EXHIBIT 4.1



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



                  WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC,

                                  as Depositor,

                              [                      ],

                                  as Servicer,

                                       and

                              [                      ],

                                   as Trustee

                         POOLING AND SERVICING AGREEMENT

                                   Dated , 200

                             _______________________

                       Mortgage Pass-Through Certificates

                                  Series 200 -



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




                                                 TABLE OF CONTENTS



                                                                                                               Page
                                                                                                               ----
                                                                                                            
PRELIMINARY STATEMENT.............................................................................................1


                                                     ARTICLE I

                                                    DEFINITIONS

Section 1.01        Defined Terms.................................................................................3
Section 1.02        Interest Calculations........................................................................25


                                                     ARTICLE II

                                            CONVEYANCE OF MORTGAGE LOANS
                                         ORIGINAL ISSUANCE OF CERTIFICATES

Section 2.01        Conveyance of Mortgage Loans.................................................................25
Section 2.02        Acceptance by the Trustee of the Mortgage Loans..............................................28
Section 2.03        Representations, Warranties and Covenants of the Servicer....................................30
Section 2.04        Representations and Warranties of the Depositor as to the Mortgage Loans.....................31
Section 2.05        Designation of Interests in the REMIC........................................................38
Section 2.06        Designation of Start-up Day..................................................................38
Section 2.07        REMIC Certificate Maturity Date..............................................................38
Section 2.08        Execution and Delivery of Certificates.......................................................39


                                                    ARTICLE III

                                            ADMINISTRATION AND SERVICING
                                                 OF MORTGAGE LOANS

Section 3.01        Servicer to Service Mortgage Loans...........................................................39
Section 3.02        Subservicing; Enforcement of the Obligations of Servicer.....................................40
Section 3.03        Fidelity Bond; Errors and Omissions Insurance................................................41
Section 3.04        Access to Certain Documentation..............................................................41
Section 3.05        Maintenance of Primary Mortgage Insurance Policy; Claims.....................................42
Section 3.06        Rights of the Depositor and the Trustee in Respect of the Servicer...........................42
Section 3.07        Trustee to Act as Servicer...................................................................43
Section 3.08        Collection of Mortgage Loan Payments; Servicer Custodial Account; and Certificate Account....43
Section 3.09        Collection of Taxes, Assessments and Similar Items; Escrow Accounts..........................46
Section 3.10        Access to Certain Documentation and Information Regarding the Mortgage Loans.................48
Section 3.11        Permitted Withdrawals from the Servicer Custodial Account and Certificate Account............48


                                                        -i-






                                                                                                          
Section 3.12        Maintenance of Hazard Insurance..............................................................49
Section 3.13        Enforcement of Due-On-Sale Clauses; Assumption Agreements....................................50
Section 3.14        Realization Upon Defaulted Mortgage Loans; REO Property......................................52
Section 3.15        Trustee to Cooperate; Release of Mortgage Files..............................................54
Section 3.16        Documents, Records and Funds in Possession of the Servicer to be Held for the Trustee........56
Section 3.17        Servicing Compensation.......................................................................56
Section 3.18        Annual Statement as to Compliance............................................................56
Section 3.19        Annual Independent Public Accountants' Servicing Statement; Financial Statements.............57
Section 3.20        Advances.....................................................................................57
Section 3.21        Modifications, Waivers, Amendments and Consents..............................................57
Section 3.22        Reports to the Securities and Exchange Commission............................................59


                                                     ARTICLE IV

                                               SERVICER'S CERTIFICATE

Section 4.01        Servicer's Certificate.......................................................................59


                                                     ARTICLE V

                                   PAYMENTS AND STATEMENTS TO CERTIFICATEHOLDERS;
                                                REMIC ADMINISTRATION

Section 5.01        Distributions................................................................................59
Section 5.02        Priorities of Distributions..................................................................60
Section 5.03        Allocation of Losses.........................................................................63
Section 5.04        Statements to Certificateholders.............................................................65
Section 5.05        Tax Returns and Reports to Certificateholders................................................67
Section 5.06        Tax Matters Person...........................................................................68
Section 5.07        Rights of the Tax Matters Person in Respect of the Trustee...................................68
Section 5.08        REMIC Related Covenants......................................................................68


                                                     ARTICLE VI

                                                  THE CERTIFICATES

Section 6.01        The Certificates.............................................................................70
Section 6.02        Registration of Transfer and Exchange of Certificates........................................71
Section 6.03        Mutilated, Destroyed, Lost or Stolen Certificates............................................75
Section 6.04        Persons Deemed Owners........................................................................75



                                                       -ii-





                                                    ARTICLE VII

                                           THE DEPOSITOR AND THE SERVICER
                                                                                                         
Section 7.01        Respective Liabilities of the Depositor and the Servicer.....................................75
Section 7.02        Merger or Consolidation of the Depositor or the Servicer.....................................76
Section 7.03        Limitation on Liability of the Depositor, the Servicer and Others............................76
Section 7.04        Depositor and Servicer Not to Resign.........................................................77


                                                    ARTICLE VIII

                                                      DEFAULT

Section 8.01        Events of Default............................................................................77
Section 8.02        Remedies of Trustee..........................................................................78
Section 8.03        Directions by Certificateholders and Duties of Trustee During Event of Default...............79
Section 8.04        Action upon Certain Failures of the Servicer and upon Event of Default.......................79
Section 8.05        Trustee to Act; Appointment of Successor.....................................................79
Section 8.06        Notification to Certificateholders...........................................................80


                                                     ARTICLE IX

                                                    THE TRUSTEE

Section 9.01        Duties of Trustee............................................................................80
Section 9.02        Certain Matters Affecting the Trustee........................................................82
Section 9.03        Trustee Not Liable for Certificates or Mortgage Loans........................................83
Section 9.04        Trustee May Own Certificates.................................................................84
Section 9.05        Eligibility Requirements for Trustee.........................................................84
Section 9.06        Resignation and Removal of Trustee...........................................................84
Section 9.07        Successor Trustee............................................................................85
Section 9.08        Merger or Consolidation of Trustee...........................................................85
Section 9.09        Appointment of Co-Trustee or Separate Trustee................................................86
Section 9.10        Authenticating Agents........................................................................87
Section 9.11        Trustee's Fees and Expenses..................................................................87
Section 9.12        Appointment of Custodian.....................................................................88
Section 9.13        Paying Agents................................................................................88
Section 9.14        Limitation of Liability......................................................................89
Section 9.15        Trustee May Enforce Claims Without Possession of Certificates................................89
Section 9.16        Suits for Enforcement........................................................................89
Section 9.17        Waiver of Bond Requirement...................................................................89
Section 9.18        Waiver of Inventory, Accounting and Appraisal Requirement....................................90



                                                       -iii-






                                                     ARTICLE X

                                                    TERMINATION
                                                                                                          
Section 10.01       Termination upon Purchase by the Depositor or Liquidation of All Mortgage Loans..............90
Section 10.02       Additional Termination Requirements..........................................................91


                                                     ARTICLE XI

                                              MISCELLANEOUS PROVISIONS

Section 11.01       Amendment....................................................................................92
Section 11.02       Recordation of Agreement.....................................................................93
Section 11.03       Limitation on Rights of Certificateholders...................................................94
Section 11.04       Governing Law................................................................................94
Section 11.05       Notices......................................................................................95
Section 11.06       Severability of Provisions...................................................................95
Section 11.07       Certificates Nonassessable and Fully Paid....................................................95
Section 11.08       Access to List of Certificateholders.........................................................95
Section 11.09       Recharacterization...........................................................................96


EXHIBITS

Exhibit A-1       -        Form of Face of Class A-1 Certificate
Exhibit A-2       -        Form of Face of Class A-2 Certificate
Exhibit A-3       -        Form of Face of Class A-3 Certificate
Exhibit A-4       -        Form of Face of Class A-4 Certificate
Exhibit A-5       -        Form of Face of Class A-5 Certificate
Exhibit A-6       -        Form of Face of Class A-6 Certificate
Exhibit A-WIO     -        Form of Face of Class A-WIO Certificate
Exhibit A-PO      -        Form of Face of Class A-PO Certificate
Exhibit A-R       -        Form of Face of Class A-R Certificate
Exhibit A-LR      -        Form of Face of Class A-LR Certificate
Exhibit B-1       -        Form of Face of Class B-1 Certificate
Exhibit B-2       -        Form of Face of Class B-2 Certificate
Exhibit B-3       -        Form of Face of Class B-3 Certificate
Exhibit B-4       -        Form of Face of Class B-4 Certificate
Exhibit B-5       -        Form of Face of Class B-5 Certificate
Exhibit B-6       -        Form of Face of Class B-6 Certificate
Exhibit C         Form of Reverse of all Certificates...........................................................C-1
Exhibit D         Mortgage Loan Schedule........................................................................D-1
Exhibit E         Request for Release of Documents..............................................................E-1
Exhibit F         Form of Certification of Establishment of Account.............................................F-1
Exhibit G-1       Form of Transferor's Certificate............................................................G-1-1
Exhibit G-2A      Form 1 of Transferee's Certificate.........................................................G-2A-1
Exhibit G-2B      Form 2 of Transferee's Certificate.........................................................G-2B-1



                                                       -iv-






                                                                                                         
Exhibit H         Form of Transferee Representation Letter
                  for ERISA Restricted Certificates.............................................................H-1
Exhibit I         Form of Affidavit Regarding Transfer of Residual Certificates.................................I-1
Exhibit J         Contents of Servicing File....................................................................J-1
Exhibit K         Form of Special Servicing Agreement...........................................................K-1
Exhibit L         List of Recordation States....................................................................L-1
Exhibit M         Principal Balance Schedules...................................................................M-1



                                                        -v-



                                                                     EXHIBIT 4.1

                         POOLING AND SERVICING AGREEMENT

          THIS POOLING AND SERVICING  AGREEMENT,  dated , 200 is hereby executed
by and among WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC, as depositor (together
with its  permitted  successors  and assigns,  the  "Depositor"),  , as servicer
(together with its permitted successors and assigns,  the "Servicer"),  and , as
trustee (together with its permitted successors and assigns, the "Trustee").

                          W I T N E S S E T H  T H A T:
                          - - - - - - - - - -  - - - -

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

                              PRELIMINARY STATEMENT

          In exchange for the  Certificates,  the Depositor  hereby  conveys the
Trust  Estate to the Trustee to create the Trust.  The Trust  Estate for federal
income tax  purposes  will be  treated  as two  separate  real  estate  mortgage
investment   conduits  (the  "Upper-Tier  REMIC"  and  the  "Lower-Tier  REMIC,"
respectively,  and each, a "REMIC").  The Class A  Certificates  (other than the
Class A-R and Class A-LR Certificates) and the Class B Certificates are referred
to  collectively as the "Regular  Certificates"  and shall  constitute  "regular
interests" in the Upper-Tier  REMIC.  The  Uncertificated  Lower-Tier  Interests
shall constitute the "regular  interests" in the Lower-Tier REMIC. The Class A-R
Certificate  shall be the "residual  interest" in the  Upper-Tier  REMIC and the
Class A-LR Certificate shall be the "residual interest" in the Lower-Tier REMIC.
The Certificates will represent the entire beneficial  ownership interest in the
Trust.  The "latest  possible  maturity date" for federal income tax purposes of
all interests created hereby will be the REMIC Certificate Maturity Date.

          The following table sets forth  characteristics  of the  Certificates,
together with the minimum denominations and integral multiples in excess thereof
in which  the  Classes  of  Certificates  shall  be  issuable  (except  that one
Certificate of each Class of Certificates  may be issued in any amount in excess
of the minimum denomination):


                                      -1-






                                                                                         Integral Multiples
                      Initial Class Certificate   Pass-Through     Minimum               In Excess
Classes               Balance or Notional Amount  Rate             Denomination          Of Minimum
- --------------------- --------------------------- ---------------- --------------------- --------------------
                                                                             
Class A-1                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class A-2                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class A-3                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class A-4                $                        (1)              $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class A-5                $                        (2)              $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class A-6                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class A-PO               $                        (4)              $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class A-WIO              $                        (3)              $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class A-R                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class A-LR               $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class B-1                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class B-2                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class B-3                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class B-4                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class B-5                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------
Class B-6                $                                 %       $                     $
- --------------------- --------------------------- ---------------- --------------------- --------------------



_______________

(1) During the initial  Interest  Accrual  Period,  interest  will accrue on the
Class A-4  Certificates at a rate of % per annum.  During each Interest  Accrual
Period  thereafter,  interest will accrue on the Class A-4 Certificates at a per
annum rate equal to (i) % plus (ii) LIBOR,  subject to a minimum rate of % and a
maximum rate of %.

(2) During the initial  Interest  Accrual  Period,  interest  will accrue on the
Class A-5  Certificates at a rate of % per annum.  During each Interest  Accrual
Period  thereafter,  interest will accrue on the Class A-5 Certificates at a per
annum rate equal to (i) % minus (ii) LIBOR, subject to a minimum rate of % and a
maximum rate of
                 %.

(3)  Interest  will  accrue  on  the  Class  A-WIO  Notional  Amount  as of  any
Distribution  Date at a per annum rate equal to (i) the weighted  average of the
Net Mortgage  Interest Rates of the Premium  Mortgage Loans (based on the Stated
Principal  Balance of the  Premium  Mortgage  Loans on the Due Date in the month
preceding the month of such Distribution Date minus (ii) %.

(4) Class A-PO  Certificates  will be Principal Only  Certificates  and will not
bear interest.


                                      -2-


                                   ARTICLE I

                                   DEFINITIONS

          Section 1.01  Defined  Terms.  Whenever  used in this  Agreement,  the
following words and phrases,  unless the context otherwise requires,  shall have
the meanings specified in this Article:

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

          Accrued  Certificate  Interest:  For any  Distribution  Date  and each
interest-bearing Class, one month's interest accrued during the related Interest
Accrual  Period at the  applicable  Pass-Through  Rate on the  applicable  Class
Certificate Balance or Notional Amount, as applicable.

          Adjusted  Pool Amount:  With  respect to any  Distribution  Date,  the
Cut-Off Date Pool  Principal  Balance of the Mortgage Loans minus the sum of (i)
all amounts in respect of principal  received in respect of the  Mortgage  Loans
(including,  without limitation,  amounts received as Monthly Payments, Periodic
Advances,   Principal   Prepayments,   Liquidation   Proceeds  and  Substitution
Adjustment   Amounts)  and  distributed  to  Holders  of  Certificates  on  such
Distribution  Date and all  prior  Distribution  Dates  and  (ii) the  principal
portion of all Realized Losses (other than Debt Service Reductions)  incurred on
the Mortgage Loans from the Cut-Off Date through the end of the month  preceding
such Distribution Date.

