________________________________________________________
This information is provided by _______________________________________________,
the assignee named above, or ____________________________________, as its agent.


                                      A-2-8



                                   EXHIBIT A-3
                                   -----------


                          FORM OF CLASS CE CERTIFICATE

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

       THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A CERTIFICATES,  THE
       CLASS M-1 CERTIFICATES, THE CLASS M- 2 CERTIFICATES, THE CLASS M-3
       CERTIFICATES   AND  THE  CLASS  M-4  CERTIFICATES  TO  THE  EXTENT
       DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

       THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
       SECURITIES ACT OF 1933, AS AMENDED,  OR THE SECURITIES LAWS OF ANY
       STATE AND MAY NOT BE RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED
       PURSUANT  TO SUCH  ACT AND  LAWS  OR IS  SOLD  OR  TRANSFERRED  IN
       TRANSACTIONS THAT ARE EXEMPT FROM REGISTRATION  UNDER SUCH ACT AND
       UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
       THE PROVISIONS OF SECTION 6.02 OF THE AGREEMENT.

       NO TRANSFER OF THIS  CERTIFICATE  TO AN EMPLOYEE  BENEFIT  PLAN OR
       OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE  RETIREMENT
       INCOME  SECURITY  ACT OF 1974,  AS  AMENDED,  OR THE CODE  WILL BE
       REGISTERED  EXCEPT IN  COMPLIANCE  WITH THE  PROCEDURES  DESCRIBED
       HEREIN.


                                      A-4-1



Series 2003-TC1                           Aggregate Certificate Principal
                                          Balance of the Class CE Certificates
                                          as of the Issue Date:

Pass-Through Rate: Variable               $_____________

Cut-off Date and date of Pooling and      Denomination: $_________________
Servicing Agreement: July 1, 2003
                                          Master Servicer: Wells Fargo Bank
First Distribution Date: August 25, 2003  Minnesota, National Association

No. __                                    Trustee: Bank One National Association

Aggregate Notional Amount of the Class    Issue Date: July 15, 2003
CE Certificates as of the Issue Date:
$-------------

Notional Amount: $_______________

       DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL BALANCE OF
       THIS  CERTIFICATE  MAY  BE  MADE  MONTHLY  AS  SET  FORTH  HEREIN.
       ACCORDINGLY,  THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF
       AT ANY  TIME  MAY BE LESS  THAN  THE  AMOUNT  SHOWN  ABOVE  AS THE
       DENOMINATION OF THIS CERTIFICATE.


                                      A-4-2



          ACE SECURITIES CORP. HOME EQUITY LOAN TRUST, SERIES 2003-TC1
                      ASSET BACKED PASS-THROUGH CERTIFICATE

evidencing a beneficial  ownership  interest in a Trust Fund (the "Trust  Fund")
consisting  primarily of a pool of conventional  one- to four-family,  fixed and
adjustable-rate and fixed-rate, first lien mortgage loans (the "Mortgage Loans")
formed and sold by

                              ACE SECURITIES CORP.

       THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST
       IN ACE  SECURITIES  CORP.,  THE MASTER  SERVICER,  THE  SECURITIES
       ADMINISTRATOR,   THE  SERVICER,   THE  TRUSTEE  OR  ANY  OF  THEIR
       RESPECTIVE AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING
       MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY OF
       THE UNITED STATES.

              This certifies that  ________________ is the registered owner of a
Percentage  Interest  (obtained by dividing the denomination of this Certificate
by the aggregate  Certificate  Principal Balance of the Class CE Certificates as
of the Issue Date) in that certain  beneficial  ownership  interest evidenced by
all the Class CE  Certificates  in REMIC II created  pursuant  to a Pooling  and
Servicing  Agreement,  dated as  specified  above (the  "Agreement"),  among ACE
Securities Corp., as depositor  (hereinafter  called the "Depositor," which term
includes any successor entity under the Agreement),  Wells Fargo Bank Minnesota,
National Association,  as master servicer (the "Master Servicer") and securities
administrator  (the  "Securities  Administrator"),  Ocwen  Federal  Bank FSB, as
servicer (the  "Servicer")  and Bank One National  Association,  as trustee (the
"Trustee"),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  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.

              Pursuant to the terms of the Agreement, distributions 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  such  25th day (a  "Distribution  Date"),
commencing on the First  Distribution  Date  specified  above,  to the Person in
whose  name this  Certificate  is  registered  on the last  Business  Day of the
calendar month immediately preceding the month in which the related Distribution
Date  occurs  (the  "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 the Holders of Class CE  Certificates on such  Distribution  Date
pursuant to the Agreement.

              All  distributions  to the  Holder of this  Certificate  under the
Agreement  will be made or caused to be made by the Trustee by wire  transfer in
immediately  available  funds to the account of the Person  entitled  thereto if
such Person shall have so notified the Trustee in writing at least five Business
Days prior to the Record Date immediately prior to such Distribution Date and is
the registered owner of Class CE Certificates the aggregate initial  Certificate
Principal Balance of which

                                      A-4-3



is in excess of the lesser of (i) $5,000,000 or (ii) two-thirds of the aggregate
initial Certificate Principal Balance of the Class CE Certificates, or otherwise
by check  mailed by first  class  mail to the  address  of the  Person  entitled
thereto,  as such name and address  shall  appear on the  Certificate  Register.
Notwithstanding  the above,  the final  distribution on this Certificate will be
made after due notice by the Trustee of the  pendency of such  distribution  and
only upon presentation and surrender of this Certificate at the office or agency
appointed by the Trustee for that purpose as provided in the Agreement.

              This Certificate is one of a duly authorized issue of Certificates
designated as Asset Backed Pass-Through  Certificates of the Series specified on
the face hereof (herein called the "Certificates") and representing a Percentage
Interest in the Class of Certificates  specified on the face hereof equal to the
denomination  specified on the face hereof divided by the aggregate  Certificate
Principal Balance of the Class of Certificates specified on the face hereof.

              The  Certificates  are  limited  in right of  payment  to  certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

              The Agreement  permits,  with certain exceptions therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Depositor, the Master Servicer, the Trustee, the Securities  Administrator,  the
Servicer  and the rights of the  Certificateholders  under the  Agreement at any
time  by the  Depositor,  the  Master  Servicer,  the  Trustee,  the  Securities
Administrator  and the Servicer with the consent of the Holders of  Certificates
entitled to at least 66% of the Voting Rights. 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 herefor 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 upon surrender of this  Certificate  for  registration  of
transfer at the offices or agencies  appointed by the Trustee as provided in the
Agreement,  duly endorsed by, or  accompanied by an assignment in the form below
or other written instrument of transfer in form satisfactory to the Trustee duly
executed by, the Holder  hereof or such  Holder's  attorney  duly  authorized in
writing,  and  thereupon  one or more  new  Certificates  of the  same  Class in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

              No transfer of this Certificate  shall be made unless the transfer
is made pursuant to an effective registration statement under the Securities Act
of  1933,  as  amended  (the  "1933  Act"),  and an  effective  registration  or
qualification   under  applicable  state  securities  laws,  or  is  made  in  a
transaction  that does not require such  registration or  qualification.  In the
event  that  such  a  transfer  of  this  Certificate  is  to  be  made  without
registration or qualification, the Trustee shall require receipt

                                      A-4-4



of (i) if such  transfer is  purportedly  being made in reliance  upon Rule 144A
under the 1933 Act,  written  certifications  from the Holder of the Certificate
desiring to effect the transfer, and from such Holder's prospective  transferee,
substantially in the forms attached to the Agreement as Exhibit B-1, and (ii) in
all other cases, an Opinion of Counsel satisfactory to it that such transfer may
be made without such  registration  or  qualification  (which Opinion of Counsel
shall not be an expense of the Trust Fund or of the Depositor,  the Trustee, the
Master Servicer or the Securities  Administrator in their respective  capacities
as such), together with copies of the written  certification(s) of the Holder of
the Certificate desiring to effect the transfer and/or such Holder's prospective
transferee  upon which such Opinion of Counsel is based.  Neither the  Depositor
nor the Trustee is  obligated  to register or qualify the Class of  Certificates
specified on the face hereof under the 1933 Act or any other  securities  law or
to take any action not  otherwise  required  under the  Agreement  to permit the
transfer of such Certificates without registration or qualification.  Any Holder
desiring to effect a transfer of this Certificate shall be required to indemnify
the Trustee, the Depositor, the Master Servicer and the Securities Administrator
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 this  Certificate  to a Plan  subject to ERISA or
Section 4975 of the Code, any Person acting,  directly or indirectly,  on behalf
of any such Plan or any Person using "Plan  Assets" to acquire this  Certificate
shall be made except in accordance with Section 6.02(c) of the Agreement.

              The  Certificates  are  issuable  in fully  registered  form  only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations  therein  set  forth,  the  Certificates  are  exchangeable  for new
Certificates of the same Class in authorized  denominations  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
of  Certificates,  but the Trustee may require  payment of a sum  sufficient  to
cover any tax or other  governmental  charge  that may be imposed in  connection
with any transfer or exchange of Certificates.

              The Depositor,  the Master Servicer,  the Trustee,  the Securities
Administrator, the Servicer and any agent of the Depositor, the Master Servicer,
the Trustee,  the Securities  Administrator or the Servicer may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and none of the  Depositor,  the Master  Servicer,  the Trustee,  the
Securities  Administrator,  the Servicer nor any such agent shall be affected by
notice to the contrary.