          Adjusted  Pool Amount (PO Portion):  With respect to any  Distribution
Date,  the sum of the  amounts,  calculated  as  follows,  with  respect  to all
Outstanding  Mortgage Loans:  the product of (i) the PO Percentage for each such
Mortgage Loan and (ii) the remainder of (A) the Cut-Off Date  Principal  Balance
of such  Mortgage  Loan  minus  (B) the sum of (x) all  amounts  in  respect  of
principal  received  in  respect  of  such  Mortgage  Loan  (including,  without
limitation,  amounts received as Monthly Payments, Periodic Advances,  Principal
Prepayments,  Liquidation  Proceeds  and  Substitution  Adjustment  Amounts) and
distributed to Holders of the  Certificates  on such  Distribution  Date and all
prior  Distribution  Dates and (y) the  principal  portion of any Realized  Loss
(other than a Debt Service  Reduction)  incurred on such  Mortgage Loan from the
Cut-Off Date through the end of the month preceding such Distribution Date.

          Advance: A Periodic Advance or a Servicing Advance.

          Agreement:  This Pooling and  Servicing  Agreement  together  with all
amendments hereof and supplements hereto.

          Amount Held for Future Distribution:  As to any Distribution Date, the
total of the  amounts  held in the  Servicer  Custodial  Account at the close of
business  on the  preceding  Determination  Date  on  account  of (i)  Principal
Prepayments  and  Liquidation  Proceeds  received  or made in the  month of such
Distribution  Date and (ii) payments which represent receipt of Monthly Payments
in respect of a Due Date or Due Dates subsequent to the related Due Date.

          Appraised Value:  With respect to any Mortgaged  Property,  either (i)
the lesser of (a) the appraised value determined in an appraisal obtained by the
originator at origination of


                                      -3-


such  Mortgage Loan and (b) the sales price for such  property,  except that, in
the case of  Mortgage  Loans the  proceeds  of which were used to  refinance  an
existing mortgage loan, the Appraised Value of the related Mortgaged Property is
the appraised value thereof  determined in an appraisal  obtained at the time of
refinancing,  or (ii) the appraised value determined in an appraisal made at the
request of a Mortgagor  subsequent  to  origination  in order to  eliminate  the
Mortgagor's obligation to keep a Primary Insurance Policy in force.

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

          Authenticating Agents: As defined in Section 9.10.

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

                  Business Day: Any day other than (i) a Saturday or a Sunday or
(ii) a day on which banking  institutions  in the State of North  Carolina,  the
State of New York,  the state in which the servicing  offices of the Servicer is
located or the state in which the Corporate Trust Office is located are required
or authorized by law or executive order to be closed.

          Certificate:  Any of the Wachovia Asset Securitization  Issuance,  LLC
Mortgage  Pass-Through  Certificates,  Series 200 - that are issued  pursuant to
this Agreement.

          Certificate   Account:  The  separate  Eligible  Account  created  and
maintained by the Trustee pursuant to Section 3.08(c) in the name of the Trustee
for the  benefit  of the  Certificateholders  and  designated  " , in trust  for
registered  holders of Wachovia  Asset  Securitization  Issuance,  LLC  Mortgage
Pass-Through  Certificates,  Series  200 - ." Funds in the  Certificate  Account
shall be held in trust for the  Certificateholders for the uses and purposes set
forth in this Agreement.

          Certificate Balance:  With respect to any Certificate at any date, the
maximum  dollar amount of principal to which the Holder thereof is then entitled
hereunder,  such amount being equal to the product of the Percentage Interest of
such Certificate and the Class Certificate  Balance of the Class of Certificates
of which such Certificate is a part.

          Certificate  Custodian:  Initially, ; thereafter any other Certificate
Custodian acceptable to the Depository and selected by the Trustee.

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

          Certificate  Register:  The  register  maintained  pursuant to Section
6.02.

          Certificate  Registrar:  The registrar  appointed  pursuant to Section
6.02.


                                      -4-


          Certificateholder:   The  Person  in  whose  name  a  Certificate   is
registered in the Certificate  Register,  except that, solely for the purpose of
giving any consent pursuant to this Agreement, any Certificate registered in the
name of the Depositor, the Servicer or any affiliate thereof shall be deemed not
to be  outstanding  and the  Percentage  Interest  and Voting  Rights  evidenced
thereby  shall not be taken into account in  determining  whether the  requisite
amount of Percentage  Interests or Voting Rights,  as the case may be, necessary
to  effect  any such  consent  has been  obtained,  unless  such  entity  is the
registered owner of the entire Class of Certificates,  provided that the Trustee
shall not be responsible  for knowing that any  Certificate is registered in the
name of such an  affiliate  unless one of its  Responsible  Officers  has actual
knowledge.

          Class:  As to the  Certificates,  the Class A-1, Class A-2, Class A-3,
Class A-4, Class A-5, Class A-6, Class A-PO, Class A-WIO, Class A-R, Class A-LR,
Class  B-1,   Class  B-2,  Class  B-3,  Class  B-4,  Class  B-5  and  Class  B-6
Certificates, as the case may be.

          Class A Certificates:  The Class A-1, Class A-2, Class A-3, Class A-4,
Class  A-5,  Class  A-6,  Class  A-PO,  Class  A-WIO,  Class A-R and Class  A-LR
Certificates.

          Class A-5 Notional Amount:  As to any Distribution  Date and the Class
A-5 Certificates, the Class Certificate Balance of the Class A-4 Certificates.

          Class A-PO Deferred Amount:  As to any Distribution  Date prior to the
Senior  Credit  Support  Depletion  Date,  the  aggregate of the  applicable  PO
Percentage of each Realized Loss to be allocated to the Class A-PO  Certificates
on such Distribution Date or previously allocated to the Class A-PO Certificates
and not yet paid to the  Holders  of the Class  A-PO  Certificates  pursuant  to
Section  5.02(a)(iii)  and the amount (without  duplication) of any reduction in
the Class Certificate Balance of the Class A-PO Certificates pursuant to Section
5.03(b).

          Class A-WIO Notional Amount: As to any Distribution Date and the Class
A-WIO  Certificates,  the  aggregate  Stated  Principal  Balances of the Premium
Mortgage  Loans  on the Due  Date  in the  month  preceding  the  month  of such
Distribution.

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

          Class Certificate  Balance:  With respect to any Class (other than the
Class A-5 and  Class  A-WIO  Certificates)  and any date of  determination,  the
Initial  Class  Certificate  Balance  of  such  Class  minus  the sum of (i) all
distributions of principal made with respect  thereto,  (ii) all Realized Losses
allocated thereto pursuant to Section 5.03(a), and (iii) all other reductions in
Class  Certificate  Balance  previously  allocated  thereto  pursuant to Section
5.03(b).   The  Class  A-5  and  Class  A-WIO   Certificates  are  Interest-Only
Certificates and have no Class Certificate Balance.

          Class  Interest   Shortfall:   For  any  Distribution  Date  and  each
interest-bearing  Class,  the amount by which Accrued  Certificate  Interest for
such Class (as  reduced  pursuant  to  Section  5.02(c))  exceeds  the amount of
interest  actually  distributed on such Class on such Distribution Date pursuant
to clause (i) of the definition of "Interest Distribution Amount."


                                      -5-


          Class Unpaid Interest Shortfall:  As to any Distribution Date and each
interest-bearing  Class,  the  amount  by which  the  aggregate  Class  Interest
Shortfalls  for such Class on prior  Distribution  Dates  exceeds  the amount of
interest  actually  distributed on such Class on such prior  Distribution  Dates
pursuant to clause (ii) of the definition of "Interest Distribution Amount."

          Closing Date:         , 200 .

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

          Compensating Interest: As defined in Section 3.17.

          Co-op   Shares:   Shares   issued  by   private   non-profit   housing
corporations.

          Corporate Trust Office:  The principal  office of the Trustee at which
at any particular time its certificate  transfer  services are conducted,  which
office  at  the  date  of  the  execution  of  this  instrument  is  located  at
_________________, _________________, ________________, Attention: .

          Corresponding  Upper-Tier  Class  or  Classes:  As  to  the  following
Uncertificated  Lower-Tier  Interests,  the  Corresponding  Upper-Tier  Class or
Classes, as follows:


Uncertificated Lower-Tier Interest     Corresponding Upper-Tier Class or Classes

Class A-L1 Interest                    Class A-1 Certificates, Class A-2
                                       Certificates and Class A-6 Certificates

Class A-L3 Interest                    Class A-3 Certificates

Class A-L4 Interest                    Class A-4 Certificates and Class A-5
                                       Certificates

Class A-LPO Interest                   Class A-PO Certificates

Class A-LUR Interest                   Class A-R Certificate

Class A-LWIO Interest                  Class A-WIO Certificates

Class B-L1 Interest                    Class B-1 Certificates

Class B-L2 Interest                    Class B-2 Certificates

Class B-L3 Interest                    Class B-3 Certificates

Class B-L4 Interest                    Class B-4 Certificates

Class B-L5 Interest                    Class B-5 Certificates

Class B-L6 Interest                    Class B-6 Certificates


                                      -6-


          Custodian:  Initially,  the Trustee, and thereafter the Custodian,  if
any, hereafter  appointed by the Trustee pursuant to Section 9.12. The Custodian
may  (but  need  not)  be the  Trustee  or any  Person  directly  or  indirectly
controlling or controlled by or under common control of either of them.  Neither
the  Servicer  nor  the  Depositor,   nor  any  Person  directly  or  indirectly
controlling or controlled by or under common control with any such Person may be
appointed Custodian.

          Customary  Servicing   Procedures:   With  respect  to  the  Servicer,
procedures  (including  collection  procedures)  that the  Servicer  customarily
employs and exercises in servicing and administering  mortgage loans for its own
account and which are in accordance with accepted mortgage  servicing  practices
of prudent lending institutions servicing mortgage loans of the same type as the
Mortgage Loans in the  jurisdictions in which the related  Mortgaged  Properties
are located.

          Cut-Off Date:            , 200  .

          Cut-Off Date Pool Principal Balance: The aggregate of the Cut-Off Date
Principal Balances of the Mortgage Loans which is $ .

          Cut-Off Date  Principal  Balance:  As to any Mortgage Loan, the unpaid
principal  balance  thereof as of the close of  business  on the  Cut-Off  Date,
reduced by all  installments of principal due on or prior thereto whether or not
paid.

          Debt Service Reduction:  As to any Mortgage Loan and any Determination
Date,  the excess of (i) the  Monthly  Payment due on the related Due Date under
the terms of such Mortgage  Loan over (ii) the amount of the monthly  payment of
principal  and/or interest  required to be paid with respect to such Due Date by
the Mortgagor as established by a court of competent  jurisdiction  (pursuant to
an order which has become final and  nonappealable)  as a result of a proceeding
initiated by or against the related  Mortgagor  under the  Bankruptcy  Code,  as
amended  from time to time (11  U.S.C.);  provided  that no such excess shall be
considered a Debt  Service  Reduction so long as (a) the Servicer is pursuing an
appeal of the court order giving rise to any such  modification  and (b)(1) such
Mortgage  Loan is not in  default  with  respect to payment  due  thereunder  in
accordance with the terms of such Mortgage Loan as in effect on the Cut-Off Date
or (2) Monthly  Payments are being  advanced by the Servicer in accordance  with
the terms of such Mortgage Loan as in effect on the Cut-Off Date.

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

          Defective  Mortgage  Loan:  Any Mortgage  Loan which is required to be
cured, repurchased or substituted for pursuant to Sections 2.02 or 2.04.

          Deficient  Valuation:  As to any Mortgage  Loan and any  Determination
Date, the excess of (i) the then  outstanding  indebtedness  under such Mortgage
Loan over (ii) the secured valuation thereof established by a court of competent
jurisdiction  (pursuant to an order which has become final and nonappealable) as
a result of a proceeding initiated by or against the related Mortgagor under the
Bankruptcy  Code,  as amended from time to time (11  U.S.C.),  pursuant to which
such Mortgagor  retained such Mortgaged  Property;  provided that no such excess
shall  be


                                      -7-


considered  a  Deficient  Valuation  so long as (a) the  Servicer is pursuing an
appeal of the court order giving rise to any such  modification  and (b)(1) such
Mortgage  Loan is not in default  with  respect to payments  due  thereunder  in
accordance with the terms of such Mortgage Loan as in effect on the Cut-Off Date
or (2) Monthly  Payments are being  advanced by the Servicer in accordance  with
the terms of such Mortgage Loan as in effect on the Cut-Off Date.

          Deficient  Valuation  Mortgage Loan: Any Mortgage Loan that became the
subject of a Deficient Valuation.

          Definitive Certificates: As defined in Section 6.02(c)(iii).

          Depositor:  Wachovia  Asset  Securitization  Issuance,  LLC,  a  North
Carolina limited liability company,  or its successor in interest,  as depositor
of the Trust Estate.

          Depository: The Depository Trust Company, the nominee of which is Cede
& Co., as the registered Holder of the Book-Entry  Certificates or any successor
thereto appointed in accordance with this Agreement. The Depository shall at all
times be a "clearing  corporation" as defined in Section 8-102(3) of the Uniform
Commercial Code of the State of New York.

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

          Determination  Date: As to any Distribution  Date, the 16th day of the
month of the  related  Distribution  Date or, if such 16th day is not a Business
Day, the Business Day immediately preceding such 16th day.

          Discount Mortgage Loan: Any Mortgage Loan with a Net Mortgage Interest
Rate that is less than % per annum.

          Distribution  Date: The th day of each month  beginning in 200 (or, if
such day is not a Business Day, the next Business Day).

          Due Date:  As to any  Distribution  Date and each Mortgage  Loan,  the
first day in the calendar month of such Distribution Date.

          Eligible  Account:  Any of (i) an account or accounts  maintained with
(a) , or (b) a  federal  or  state  chartered  depository  institution  or trust
company the short-term unsecured debt obligations of which (or, in the case of a
depository  institution  or trust company that is the principal  subsidiary of a
holding company,  the debt obligations of such holding company) have the highest
short-term  ratings of each  Rating  Agency at the time any  amounts are held on
deposit therein,  or (ii) an account or accounts in a depository  institution or
trust  company in which  such  accounts  are  insured by the FDIC (to the limits
established  by the FDIC)  and the  uninsured  deposits  in which  accounts  are
otherwise  secured such that, as evidenced by an Opinion of Counsel delivered to
the Trustee and to each Rating Agency, the Certificateholders  have a claim with
respect to the funds in such  account or a  perfected  first  priority  security
interest   against  any   collateral   (which  shall  be  limited  to  Permitted
Investments)  securing  such  funds  that is  superior  to  claims  of any other
depositors or creditors of the


                                      -8-


depository institution or trust company in which such account is maintained,  or
(iii) a trust  account or accounts  maintained  with the trust  department  of a
federal or state chartered  depository  institution or trust company,  acting in
its  fiduciary  capacity  or (iv) any other  account  acceptable  to each Rating
Agency.  Eligible  Accounts  may bear  interest  and may  include,  if otherwise
qualified under this definition, accounts maintained with the Trustee.