              The  obligations  created  by the  Agreement  and the  Trust  Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by the  Trustee and  required  to be paid to them  pursuant to the
Agreement  following the earlier of (i) the final  payment or other  liquidation
(or any advance with respect  thereto) of the last  Mortgage  Loan  remaining in
REMIC I and (ii) the  purchase by the party  designated  in the  Agreement  at a
price  determined as provided in the Agreement  from REMIC I of all the Mortgage
Loans and all property acquired in respect of such Mortgage Loans. The Agreement
permits, but does not require, the party designated in the Agreement to purchase
from REMIC I all the Mortgage Loans and all property  acquired in respect of any
Mortgage Loan at a price  determined as provided in the Agreement.  The exercise
of such right will effect early retirement of the  Certificates;  however,  such
right to purchase is subject to the

                                      A-4-5



aggregate Stated Principal Balance of the Mortgage Loans at the time of purchase
being less than 10% of the aggregate  principal balance of the Mortgage Loans as
of the Cut-off Date.

              The recitals  contained herein shall be taken as statements of the
Depositor and the Trustee assumes no responsibility for their correctness.

              Unless the certificate of authentication  hereon has been executed
by the Trustee,  by manual signature,  this Certificate shall not be entitled to
any benefit under the Agreement or be valid for any purpose.

                                      A-4-6



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

Dated: July 15, 2003


                                          BANK ONE NATIONAL ASSOCIATION
                                          as Trustee


                                          By:___________________________________
                                                      Authorized Officer



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

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



                                          BANK ONE NATIONAL ASSOCIATION
                                          as Trustee


                                          By:___________________________________
                                                       Authorized Officer


                                      A-4-7



                                  ABBREVIATIONS
                                  -------------

The following  abbreviations,  when used in the  inscription on the face of this
instrument, shall be construed as though they were written out in full according
to applicable laws or regulations:


TEN COM  -   as tenants in common         UNIF GIFT MIN ACT -     Custodian
                                                                  ----------
                                                                (Cust) (Minor)
                                                             under Uniform Gifts
                                                                to Minors Act
TEN ENT  -   as tenants by the entireties

JT TEN   -   as joint tenants with right         --------------
             if survivorship and not as              (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.



                                   ASSIGNMENT
                                   ----------

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

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

- --------------------------------------------------------------------------------
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification  Number  of  assignee)  a  Percentage  Interest  equal  to  ____%
evidenced  by the  within  Asset  Backed  Pass-Through  Certificates  and hereby
authorize(s)  the  registration  of transfer of such 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 Percentage  Interest and Class to the above named assignee and deliver such
Certificate to the following address:

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

- -------------------------------------------------------------------------------.

Dated:

                                          --------------------------------------
                                          Signature by or on behalf of assignor


                                          --------------------------------------
                                          Signature Guaranteed


                                      A-4-8



                            DISTRIBUTION INSTRUCTIONS

              The  assignee   should  include  the  following  for  purposes  of
distribution:

              Distributions  shall be made, by wire  transfer or  otherwise,  in
immediately available funds to _________________________________________________
________________________________________________________________________ for the
account of _____________________________, account number ______________________,
or, if mailed by check, to _____________________________________________________
________________________________________________________________________________
Applicable statements should be mailed to______________________________________.
________________________________________________________________________________
This information is provided by _______________________________________________,
the assignee named above, or ____________________________________, as its agent.

                                      A-4-9



                                   EXHIBIT A-4
                                   -----------

                               CLASS P CERTIFICATE

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

       THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
       SECURITIES ACT OF 1933, AS AMENDED,  OR THE SECURITIES LAWS OF ANY
       STATE AND MAY NOT BE RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED
       PURSUANT  TO SUCH  ACT AND  LAWS  OR IS  SOLD  OR  TRANSFERRED  IN
       TRANSACTIONS THAT ARE EXEMPT FROM REGISTRATION  UNDER SUCH ACT AND
       UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
       THE PROVISIONS OF SECTION 6.02 OF THE AGREEMENT.

       NO TRANSFER OF THIS  CERTIFICATE  TO AN EMPLOYEE  BENEFIT  PLAN OR
       OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE  RETIREMENT
       INCOME  SECURITY  ACT OF 1974,  AS  AMENDED,  OR THE CODE  WILL BE
       REGISTERED  EXCEPT IN  COMPLIANCE  WITH THE  PROCEDURES  DESCRIBED
       HEREIN.


                                      A-5-1






Series 2003-TC1                           Aggregate Certificate Principal
                                          Balance of the Class P Certificates
                                          as of the Issue Date: $100.00
Cut-off Date and date of Pooling and
Servicing Agreement: July 1, 2003         Denomination: $100.00

First Distribution Date: August 25, 2003  Master Servicer: Wells Fargo Bank
                                          Minnesota, National Association
No. __
                                          Trustee: Bank One National Association

                                          Issue Date: July 15, 2003



       DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL BALANCE OF
       THIS  CERTIFICATE  MAY  BE  MADE  MONTHLY  AS  SET  FORTH  HEREIN.
       ACCORDINGLY,  THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF
       AT ANY  TIME  MAY BE LESS  THAN  THE  AMOUNT  SHOWN  ABOVE  AS THE
       DENOMINATION OF THIS CERTIFICATE.


                                      A-5-2



          ACE SECURITIES CORP. HOME EQUITY LOAN TRUST, SERIES 2003-TC1
                      ASSET BACKED PASS-THROUGH CERTIFICATE

evidencing a beneficial  ownership  interest in a Trust Fund (the "Trust  Fund")
consisting  primarily of a pool of conventional  one- to four-family,  fixed and
adjustable-rate and fixed-rate, first lien mortgage loans (the "Mortgage Loans")
formed and sold by

                              ACE SECURITIES CORP.

       THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST
       IN ACE  SECURITIES  CORP.,  THE MASTER  SERVICER,  THE  SECURITIES
       ADMINISTRATOR,   THE  SERVICER,   THE  TRUSTEE  OR  ANY  OF  THEIR
       RESPECTIVE AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING
       MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY OF
       THE UNITED STATES.

              This certifies that____________________ is the registered owner of
a Percentage Interest (obtained by dividing the denomination of this Certificate
by the aggregate Certificate Principal Balance of the Class P Certificates as of
the Issue Date) in that certain  beneficial  ownership interest evidenced by all
the Class P Certificates in REMIC II created pursuant to a Pooling and Servicing
Agreement,  dated as specified  above (the  "Agreement"),  among ACE  Securities
Corp., as depositor (hereinafter called the "Depositor", which term includes any
successor  entity under the  Agreement),  Wells Fargo Bank  Minnesota,  National
Association,   as  master  servicer  (the  "Master  Servicer"),  and  securities
administrator  (the  "Securities  Administrator"),  Ocwen  Federal  Bank  FSB as
servicer (the  "Servicer")  and Bank One National  Association,  as trustee (the
"Trustee"),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  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.

              Pursuant to the terms of the Agreement, distributions 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  such  25th day (a  "Distribution  Date"),
commencing on the First  Distribution  Date  specified  above,  to the Person in
whose  name this  Certificate  is  registered  on the last  Business  Day of the
calendar month immediately preceding the month in which the related Distribution
Date  occurs  (the  "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 the Holders of Class P  Certificates  on such  Distribution  Date
pursuant to the Agreement.

              All  distributions  to the  Holder of this  Certificate  under the
Agreement  will be made or caused to be made by the Trustee by wire  transfer in
immediately  available  funds to the account of the Person  entitled  thereto if
such Person shall have so notified the Trustee in writing at least five Business
Days prior to the Record Date immediately prior to such Distribution Date and is
the registered owner of Class P Certificates the aggregate  initial  Certificate
Principal Balance of which

                                     A-5-3



is in excess of the lesser of (i) $5,000,000 or (ii) two-thirds of the aggregate
initial Certificate Principal Balance of the Class P Certificates,  or otherwise
by check  mailed by first  class  mail to the  address  of the  Person  entitled
thereto,  as such name and address  shall  appear on the  Certificate  Register.
Notwithstanding  the above,  the final  distribution on this Certificate will be
made after due notice by the Trustee of the  pendency of such  distribution  and
only upon presentation and surrender of this Certificate at the office or agency
appointed by the Trustee for that purpose as provided in the Agreement.

              This Certificate is one of a duly authorized issue of Certificates
designated as Asset Backed Pass-Through  Certificates of the Series specified on
the face hereof (herein called the "Certificates") and representing a Percentage
Interest in the Class of Certificates  specified on the face hereof equal to the
denomination  specified on the face hereof divided by the aggregate  Certificate
Principal Balance of the Class of Certificates specified on the face hereof.