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

          ERISA Restricted Certificates:  Any Class B-4, Class B-5, or Class B-6
Certificate.

          Escrow Account: As defined in Section 3.09.

          Escrow Payments: The amounts constituting taxes, assessments,  Primary
Insurance Policy premiums, fire and hazard insurance premiums and other payments
as may be required to be escrowed by the Mortgagor  with the mortgagee  pursuant
to the terms of any Mortgage Note or Mortgage.

          Event of Default: As defined in Section 8.01.

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

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

          FHLMC:  The Federal Home Loan Mortgage  Corporation,  or any successor
thereto.

          Final  Distribution  Date:  The  Distribution  Date on which the final
distribution  in respect of the  Certificates  will be made  pursuant to Section
10.01.

          Financial Market Service:  Bloomberg  Financial  Service and any other
financial  information provider designated by the Depositor by written notice to
the Trustee.

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

          [Fitch: Fitch Ratings, and its successors in interest.]

          FNMA: Fannie Mae, or any successor thereto.


                                      -9-


          Fractional Interest: As defined in Section 5.02(d).

          Holder: A Certificateholder.

          Independent: When used with respect to any specified Person means such
a Person who (i) is in fact independent of the Depositor and the Servicer,  (ii)
does not have any direct financial  interest or any material indirect  financial
interest in the  Depositor or the Servicer or in an affiliate of either of them,
and (iii) is not  connected  with the  Depositor  or the Servicer as an officer,
employee, promoter, underwriter, trustee, partner, director or person performing
similar functions.

          Initial Class  Certificate  Balance:  As to each Class of Certificates
(other than the Class A-5 and Class A-WIO  Certificates),  the Class Certificate
Balance set forth in the  Preliminary  Statement.  The Class A-5 and Class A-WIO
Certificates   are   Interest-Only   Certificates  and  have  no  Initial  Class
Certificate Balance.

          Initial   Notional   Amount:   As  to  each  Class  of   Interest-Only
Certificates, the Notional Amount set forth in the Preliminary Statement.

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

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

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

          Interest Accrual Period: As to any Distribution Date and each Class of
Certificates  (other than the Class A-4, Class A-5 and A-PO  Certificates),  the
period from and  including  the first day of the calendar  month  preceding  the
calendar month of such  Distribution  Date to but not including the first day of
the calendar month of such  Distribution  Date. As to any Distribution  Date and
the Class A-4 and Class A-5 Certificates,  the period from and including the day
of the calendar month  preceding the calendar  month in which such  Distribution
Date  occurs  and  ending  on the  day of  the  calendar  month  in  which  such
Distribution Date occurs.

          Interest  Distribution  Amount:  For any  Distribution  Date  and each
interest-bearing Class, the sum of (i) the Accrued Certificate Interest, subject
to  reduction  pursuant to Section  5.02(c) and (ii) any Class  Unpaid  Interest
Shortfall for such Class.

          Interest-Only  Certificates:  Any Class of  Certificates  entitled  to
distributions of interest, but no distributions of principal.  The Class A-5 and
Class A-WIO Certificates are the only Classes of Interest-Only Certificates.


                                      -10-


          LIBOR: As to any Distribution  Date, the arithmetic mean of the London
Interbank  offered rate  quotations  for  one-month  U.S.  Dollar  deposits,  as
determined by the Trustee in accordance with Section 5.09.

          LIBOR  Business  Day:  Any  Business  Day on which  banks are open for
dealing in foreign  currency  and exchange in London,  England,  the City of New
York and the State where the Corporate Trust Office is located.

          LIBOR Certificates: Any of the Class A-4 and Class A-5 Certificates.

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

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

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

          Lower-Tier Distribution Amount: As defined in Section 5.02(a).

          Lower-Tier REMIC: As defined in the Preliminary Statement,  the assets
of which consist of the Mortgage Loans,  such amounts as shall from time to time
be held in the Certificate Account, the insurance policies,  if any, relating to
a Mortgage  Loan and property  which  secured a Mortgage Loan and which has been
acquired by foreclosure or deed in lieu of foreclosure.

          MERS: As defined in Section 2.01(b)(iii).

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

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


                                      -11-


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

          Mortgage Interest Rate: As to any Mortgage Loan, the per annum rate of
interest at which  interest  accrues on the  principal  balance of such Mortgage
Loan in accordance with the terms of the related Mortgage Note.

          Mortgage   Loan  Purchase   Agreement:   The  Mortgage  Loan  Purchase
Agreement,  dated  ___________________,  200__, between the , as seller, and the
Depositor, as purchaser.

          Mortgage Loan  Schedule:  The list of Mortgage  Loans (as from time to
time  amended by the  Servicer to reflect the  addition of  Substitute  Mortgage
Loans and the deletion of Defective Mortgage Loans pursuant to the provisions of
this Agreement)  transferred to the Trustee as part of the Trust Estate and from
time to time subject to this  Agreement,  attached  hereto as Exhibit D, setting
forth the  following  information  with respect to each Mortgage  Loan:  (i) the
Mortgage Loan identifying  number;  (ii) a code indicating whether the Mortgaged
Property is owner-occupied; (iii) the property type for each Mortgaged Property;
(iv) the original  months to maturity or the  remaining  months to maturity from
the Cut-Off Date; (v) the Loan-to-Value Ratio at origination;  (vi) the Mortgage
Interest Rate;  (vii) the date on which the first Monthly Payment was due on the
Mortgage Loan,  and, if such date is not the Due Date currently in effect,  such
Due Date;  (viii)  the stated  maturity  date;  (ix) the  amount of the  Monthly
Payment as of the Cut-Off Date;  (x) the  paid-through  date;  (xi) the original
principal  amount of the  Mortgage  Loan;  (xii) the  principal  balance  of the
Mortgage Loan as of the close of business on the Cut-Off Date, after application
of  payments of  principal  due on or before the  Cut-Off  Date,  whether or not
collected,  and after deduction of any payments collected of scheduled principal
due after the Cut-Off Date; (xiii) a code indicating the purpose of the Mortgage
Loan;  (xiv) a code indicating the  documentation  style; and (xv) the Appraised
Value.  With respect to the Mortgage Loans in the  aggregate,  the Mortgage Loan
Schedule shall set forth the following information,  as of the Cut-Off Date: (i)
the number of Mortgage Loans; (ii) the current aggregate  outstanding  principal
balance of the Mortgage Loans;  (iii) the weighted  average Mortgage Rate of the
Mortgage Loans; and (iv) the weighted average months to maturity of the Mortgage
Loans.

          Mortgage Loans: Such of the mortgage loans transferred and assigned to
the Trustee  pursuant to Section 2.01 as from time to time are held as a part of
the Trust Estate (including any Substitute Mortgage Loans and REO Property), the
Mortgage  Loans  originally  so  held  being  identified  in the  Mortgage  Loan
Schedule.

          Mortgage  Note:  The  originally  executed  note or other  evidence of
indebtedness  evidencing the  indebtedness of a Mortgagor under a Mortgage Loan,
together with all riders thereto and amendments thereof.

          Mortgaged Property:  The underlying property securing a Mortgage Loan,
which may include Co-op Shares or residential long-term leases.

          Mortgagor: The obligor on a Mortgage Note.


                                      -12-


          Net Mortgage  Interest Rate: As to any Mortgage Loan and  Distribution
Date, such Mortgage  Loan's  Mortgage  Interest Rate thereon on the first day of
the month  preceding the month of the related  Distribution  Date reduced by the
Servicing Fee Rate and the Trustee Fee Rate.

          Non-PO  Percentage:  As to any  Discount  Mortgage  Loan,  a  fraction
(expressed as a percentage), the numerator of which is the Net Mortgage Interest
Rate of such Discount Mortgage Loan and the denominator of which is %. As to any
Mortgage Loan that is not a Discount Mortgage Loan, 100%.

          Non-PO Principal Amount:  As to any Distribution  Date, the sum of the
applicable  Non-PO  Percentage  of (a) the  principal  portion  of each  Monthly
Payment  due on each  Mortgage  Loan on the  related  Due Date,  (b) the  Stated
Principal Balance, as of the date of repurchase,  of each Mortgage Loan that was
repurchased by the Depositor  pursuant to this Agreement as of such Distribution
Date,  (c) any  Substitution  Adjustment  Amount in connection  with a Defective
Mortgage  Loan  received  with  respect  to  such  Distribution  Date,  (d)  any
Liquidation Proceeds allocable to recoveries of principal of Mortgage Loans that
are not yet  Liquidated  Mortgage  Loans  received  during  the  calendar  month
preceding the month of such Distribution Date, (e) with respect to each Mortgage
Loan that became a Liquidated  Mortgage Loan during the calendar month preceding
the  month  of such  Distribution  Date,  the  amount  of  Liquidation  Proceeds
allocable to principal received during the calendar month preceding the month of
such  Distribution Date with respect to such Mortgage Loan and (f) all Principal
Prepayments  received  during the  calendar  month  preceding  the month of such
Distribution Date.

          Non-Supported  Interest  Shortfalls:  As to any Distribution Date, the
amount, if any, by which the aggregate of Prepayment Interest Shortfalls exceeds
Compensating Interest for such Distribution Date.

          Non-U.S. Person: A Person other than a U.S. Person.

          Nonrecoverable  Advance:  Any portion of an Advance previously made or
proposed to be made in respect of a Mortgage Loan which has not been  previously
reimbursed and which,  in the good faith judgment of the Servicer,  will not or,
in the case of a proposed Advance,  would not be ultimately recoverable from the
related Mortgagor,  related Liquidation Proceeds, or other recoveries in respect
of the related Mortgage Loan.

          Notional  Amount:  With respect to: (i) the Class A-5 Certificates and
any date of  determination,  the Class A-5  Notional  Amount  and (ii) the Class
A-WIO  Certificates  and any date of  determination,  the Class  A-WIO  Notional
Amount.

          Offered Certificates:  The Class A, Class B-1, Class B-2 and Class B-3
Certificates.

          Officer's  Certificate:  A  certificate  signed by the Chairman of the
Board,  Vice  Chairman of the Board,  President or a Vice  President  and by the
Treasurer,  the  Secretary  or one  of the  Assistant  Treasurers  or  Assistant
Secretaries,  or any other  duly  authorized  officer  of the  Depositor  or the
Servicer, as the case may be, and delivered to the Trustee.


                                      -13-


          Opinion of Counsel:  A written  opinion of counsel  acceptable  to the
Trustee,  who may be counsel for the Depositor or the Servicer,  except that any
opinion of counsel  relating  to the  qualification  of the Trust  Estate as two
separate  REMICs or compliance  with the REMIC  Provisions must be an opinion of
Independent counsel.

          Original  Fractional  Interest:  With respect to each of the following
Classes of Subordinate  Certificates,  the  corresponding  percentage  described
below, as of the Closing Date:

                  Class B-1                           %
                  Class B-2                           %
                  Class B-3                           %
                  Class B-4                           %
                  Class B-5                           %
                  Class B-6                           %

          Original Subordinate Certificate Balance: $________________.

          OTS: The Office of Thrift Supervision.

          Outstanding  Mortgage  Loan: As to any Due Date, a Mortgage Loan which
was not the  subject of a Principal  Prepayment  in Full prior to such Due Date,
which did not become a Liquidated Mortgage Loan prior to such Due Date and which
was not  purchased  from the Trust  prior to such Due Date  pursuant to Sections
2.02 or 2.04.

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

          Pass-Through Rate: As to each Class of interest-bearing  Certificates,
the per annum rate set forth in the Preliminary Statement.

          Paying Agent: As defined in Section 9.13.

          Percentage Interest: As to any Certificate, the percentage obtained by
dividing the initial  Certificate  Balance of such  Certificate  (or the initial
notional amount for a Class A-5 or Class A-WIO Certificate) by the Initial Class
Certificate  Balance or Initial Notional Amount, as applicable,  of the Class of
which such Certificate is a part.

          Periodic Advance: The payment required to be made by the Servicer with
respect to any  Distribution  Date pursuant to Section  3.20,  the amount of any
such  payment  being  equal to the  aggregate  of Monthly  Payments  (net of the
Servicing Fee) on the Mortgage Loans  (including any REO Property) that were due
on the  related  Due Date and not  received  as of the close of  business on the
related  Determination  Date,  less the aggregate  amount of any such delinquent
payments  that the Servicer has  determined  would  constitute a  Nonrecoverable
Advance if advanced.

          Permitted Investments: One or more of the following:


                                      -14-


     (i) obligations of or guaranteed as to principal and interest by the United
States,  FHLMC, FNMA or any agency or  instrumentality of the United States when
such  obligations  are backed by the full faith and credit of the United States;
provided that such  obligations of FHLMC or FNMA shall be limited to senior debt
obligations and mortgage  participation  certificates  other than investments in
mortgage-backed  or mortgage  participation  securities  with yields  evidencing
extreme  sensitivity  to the  rate  of  principal  payments  on  the  underlying
mortgages, which shall not constitute Permitted Investments hereunder;

     (ii) repurchase  agreements on obligations specified in clause (i) maturing
not more than one month from the date of acquisition  thereof with a corporation
incorporated  under the laws of the United States or any state thereof rated not
lower than " " by and " " by ;

     (iii)  federal  funds,  certificates  of  deposit,  demand  deposits,  time
deposits and bankers' acceptances (which shall each have an original maturity of
not more  than 90 days and,  in the case of  bankers'  acceptances,  shall in no
event have an original maturity of more than 365 days or a remaining maturity of
more than 30 days)  denominated in United States dollars of any U.S.  depository
institution or trust company incorporated under the laws of the United States or
any state thereof, rated not lower than " " by and " " by ;

     (iv)  commercial  paper  (having  original  maturities of not more than 365
days) of any corporation incorporated under the laws of the United States or any
state thereof which is rated not lower than " " by and " " by ;

     (v)  investments in money market funds  (including  funds of the Trustee or
its affiliates,  or funds for which an affiliate of the Trustee acts as advisor,
as  well  as  funds  for  which  the  Trustee  and its  affiliates  may  receive
compensation) rated either " " by and " " by or otherwise approved in writing by
each Rating Agency; and

     (vi) other  obligations  or securities  that are  acceptable to each Rating
Agency and, as evidenced by an Opinion of Counsel obtained by the Servicer, will
not affect the qualification of the Trust Estate as two separate REMICs;

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

          Permitted Transferee:  Any Person other than (i) the United States, or
any State or any political subdivision thereof, or any agency or instrumentality
of any of the foregoing, (ii) a foreign government,  international  organization
or  any  agency  or  instrumentality  of  either  of  the  foregoing,  (iii)  an
organization  which  is  exempt  from  tax  imposed  by  Chapter  1 of the  Code
(including  the tax  imposed by Section  511 of the Code on  unrelated  business
taxable income)


                                      -15-


(except certain farmers' cooperatives described in Code Section 521), (iv) rural
electric and telephone  cooperatives described in Code Section 1381(a)(2)(C) and
(v) any other  Person so  designated  by the  Servicer  based on an  Opinion  of
Counsel to the effect  that any  transfer  to such Person may cause the Trust or
any other Holder of a Residual Certificate to incur tax liability that would not
be imposed other than on account of such  transfer.  The terms "United  States,"
"State" and  "international  organization"  shall have the meanings set forth in
Code Section 7701 or successor provisions.

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

          Physical Certificates: The Class A-R, Class A-LR, Class B-4, Class B-5
and Class B-6 Certificates.

          Plan: As defined in Section 6.02(e).

          PO Percentage: As to any Discount Mortgage Loan, 100% minus the Non-PO
Percentage  for  such  Mortgage  Loan.  As to any  Mortgage  Loan  that is not a
Discount Mortgage Loan, 0%.

          PO  Principal  Amount:  As to any  Distribution  Date,  the sum of the
applicable PO Percentage  of (a) the principal  portion of each Monthly  Payment
due on each  Mortgage  Loan on the  related Due Date,  (b) the Stated  Principal
Balance,  as of  the  date  of  repurchase,  of  each  Mortgage  Loan  that  was
repurchased by the related Seller or the Depositor pursuant to this Agreement as
of such Distribution Date, (c) any Substitution  Adjustment Amount in connection
with any Defective  Mortgage  Loan  received  with respect to such  Distribution
Date,  (d) any  Liquidation  Proceeds  allocable to  recoveries  of principal of
Mortgage  Loans that are not yet Liquidated  Mortgage Loans received  during the
calendar month preceding the month of such  Distribution  Date, (e) with respect
to each Mortgage Loan that became a Liquidated Mortgage Loan during the calendar
month preceding the month of such  Distribution  Date, the amount of Liquidation
Proceeds  allocable to principal  received  with respect to such  Mortgage  Loan
during the calendar  month  preceding the month of such  Distribution  Date with
respect to such Mortgage Loan and (f) all Principal  Prepayments received during
the calendar month preceding the month of such Distribution Date.

          Pool Distribution  Amount: As to any Distribution  Date, the excess of
(a) the sum of (i) the  aggregate  of (A) the  interest  portion of any  Monthly
Payment  (net of the  Servicing  Fee) and the  principal  portion of any Monthly
Payment due on the Due Date in the month in which such  Distribution Date occurs
and  which is  received  prior  to the  related  Determination  Date and (B) all
Periodic Advances and payments of Compensating  Interest made by the Servicer in
respect of such  Distribution  Date deposited to the Servicer  Custodial Account
pursuant to Section 3.08(b)(vii);  (ii) all Liquidation Proceeds received during
the preceding  calendar  month and deposited to the Servicer  Custodial  Account
pursuant  to Section  3.08(b)(iii);  (iii) all  Principal  Prepayments  received
during the month preceding the month of such  Distribution Date and deposited to
the  Servicer  Custodial  Account  pursuant  to Section  3.08(b)(i)  during such
period;  (iv) in connection with Defective  Mortgage  Loans, as applicable,  the
aggregate of the


                                      -16-


Repurchase Prices and Substitution  Adjustment  Amounts deposited on the related
Remittance  Date pursuant to Section  3.08(b)(vi);  and (v) any other amounts in
the  Servicer   Custodial   Account   deposited  therein  pursuant  to  Sections
3.08(b)(iv),  (v) and (viii) in respect of such Distribution  Date; over (b) any
(i) amounts  permitted  to be  withdrawn  from the  Servicer  Custodial  Account
pursuant to clauses (i) through (vii),  inclusive,  of Section  3.11(a) and (ii)
amounts  permitted  to be withdrawn  from the  Certificate  Account  pursuant to
clauses (i) and (ii) of Section 3.11(b).

          Pool  Stated  Principal  Balance:  As to any  Distribution  Date,  the
aggregate Stated Principal  Balances of all Mortgage Loans that were Outstanding
Mortgage  Loans  immediately  following  the  Due  Date  in the  month  of  such
Distribution Date.

          Premium Mortgage Loan: Any Mortgage Loan with a Net Mortgage  Interest
Rate that is equal to or more than % per annum.

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

          Primary  Insurance  Policy:  Each policy of primary mortgage  guaranty
insurance or any replacement  policy therefor with respect to any Mortgage Loan,
in each case issued by an insurer acceptable to FNMA or FHLMC.

          Principal-Only  Certificates:  Any Class of  Certificates  entitled to
distributions of principal,  but to no distributions of interest. The Class A-PO
Certificates are the only Principal-Only Certificates.

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

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

          Priority Amount:  As to any  Distribution  Date, the lesser of (i) the
Class Certificate  Balance of the Class A-6 Certificates and (ii) the product of
(a)  the  Shift  Percentage,  (b) the  Priority  Percentage  and (c) the  Non-PO
Principal Amount.

          Priority  Percentage:  As to any  Distribution  Date,  the  percentage
equivalent  (carried to six places  rounded up) of a fraction  the  numerator of
which is the Class Certificate Balance of the Class A-6 Certificates immediately
prior to such date and the  denominator  of which is the  aggregate of the Class
Certificate  Balances of all Classes of Certificates  (other than the Class A-PO
Certificates) immediately prior to such date.

          Private  Certificates:   The  Class  B-4,  Class  B-5  and  Class  B-6
Certificates.


                                      -17-


          Pro  Rata  Share:  As to  any  Distribution  Date  and  any  Class  of
Subordinate  Certificates  that is not a  Restricted  Class,  the portion of the
Subordinate Principal  Distribution Amount allocable to such Class, equal to the
product of the Subordinate  Principal  Distribution Amount for such Distribution
Date and a fraction,  the  numerator of which is the related  Class  Certificate
Balance thereof and the denominator of which is the aggregate Class  Certificate
Balance of the Subordinate Certificates that are not Restricted Classes. The Pro
Rata Share of a Restricted Class shall be 0%.

          Qualified  Appraiser:  An  appraiser  of  a  Mortgaged  Property  duly
appointed by the  originator of the related  Mortgage Loan, who had no interest,
direct  or  indirect,  in such  Mortgaged  Property  or in any loan  made on the
security  thereof,  whose  compensation  is  not  affected  by the  approval  or
disapproval of the related Mortgage Loan and who met the minimum  qualifications
of FNMA or FHLMC.

          Rate Determination  Date: As to any Distribution Date and any Class of
LIBOR Certificates,  the second LIBOR Business Day prior to the beginning of the
applicable Interest Accrual Period for such Class and such Distribution Date.

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

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

          Record  Date:  The last  day of the  month  (or,  if such day is not a
Business  Day, the preceding  Business  Day)  preceding the month of the related
Distribution Date.

          Refinance  Mortgage Loan: Any Mortgage Loan the proceeds of which were
not used to purchase the related Mortgaged Property.


                                      -18-


          Regular Certificates: As defined in the Preliminary Statement hereto.

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

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

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

          REMIC  Certificate  Maturity Date: The "latest possible maturity date"
of the Regular Certificates as that term is defined in Section 2.07.

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

          Remittance  Date: As to any  Distribution  Date, by 2:00 p.m.  Eastern
time on the second Business Day immediately preceding such Distribution Date.

          REO Disposition Period: As defined in Section 3.14.

          REO Proceeds:  Proceeds,  net of any related expenses of the Servicer,
received in respect of any REO Property (including, without limitation, proceeds
from the rental of the related  Mortgaged  Property) which are received prior to
the final liquidation of such Mortgaged Property.

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

          Repurchase Price: As to any Defective Mortgage Loan repurchased on any
date  pursuant to Sections  2.02 or 2.04,  an amount equal to the sum of (i) the
unpaid principal balance thereof and (ii) the unpaid accrued interest thereon at
the  applicable  Mortgage  Interest Rate from the Due Date to which interest was
last paid by the Mortgagor to the first day of the month  following the month in
which such Mortgage Loan became eligible to be repurchased.

          Request for Release: The Request for Release submitted by the Servicer
to the Trustee or the Custodian on behalf of the Trustee,  substantially  in the
form of Exhibit E.


                                      -19-


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

          Reserve Interest Rate: As defined in Section 5.09.

          Residual Certificates: The Class A-R and Class A-LR Certificates.

          Responsible  Officer:  When  used with  respect  to the  Trustee,  any
officer of the Corporate Trust  Department of the Trustee,  including any Senior
Vice President,  any Vice President, any Assistant Vice President, any Assistant
Secretary, any Trust Officer or Assistant Trust Officer, or any other officer of
the Trustee customarily  performing  functions similar to those performed by any
of  the  above   designated   officers   and  having   responsibility   for  the
administration of this Agreement.

          Restricted Classes: As defined in Section 5.02(d).

          [S&P:  Standard & Poor's,  a Division  of The  McGraw-Hill  Companies,
Inc., and its successors in interest.]

          Seller: __________________,  a ____________________,  or its successor
in interest,  as seller of the Mortgage  Loans under the Mortgage  Loan Purchase
Agreement.

          Senior Certificates: The Class A Certificates.

          Senior Credit Support  Depletion Date: The date on which the aggregate
Class Certificate Balance of the Subordinate Certificates is reduced to zero.

          Senior  Percentage:   With  respect  to  any  Distribution  Date,  the
percentage,  carried six places  rounded up,  obtained by dividing the aggregate
Class Certificate  Balance of the Senior Certificates (other than the Class A-PO
Certificates) immediately prior to such Distribution Date by the aggregate Class
Certificate  Balance of all Classes of  Certificates  (other than the Class A-PO
Certificates) immediately prior to such Distribution Date.

          Senior  Prepayment  Percentage:  For any Distribution  Date during the
five years beginning on the first  Distribution  Date, %. The Senior  Prepayment
Percentage for any Distribution Date occurring on or after the fifth anniversary
of the first  Distribution  Date will, except as provided herein, be as follows:
for any Distribution  Date in the first year thereafter,  the Senior  Percentage
plus % of the  Subordinate  Percentage  for  such  Distribution  Date;  for  any
Distribution Date in the second year thereafter, the Senior Percentage plus % of
the Subordinate Percentage for such Distribution Date; for any Distribution Date
in the third year  thereafter,  the Senior  Percentage plus % of the Subordinate
Percentage for such  Distribution  Date; for any Distribution Date in the fourth
year thereafter,  the Senior Percentage plus % of the Subordinate Percentage for
such  Distribution  Date;  and for any  Distribution  Date in the fifth or later
years  thereafter,  the Senior  Percentage for such Distribution Date (unless on
any of the  foregoing  Distribution  Dates the  Senior  Percentage  exceeds  the
initial Senior  Percentage,  in which case the Senior Prepayment  Percentage for
such  Distribution  Date  will  once


                                      -20-


again equal  100%).  Notwithstanding  the  foregoing,  no decrease in the Senior
Prepayment  Percentage will occur unless both of the Senior Step Down Conditions
are satisfied.

          Senior Principal Distribution Amount: As to any Distribution Date, the
sum of (i) the Senior  Percentage  of the  applicable  Non-PO  Percentage of all
amounts  described  in clauses  (a)  through  (d) of the  definition  of "Non-PO
Principal  Amount"  for such  Distribution  Date and (ii) the Senior  Prepayment
Percentage  of the  applicable  Non-PO  Percentage  of the amounts  described in
clauses  (e) and (f) of the  definition  of "Non-PO  Principal  Amount" for such
Distribution Date.

          Senior Step Down Conditions:  As of any Distribution  Date as to which
any decrease in the Senior Prepayment  Percentage  applies,  (i) the outstanding
principal  balance of all  Mortgage  Loans  (including,  for this  purpose,  any
Mortgage Loans in  foreclosure  or any REO Property)  delinquent 60 days or more
(averaged over the preceding six month period), as a percentage of the aggregate
Class  Certificate  Balance of the Subordinate  Certificates  (averaged over the
preceding  six-month  period),  is not  equal  to or  greater  than  50% or (ii)
cumulative  Realized  Losses  with  respect  to  the  Mortgage  Loans  as of the
applicable  Distribution  Date do not exceed  the  percentages  of the  Original
Subordinate Certificate Balance set forth below:

                                                 Percentage of
                                              Original Subordinate
Distribution Date Occurring                   Certificate Balance
- ---------------------------                   -------------------
       20   through        20                           %
       20   through        20                           %
       20   through        20                           %
       20   through        20                           %
       20   and thereafter                              %

          Servicer: ________________, a ___________________, or its successor in
interest,  in its capacity as servicer of the Mortgage  Loans,  or any successor
servicer appointed as herein provided.

          Servicer  Advance  Date:  As to any  Distribution  Date,  11:30  a.m.,
Eastern time, on the Business Day immediately preceding such Distribution Date.

          Servicer Custodial Account:  The separate Eligible Account or Accounts
created and maintained by the Servicer pursuant to Section 3.08(b).

          Servicer's Certificate: The monthly report required by Section 4.01.

          Servicing  Advances:  All customary,  reasonable and necessary "out of
pocket" costs and expenses  incurred in the  performance  by the Servicer of its
servicing  obligations,  including,  but not  limited  to (i) the  preservation,
restoration and protection of a Mortgaged Property,  (ii) expenses  reimbursable
to the  Servicer  pursuant  to  Section  3.14 and any  enforcement  or  judicial
proceedings, including foreclosures, (iii) the management and liquidation of any
REO Property and (iv) compliance with the obligations under Section 3.12.


                                      -21-


          Servicing  Fee: With respect to each  Mortgage  Loan and  Distribution
Date,  the amount of the fee  payable to the  Servicer,  which  shall,  for such
Distribution  Date, be equal to  one-twelfth of the product of the Servicing Fee
Rate with respect to such Mortgage Loan and the Stated Principal Balance of such
Mortgage Loan,  subject to reduction as provided in Section 3.17. Such fee shall
be payable monthly,  computed on the basis of the same Stated Principal  Balance
and period  respecting  which any related interest payment on a Mortgage Loan is
computed.  The Servicer's  right to receive the Servicing Fee is limited to, and
payable solely from, the interest portion (including  recoveries with respect to
interest from Liquidation  Proceeds and other proceeds,  to the extent permitted
by Section 3.11) of related Monthly  Payments  collected by the Servicer,  or as
otherwise provided under Section 3.11.