              The  Certificates  are  limited  in right of  payment  to  certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

              The Agreement  permits,  with certain exceptions therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Depositor, the Master Servicer, the Trustee, the Securities  Administrator,  the
Servicer  and the rights of the  Certificateholders  under the  Agreement at any
time  by the  Depositor,  the  Master  Servicer,  the  Trustee,  the  Securities
Administrator  and the Servicer with the consent of the Holders of  Certificates
entitled to at least 66% of the Voting Rights. 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 herefor 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 upon surrender of this  Certificate  for  registration  of
transfer at the offices or agencies  appointed by the Trustee as provided in the
Agreement,  duly endorsed by, or  accompanied by an assignment in the form below
or other written instrument of transfer in form satisfactory to the Trustee duly
executed by, the Holder  hereof or such  Holder's  attorney  duly  authorized in
writing,  and  thereupon  one or more  new  Certificates  of the  same  Class in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

              No transfer of this Certificate  shall be made unless the transfer
is made pursuant to an effective registration statement under the Securities Act
of  1933,  as  amended  (the  "1933  Act"),  and an  effective  registration  or
qualification   under  applicable  state  securities  laws,  or  is  made  in  a
transaction  that does not require such  registration or  qualification.  In the
event  that  such  a  transfer  of  this  Certificate  is  to  be  made  without
registration or qualification, the Trustee shall require receipt

                                      A-5-4



of (i) if such  transfer is  purportedly  being made in reliance  upon Rule 144A
under the 1933 Act,  written  certifications  from the Holder of the Certificate
desiring to effect the transfer, and from such Holder's prospective  transferee,
substantially in the forms attached to the Agreement as Exhibit B-1, and (ii) in
all other cases, an Opinion of Counsel satisfactory to it that such transfer may
be made without such  registration  or  qualification  (which Opinion of Counsel
shall not be an expense of the Trust Fund or of the Depositor,  the Trustee, the
Master Servicer or the Securities  Administrator in their respective  capacities
as such), together with copies of the written  certification(s) of the Holder of
the Certificate desiring to effect the transfer and/or such Holder's prospective
transferee  upon which such Opinion of Counsel is based.  Neither the  Depositor
nor the Trustee is  obligated  to register or qualify the Class of  Certificates
specified on the face hereof under the 1933 Act or any other  securities  law or
to take any action not  otherwise  required  under the  Agreement  to permit the
transfer of such Certificates without registration or qualification.  Any Holder
desiring to effect a transfer of this Certificate shall be required to indemnify
the Trustee, the Depositor, the Master Servicer and the Securities Administrator
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 this  Certificate  to a Plan  subject to ERISA or
Section 4975 of the Code, any Person acting,  directly or indirectly,  on behalf
of any such Plan or any Person using "Plan  Assets" to acquire this  Certificate
shall be made except in accordance with Section 6.02(c) of the Agreement.

              The  Certificates  are  issuable  in fully  registered  form  only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations  therein  set  forth,  the  Certificates  are  exchangeable  for new
Certificates of the same Class in authorized  denominations  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
of  Certificates,  but the Trustee may require  payment of a sum  sufficient  to
cover any tax or other  governmental  charge  that may be imposed in  connection
with any transfer or exchange of Certificates.

              The Depositor,  the Master Servicer,  the Trustee,  the Securities
Administrator, the Servicer and any agent of the Depositor, the Master Servicer,
the Trustee,  the Securities  Administrator or the Servicer may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and none of the  Depositor,  the Master  Servicer,  the Trustee,  the
Securities  Administrator,  the Servicer nor any such agent shall be affected by
notice to the contrary.

              The  obligations  created  by the  Agreement  and the  Trust  Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by the  Trustee and  required  to be paid to them  pursuant to the
Agreement  following the earlier of (i) the final  payment or other  liquidation
(or any advance with respect  thereto) of the last  Mortgage  Loan  remaining in
REMIC I and (ii) the  purchase by the party  designated  in the  Agreement  at a
price  determined as provided in the Agreement  from REMIC I of all the Mortgage
Loans and all property acquired in respect of such Mortgage Loans. The Agreement
permits, but does not require, the party designated in the Agreement to purchase
from REMIC I all the Mortgage Loans and all property  acquired in respect of any
Mortgage Loan at a price  determined as provided in the Agreement.  The exercise
of such right will effect early retirement of the  Certificates;  however,  such
right to purchase is subject to the

                                      A-5-5



aggregate Stated Principal Balance of the Mortgage Loans at the time of purchase
being less than 10% of the aggregate  principal balance of the Mortgage Loans as
of the Cut-off Date.

              The recitals  contained herein shall be taken as statements of the
Depositor and the Trustee assumes no responsibility for their correctness.

              Unless the certificate of authentication  hereon has been executed
by the Trustee,  by manual signature,  this Certificate shall not be entitled to
any benefit under the Agreement or be valid for any purpose.

                                      A-5-6



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

Dated: July 15, 2003


                                      BANK ONE NATIONAL ASSOCIATION
                                      as Trustee


                                      By:_______________________________________
                                                   Authorized Officer


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

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



                                      BANK ONE NATIONAL ASSOCIATION
                                      as Trustee


                                      By:_______________________________________
                                                   Authorized Officer



                                      A-5-7



                                  ABBREVIATIONS
                                  -------------

The following  abbreviations,  when used in the  inscription on the face of this
instrument, shall be construed as though they were written out in full according
to applicable laws or regulations:


TEN COM  -   as tenants in common         UNIF GIFT MIN ACT -     Custodian
                                                                  ----------
                                                                (Cust) (Minor)
                                                             under Uniform Gifts
                                                                to Minors Act
TEN ENT  -   as tenants by the entireties

JT TEN   -   as joint tenants with right         --------------
             if survivorship and not as          (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.



                                   ASSIGNMENT
                                   ----------

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

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

- --------------------------------------------------------------------------------
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification  Number  of  assignee)  a  Percentage  Interest  equal  to  ____%
evidenced  by the  within  Asset  Backed  Pass-Through  Certificates  and hereby
authorize(s)  the  registration  of transfer of such 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 Percentage  Interest and Class to the above named assignee and deliver such
Certificate to the following address:

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

- ------------------------------------------------------------------------------.

Dated:

                                          --------------------------------------
                                          Signature by or on behalf of assignor


                                          --------------------------------------
                                          Signature Guaranteed


                                      A-5-8



                            DISTRIBUTION INSTRUCTIONS

              The  assignee   should  include  the  following  for  purposes  of
distribution:

              Distributions  shall be made, by wire  transfer or  otherwise,  in
immediately available funds to _________________________________________________
________________________________________________________________________ for the
account of _____________________________, account number ______________________,
or, if mailed by check, to _____________________________________________________
________________________________________________________________________________
Applicable statements should be mailed to______________________________________.
________________________________________________________________________________
This information is provided by _______________________________________________,
the assignee named above, or ____________________________________, as its agent.

                                      A-5-9



                                   EXHIBIT A-5
                                   -----------

                           FORM OF CLASS R CERTIFICATE

       THIS  CERTIFICATE  MAY NOT BE  TRANSFERRED TO A NON- UNITED STATES
       PERSON.

       SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE
       REPRESENTS  THE SOLE  "RESIDUAL  INTEREST"  IN EACH OF THREE "REAL
       ESTATE MORTGAGE INVESTMENT CONDUITS" ("REMIC"), AS THOSE TERMS ARE
       DEFINED,  RESPECTIVELY,  IN SECTIONS 860G AND 860D OF THE INTERNAL
       REVENUE CODE OF 1986 (THE "CODE").

       ANY RESALE,  TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE MAY
       BE MADE ONLY IN ACCORDANCE  WITH THE PROVISIONS OF SECTION 6.02 OF
       THE AGREEMENT REFERRED TO HEREIN.

       THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
       SECURITIES ACT OF 1933, AS AMENDED,  OR THE SECURITIES LAWS OF ANY
       STATE AND MAY NOT BE RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED
       PURSUANT  TO SUCH  ACT AND  LAWS  OR IS  SOLD  OR  TRANSFERRED  IN
       TRANSACTIONS THAT ARE EXEMPT FROM REGISTRATION  UNDER SUCH ACT AND
       UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
       THE PROVISIONS OF SECTION 6.02 OF THE AGREEMENT.

       NO TRANSFER OF THIS  CERTIFICATE  TO AN EMPLOYEE  BENEFIT  PLAN OR
       OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE  RETIREMENT
       INCOME  SECURITY  ACT OF 1974,  AS  AMENDED,  OR THE CODE  WILL BE
       REGISTERED  EXCEPT IN  COMPLIANCE  WITH THE  PROCEDURES  DESCRIBED
       HEREIN.

       ANY RESALE,  TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE MAY
       BE MADE ONLY IF THE PROPOSED  TRANSFEREE PROVIDES (I) AN AFFIDAVIT
       TO THE  TRUSTEE  THAT (A) SUCH  TRANSFEREE  IS NOT (1) THE  UNITED
       STATES  OR  ANY  POSSESSION   THEREOF,   ANY  STATE  OR  POLITICAL
       SUBDIVISION  THEREOF,  ANY FOREIGN  GOVERNMENT,  ANY INTERNATIONAL
       ORGANIZATION,  OR  ANY  AGENCY  OR  INSTRUMENTALITY  OF ANY OF THE
       FOREGOING,   (2)  ANY  ORGANIZATION   (OTHER  THAN  A  COOPERATIVE
       DESCRIBED
                                      A-6-1




       IN SECTION 521 OF THE CODE) THAT IS EXEMPT FROM THE TAX IMPOSED BY
       CHAPTER 1 OF THE CODE UNLESS SUCH  ORGANIZATION  IS SUBJECT TO THE
       TAX  IMPOSED  BY  SECTION  511 OF THE CODE,  (3) ANY  ORGANIZATION
       DESCRIBED  IN SECTION  1381(A)(2)(C)  OF THE CODE (ANY SUCH PERSON
       DESCRIBED  IN  THE  FOREGOING   CLAUSES  (1),  (2)  OR  (3)  SHALL
       HEREINAFTER BE REFERRED TO AS A  "DISQUALIFIED  ORGANIZATION")  OR
       (4) AN AGENT OF A DISQUALIFIED  ORGANIZATION AND (B) NO PURPOSE OF
       SUCH  TRANSFER IS TO IMPEDE THE  ASSESSMENT  OR COLLECTION OF TAX,
       AND (II) SUCH TRANSFEREE  SATISFIES CERTAIN ADDITIONAL  CONDITIONS
       RELATING TO THE  FINANCIAL  CONDITION OF THE PROPOSED  TRANSFEREE.
       NOTWITHSTANDING  THE  REGISTRATION IN THE CERTIFICATE  REGISTER OF
       ANY TRANSFER,  SALE OR OTHER  DISPOSITION OF THIS CERTIFICATE TO A
       DISQUALIFIED   ORGANIZATION   OR  AN  AGENT   OF  A   DISQUALIFIED
       ORGANIZATION,  SUCH REGISTRATION SHALL BE DEEMED TO BE OF NO LEGAL
       FORCE OR EFFECT  WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO
       BE A CERTIFICATEHOLDER FOR ANY PURPOSE HEREUNDER,  INCLUDING,  BUT
       NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS  CERTIFICATE.
       EACH HOLDER OF THIS  CERTIFICATE  BY  ACCEPTANCE  HEREOF  SHALL BE
       DEEMED TO HAVE  CONSENTED TO THE  PROVISIONS OF THIS PARAGRAPH AND
       THE  PROVISIONS OF SECTION  6.02(D) OF THE  AGREEMENT  REFERRED TO
       HEREIN.  ANY  PERSON  THAT  IS  A  DISQUALIFIED   ORGANIZATION  IS
       PROHIBITED   FROM   ACQUIRING   BENEFICIAL   OWNERSHIP   OF   THIS
       CERTIFICATE.