          Servicing Fee Rate:  With respect to each Mortgage Loan, the per annum
rate equal to (i) the related Mortgage  Interest Rate less (ii) the sum of % and
the Trustee Fee Rate; provided, however, that the Servicing Fee Rate will not be
less than % per annum with respect to any Mortgage Loan.

          Servicing  File:  The items  pertaining to a particular  Mortgage Loan
referred to in Exhibit J hereto,  and any  additional  documents  required to be
added to the Servicing File pursuant to the Agreement.

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

          Shift  Percentage:   As  to  any  Distribution  Date,  the  percentage
indicated below:


Distribution Date Occurring In                             Shift Percentage
- ------------------------------                             ----------------
       20   through        20  ............................       %
       20   through        20  ............................       %
       20   through        20  ............................       %
       20   through        20  ............................       %
       20   through        20  ............................       %
       20   and thereafter.................................       %

          Similar Law: As defined in Section 6.02(e).

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

          Subordinate Certificates: The Class B Certificates.


                                      -22-


          Subordinate  Percentage:  As of any Distribution  Date, 100% minus the
Senior Percentage for such Distribution Date.

          Subordinate Prepayment  Percentage:  As to any Distribution Date, 100%
minus the Senior Prepayment Percentage for such Distribution Date.

          Subordinate  Principal   Distribution  Amount:  With  respect  to  any
Distribution Date, an amount equal to the sum of (i) the Subordinate  Percentage
of the  applicable  Non-PO  Percentage  of all amounts  described in clauses (a)
through (d) of the definition of "Non-PO Principal Amount" for such Distribution
Date and (ii) the  Subordinate  Prepayment  Percentage of the applicable  Non-PO
Percentage of the amounts  described in clauses (e) and (f) of the definition of
"Non-PO Principal Amount" for such Distribution Date.

          Subservicer:  Any Person with which the  Servicer  has entered  into a
Subservicing Agreement and which satisfies the requirements set forth therein.

          Subservicing  Agreement:  Any subservicing  agreement  (which,  in the
event the  Subservicer is an affiliate of the Servicer,  need not be in writing)
between  the  Servicer  and  any  Subservicer   relating  to  servicing   and/or
administration of certain Mortgage Loans as provided in Section 3.02.

          Substitute  Mortgage Loan: A Mortgage Loan substituted for a Defective
Mortgage  Loan which must,  on the date of such  substitution  (i) have a Stated
Principal  Balance,  after  deduction  of the  principal  portion of the Monthly
Payment  due in the month of  substitution,  not in excess of, and not more than
10% less than, the Stated Principal Balance of the Defective Mortgage Loan; (ii)
have a Net Mortgage Interest Rate equal to that of the Defective  Mortgage Loan;
(iii) have a Loan-to-Value  Ratio not higher than that of the Defective Mortgage
Loan; (iv) have a remaining term to maturity not greater than (and not more than
one year less than) that of the  Defective  Mortgage  Loan;  and (v) comply with
each Mortgage Loan  representation  and warranty set forth in the Sale Agreement
relating to the Defective Mortgage Loan. More than one Substitute  Mortgage Loan
may be substituted  for a Defective  Mortgage Loan if such  Substitute  Mortgage
Loans meet the foregoing attributes in the aggregate.

          Substitution Adjustment Amount: As defined in Section 2.02.

          Tax Matters Person:  Any person  designated as "tax matters person" in
accordance with Section 5.06 and the manner  provided under Treasury  Regulation
ss. 1.860F-4(d) and Treasury Regulation ss. 301.6231(a)(7)-1.

          Telerate page 3750: As defined in Section 5.09.

          Treasury Regulations:  The final and temporary regulations promulgated
under the Code by the U.S. Department of the Treasury.

          Trust: The trust created by this Agreement.

          Trust Estate:  The corpus of the Trust created to the extent described
herein, consisting of the Mortgage Loans, such assets as shall from time to time
be identified as

                                      -23-


deposited in the  Servicer  Custodial  Account or the  Certificate  Account,  in
accordance with this Agreement, REO Property, the Primary Insurance Policies and
any other Required Insurance Policy.

          Trustee: _____________________, and its successors-in-interest and, if
a successor trustee is appointed hereunder, such successor, as trustee.

          Trustee  Fee:  As  to  any  Distribution  Date,  an  amount  equal  to
one-twelfth of the Trustee Fee Rate multiplied by the aggregate Stated Principal
Balance of the Mortgage  Loans  immediately  following the Due Date in the month
preceding the month in which such Distribution Date occurs.

          Trustee Fee Rate: With respect to each Mortgage Loan, ____% per annum.

          Uncertificated   Lower-Tier   Interest:  A  regular  interest  in  the
Lower-Tier  REMIC  which  is held as an  asset of the  Upper-Tier  REMIC  and is
entitled to monthly  distributions as provided in Section 5.02(a) hereof. Any of
the Class A-L1, Class A-L3, Class A-L4, Class A-LPO,  Class A-LUR, Class A-LWIO,
Class B-L1,  Class  B-L2,  Class  B-L3,  Class  B-L4,  Class B-L5 and Class B-L6
Interests are Uncertificated Lower-Tier Interests.

          Underwriting Guidelines: The underwriting guidelines of .

          Upper-Tier  Certificate:  Any one of the Class A  Certificates  (other
than the Class A-LR Certificate) and the Class B Certificates.

          Upper-Tier   Certificate   Account:   The  separate  Eligible  Account
established and maintained by the Trustee pursuant to Section 3.08(f).

          Upper-Tier REMIC: As defined in the Preliminary Statement,  the assets
of which consist of the Uncertificated  Lower-Tier Interests and such amounts as
shall from time to time be held in the Upper-Tier Certificate Account.

          U.S. Person: A citizen or resident of the United States, a corporation
or partnership  (unless, in the case of a partnership,  Treasury Regulations are
adopted that provide otherwise) created or organized in or under the laws of the
United  States,  any state  thereof or the  District of  Columbia,  including an
entity treated as a corporation or partnership  for federal income tax purposes,
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 such trust, and one or
more such U.S.  Persons have the authority to control all substantial  decisions
of such trust (or, to the extent  provided in applicable  Treasury  Regulations,
certain trusts in existence on August 20, 1996 which are eligible to elect to be
treated as U.S. Persons).

          Voting  Rights:  The  portion  of  the  voting  rights  of  all of the
Certificates  which  is  allocated  to  any  Certificate.  As  of  any  date  of
determination,  (a) % of all Voting  Rights shall be allocated to the Holders of
the Residual Certificates,  (b) % of all Voting Rights shall be allocated to the
Holders  of the Class A-5  Certificates,  (c) % of all  Voting  Rights  shall be
allocated to the Holders of the Class A-WIO  Certificates  and (d) the remaining
Voting Rights

                                      -24-


shall be allocated  among Holders of the remaining  Classes of  Certificates  in
proportion to the Certificate Balances of their respective  Certificates on such
date. Section 1.02 Interest  Calculations.  All calculations of interest will be
made on a 360-day year  consisting of twelve 30-day  months.  All dollar amounts
calculated  hereunder shall be rounded to the nearest penny with one-half of one
penny being rounded down.

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS
                        ORIGINAL ISSUANCE OF CERTIFICATES

          Section 2.01 Conveyance of Mortgage Loans.

          (a) The  Depositor,  concurrently  with  the  execution  and  delivery
hereof, hereby sells, transfers, assigns, sets over and otherwise conveys to the
Trustee  on  behalf  of the Trust  for the  benefit  of the  Certificateholders,
without recourse,  all the right,  title and interest of the Depositor in and to
the Mortgage  Loans,  including all interest and  principal  received on or with
respect to the Mortgage Loans (other than payments of principal and interest due
and payable on the Mortgage Loans on or before the Cut-Off Date).  The foregoing
sale,  transfer,  assignment and set over does not and is not intended to result
in a creation of an assumption by the Trustee of any obligation of the Depositor
or any other Person in  connection  with the Mortgage  Loans or any agreement or
instrument relating thereto, except as specifically set forth herein.

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

          (i) the  original  Mortgage  Note,  endorsed  by manual  or  facsimile
     signature in the following form: "Pay to the order of , as Trustee, without
     recourse," with all necessary  intervening  endorsements showing a complete
     chain  of  endorsement  from  the  originator  to the  Trustee  (each  such
     endorsement  being sufficient to transfer all right,  title and interest of
     the party so endorsing,  as noteholder or assignee thereof,  in and to that
     Mortgage Note);

          (ii) except as provided  below,  the original  recorded  Mortgage with
     evidence  of a  recording  thereon,  or if any such  Mortgage  has not been
     returned from the applicable  recording office or has been lost, or if such
     public recording office retains the original recorded  Mortgage,  a copy of
     such  Mortgage  certified by the Depositor as being a true and correct copy
     of the Mortgage;

          (iii)  subject to the  provisos at the end of this  paragraph,  a duly
     executed  Assignment  of  Mortgage to " , as trustee for the holders of the
     Wachovia  Asset   Securitization   Issuance,   LLC  Mortgage   Pass-Through
     Certificates,  Series  200 -  Certificates"  (which  may be  included  in a
     blanket  assignment  or  assignments),  together  with,  except as provided
     below,  originals of all interim recorded assignments of such mortgage or a
     copy of such interim assignment  certified by the Depositor as being a true


                                      -25-


     and  complete  copy of the original  recorded  intervening  assignments  of
     Mortgage (each such assignment,  when duly and validly completed,  to be in
     recordable  form and sufficient to effect the assignment of and transfer to
     the assignee thereof,  under the Mortgage to which the assignment relates);
     provided  that,  if the related  Mortgage  has not been  returned  from the
     applicable public recording office, such Assignment of Mortgage may exclude
     the  information  to be provided by the  recording  office;  and  provided,
     further,  if the related Mortgage has been recorded in the name of Mortgage
     Electronic   Registration  Systems,  Inc.  ("MERS")  or  its  designee,  no
     Assignment  of  Mortgage  in favor of the  Trustee  will be  required to be
     prepared or delivered and instead,  the Servicer  shall take all actions as
     are  necessary  to cause the Trust to be shown as the owner of the  related
     Mortgage  Loan on the  records  of  MERS  for  purposes  of the  system  of
     recording  transfers of  beneficial  ownership of mortgages  maintained  by
     MERS;

          (iv) the originals of all assumption,  modification,  consolidation or
     extension agreements, if any, with evidence of recording thereon, if any;

          (v) the  original or  duplicate  original  mortgagee  title  insurance
     policy and all riders thereto;

          (vi) the original of any  guarantee  executed in  connection  with the
     Mortgage Note;

          (vii)  for  each  Mortgage  Loan,  if  any,  which  is  secured  by  a
     residential long-term lease, a copy of the lease with evidence of recording
     indicated thereon,  or, if the lease is in the process of being recorded, a
     photocopy  of the lease,  certified by an officer of the  respective  prior
     owner of such Mortgage Loan or by the applicable  title insurance  company,
     closing/settlement/escrow agent or company or closing attorney to be a true
     and correct copy of the lease transmitted for recordation;

          (viii) the original of any  security  agreement,  chattel  mortgage or
     equivalent document executed in connection with the Mortgage;  and

          (ix) for each Mortgage Loan secured by Co-op Shares,  the originals of
     the following documents or instruments:

               (A)  The stock certificate;

               (B)  The stock power executed in blank;

               (C)  The executed proprietary lease;

               (D)  The executed recognition agreement;

               (E)  The executed assignment of recognition agreement, if any;

               (F)  The executed  UCC-1  financing  statement  with  evidence of
                    recording thereon; and


                                      -26-


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

provided,  however,  that on the Closing Date,  with respect to item (iii),  the
Depositor has delivered to the Trustee a copy of such  Assignment of Mortgage in
blank and has caused the Servicer to retain the completed Assignment of Mortgage
for recording as described below,  unless such Mortgage has been recorded in the
name of MERS or its designee. In addition, if the Depositor is unable to deliver
or cause the  delivery  of any  original  Mortgage  Note due to the loss of such
original  Mortgage Note, the Depositor may deliver a copy of such Mortgage Note,
together  with a lost  note  affidavit,  and  shall  thereby  be  deemed to have
satisfied the document  delivery  requirements of this Section  2.01(b).  As set
forth on Exhibit L attached hereto is a list of all states where  recordation is
required  by  either  Rating  Agency  to  obtain  the  initial  ratings  of  the
Certificates.  The Trustee may rely and shall be  protected  in relying upon the
information contained in such Exhibit L.

          If in connection with any Mortgage Loans, the Depositor cannot deliver
(A) the Mortgage,  (B) all interim  recorded  assignments,  (C) all  assumption,
modification, consolidation or extension agreements, if any, or (D) the lender's
title policy  (together with all riders thereto)  satisfying the requirements of
clause  (ii),  (iii),  (iv) or (v) above,  respectively,  concurrently  with the
execution and delivery  hereof  because such document or documents have not been
returned from the applicable public recording office in the case of clause (ii),
(iii) or (iv)  above,  or because  the title  policy has not been  delivered  to
either the Servicer or the Depositor by the applicable title insurer in the case
of clause  (v)  above,  the  Depositor  shall  promptly  deliver  or cause to be
delivered to the Trustee or the Custodian on behalf of the Trustee,  in the case
of clause (ii), (iii) or (iv) above, such Mortgage,  such interim  assignment or
such assumption, modification, consolidation or extension agreement, as the case
may be, with evidence of recording  indicated  thereon upon receipt thereof from
the public recording office, but in no event shall any such delivery of any such
documents or instruments be made later than one year following the Closing Date,
unless,  in the case of  clause  (ii),  (iii) or (iv)  above,  there  has been a
continuing  delay at the applicable  recording  office or, in the case of clause
(v),  there  has been a  continuing  delay  at the  applicable  insurer  and the
Depositor has delivered the Officer's Certificate to such effect to the Trustee.
The  Depositor  shall  forward or cause to be  forwarded to the Trustee (1) from
time  to  time  additional  original  documents   evidencing  an  assumption  or
modification  of a  Mortgage  Loan and (2) any other  documents  required  to be
delivered by the  Depositor  or the Servicer to the Trustee or the  Custodian on
the Trustee's  behalf.  In the event that the original Mortgage is not delivered
and in  connection  with the  payment in full of the related  Mortgage  Loan the
public  recording  office  requires  the  presentation  of a  "lost  instruments
affidavit and indemnity" or any equivalent document,  because only a copy of the
Mortgage can be delivered with the instrument of satisfaction  or  reconveyance,
the  Servicer  shall  prepare,  execute  and  deliver  or cause to be  prepared,
executed and  delivered,  on behalf of the Trust,  such a document to the public
recording office.

          As promptly as practicable subsequent to such transfer and assignment,
and in any event, within 30 days thereafter,  the Servicer shall (except for any
Mortgage  which has been recorded in the name of MERS or its designee) (I) cause
each  Assignment  of  Mortgage  to  be in


                                      -27-


proper form for  recording in the  appropriate  public  office for real property
records within 30 days of the Closing Date and (II) at the Depositor's  expense,
cause to be delivered  for recording in the  appropriate  public office for real
property  records the Assignments of the Mortgages to the Trustee,  except that,
with  respect to any  Assignment  of a Mortgage as to which the Servicer has not
received the information required to prepare such assignment in recordable form,
the  Servicer's  obligation to do so and to deliver the same for such  recording
shall be as soon as  practicable  after receipt of such  information  and in any
event  within  30 days  after  the  receipt  thereof  and,  no  recording  of an
Assignment  of Mortgage  will be required in a state if either (i) the Depositor
furnishes to the Trustee an unqualified Opinion of Counsel reasonably acceptable
to the  Trustee  to the  effect  that  recordation  of  such  assignment  is not
necessary under applicable  state law to preserve the Trustee's  interest in the
related  Mortgage  Loan against the claim of any  subsequent  transferee of such
Mortgage  Loan or any  successor  to,  or  creditor  of,  the  Depositor  or the
originator  of such Mortgage  Loan or (ii) the  recordation  of an Assignment of
Mortgage  in such  state is not  required  by either  Rating  Agency in order to
obtain the initial ratings on the Certificates on the Closing Date.

          In the case of Mortgage Loans that have been prepaid in full as of the
Closing Date,  the Depositor,  in lieu of delivering the above  documents to the
Trustee,  or the Custodian on the Trustee's  behalf,  will cause the Servicer to
deposit in the  Servicer  Custodial  Account the portion of such payment that is
required to be deposited in the Servicer  Custodial  Account pursuant to Section
3.08.

          Section 2.02 Acceptance by the Trustee of the Mortgage Loans.  Subject
to the provisions of the following  paragraph,  the Trustee declares that it, or
the Custodian as its agent, will hold the documents  referred to in Section 2.01
and the other  documents  delivered to it constituting  the Mortgage Files,  and
that it will hold such other  assets as are  included  in the Trust  Estate,  in
trust  for  the   exclusive   use  and   benefit  of  all   present  and  future
Certificateholders.

          Within 90 days after the execution and delivery of this Agreement, the
Trustee shall review,  or cause the Custodian to review,  the Mortgage  Files in
its possession.  If, in the course of such review,  the Trustee or the Custodian
finds any document  constituting  a part of a Mortgage  File which does not meet
the  requirements  of Section 2.01 or is omitted from such  Mortgage  File,  the
Trustee shall promptly so notify the Servicer and the Depositor,  or shall cause
the  Custodian  to  promptly  so  notify  the  Servicer  and the  Depositor.  In
performing any such review,  the Trustee or the Custodian may conclusively  rely
on the purported  genuineness of any such document and any signature thereon. It
is understood that the scope of the Trustee's or the  Custodian's  review of the
Mortgage  Files is limited  solely to confirming  that the  documents  listed in
Section  2.01  have  been  received  and  further  confirming  that  any and all
documents  delivered  pursuant to Section 2.01 appear on their face to have been
executed  and relate to the  Mortgage  Loans  identified  in the  Mortgage  Loan
Schedule.  Neither the Trustee nor the Custodian  shall have any  responsibility
for determining  whether any document is valid and binding,  whether the text of
any  assignment  or  endorsement  is in proper or recordable  form,  whether any
document has been recorded in accordance with the requirements of any applicable
jurisdiction,  or whether a blanket  assignment  is permitted in any  applicable
jurisdiction.  The Depositor  hereby  covenants and agrees that it will promptly
correct or cure such  defect  within 90 days from the date it was so notified of
such defect and, if the  Depositor  does not correct or cure such defect  within
such period,  the Depositor will either (a) substitute for the related  Mortgage


                                      -28-


Loan a Substitute Mortgage Loan, which substitution shall be accomplished in the
manner and  subject  to the  conditions  set forth  below or (b)  purchase  such
Mortgage Loan from the Trustee at the  Repurchase  Price for such Mortgage Loan;
provided,  however,  that in no event shall such a substitution  occur more than
two years from the Closing Date;  provided,  further,  that such substitution or
repurchase shall occur within 90 days of when such defect was discovered if such
defect will cause the Mortgage Loan not to be a "qualified  mortgage" within the
meaning of Section 860G(a)(3) of the Code.

          With respect to each  Substitute  Mortgage  Loan the  Depositor  shall
deliver to the Trustee, for the benefit of the Certificateholders,  the Mortgage
Note, the Mortgage,  the related Assignment of Mortgage (except for any Mortgage
which has been  recorded  in the name of MERS or its  designee),  and such other
documents and  agreements as are  otherwise  required by Section 2.01,  with the
Mortgage Note endorsed and the Mortgage assigned as required by Section 2.01. No
substitution   is  permitted  to  be  made  in  any  calendar  month  after  the
Determination Date for such month. Monthly Payments due with respect to any such
Substitute  Mortgage Loan in the month of substitution  shall not be part of the
Trust  Estate  and  will  be  retained  by  the  Depositor.  For  the  month  of
substitution,  distributions  to  Certificateholders  will  include  the Monthly
Payment  due for such  month  on any  Defective  Mortgage  Loan  for  which  the
Depositor has substituted a Substitute Mortgage Loan.

          The Servicer shall amend the Mortgage Loan Schedule for the benefit of
the  Certificateholders  to reflect the removal of each  Mortgage  Loan that has
become a Defective Mortgage Loan and the substitution of the Substitute Mortgage
Loan or Loans and the Servicer shall deliver the amended  Mortgage Loan Schedule
to the  Trustee  and the  Custodian.  Upon such  substitution,  each  Substitute
Mortgage  Loan shall be subject to the terms of this  Agreement in all respects,
and the  Depositor  shall be deemed to have made to the Trustee  with respect to
such   Substitute   Mortgage  Loan,  as  of  the  date  of   substitution,   the
representations  and  warranties  made pursuant to Section  2.04.  Upon any such
substitution and the deposit to the Servicer  Custodial  Account of any required
Substitution  Adjustment Amount (as described in the next paragraph) and receipt
of a Request  for  Release,  the  Trustee  shall  release,  or shall  direct the
Custodian to release, the Mortgage File relating to such Defective Mortgage Loan
to the Depositor and shall execute and deliver at the Depositor's direction such
instruments of transfer or assignment  prepared by the  Depositor,  in each case
without recourse,  as shall be necessary to vest title in the Depositor,  or its
designee,  to the Trustee's  interest in any Defective Mortgage Loan substituted
for pursuant to this Section 2.02.

          For  any  month  in  which  the  Depositor  substitutes  one  or  more
Substitute  Mortgage Loans for one or more Defective  Mortgage Loans, the amount
(if  any) by which  the  aggregate  principal  balance  of all  such  Substitute
Mortgage Loans as of the date of substitution is less than the aggregate  Stated
Principal Balance of all such Defective Mortgage Loans (after application of the
principal portion of the Monthly Payments due in the month of substitution) (the
"Substitution  Adjustment  Amount") plus an amount equal to the aggregate of any
unreimbursed  Advances with respect to such  Defective  Mortgage  Loans shall be
deposited  into the  Certificate  Account  by the  Depositor  on or  before  the
Remittance Date for the  Distribution  Date in the month succeeding the calendar
month  during  which the related  Mortgage  Loan is required to be  purchased or
replaced hereunder.




                                      -29-


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

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

          The Trustee or the Custodian, on behalf of the Trustee, shall be under
no duty or  obligation  (i) to inspect,  review or examine  any such  documents,
instruments,  certificates  or other papers to determine  that they are genuine,
enforceable,  or appropriate for the represented  purpose or that they are other
than what they  purport to be on their  face or (ii) to  determine  whether  any
Mortgage  File  should  include  any  of  the  documents  specified  in  Section
2.01(b)(iv),  (vi), (vii) and (viii).

          Section  2.03   Representations,   Warranties  and  Covenants  of  the
Servicer.

                    (i) The Servicer hereby makes the following  representations
          and  warranties to the  Depositor  and the Trustee,  as of the Closing
          Date:  (i)  The  Servicer  is  a  national  banking  association  duly
          organized,  validly  existing,  and in good standing under the federal
          laws of the United States of America and has all licenses necessary to
          carry  on  its  business  as now  being  conducted  and  is  licensed,
          qualified and in good standing in each of the states where a Mortgaged
          Property  is located if the laws of such state  require  licensing  or
          qualification  in order to conduct  business of the type  conducted by
          the  Servicer.  The  Servicer  has power and  authority to execute and
          deliver this  Agreement  and to perform in  accordance  herewith;  the
          execution,  delivery and performance of this Agreement  (including all
          instruments of transfer to be delivered pursuant to this Agreement) by
          the Servicer and the  consummation  of the  transactions  contemplated
          hereby have been duly and validly authorized. This Agreement, assuming
          due authorization, execution and delivery by the other parties hereto,
          evidences  the  valid,  binding  and  enforceable  obligation  of  the
          Servicer,  subject to applicable law except as  enforceability  may be
          limited  by (A)  bankruptcy,  insolvency,  liquidation,  receivership,
          moratorium,   reorganization  or  other  similar  laws  affecting  the
          enforcement  of the rights of creditors and (B) general  principles of
          equity,  whether enforcement is sought in a proceeding in equity or at
          law. All requisite  corporate action has been taken by the Servicer to
          make this Agreement  valid and binding upon the Servicer in accordance
          with its terms.

                   (ii) No consent, approval, authorization or order is required
          for the  transactions  contemplated  by this Agreement from any court,
          governmental agency or body, or federal or state regulatory  authority
          having jurisdiction over the Servicer is required or, if


                                      -30-


          required, such consent,  approval,  authorization or order has been or
          will,  prior to the Closing Date, be obtained.

                    (iii) The consummation of the  transactions  contemplated by
          this Agreement are in the ordinary  course of business of the Servicer
          and will not  result  in the  breach of any term or  provision  of the
          charter or by-laws of the Servicer or result in the breach of any term
          or provision  of, or conflict  with or  constitute a default  under or
          result in the  acceleration  of any obligation  under,  any agreement,
          indenture or loan or credit agreement or other instrument to which the
          Servicer or its property is subject, or result in the violation of any
          law, rule, regulation, order, judgment or decree to which the Servicer
          or its property is subject.


                    (iv) There is no action,  suit,  proceeding or investigation
          pending or, to the best knowledge of the Servicer,  threatened against
          the Servicer which,  either  individually  or in the aggregate,  would
          result in any material  adverse  change in the  business,  operations,
          financial condition,  properties or assets of the Servicer,  or in any
          material  impairment  of the right or ability of the Servicer to carry
          on its  business  substantially  as now  conducted or which would draw
          into question the validity of this  Agreement or the Mortgage Loans or
          of any action taken or to be taken in connection  with the obligations
          of the Servicer  contemplated herein, or which would materially impair
          the  ability  of the  Servicer  to  perform  under  the  terms of this
          Agreement.

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

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

          The  Depositor  hereby  represents  and  warrants to the Trustee  with
respect to the Mortgage  Loans or each Mortgage  Loan, as the case may be, as of
the date hereof or such other date set forth herein that as of the Closing Date:

                    (i) The  information set forth in the Mortgage Loan Schedule
          is true and correct in all material respects.

                    (ii)  There  are  no   delinquent   taxes,   ground   rents,
          governmental  assessments,  insurance  premiums,  leasehold  payments,
          including   assessments   payable  in  future  installments  or  other
          outstanding  charges  affecting  the  lien  priority  of  the  related
          Mortgaged Property.

                    (iii) The terms of the Mortgage  Note and the Mortgage  have
          not been impaired,  waived, altered or modified in any respect, except
          by written  instruments,  recorded in the applicable  public recording
          office if necessary to maintain the lien priority of the Mortgage, and
          which have been  delivered to the Trustee;  the  substance of any such
          waiver,  alteration or  modification  has been approved by the insurer
          under the Primary Insurance Policy, if any, the title insurer,  to the
          extent  required  by  the  related  policy,  and is  reflected  on the
          Mortgage  Loan  Schedule.  No  instrument  of  waiver,  alteration  or


                                      -31-


          modification has been executed, and no Mortgagor has been released, in
          whole or in part,  except in connection  with an assumption  agreement
          approved by the insurer under the Primary  Insurance  Policy,  if any,
          the title  insurer,  to the extent  required by the policy,  and which
          assumption agreement has been delivered to the Trustee.

                    (iv) The  Mortgage  Note and the Mortgage are not subject to
          any right of rescission,  set-off,  counterclaim or defense, including
          the defense of usury,  nor will the  operation  of any of the terms of
          the  Mortgage  Note and the  Mortgage,  or the  exercise  of any right
          thereunder,   render   either  the  Mortgage   Note  or  the  Mortgage
          unenforceable,  in  whole  or in  part,  or  subject  to any  right of
          rescission, set-off, counterclaim or defense, including the defense of
          usury  and no such  right  of  rescission,  set-off,  counterclaim  or
          defense has been asserted with respect thereto.

                    (v) All buildings upon the Mortgaged Property are insured by
          an  insurer   generally   acceptable  to  prudent   mortgage   lending
          institutions  against loss by fire,  hazards of extended  coverage and
          such other hazards as are customary in the area the Mortgaged Property
          is  located,   pursuant  to  insurance  policies   conforming  to  the
          requirements of Customary Servicing Procedures and this Agreement. All
          such insurance policies contain a standard mortgagee clause naming the
          originator  of the  Mortgage  Loan,  its  successors  and  assigns  as
          mortgagee  and all premiums  thereon have been paid.  If the Mortgaged
          Property  is in an area  identified  on a flood  hazard  map or  flood
          insurance rate map issued by the Federal  Emergency  Management Agency
          as having  special  flood  hazards (and such flood  insurance has been
          made available),  a flood insurance policy meeting the requirements of
          the current  guidelines of the Federal Insurance  Administration is in
          effect which policy conforms to the requirements of FNMA or FHLMC. The
          Mortgage  obligates  the  Mortgagor  thereunder  to maintain  all such
          insurance at the Mortgagor's cost and expense,  and on the Mortgagor's
          failure to do so,  authorizes  the holder of the  Mortgage to maintain
          such   insurance  at   Mortgagor's   cost  and  expense  and  to  seek
          reimbursement therefor from the Mortgagor.