Series 2003-TC1, Class R           Aggregate Percentage Interest of the Class R
                                   Certificates as of the Issue Date: 100.00%
Date of Pooling and Servicing
 Agreement and Cut-off Date:
 July 1, 2003                      Master Servicer: Wells Fargo Bank Minnesota,
                                   National Association

First Distribution Date:           Trustee: Bank One National Association
August 25, 2003
No __                              Issue Date: July 15, 2003


                                      A-6-2



          ACE SECURITIES CORP. HOME EQUITY LOAN TRUST, SERIES 2003-TC1
                      ASSET BACKED PASS-THROUGH CERTIFICATE


evidencing a beneficial  ownership  interest in a Trust Fund (the "Trust  Fund")
consisting  primarily of a pool of conventional  one- to four-family,  fixed and
adjustable-rate first lien mortgage loans (the "Mortgage Loans") formed and sold
by

                              ACE SECURITIES CORP.

       THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST
       IN ACE  SECURITIES  CORP.,  THE MASTER  SERVICER,  THE  SECURITIES
       ADMINISTRATOR,   THE  SERVICER,   THE  TRUSTEE  OR  ANY  OF  THEIR
       RESPECTIVE AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING
       MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY OF
       THE UNITED STATES.


                                      A-6-3



              This certifies that  _______________  is the registered owner of a
Percentage  Interest  (obtained by dividing the denomination of this Certificate
by the aggregate Certificate Principal Balance of the Class R Certificates as of
the Issue Date) in that certain  beneficial  ownership interest evidenced by all
the Class R Certificates in REMIC II created pursuant to a Pooling and Servicing
Agreement,  dated as specified  above (the  "Agreement"),  among ACE  Securities
Corp., as depositor (hereinafter called the "Depositor", which term includes any
successor  entity under the  Agreement),  Wells Fargo Bank  Minnesota,  National
Association,   as  master  servicer  (the  "Master   Servicer")  and  securities
administrator  (the  "Securities  Administrator"),  Ocwen  Federal  Bank  FSB as
servicer (the  "Servicer")  and Bank One National  Association,  as trustee (the
"Trustee"),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  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.

              Pursuant to the terms of the Agreement, distributions 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 (a "Distribution  Date"),  commencing on the
First  Distribution  Date  specified  above,  to the  Person in whose  name this
Certificate  is registered on the 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 the Holders of Class R  Certificates  on such  Distribution
Date pursuant to the Agreement.

              All  distributions  to the  Holder of this  Certificate  under the
Agreement  will be made or caused to be made by the Trustee by wire  transfer in
immediately  available  funds to the account of the Person  entitled  thereto if
such Person shall have so notified the Trustee in writing at least five Business
Days prior to the Record Date immediately prior to such Distribution Date and is
the registered  owner of Class R  Certificates,  or otherwise by check mailed by
first class mail to the address of the Person entitled thereto, as such name and
address shall appear on the Certificate Register. Notwithstanding the above, the
final  distribution  on this  Certificate  will be made  after due notice by the
Trustee of the  pendency of such  distribution  and only upon  presentation  and
surrender of this  Certificate at the office or agency  appointed by the Trustee
for that purpose as provided in the Agreement.

              This Certificate is one of a duly authorized issue of Certificates
designated as Asset Backed Pass-Through  Certificates of the Series specified on
the face hereof (herein called the "Certificates") and representing a Percentage
Interest in the Class of Certificates  specified on the face hereof equal to the
denomination  specified on the face hereof divided by the aggregate  Certificate
Principal Balance of the Class of Certificates specified on the face hereof.

              The  Certificates  are  limited  in right of  payment  to  certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

                                      A-6-4



              The Agreement  permits,  with certain exceptions therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Depositor, the Master Servicer, the Trustee, the Securities  Administrator,  the
Servicer  and the rights of the  Certificateholders  under the  Agreement at any
time  by the  Depositor,  the  Master  Servicer,  the  Trustee,  the  Securities
Administrator  and the Servicer with the consent of the Holders of  Certificates
entitled to at least 66% of the Voting Rights. 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 herefor 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 upon surrender of this  Certificate  for  registration  of
transfer at the offices or agencies  appointed by the Trustee as provided in the
Agreement,  duly endorsed by, or  accompanied by an assignment in the form below
or other written instrument of transfer in form satisfactory to the Trustee duly
executed  by, the Holder  hereof or such Holders  attorney  duly  authorized  in
writing,  and  thereupon  one or more  new  Certificates  of the  same  Class in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

              The  Certificates  are  issuable  in fully  registered  form  only
without coupons in Classes and denominations  representing  Percentage Interests
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  evidencing the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

              No transfer of this Certificate  shall be made unless the transfer
is made pursuant to an effective registration statement under the Securities Act
of  1933,  as  amended  (the  "1933  Act"),  and an  effective  registration  or
qualification   under  applicable  state  securities  laws,  or  is  made  in  a
transaction  that does not require such  registration or  qualification.  In the
event  that  such  a  transfer  of  this  Certificate  is  to  be  made  without
registration or qualification,  the Trustee shall require receipt of (i) if such
transfer is  purportedly  being made in  reliance  upon Rule 144A under the 1933
Act,  written  certifications  from the Holder of the  Certificate  desiring  to
effect  the   transfer,   and  from  such   Holder's   prospective   transferee,
substantially in the forms attached to the Agreement as Exhibit B-1, and (ii) in
all other cases, an Opinion of Counsel satisfactory to it that such transfer may
be made without such  registration  or  qualification  (which Opinion of Counsel
shall not be an expense of the Trust Fund or of the Depositor,  the Trustee, the
Master Servicer or the Securities  Administrator in their respective  capacities
as such), together with copies of the written  certification(s) of the Holder of
the Certificate desiring to effect the transfer and/or such Holder's prospective
transferee  upon which such Opinion of Counsel is based.  Neither the  Depositor
nor the Trustee is  obligated  to register or qualify the Class of  Certificates
specified on the face hereof under the 1933 Act or any other  securities  law or
to take any action not  otherwise  required  under the  Agreement  to permit the
transfer of such Certificates without registration or qualification.  Any Holder
desiring to effect a transfer of this Certificate shall be required to indemnify
the Trustee, the Depositor, the Master Servicer and the Securities Administrator
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.

                                      A-6-5



              No  transfer  of this  Certificate  to a Plan  subject to ERISA or
Section 4975 of the Code, any Person acting,  directly or indirectly,  on behalf
of any such Plan or any Person using "Plan  Assets" to acquire this  Certificate
shall be made except in accordance with Section 6.02 of the Agreement.

              Prior to registration of any transfer,  sale or other  disposition
of this Certificate, the proposed transferee shall provide to the Trustee (i) an
affidavit  to the  effect  that  such  transferee  is any  Person  other  than a
Disqualified   Organization  or  the  agent  (including  a  broker,  nominee  or
middleman)  of  a  Disqualified  Organization,   and  (ii)  a  certificate  that
acknowledges  that  (A)  the  Class  R  Certificates  have  been  designated  as
representing the beneficial ownership of the residual interests in each of REMIC
I and REMIC II,  (B) it will  include  in its income a PRO RATA share of the net
income of the Trust Fund and that such income may be an "excess  inclusion,"  as
defined in the Code,  that, with certain  exceptions,  cannot be offset by other
losses  or  benefits  from any tax  exemption,  and (C) it  expects  to have the
financial means to satisfy all of its tax  obligations  including those relating
to holding the Class R  Certificates.  Notwithstanding  the  registration in the
Certificate  Register  of any  transfer,  sale  or  other  disposition  of  this
Certificate  to a  Disqualified  Organization  or an agent  (including a broker,
nominee or middleman) of a Disqualified Organization, such registration shall be
deemed to be of no legal force or effect whatsoever and such Person shall not be
deemed to be a Certificateholder for any purpose, including, but not limited to,
the receipt of distributions in respect of this Certificate.

              The Holder of this Certificate, by its acceptance hereof, shall be
deemed to have  consented to the provisions of Section 6.02 of the Agreement and
to any amendment of the Agreement  deemed  necessary by counsel of the Depositor
to ensure  that the  transfer  of this  Certificate  to any Person  other than a
Permitted Transferee or any other Person will not cause any portion of the Trust
Fund to cease to  qualify as a REMIC or cause the  imposition  of a tax upon any
REMIC.

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

              The Depositor,  the Master Servicer,  the Trustee,  the Securities
Administrator, the Servicer and any agent of the Depositor, the Master Servicer,
the Trustee,  the Securities  Administrator or the Servicer may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and none of the  Depositor,  the Master  Servicer,  the Trustee,  the
Securities  Administrator,  the Servicer nor any such agent shall be affected by
notice to the contrary.