                    (vi) Any and all requirements of any federal, state or local
          law  including,  without  limitation,  usury,  truth in lending,  real
          estate  settlement  procedures,  consumer  credit  protections,  equal
          credit  opportunity or disclosure  laws  applicable to the origination
          and servicing of Mortgage Loan have been complied with.

                    (vii)  The  Mortgage  has  not  been  satisfied,   canceled,
          subordinated  or  rescinded,  in  whole or in part  (other  than as to
          Principal  Prepayments  in full which may have been received  prior to
          the Closing  Date),  and the Mortgaged  Property has not been released
          from the  lien of the  Mortgage,  in  whole  or in  part,  nor has any
          instrument  been  executed  that would  effect any such  satisfaction,
          cancellation, subordination, rescission or release.

                    (viii) The  Mortgage is a valid,  existing  and  enforceable
          first lien on the Mortgaged  Property,  including all  improvements on
          the  Mortgaged  Property  subject only to (A) the lien of current real
          property taxes and assessments not yet due and payable, (B) covenants,
          conditions  and  restrictions,  rights  of way,  easements  and  other
          matters  of the  public  record  as of the  date  of  recording  being
          acceptable to mortgage lending institutions generally and specifically
          referred to in the lender's title  insurance  policy  delivered to the


                                      -32-


          originator of the Mortgage Loan and which do not adversely  affect the
          Appraised  Value  of the  Mortgaged  Property,  (C)  if the  Mortgaged
          Property  consists  of Co-op  Shares,  any lien for amounts due to the
          cooperative  housing  corporation for unpaid assessments or charges or
          any lien of any assignment of rents or maintenance expenses secured by
          the real property owned by the cooperative  housing  corporation,  and
          (D) other matters to which like properties are commonly  subject which
          do not materially interfere with the benefits of the security intended
          to be  provided  by the  Mortgage  or the  use,  enjoyment,  value  or
          marketability  of  the  related  Mortgaged   Property.   Any  security
          agreement,  chattel  mortgage or  equivalent  document  related to and
          delivered in connection with the Mortgage Loan establishes and creates
          a valid,  existing  and  enforceable  first  lien and  first  priority
          security interest on the property  described therein and the Depositor
          has the full right to sell and assign the same to the Trustee.

                    (ix) The Mortgage Note and the related  Mortgage are genuine
          and each is the  legal,  valid  and  binding  obligation  of the maker
          thereof,   enforceable   in  accordance   with  its  terms  except  as
          enforceability   may  be  limited  by  (A)   bankruptcy,   insolvency,
          liquidation, receivership, moratorium, reorganization or other similar
          laws  affecting  the  enforcement  of the rights of creditors  and (B)
          general  principles  of  equity,  whether  enforcement  is sought in a
          proceeding in equity or at law.

                    (x) All parties to the  Mortgage  Note and the  Mortgage had
          legal  capacity  to enter into the  Mortgage  Loan and to execute  and
          deliver the Mortgage Note and the Mortgage,  and the Mortgage Note and
          the Mortgage have been duly and properly executed by such parties.

                    (xi) The  proceeds  of the  Mortgage  Loan have  been  fully
          disbursed  to or for the  account  of the  Mortgagor  and  there is no
          obligation for the Mortgagee to advance  additional  funds  thereunder
          and  any and all  requirements  as to  completion  of any  on-site  or
          off-site  improvements  and as to  disbursements  of any escrow  funds
          therefor have been complied with. All costs fees and expenses incurred
          in  making or  closing  the  Mortgage  Loan and the  recording  of the
          Mortgage  have been paid,  and the  Mortgagor  is not  entitled to any
          refund of any  amounts  paid or due to the  Mortgagee  pursuant to the
          Mortgage Note or Mortgage.

                    (xii) To the best of the Depositor's knowledge,  all parties
          which  have  had  any  interest  in  the  Mortgage  Loan,  whether  as
          mortgagee,  assignee, pledgee or otherwise, are (or, during the period
          in which they held and disposed of such interest,  were) in compliance
          with  any  and  all   applicable   "doing   business"   and  licensing
          requirements  of the laws of the state wherein the Mortgaged  Property
          is located.

                    (xiii) The  Mortgage  Loan is  covered  by an ALTA  lender's
          title insurance policy, acceptable to FNMA or FHLMC, issued by a title
          insurer  acceptable  to FNMA or FHLMC and  qualified to do business in
          the  jurisdiction  where the Mortgaged  Property is located,  insuring
          (subject to the  exceptions  contained in (viii)(A) and (B) above) the
          Seller,  its  successors  and assigns as to the first priority lien of
          the Mortgage in the original  principal  amount of the Mortgage  Loan.
          The  Depositor is the sole insured of such  lender's  title  insurance
          policy,  and such lender's title insurance policy is in full force


                                      -33-


          and effect and will be in full force and effect upon the  consummation
          of the  transactions  contemplated by this  Agreement.  No claims have
          been  made  under  such  lender's  title  insurance  policy,  and  the
          Depositor  has not done,  by act or  omission,  anything  which  would
          impair the coverage of such lender's title insurance policy.

                    (xiv) There is no  default,  breach,  violation  or event of
          acceleration  existing  under the Mortgage or the Mortgage Note and no
          event  which,  with  the  passage  of  time  or  with  notice  and the
          expiration  of any grace or cure period,  would  constitute a default,
          breach,  violation  or event of  acceleration,  and the Seller has not
          waived any default, breach, violation or event of acceleration.

                    (xv) As of the date of  origination  of the  Mortgage  Loan,
          there had been no  mechanics'  or  similar  liens or claims  filed for
          work,  labor or material (and no rights are outstanding that under law
          could  give  rise to  such  lien)  affecting  the  relating  Mortgaged
          Property  which are or may be liens  prior to, or equal or  coordinate
          with, the lien of the related Mortgage.

                    (xvi) All improvements  which were considered in determining
          the  Appraised  Value of the  related  Mortgaged  Property  lay wholly
          within the boundaries and building  restriction lines of the Mortgaged
          Property,  and no improvements on adjoining  properties  encroach upon
          the Mortgaged Property.

                    (xvii) The Mortgage Loan was originated by a commercial bank
          or similar banking  institution  which is supervised and examined by a
          federal  or  state  authority,  or  by a  mortgagee  approved  by  the
          Secretary of HUD.

                    (xviii) Principal payments on the Mortgage Loan commenced no
          more than sixty days after the  proceeds  of the  Mortgaged  Loan were
          disbursed.  The Mortgage  Loans are 30-year fixed rate mortgage  loans
          having an original  term to  maturity of not more than 30 years,  with
          interest  payable  in  arrears  on the  first day of the  month.  Each
          Mortgage Note requires a monthly  payment which is sufficient to fully
          amortize the original principal balance over the original term thereof
          and to pay  interest  at  the  related  Mortgage  Interest  Rate.  The
          Mortgage Note does not permit negative amortization.

                    (xix) There is no proceeding  pending or, to the Depositor's
          knowledge,  threatened  for the total or partial  condemnation  of the
          Mortgaged  Property  and  such  property  is in  good  repair  and  is
          undamaged by waste,  fire,  earthquake or earth  movement,  windstorm,
          flood, tornado or other casualty,  so as to affect adversely the value
          of the Mortgaged Property as security for the Mortgage Loan or the use
          for which the premises were intended.

                    (xx)  The  Mortgage  and  related   Mortgage   Note  contain
          customary and enforceable  provisions such as to render the rights and
          remedies of the holder thereof  adequate for the  realization  against
          the  Mortgaged  Property  of the  benefits  of the  security  provided
          thereby,  including (A) in the case of a Mortgage designated as a deed
          of  trust,   by  trustee's   sale,   and  (B)  otherwise  by  judicial
          foreclosure.  To the best of the Depositor's knowledge,  following the
          date of origination  of the Mortgage Loan, the


                                      -34-


          Mortgaged  Property has not been subject to any bankruptcy  proceeding
          or  foreclosure  proceeding  and  the  Mortgagor  has  not  filed  for
          protection under applicable  bankruptcy laws. There is no homestead or
          other  exemption  or right  available  to the  Mortgagor  or any other
          person  which  would  interfere  with the right to sell the  Mortgaged
          Property at a trustee's sale or the right to foreclose the Mortgage.

                    (xxi) The Mortgage Note and Mortgage are on forms acceptable
          to FNMA or FHLMC.

                    (xxii) The Mortgage  Note is not and has not been secured by
          any collateral  except the lien of the  corresponding  Mortgage on the
          Mortgaged  Property  and  the  security  interest  of  any  applicable
          security agreement or chattel mortgage referred to in (viii) above.

                    (xxiii)  The  Mortgage  File  contains an  appraisal  of the
          related Mortgaged Property,  in a form acceptable to FNMA or FHLMC and
          such appraisal  complies with the requirements of FIRREA, and was made
          and signed, prior to the approval of the Mortgage Loan application, by
          a Qualified Appraiser.

                    (xxiv)  In the  event  the  Mortgage  constitutes  a deed of
          trust,  a trustee,  duly  qualified  under  applicable law to serve as
          such,  has been properly  designated  and currently so serves,  and no
          fees or  expenses  are or will  become  payable by the  Trustee to the
          trustee under the deed of trust, except in connection with a trustee's
          sale after default by the Mortgagor.

                    (xxv) No Mortgage Loan is a graduated payment mortgage loan,
          no  Mortgage  Loan  has a  shared  appreciation  or  other  contingent
          interest  feature,   and  no  Mortgage  Loan  contains  any  "buydown"
          provision.

                    (xxvi) The Mortgagor has received all  disclosure  materials
          required  by  applicable  law with  respect to the making of  mortgage
          loans of the same type as the Mortgage Loan and  rescission  materials
          required  by  applicable  law  if the  Mortgage  Loan  is a  Refinance
          Mortgage Loan.

                    (xxvii) Each  Mortgage  Loan with a  Loan-to-Value  Ratio at
          origination  in excess of 80% will be subject  to a Primary  Insurance
          Policy,  issued  by an  insurer  acceptable  to FNMA or  FHLMC,  which
          insures that portion of the Mortgage  Loan in excess of the portion of
          the Appraised  Value of the Mortgaged  Property  required by FNMA. All
          provisions  of such Primary  Insurance  Policy have been and are being
          complied  with,  such  policy  is in full  force and  effect,  and all
          premiums due thereunder  have been paid.  Any Mortgage  subject to any
          such Primary  Insurance Policy  obligates the Mortgagor  thereunder to
          maintain  such  insurance  and to pay  all  premiums  and  charges  in
          connection  therewith  at  least  until  Loan-to-Value  Ratio  of such
          Mortgage Loan is reduced to less than 80%. The Mortgage  Interest Rate
          for the Mortgage Loan does not include any such insurance premium.

                    (xxviii) To the best of the Depositor's  knowledge as of the
          date of origination  of the Mortgage Loan, (A) the Mortgaged  Property
          is  lawfully  occupied  under  applicable


                                      -35-


          law, (B) all  inspections,  licenses and  certificates  required to be
          made or issued with respect to all occupied  portions of the Mortgaged
          Property  and,  with  respect  to the use and  occupancy  of the same,
          including but not limited to certificates of occupancy, have been made
          or obtained from the  appropriate  authorities  and (C) no improvement
          located on or part of the  Mortgaged  Property is in  violation of any
          zoning law or regulation.

                    (xxix) The  Assignment  of Mortgage  (except with respect to
          any  Mortgage  that  has  been  recorded  in the  name  of MERS or its
          designee) is in recordable  form and is acceptable for recording under
          the  laws of the  jurisdiction  in which  the  Mortgaged  Property  is
          located.

                    (xxx) All payments  required to be made prior to the Cut-Off
          Date for such  Mortgage Loan under the terms of the Mortgage Note have
          been made and no Mortgage  Loan has been more than 30 days  delinquent
          more than once in the twelve  month  period  immediately  prior to the
          Cut-Off Date.

                    (xxxi) With respect to each Mortgage  Loan, the Depositor or
          Servicer is in possession  of a complete  Mortgage File except for the
          documents  which have been delivered to the Trustee or which have been
          submitted for recording and not yet returned.

                    (xxxii)  Immediately  prior to the transfer  and  assignment
          contemplated  herein,  the  Depositor was the sole owner and holder of
          the Mortgage Loans. The Mortgage Loans were not assigned or pledged by
          the Depositor and the Depositor had good and marketable title thereto,
          and the  Depositor  had full right to transfer  and sell the  Mortgage
          Loans to the Trustee free and clear of any encumbrance,  participation
          interest,  lien,  equity,  pledge,  claim or security interest and had
          full right and authority  subject to no interest or participation  in,
          or agreement  with any other party to sell or  otherwise  transfer the
          Mortgage Loans.

                    (xxxiii) Any future  advances made prior to the Cut-Off Date
          have been consolidated  with the outstanding  principal amount secured
          by the Mortgage,  and the secured  principal  amount, as consolidated,
          bears a single  interest rate and single  repayment  term. The lien of
          the Mortgage  securing the consolidated  principal amount is expressly
          insured as having first lien priority by a title insurance  policy, an
          endorsement  to  the  policy  insuring  the  mortgagee's  consolidated
          interest or by other title evidence  acceptable to FNMA and FHLMC. The
          consolidated  principal amount does not exceed the original  principal
          amount of the Mortgage Loan.

                    (xxxiv) The Mortgage  Loan was  underwritten  in  accordance
          with the applicable  Underwriting  Guidelines in effect at the time of
          origination with exceptions thereto exercised in a reasonable manner.

                    (xxxv)  If the  Mortgage  Loan  is  secured  by a  long-term
          residential  lease,  (1) the lessor under the lease holds a fee simple
          interest in the land; (2) the terms of such lease expressly permit the
          mortgaging  of the  leasehold  estate,  the  assignment  of the  lease
          without the lessor's  consent and the acquisition by the holder of the
          Mortgage of the rights of the lessee upon foreclosure or assignment in
          lieu of  foreclosure  or  provide  the


                                      -36-


          holder of the Mortgage with substantially similar protections; (3) the
          terms of such lease do not (a) allow the termination  thereof upon the
          lessee's  default without the holder of the Mortgage being entitled to
          receive written notice of, and opportunity to cure, such default,  (b)
          allow  the  termination  of  the  lease  in the  event  of  damage  or
          destruction as long as the Mortgage is in existence,  (c) prohibit the
          holder of the Mortgage from being  insured (or  receiving  proceeds of
          insurance) under the hazard  insurance policy or policies  relating to
          the  Mortgaged  Property or (d) permit any  increase in the rent other
          than  pre-established  increases  set  forth  in the  lease;  (4)  the
          original term of such lease in not less than 15 years; (5) the term of
          such  lease  does not  terminate  earlier  than five  years  after the
          maturity date of the Mortgage Note; and (6) the Mortgaged  Property is
          located in a  jurisdiction  in which the use of  leasehold  estates in
          transferring  ownership in residential properties is a widely accepted
          practice.