              The  obligations  created  by the  Agreement  and the  Trust  Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by the  Trustee and  required  to be paid to them  pursuant to the
Agreement  following the earlier of (i) the final  payment or other  liquidation
(or any advance with respect  thereto) of the last  Mortgage  Loan  remaining in
REMIC I and (ii) the  purchase by the party  designated  in the  Agreement  at a
price  determined as provided in the Agreement  from REMIC I of all the Mortgage
Loans and all property acquired in respect of such Mortgage Loans. The Agreement
permits, but does not require, the party designated in the

                                      A-6-6



Agreement  to  purchase  from REMIC I all the  Mortgage  Loans and all  property
acquired in respect of any Mortgage  Loan at a price  determined  as provided in
the  Agreement.  The exercise of such right will effect early  retirement of the
Certificates; however, such right to purchase is subject to the aggregate Stated
Principal  Balance of the Mortgage Loans at the time of purchase being less than
10% of the aggregate  principal  balance of the Mortgage Loans as of the Cut-off
Date.

              The recitals  contained herein shall be taken as statements of the
Depositor and the Trustee does not assume responsibility for their correctness.

              Unless the certificate of authentication  hereon has been executed
by the Trustee,  by manual signature,  this Certificate shall not be entitled to
any benefit under the Agreement or be valid for any purpose.


                                      A-6-7



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

Dated: July 15, 2003


                                      BANK ONE NATIONAL ASSOCIATION
                                      as Trustee


                                      By:_______________________________________
                                                      Authorized Officer


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

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

                                      BANK ONE NATIONAL ASSOCIATION
                                      as Trustee


                                      By:_______________________________________
                                                      Authorized Signatory


                                      A-6-8



                                  ABBREVIATIONS
                                  -------------

              The following  abbreviations,  when used in the inscription on the
face of this  instrument,  shall be construed as though they were written out in
full according to applicable laws or regulations:


TEN COM  -   as tenants in common         UNIF GIFT MIN ACT -     Custodian
                                                                  ----------
                                                                (Cust) (Minor)
                                                             under Uniform Gifts
                                                                to Minors Act
TEN ENT  -   as tenants by the entireties

JT TEN   -   as joint tenants with right         --------------
             if survivorship and not as              (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.

                                   ASSIGNMENT
                                   ----------

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

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

- --------------------------------------------------------------------------------
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee)

a  Percentage  Interest  equal to _____%  evidenced  by the within  Asset Backed
Pass-Through Certificate and hereby authorize(s) the registration of transfer of
such 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 Percentage  Interest and Class to the above named assignee and deliver such
Certificate to the following address: .

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

- ------------------------------------------------------------------------------.

Dated:

                                          --------------------------------------
                                          Signature by or on behalf of assignor


                                          --------------------------------------
                                          Signature Guaranteed

                                      A-6-9



                            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.


                                      C-1-1



                                   EXHIBIT B-1
                                   -----------


                    FORM OF TRANSFEROR REPRESENTATION LETTER

                                     [Date]


Bank One National Association
1 Bank One Plaza
Mail Suite IL1-0126
Chicago, Illinois 60670


                  Re:  ACE Securities Corp. Home Equity Loan Trust,
                       Series 2003-TC1 Asset Backed Pass-Through Certificates,
                       Class CE, Class P and Class R Certificates

Ladies and Gentlemen:

                  In connection with the transfer by ______________________ (the
"Transferor")  to  ___________________   (the  "Transferee")  of  the  captioned
mortgage pass-through  certificates (the "Certificates"),  the Transferor hereby
certifies as follows:

                  Neither the Transferor nor anyone acting on its behalf has (a)
offered,  pledged,  sold, disposed of or otherwise  transferred any Certificate,
any interest in any  Certificate or any other similar  security to any person in
any  manner,  (b)  has  solicited  any  offer  to buy  or to  accept  a  pledge,
disposition  or  other  transfer  of  any  Certificate,   any  interest  in  any
Certificate or any other similar security from any person in any manner, (c) has
otherwise approached or negotiated with respect to any Certificate, any interest
in any Certificate or any other similar  security with any person in any manner,
(d) has made any general  solicitation by means of general advertising or in any
other  manner,  (e) has  taken any  other  action,  that (in the case of each of
subclauses  (a)  through  (e) above)  would  constitute  a  distribution  of the
Certificates  under the Securities Act of 1933, as amended (the "1933 Act"),  or
would render the  disposition of any Certificate a violation of Section 5 of the
1933  Act  or  any  state  securities  law  or  would  require  registration  or
qualification  pursuant  thereto.  The  Transferor  will  not  act,  nor  has it
authorized  or will it  authorize  any person to act, in any manner set forth in
the foregoing sentence with respect to any Certificate.  The Transferor will not
sell or otherwise  transfer any of the  Certificates,  except in compliance with
the provisions of that certain Pooling and Servicing Agreement, dated as of July
1, 2003,  among ACE  Securities  Corp. as  Depositor,  Ocwen Federal Bank FSB as
Servicer,  Wells Fargo Bank Minnesota,  National  Association as Master Servicer
and Securities  Administrator and Bank One National  Association as trustee (the
"Pooling and  Servicing  Agreement"),  pursuant to which  Pooling and  Servicing
Agreement the Certificates were issued.

                                      B-1-1



                  Capitalized  terms used but not defined  herein shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

                                     Very truly yours,

                                     [Transferor]

                                     By:
                                        ----------------------------------------
                                     Name:
                                     Title:


                                      B-1-2



                    FORM OF TRANSFEREE REPRESENTATION LETTER

                                                    [Date]



Bank One National Association
1 Bank One Plaza
Mail Suite IL1-0126
Chicago, Illinois 60670

               Re:  ACE Securities Corp. Home Equity Loan Trust,
                    Series 2003-TC1 Asset Backed Pass-Through Certificates,
                    Class CE, Class P and Class R Certificates
                    -------------------------------------------------------


Ladies and Gentlemen:

              In connection with the purchase from  ____________________________
(the  "Transferor") on the date hereof of the captioned trust  certificates (the
"Certificates"), (the "Transferee") hereby certifies as follows:

              1.     The Transferee is a "qualified institutional buyer" as that
       term is defined in Rule 144A ("Rule  144A") under the  Securities  Act of
       1933  (the  "1933  Act")  and  has  completed  either  of  the  forms  of
       certification  to that effect  attached hereto as Annex 1 or Annex 2. The
       Transferee is aware that the sale to it is being made in reliance on Rule
       144A. The Transferee is acquiring the Certificates for its own account or
       for the account of a qualified  institutional buyer, and understands that
       such  Certificate  may be resold,  pledged or  transferred  only (i) to a
       person  reasonably  believed to be a qualified  institutional  buyer that
       purchases  for  its  own  account  or  for  the  account  of a  qualified
       institutional  buyer to whom notice is given that the  resale,  pledge or
       transfer  is being made in  reliance  on Rule 144A,  or (ii)  pursuant to
       another exemption from registration under the 1933 Act.

              2.     The  Transferee  has been  furnished  with all  information
       regarding (a) the Certificates and distributions thereon, (b) the nature,
       performance  and  servicing  of the Mortgage  Loans,  (c) the Pooling and
       Servicing  Agreement  referred to below,  and (d) any credit  enhancement
       mechanism associated with the Certificates, that it has requested.

              3.     The  Transferee:  (a) is not an  employee  benefit or other
       plan subject to the  prohibited  transaction  provisions  of the Employee
       Retirement Income Security Act of 1974, as amended  ("ERISA),  or Section
       4975 of the Internal  Revenue Code of 1986, as amended  ("Plan"),  or any
       other person  (including an investment  manager,  a named  fiduciary or a
       trustee of any Plan)  acting,  directly  or  indirectly,  on behalf of or
       purchasing  any  Certificate  with "plan  assets" of any Plan  within the
       meaning  of the  Department  of Labor  ("DOL")  regulation  at 29  C.F.R.
       ss.2510.3-101 or (b) has provided the Trustee with

                                      B-1-3



       an opinion of counsel on which the  Trustee,  the  Depositor,  the Master
       Servicer,  the  Securities  Administrator  and  the  Servicer  may  rely,
       acceptable  to and in form and substance  satisfactory  to the Trustee to
       the  effect  that the  purchase  of  Certificates  is  permissible  under
       applicable   law,  will  not  constitute  or  result  in  any  non-exempt
       prohibited  transaction  under ERISA or Section 4975 of the Code and will
       not  subject  the  Trustee,  the  Depositor,  the  Master  Servicer,  the
       Securities  Administrator  or the Servicer to any obligation or liability
       (including  obligations or liabilities under ERISA or Section 4975 of the
       Code) in  addition  to those  undertaken  in the  Pooling  and  Servicing
       Agreement.

       In addition, the Transferee hereby certifies, represents and warrants to,
and  covenants  with,  the  Depositor,  the  Trustee and the  Servicer  that the
Transferee will not transfer such Certificates to any Plan or person unless such
Plan or person meets the requirements set forth in either 3(a) or (b) above.

       All  capitalized  terms used but not  otherwise  defined  herein have the
respective  meanings  assigned  thereto in the Pooling and Servicing  Agreement,
dated as of July 1, 2003, among ACE Securities  Corp. as Depositor,  Wells Fargo
Bank  Minnesota,   National   Association  as  Master  Servicer  and  Securities
Administrator,  Ocwen  Federal  Bank  FSB as  Servicer  and  Bank  One  National
Association as Trustee, pursuant to which the Certificates were issued.

                                     [TRANSFEREE]


                                     By:
                                        ---------------------------------------
                                     Name:
                                     Title:


                                      B-1-4



                                                          ANNEX 1 TO EXHIBIT B-1
                                                          ----------------------

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

          [For Transferees Other Than Registered Investment Companies]

              The   undersigned   hereby   certifies  as  follows  to  [name  of
Transferor] (the  "Transferor") and Bank One National  Association,  as Trustee,
with respect to the asset backed pass-through  certificates (the "Certificates")
described in the Transferee  Certificate to which this certification relates and
to which this certification is an Annex:

              1.     As indicated below, the undersigned is the President, Chief
Financial  Officer,  Senior Vice  President  or other  executive  officer of the
entity purchasing the Certificates (the "Transferee").

              2.     In  connection  with  purchases  by  the  Transferee,   the
Transferee is a "qualified  institutional buyer" as that term is defined in Rule
144A under the  Securities  Act of 1933 ("Rule 144A") because (i) the Transferee
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
Transferee's most recent fiscal year (such amount being calculated in accordance
with Rule 144A) and (ii) the  Transferee  satisfies the criteria in the category
marked below.

              ___    CORPORATION,  ETC. The  Transferee is a corporation  (other
                     than a  bank,  savings  and  loan  association  or  similar
                     institution),  Massachusetts  or  similar  business  trust,
                     partnership,  or  any  organization  described  in  Section
                     501(c)(3) of the Internal Revenue Code of 1986.

              ___    BANK.  The  Transferee  (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 Transferee (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.

- --------
(1)    Transferee  must own  and/or  invest  on a  discretionary  basis at least
       $100,000,000 in securities  unless  Transferee is a dealer,  and, in that
       case, Transferee must own and/or invest on a discretionary basis at least
       $10,000,000 in securities.

                                      B-1-5



              ___    BROKER-DEALER.   The  Transferee  is  a  dealer  registered
                     pursuant to Section 15 of the  Securities  Exchange  Act of
                     1934.

              ___    INSURANCE  COMPANY.  The Transferee 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  Transferee 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  Transferee  is an employee  benefit  plan
                     within the  meaning of Title I of the  Employee  Retirement
                     Income Security Act of 1974.

              ___    INVESTMENT  ADVISOR The Transferee is an investment advisor
                     registered under the Investment Advisers Act of 1940.

              3.     The term  "SECURITIES"  as used herein DOES NOT INCLUDE (i)
securities of issuers that are affiliated with the  Transferee,  (ii) securities
that are part of an unsold  allotment to or subscription  by the Transferee,  if
the Transferee 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 Transferee, the
Transferee  used  the  cost of such  securities  to the  Transferee  and did not
include any of the securities referred to in the preceding  paragraph.  Further,
in  determining  such  aggregate  amount,   the  Transferee  may  have  included
securities   owned  by  subsidiaries  of  the  Transferee,   but  only  if  such
subsidiaries  are consolidated  with the Transferee in its financial  statements
prepared in accordance with generally accepted accounting  principles and if the
investments of such  subsidiaries are managed under the Transferee's  direction.
However,   such   securities   were  not  included  if  the   Transferee   is  a
majority-owned, consolidated subsidiary of another enterprise and the Transferee
is not itself a reporting company under the Securities Exchange Act of 1934.

              5.     The Transferee  acknowledges  that it is familiar with Rule
144A and  understands  that the  Transferor  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 Transferee may be in reliance on Rule 144A.

             ___  ___         Will the Transferee be purchasing the Certificates
             Yes  No          only for the Transferee's own account?


                                      B-1-6



              6.     If the  answer  to the  foregoing  question  is  "no",  the
Transferee  agrees that, in connection  with any purchase of securities  sold to
the Transferee for the account of a third party (including any separate account)
in reliance on Rule 144A, the Transferee will only purchase for the account of a
third party that at the time is a  "qualified  institutional  buyer"  within the
meaning of Rule 144A. In addition,  the  Transferee  agrees that the  Transferee
will not  purchase  securities  for a third  party  unless  the  Transferee  has
obtained a current  representation  letter  from such third party or taken other
appropriate  steps  contemplated  by Rule 144A to conclude that such third party
independently meets the definition of "qualified  institutional buyer" set forth
in Rule 144A.

              7.     The  Transferee  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  Transferee's   purchase  of  the
Certificates  will constitute a reaffirmation  of this  certification  as of the
date of such purchase.  In addition,  if the Transferee is a bank or savings and
loan as provided  above,  the  Transferee  agrees  that it will  furnish to such
parties  updated  annual  financial   statements   promptly  after  they  become
available.

                            Dated:

                            ----------------------------------------------------
                            Print Name of Transferee


                            By:
                               -------------------------------------------------
                            Name:
                            Title:


                                      B-1-7



                                                          ANNEX 2 TO EXHIBIT B-1
                                                          ----------------------


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

           [For Transferees That Are Registered Investment Companies]


              The   undersigned   hereby   certifies  as  follows  to  [name  of
Transferor] (the  "Transferor") and Bank One National  Association,  as Trustee,
with respect to the asset backed pass-through  certificates (the "Certificates")
described in the Transferee  Certificate to which this certification relates and
to which this certification is an Annex:

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

              2.     In  connection  with  purchases  by  the  Transferee,   the
Transferee is a "qualified  institutional buyer" as defined in Rule 144A because
(i) the  Transferee is an investment  company  registered  under the  Investment
Company Act of 1940,  and (ii) as marked below,  the  Transferee  alone,  or the
Transferee'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  Transferee's  most recent fiscal year. For purposes of  determining  the
amount of  securities  owned by the  Transferee  or the  Transferee's  Family of
Investment Companies, the cost of such securities was used.

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

              ___    The Transferee 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  Transferee'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 Transferee or are part of the
Transferee'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.

                                      B-1-8



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

              6.     The  undersigned  will  notify  the  parties  to which this
certification is made of any changes in the information and conclusions  herein.
Until such notice, the Transferee's purchase of the Certificates will constitute
a reaffirmation of this  certification by the undersigned as of the date of such
purchase.

                            Dated:


                            ----------------------------------------------------
                            Print Name of Transferee or Advisor


                            By:
                               -------------------------------------------------
                            Name:
                            Title:


                            IF AN ADVISER:


                            ----------------------------------------------------
                            Print Name of Transferee

                                      B-1-9



                    FORM OF TRANSFEREE REPRESENTATION LETTER

              The undersigned  hereby certifies on behalf of the purchaser named
below (the "Purchaser") as follows:

                     1.     I am an executive officer of the Purchaser.

                     2.     The Purchaser is a "qualified  institutional buyer",

       as defined in Rule 144A,  ("Rule 144A") under the Securities Act of 1933,
       as amended.

                     3.     As of the date specified below (which is not earlier
       than the last day of the Purchaser's most recent fiscal year), the amount
       of  "securities",  computed for purposes of Rule 144A, owned and invested
       on a discretionary basis by the Purchaser was in excess of $100,000,000.

Name of Purchaser
                  --------------------------------------------------------------

By: (Signature)
                ----------------------------------------------------------------

Name of Signatory
                  --------------------------------------------------------------

Title
      --------------------------------------------------------------------------

Date of this certificate
                         -------------------------------------------------------

Date of information provided in paragraph 3
                                            ------------------------------------


                                     B-1-10



                                   EXHIBIT B-2
                                   -----------

                    FORM OF TRANSFEROR REPRESENTATION LETTER


                                                    ____________, 20__

Bank One National Association
1 Bank One Plaza
Mail Suite IL1-0126
Chicago, Illinois 60670

                  Re:  ACE Securities Corp. Home Equity Loan Trust,
                       Series 2003-TC1 Asset Backed Pass-Through Certificates,
                       CLASS CE, CLASS P AND CLASS R CERTIFICATES
                       -------------------------------------------------------

Ladies and Gentlemen:

                  In  connection  with the  transfer  by  ________________  (the
"Transferor") to __________________________  (the "Transferee") of the captioned
mortgage pass-through  certificates (the "Certificates"),  the Transferor hereby
certifies as follows:

                  Neither  the Seller  nor  anyone  acting on its behalf has (a)
offered,  pledged,  sold, disposed of or otherwise  transferred any Certificate,
any interest in any  Certificate or any other similar  security to any person in
any  manner,  (b)  has  solicited  any  offer  to buy  or to  accept  a  pledge,
disposition  or  other  transfer  of  any  Certificate,   any  interest  in  any
Certificate or any other similar security from any person in any manner, (c) has
otherwise approached or negotiated with respect to any Certificate, any interest
in any Certificate or any other similar  security with any person in any manner,
(d) has made any general  solicitation by means of general advertising or in any
other manner, or (e) has taken any other action,  that (as to any of (a) through
(e)  above)  would  constitute  a  distribution  of the  Certificates  under the
Securities  Act of 1933 (the "Act'),  that would render the  disposition  of any
Certificate a violation of Section 5 of the Act or any state  securities law, or
that would require  registration or qualification  pursuant thereto.  The Seller
will not act, in any manner set forth in the foregoing  sentence with respect to
any Certificate.  The Seller has not and will not sell or otherwise transfer any
of the Certificates, except in compliance with the provisions of the Pooling and
Servicing Agreement.

                            Very truly yours,


                            (Transferor)

                            By:
                               -------------------------------------------------
                            Name:
                            Title:

                                      B-2-1



                            FORM OF TRANSFEREE LETTER


                                                        _______________, 20__

Bank One National Association
1 Bank One Plaza
Mail Suite IL1-0126
Chicago, Illinois 60670


                  Re:  ACE Securities Corp. Home Equity Loan Trust,
                       Series 2003-TC1 Asset Backed Pass-Through Certificates,
                       CLASS CE, CLASS P AND CLASS R CERTIFICATES


Ladies and Gentlemen:

              In  connection  with the transfer by  ______________________  (the
"Transferor") to __________________________  (the "Transferee") of the captioned
mortgage pass-through  certificates (the "Certificates"),  the Transferee hereby
certifies as follows:

              1.     The Transferee  understands that (a) the Certificates  have
       not been and will not be registered or qualified under the Securities Act
       of 1933,  as amended  (the "Act") or any state  securities  law,  (b) the
       Depositor is not required to so register or qualify the Certificates, (c)
       the Certificates may be resold only if registered and qualified  pursuant
       to the  provisions  of the  Act or any  state  securities  law,  or if an
       exemption from such registration and qualification is available,  (d) the
       Pooling and  Servicing  Agreement  contains  restrictions  regarding  the
       transfer of the Certificates and (e) the Certificates  will bear a legend
       to the foregoing effect.

              2.     The  Transferee is acquiring the  Certificates  for its own
       account  for  investment  only  and  not  with a view  to or for  sale in
       connection with any distribution thereof in any manner that would violate
       the Act or any applicable state securities laws.

              3.     The   Transferee  is  (a)  a   substantial,   sophisticated
       institutional  investor having such knowledge and experience in financial
       and business  matters,  and, in  particular,  in such matters  related to
       securities  similar  to the  Certificates,  such  that it is  capable  of
       evaluating  the merits and risks of investment in the  Certificates,  (b)
       able  to bear  the  economic  risks  of  such  an  investment  and (c) an
       "accredited  investor"  within  the  meaning of Rule  501(a)  promulgated
       pursuant to the Act.

              4.     The  Transferee  has been  furnished  with,  and has had an
       opportunity  to review (a) a copy of the Pooling and Servicing  Agreement
       and (b) such other information concerning the Certificates,  the Mortgage
       Loans and the Depositor as has been requested by the Transferee  from the
       Depositor or the Transferor and is relevant to the Transferee's

                                      B-2-2



       decision  to  purchase  the  Certificates.  The  Transferee  has  had any
       questions  arising  from such  review  answered by the  Depositor  or the
       Transferor to the satisfaction of the Transferee.

              5.     The  Transferee  has not and will not nor has it authorized
       or will it authorize any person to (a) offer, pledge, sell, dispose of or
       otherwise  transfer any  Certificate,  any interest in any Certificate or
       any other similar  security to any person in any manner,  (b) solicit any
       offer to buy or to accept a pledge,  disposition of other transfer of any
       Certificate,  any  interest  in  any  Certificate  or any  other  similar
       security  from any  person  in any  manner,  (c)  otherwise  approach  or
       negotiate  with  respect  to  any   Certificate,   any  interest  in  any
       Certificate or any other similar  security with any person in any manner,
       (d) make any general  solicitation by means of general  advertising or in
       any other  manner or (e) take any  other  action,  that (as to any of (a)
       through (e) above) would  constitute a  distribution  of any  Certificate
       under the Act,  that would render the  disposition  of any  Certificate a
       violation  of Section 5 of the 1933 Act or any state  securities  law, or
       that would require  registration or qualification  pursuant thereto.  The
       Transferee will not sell or otherwise  transfer any of the  Certificates,
       except in  compliance  with the  provisions  of the Pooling and Servicing
       Agreement.

              6.     The  Transferee:  (a) is not an  employee  benefit or other
       plan subject to the  prohibited  transaction  provisions  of the Employee
       Retirement Income Security Act of 1974, as amended ("ERISA"),  or Section
       4975 of the Internal  Revenue Code of 1986, as amended  ("Plan"),  or any
       other person  (including an investment  manager,  a named  fiduciary or a
       trustee of any Plan)  acting,  directly  or  indirectly,  on behalf of or
       purchasing  any  Certificate  with "plan  assets" of any Plan  within the
       meaning  of the  Department  of Labor  ("DOL")  regulation  at 29  C.F.R.
       ss.2510.3-101  or (b) has provided the Trustee with an opinion of counsel
       on  which  the   Depositor,   the   Master   Servicer,   the   Securities
       Administrator,  the Trustee and the Servicer may rely,  acceptable to and
       in form and substance  satisfactory to the Trustee to the effect that the
       purchase of  Certificates is permissible  under  applicable law, will not
       constitute or result in any non-exempt prohibited transaction under ERISA
       or Section 4975 of the Code and will not subject the Trustee,  the Master
       Servicer, the Securities Administrator,  the Depositor or the Servicer to
       any obligation or liability  (including  obligations or liabilities under
       ERISA or Section 4975 of the Code) in addition to those undertaken in the
       Pooling and Servicing Agreement.

       In addition, the Transferee hereby certifies, represents and warrants to,
and  covenants  with,  the  Depositor,  the  Trustee and the  Servicer  that the
Transferee will not transfer such Certificates to any Plan or person unless such
Plan or person meets the requirements set forth in either 6(a) or (b) above.

                           Very truly yours,


                           By:
                              --------------------------------------------------
                           Name:
                           Title:

                                      B-2-3



                                   EXHIBIT B-3
                                   -----------

                        TRANSFER AFFIDAVIT AND AGREEMENT



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



       ___________________________  being duly sworn,  deposes,  represents  and
warrants as follows:

       1.     I am a  _____________________  of  _______________________________
              (the "Owner") a corporation  duly organized and existing under the
              laws  of  _________________________,   the  record  owner  of  ACE
              Securities Corp. Home Equity Loan Trust,  Series  2003-TC1,  Asset
              Backed  Pass-Through   Certificates,   Series  2003-TC1,  Class  R
              Certificates  (the  "Class R  Certificates"),  on behalf of whom I
              make this affidavit and agreement.  Capitalized terms used but not
              defined herein have the respective  meanings  assigned  thereto in
              the Pooling and Servicing  Agreement pursuant to which the Class R
              Certificates were issued.

       2.     The  Owner  (i) is and  will  be a  "Permitted  Transferee"  as of
              ____________________.  ____  and  (ii) is  acquiring  the  Class R
              Certificates  for its own  account  or for the  account of another
              Owner from which it has received an affidavit in substantially the
              same  form as this  affidavit.  A  "Permitted  Transferee"  is any
              person other than a "disqualified organization" or a possession of
              the United States. For this purpose, a "disqualified organization"
              means  the  United  States,  any  state or  political  subdivision
              thereof,  any agency or  instrumentality  of any of the  foregoing
              (other than an instrumentality  all of the activities of which are
              subject to tax and,  except  for the  Federal  Home Loan  Mortgage
              Corporation,  a  majority  of  whose  board  of  directors  is not
              selected  by  any  such   governmental   entity)  or  any  foreign
              government,   international   organization   or  any   agency   or
              instrumentality  of such foreign  government or organization,  any
              real electric or telephone cooperative, or any organization (other
              than certain farmers'  cooperatives) that is generally exempt from
              federal income tax unless such  organization is subject to the tax
              on unrelated business taxable income.

       3.     The  Owner  is  aware  (i) of the tax that  would  be  imposed  on
              transfers   of  the   Class   R   Certificates   to   disqualified
              organizations under the Internal Revenue Code of 1986 that applies
              to all transfers of the Class R Certificates after March 31, 1988;
              (ii) that such tax would be on the transferor or, if such transfer
              is through an agent (which  person  includes a broker,  nominee or
              middleman) for a  non-Permitted  Transferee,  on the agent;  (iii)
              that the person  otherwise liable for the tax shall be relieved of
              liability

                                      B-3-1



              for  the  tax  if the  transferee  furnishes  to  such  person  an
              affidavit  that the transferee is a Permitted  Transferee  and, at
              the time of transfer,  such person does not have actual  knowledge
              that the  affidavit  is  false;  and (iv) that each of the Class R
              Certificates may be a "noneconomic  residual  interest" within the
              meaning of proposed  Treasury  regulations  promulgated  under 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 is to impede the assessment or collection of tax.

       4.     The Owner is aware of the tax imposed on a  "pass-through  entity"
              holding  the  Class R  Certificates  if,  at any time  during  the
              taxable  year  of  the   pass-through   entity,   a  non-Permitted
              Transferee  is the record  holder of an interest  in such  entity.
              (For this purpose,  a "pass-through  entity"  includes a regulated
              investment company, a real estate investment trust or common trust
              fund, a partnership, trust or estate, and certain cooperatives.)

       5.     The Owner is aware that the Trustee will not register the transfer
              of  any  Class  R  Certificate  unless  the  transferee,   or  the
              transferee's agent,  delivers to the Trustee,  among other things,
              an affidavit in substantially the same form as this affidavit. The
              Owner  expressly  agrees  that it will  not  consummate  any  such
              transfer if it knows or believes  that any of the  representations
              contained in such affidavit and agreement are false.

       6.     The Owner consents to any additional  restrictions or arrangements
              that  shall  be  deemed   necessary  upon  advice  of  counsel  to
              constitute  a  reasonable  arrangement  to ensure that the Class R
              Certificates  will only be owned,  directly or  indirectly,  by an
              Owner that is a Permitted Transferee.

       7.     The Owner's taxpayer identification number is ________________.

       8.     The Owner has reviewed the  restrictions  set forth on the face of
              the Class R Certificates  and the provisions of Section 6.02(d) of
              the  Pooling  and  Servicing  Agreement  under  which  the Class R
              Certificates  were issued (in  particular,  clauses  (iii)(A)  and
              (iii)(B) of Section 6.02(d) which authorize the Trustee to deliver
              payments  to a  person  other  than  the  Owner  and  negotiate  a
              mandatory  sale by the  Trustee in the event that the Owner  holds
              such  Certificate in violation of Section  6.02(d));  and that the
              Owner  expressly  agrees  to be bound by and to  comply  with such
              restrictions and provisions.

       9.     The  Owner is not  acquiring  and will not  transfer  the  Class R
              Certificates  in order to impede the  assessment  or collection of
              any tax.

       10.    The Owner  anticipates that it will, so long as it holds the Class
              R Certificates,  have  sufficient  assets to pay any taxes owed by
              the holder of such Class R Certificates,  and hereby represents to
              and for the benefit of the person from whom it acquired  the Class
              R Certificates that the Owner intends to pay taxes associated with
              holding such

                                      B-3-2



              Class R Certificates as they become due, fully  understanding that
              it may incur tax liabilities in excess of any cash flows generated
              by the Class R Certificates.

       11.    The Owner has no present knowledge that it may become insolvent or
              subject  to a  bankruptcy  proceeding  for so long as it holds the
              Class R Certificates.

       12.    The Owner has no present  knowledge or expectation that it will be
              unable to pay any United States taxes owed by it so long as any of
              the Certificates remain outstanding.

       13.    The  Owner is not  acquiring  the  Class R  Certificates  with the
              intent to  transfer  the  Class R  Certificates  to any  person or
              entity that will not have sufficient  assets to pay any taxes owed
              by the  holder of such  Class R  Certificates,  or that may become
              insolvent  or subject to a bankruptcy  proceeding,  for so long as
              the Class R Certificates remain outstanding.

       14.    The Owner will, in  connection  with any transfer that it makes of
              the  Class  R   Certificates,   obtain  from  its  transferee  the
              representations  required  by Section  6.02(d) of the  Pooling and
              Servicing  Agreement  under  which  the Class R  Certificate  were
              issued and will not consummate  any such transfer if it knows,  or
              knows  facts  that  should  lead  it to  believe,  that  any  such
              representations are false.

       15.    The Owner will, in  connection  with any transfer that it makes of
              the Class R  Certificates,  deliver to the  Trustee an  affidavit,
              which  represents  and warrants  that it is not  transferring  the
              Class R Certificates to impede the assessment or collection of any
              tax  and  that  it has  no  actual  knowledge  that  the  proposed
              transferee:  (i) has insufficient  assets to pay any taxes owed by
              such  transferee as holder of the Class R  Certificates;  (ii) may
              become insolvent or subject to a bankruptcy proceeding for so long
              as the Class R Certificates remains outstanding;  and (iii) is not
              a "Permitted Transferee".

       16.    The  Owner is 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 may be included in gross income
              for United States  federal  income tax purposes  regardless of its
              connection  with the  conduct  of a trade or  business  within the
              United States.

       17.    The Owner of the Class R  Certificate,  hereby  agrees that in the
              event that the Trust Fund  created by the  Pooling  and  Servicing
              Agreement is  terminated  pursuant to Section 10.01  thereof,  the
              undersigned  shall assign and transfer to the Holders of the Class
              CE and the  Class P  Certificates  any  amounts  in  excess of par
              received in connection with such termination.  Accordingly, in the
              event of such  termination,  the Trustee is hereby  authorized  to
              withhold any such amounts in excess of par and to pay such amounts
              directly  to  the  Holders  of  the  Class  CE  and  the  Class  P
              Certificates. This agreement shall bind and be enforceable against
              any  successor,  transferee or assigned of the  undersigned in the
              Class R Certificate.  In connection with any transfer of the Class
              R Certificate,  the Owner shall obtain an agreement  substantially
              similar to this clause from any subsequent owner.

                                      B-3-3



              IN WITNESS  WHEREOF,  the Owner has caused this  instrument  to be
executed on its behalf,  pursuant to the authority of its Board of Directors, by
its [Vice] President,  attested by its [Assistant]  Secretary,  this ____ day of
_________________, ____.

                           [OWNER]

                           By:
                              --------------------------------------------------
                           Name:
                           Title:            [Vice] President


ATTEST:


By:
    ----------------------------------------
Name:
Title:            [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 a [Vice]  President of the Owner,  and  acknowledged  to me
that [he/she]  executed the same as [his/her] free act and deed and the free act
and deed of the Owner.

              Subscribed  and  sworn  before  me  this   ______________  day  of
__________, ____.



                              --------------------------------------------------
                                                Notary Public

                              County of
                                        --------------------------
                              State of
                                       ---------------------------

                              My Commission expires:


                                      B-3-5



                          FORM OF TRANSFEROR AFFIDAVIT



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


              _________________________,  being duly sworn, deposes,  represents
and warrants as follows:

              1.     I am a  ____________________  of  _________________________
(the  "Owner"),  a corporation  duly  organized  and existing  under the laws of
_____________, on behalf of whom I make this affidavit.

              2.     The Owner is not transferring the Class R Certificates (the
"Residual Certificates") to impede the assessment or collection of any tax.

              3.     The Owner has no actual  knowledge  that the Person that is
the proposed transferee (the "Purchaser") of the Residual Certificates:  (i) has
insufficient  assets to pay any taxes owed by such proposed transferee as holder
of the  Residual  Certificates;  (ii)  may  become  insolvent  or  subject  to a
bankruptcy   proceeding  for  so  long  as  the  Residual   Certificates  remain
outstanding and (iii) is not a Permitted Transferee.

              4.     The Owner  understands  that the Purchaser has delivered to
the Trustee or a transfer  affidavit  and  agreement in the form attached to the
Pooling  and  Servicing  Agreement  as Exhibit  B-2.  The Owner does not know or
believe that any representation contained therein is false.

              5.     At  the  time  of  transfer,  the  Owner  has  conducted  a
reasonable  investigation  of  the  financial  condition  of  the  Purchaser  as
contemplated by Treasury Regulations Section  1.860E-1(c)(4)(i) and, as a result
of  that  investigation,  the  Owner  has  determined  that  the  Purchaser  has
historically  paid its debts as they  became  due and has  found no  significant
evidence to indicate  that the  Purchaser  will not continue to pay its debts as
they  become due in the future.  The Owner  understands  that the  transfer of a
Residual  Certificate may not be respected for United States income tax purposes
(and the  Owner may  continue  to be  liable  for  United  States  income  taxes
associated therewith) unless the Owner has conducted such an investigation.

              6.     Capitalized  terms not otherwise  defined herein shall have
the meanings ascribed to them in the Pooling and Servicing Agreement.


                                      B-3-6



              IN WITNESS  WHEREOF,  the Owner has caused this  instrument  to be
executed on its behalf,  pursuant to the authority of its Board of Directors, by
its [Vice] President,  attested by its [Assistant]  Secretary,  this ____ day of
________________, ____.

                            [OWNER]

                            By:
                               -------------------------------------------------
                            Name:
                            Title:            [Vice] President

ATTEST:


By:
    ----------------------------------------
Name:
Title.            [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 a [Vice]  President of the Owner,  and  acknowledged  to me
that [he/she]  executed the same as [his/her] free act and deed and the free act
and deed of the Owner.

              Subscribed  and sworn before me this ______ day of  _____________,
____.




                            Notary Public



                            County of
                                      --------------------------
                            State of
                                     ---------------------------

                            My Commission expires:


                                       H-1



                                    EXHIBIT C

                         FORM OF SERVICER CERTIFICATION


Re:    ACE Securities Corp. Home Equity Loan Trust, Series 2003-TC1 Asset Backed
       Pass-Through Certificates

       I, [identify the certifying individual],  certify to ACE Securities Corp.
(the "Depositor"), Bank One National Association (the "Trustee") and Wells Fargo
Bank  Minnesota,   National  Association  (the  "Master  Servicer"),  and  their
respective officers, directors and affiliates, and with the knowledge and intent
that they will rely upon this certification, that:

       1.     Based on my knowledge,  the information in the Annual Statement of
Compliance,  the Annual Independent Public Accountant's Servicing Report and all
servicing reports,  officer's certificates and other information relating to the
servicing of the Mortgage  Loans  submitted  to the Master  Servicer  taken as a
whole, does not contain any untrue statement of a material fact or omit to state
a material fact constituting information required to be provided by the Servicer
under the Pooling and Servicing Agreement necessary to make the statements made,
in light of the  circumstances  under  which  such  statements  were  made,  not
misleading as of the date of this certification.

       2.     Based on my knowledge,  the servicing  information  required to be
provided to the Master  Servicer by the Servicer under the Pooling and Servicing
Agreement has been provided to the Master Servicer.

       3.     I am  responsible  for reviewing the  activities  performed by the
Servicer  under the Pooling and Servicing  Agreement and based upon my knowledge
and the review  required by the Pooling and Servicing  Agreement,  and except as
disclosed in the Annual Statement of Compliance or the Annual Independent Public
Accountant's Servicing Report submitted to the Master Servicer, the Servicer has
fulfilled its obligations under the Pooling and Servicing Agreement; and

       4.     I  have   disclosed  to  the  Master   Servicer  all   significant
deficiencies  relating to the Servicer's  compliance with the minimum  servicing
standards in accordance  with a review  conducted in compliance with the Uniform
Single Attestation Program for Mortgage Bankers or similar standard as set forth
in the Pooling and Servicing Agreement.


                                       C-1



       Capitalized terms used and not otherwise defined herein have the meanings
assigned  thereto in the Pooling and  Servicing  Agreement,  dated as of July 1,
2003,  among ACE  Securities  Corp.,  Ocwen  Federal Bank FSB,  Wells Fargo Bank
Minnesota, National Association and Bank One National Association.

Date:
     --------------------------

- -------------------------------
[Signature]
[Title]


                                       C-2