                    (xxxvi)  The  Mortgaged  Property  is  located  in the state
          identified  in the Mortgage  Loan Schedule and consists of a parcel of
          real property with a detached single family residence erected thereon,
          or a two- to four-family dwelling, or an individual  condominium unit,
          or an individual unit in a planned unit  development,  or, in the case
          of  Mortgage  Loans  secured  by Co-op  Shares,  leases  or  occupancy
          agreements; provided, however, that any condominium project or planned
          unit development  generally conforms with the applicable  Underwriting
          Guidelines regarding such dwellings, and no residence or dwelling is a
          mobile home or a manufactured dwelling.

                    (xxxvii) The Depositor used no adverse selection  procedures
          in selecting  the  Mortgage  Loan for  inclusion in the Trust  Estate.
          (xxxviii) Each Mortgage Loan is a "qualified  mortgage" within Section
          860G(a)(3) of the Code.  (xxxix) With respect to each Mortgage where a
          lost note  affidavit has been delivered to the Trustee in place of the
          related  Mortgage  Note,  the  related  Mortgage  Note is no longer in
          existence.

          Notwithstanding  the foregoing,  no  representations or warranties are
made  by  the  Depositor  as to the  environmental  condition  of any  Mortgaged
Property;  the  absence,  presence or effect of  hazardous  wastes or  hazardous
substances on any Mortgaged  Property;  any casualty resulting from the presence
or effect of hazardous wastes or hazardous substances on, near or emanating from
any Mortgaged Property;  the impact on  Certificateholders  of any environmental
condition  or  presence  of any  hazardous  substance  on or near any  Mortgaged
Property;  or the  compliance of any Mortgaged  Property with any  environmental
laws, nor is any agent, Person or entity otherwise affiliated with the Depositor
authorized  or able to make any such  representation,  warranty or assumption of
liability relative to any Mortgaged Property. In addition, no representations or
warranties  are made by the  Depositor  with respect to the absence or effect of
fraud in the origination of any Mortgage Loan.

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


                                      -37-


Custodian  and shall inure to the benefit of the  Trustee,  notwithstanding  any
restrictive or qualified endorsement or assignment.

          Upon discovery by either the Depositor,  the Servicer,  the Trustee or
the Custodian that any of the  representations  and warranties set forth in this
Section  2.04 is not accurate  (referred to herein as a "breach")  and that such
breach materially and adversely affects the interests of the  Certificateholders
in the related  Mortgage  Loan,  the party  discovering  such breach  shall give
prompt  written  notice to the other parties (any  Custodian  being so obligated
under a  Custodial  Agreement);  provided  that any such  breach that causes the
Mortgage  Loan not to be a  "qualified  mortgage"  within the meaning of Section
860G(a)(3)  of the Code shall be deemed to materially  and adversely  affect the
interests  of the  Certificateholders.  Within 90 days of its  discovery  or its
receipt of notice of any such breach,  the  Depositor  shall cure such breach in
all material  respects or shall either (i)  repurchase  the Mortgage Loan or any
property  acquired in respect  thereof  from the Trustee at a price equal to the
Repurchase Price or (ii) if within two years of the Closing Date, substitute for
such Mortgage Loan in the manner described in Section 2.02; provided that if the
breach would cause the Mortgage Loan to be other than a "qualified  mortgage" as
defined in Section  860G(a)(3) of the Code, any such  repurchase or substitution
must  occur  within  90 days  from the  date  the  breach  was  discovered.  The
Repurchase  Price  of  any  repurchase  described  in  this  paragraph  and  the
Substitution  Adjustment  Amount,  if any, shall be deposited in the Certificate
Account.  It is  understood  and agreed that the  obligation of the Depositor to
repurchase or substitute for any Mortgage Loan or Mortgaged Property as to which
such a breach has occurred and is continuing  shall  constitute  the sole remedy
respecting  such breach  available to  Certificateholders,  or to the Trustee on
behalf  of   Certificateholders,   and  such  obligation   shall  survive  until
termination of the Trust hereunder.

          Section 2.05  Designation  of Interests  in the REMIC.  The  Depositor
hereby designates the Classes of Class A Certificates  (other than the Class A-R
and Class A-LR  Certificates) and the Classes of Class B Certificates as classes
of "regular  interests"  and the Class A-R  Certificate  as the single  class of
"residual  interest" in the  Upper-Tier  REMIC for the purposes of Code Sections
860G(a)(1) and 860G(a)(2), respectively. The Depositor hereby further designates
the Class A-L1 Interest,  Class A-L3 Interest,  Class A-L4 Interest, Class A-LPO
Interest,  Class A-LUR  Interest,  Class A-LWIO  Interest,  Class B-L1 Interest,
Class B-L2  Interest,  Class B-L3  Interest,  Class  B-L4  Interest,  Class B-L5
Interest and Class B-L6 Interest as classes of "regular interests" and the Class
A-LR  Certificate  as the single class of "residual  interest" in the Lower-Tier
REMIC for the purposes of Code Sections 860G(a)(1) and 860G(a)(2), respectively.

          Section 2.06  Designation  of Start-up Day. The Closing Date is hereby
designated as the "start-up day" of each of the Upper-Tier  REMIC and Lower-Tier
REMIC within the meaning of Section 860G(a)(9) of the Code.

          Section 2.07 REMIC  Certificate  Maturity Date. Solely for purposes of
satisfying Section 1.860G-1(a)(4)(iii) of the Treasury Regulations,  the "latest
possible  maturity date" of the regular  interests in the  Upper-Tier  REMIC and
Lower-Tier REMIC is [______], 20 .


                                      -38-


          Section 2.08 Execution and Delivery of  Certificates.  The Trustee (i)
acknowledges   the   issuance  of  and  hereby   declares   that  it  holds  the
Uncertificated  Lower-Tier  Interests on behalf of the Upper-Tier  REMIC and the
Certificateholders  and (ii) has executed and  delivered to or upon the order of
the Depositor, in exchange for the Mortgage Loans and Uncertificated  Lower-Tier
Interests  together with all other assets  included in the  definition of "Trust
Estate,"  receipt of which is hereby  acknowledged,  Certificates  in authorized
denominations  which,  together with the  Uncertificated  Lower-Tier  Interests,
evidence ownership of the entire Trust Estate.

                                  ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

          Section 3.01 Servicer to Service  Mortgage Loans. For and on behalf of
the  Certificateholders,  the Servicer shall service and administer the Mortgage
Loans, all in accordance with the terms of this Agreement,  Customary  Servicing
Procedures, applicable law and the terms of the Mortgage Notes and Mortgages. In
connection with such servicing and administration,  the Servicer shall have full
power and  authority,  acting alone and/or through  Subservicers  as provided in
Section  3.02,  to do or cause to be done  any and all  things  that it may deem
necessary or desirable in  connection  with such  servicing  and  administration
including,  but not  limited to, the power and  authority,  subject to the terms
hereof, (a) to execute and deliver, on behalf of the  Certificateholders and the
Trustee,  customary consents or waivers and other instruments and documents, (b)
to consent,  with respect to the Mortgage Loans it services, to transfers of any
Mortgaged  Property and assumptions of the Mortgage Notes and related  Mortgages
(but  only  in the  manner  provided  in this  Agreement),  (c) to  collect  any
Insurance Proceeds and other Liquidation Proceeds relating to the Mortgage Loans
it  services,  and (d) to  effectuate  foreclosure  or other  conversion  of the
ownership of the Mortgaged Property securing any Mortgage Loan it services.  The
Servicer  shall  represent  and protect the  interests  of the Trust in the same
manner as it protects its own  interests in mortgage  loans in its own portfolio
in any claim,  proceeding or litigation  regarding a Mortgage Loan and shall not
make or permit any modification, waiver or amendment of any term of any Mortgage
Loan,  except as  provided  pursuant  to  Section  3.21.  Without  limiting  the
generality of the foregoing, the Servicer, in its own name or in the name of any
Subservicer or the Depositor and the Trustee, is hereby authorized and empowered
by the Depositor and the Trustee,  when the Servicer or any Subservicer,  as the
case may be, believes it appropriate in its reasonable judgment,  to execute and
deliver, on behalf of the Trustee, the Depositor,  the Certificateholders or any
of them, any and all instruments of satisfaction or cancellation,  or of partial
or full release or discharge, and all other comparable instruments, with respect
to the  Mortgage  Loans it services,  and with respect to the related  Mortgaged
Properties  held for the benefit of the  Certificateholders.  The Servicer shall
prepare and deliver to the Depositor and/or the Trustee such documents requiring
execution and delivery by either or both of them as are necessary or appropriate
to enable the Servicer to service and  administer the Mortgage Loans it services
to the extent that the  Servicer is not  permitted  to execute and deliver  such
documents  pursuant to the preceding  sentence.  Upon receipt of such documents,
the Depositor  and/or the Trustee,  upon the  direction of the  Servicer,  shall
promptly execute such documents and deliver them to the Servicer.


                                      -39-


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

          The relationship of the Servicer (and of any successor to the Servicer
as  servicer  under this  Agreement)  to the  Trustee  under this  Agreement  is
intended by the parties to be that of an independent  contractor and not that of
a joint venturer, partner or agent.

          Section 3.02 Subservicing; Enforcement of the Obligations of Servicer.

          (a) The Servicer may arrange for the subservicing of any Mortgage Loan
it services by a Subservicer  pursuant to a  Subservicing  Agreement;  provided,
however,  that  such  subservicing  arrangement  and the  terms  of the  related
Subservicing Agreement must provide for the servicing of such Mortgage Loan in a
manner  consistent  with  the  servicing  arrangements  contemplated  hereunder.
Notwithstanding  the  provisions  of  any  Subservicing  Agreement,  any  of the
provisions of this Agreement relating to agreements or arrangements  between the
Servicer and a  Subservicer  or reference to actions taken through a Subservicer
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 it  services  in  accordance  with the  provisions  of this
Agreement  without  diminution of such obligation or liability by virtue of such
Subservicing Agreements or arrangements or by virtue of indemnification from the
Subservicer and to the same extent and under the same terms and conditions as if
the Servicer alone were servicing and  administering  those Mortgage Loans.  All
actions of each  Subservicer  performed  pursuant  to the  related  Subservicing
Agreement  shall be performed  as agent of the Servicer  with the same force and
effect as if performed directly by the Servicer.

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

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


                                      -40-


that such  recovery  exceeds all amounts due in respect of the related  Mortgage
Loan or (ii) from a specific  recovery  of costs,  expenses  or  attorneys  fees
against the party against whom such enforcement is directed.

          (d) Any  Subservicing  Agreement  entered into by the  Servicer  shall
provide that it may be assumed or terminated by the Trustee,  if the Trustee has
assumed the duties of the Servicer,  or any successor Servicer, at the Trustee's
or successor Servicer's option, as applicable, without cost or obligation to the
assuming or terminating  party or the Trust Estate,  upon the assumption by such
party of the obligations of the Servicer pursuant to Section 8.05.

          Any  Subservicing  Agreement,  and any other  transactions or services
relating to the Mortgage Loans  involving a  Subservicer,  shall be deemed to be
between  the  Servicer  and such  Subservicer  alone,  and the  Trustee  and the
Certificateholders  shall not be deemed parties thereto and shall have no claims
or rights of action against,  rights,  obligations,  duties or liabilities to or
with respect to the Subservicer or its officers,  directors or employees, except
as set forth in Section 3.01.

          Section 3.03 Fidelity Bond; Errors and Omissions Insurance.

          The Servicer shall maintain,  at its own expense,  a blanket  fidelity
bond and an errors and omissions  insurance  policy,  with broad coverage on all
officers,  employees  or other  persons  acting in any capacity  requiring  such
persons to handle  funds,  money,  documents or papers  relating to the Mortgage
Loans it  services.  These  policies  must insure the  Servicer  against  losses
resulting  from  dishonest  or  fraudulent  acts  committed  by  the  Servicer's
personnel,  any employees of outside firms that provide data processing services
for the Servicer,  and temporary  contract  employees or student  interns.  Such
fidelity  bond shall also  protect  and insure the  Servicer  against  losses in
connection  with the release or  satisfaction  of a Mortgage Loan without having
obtained  payment in full of the indebtedness  secured thereby.  No provision of
this  Section  3.03  requiring  such  fidelity  bond and  errors  and  omissions
insurance shall diminish or relieve the Servicer from its duties and obligations
as set forth in this  Agreement.  The minimum  coverage  under any such bond and
insurance policy shall be at least equal to the  corresponding  amounts required
by FNMA in the  FNMA  Servicing  Guide  or by  FHLMC  in the  FHLMC  Sellers'  &
Servicers'  Guide,  as amended or restated from time to time, or in an amount as
may be permitted to the Servicer by express waiver of FNMA or FHLMC.

          Section 3.04 Access to Certain Documentation.

          The Servicer  shall  provide to the OTS and the FDIC and to comparable
regulatory authorities  supervising Holders of Subordinate  Certificates and the
examiners  and  supervisory   agents  of  the  OTS,  the  FDIC  and  such  other
authorities,  access to the documentation  required by applicable regulations of
the OTS and the FDIC with  respect to the Mortgage  Loans.  Such access shall be
afforded without charge,  but only upon reasonable and prior written request and
during normal business hours at the offices designated by the Servicer.  Nothing
in this Section 3.04 shall limit the  obligation  of the Servicer to observe any
applicable  law and the failure of the Servicer to provide access as provided in
this Section 3.04 as a result of such  obligation  shall not constitute a breach
of this Section 3.04.


                                      -41-


          Section 3.05 Maintenance of Primary Mortgage Insurance Policy; Claims.

          With  respect  to each  Mortgage  Loan with a  Loan-to-Value  Ratio in
excess of 80% or such other  Loan-to-Value  Ratio as may be required by law, the
Servicer responsible for servicing such Mortgage Loan shall, without any cost to
the Trust Estate,  maintain or cause the Mortgagor to maintain in full force and
effect a Primary  Insurance Policy insuring that portion of the Mortgage Loan in
excess of a percentage in conformity with FNMA requirements.  The Servicer shall
pay or shall cause the  Mortgagor to pay the premium  thereon on a timely basis,
at least until the  Loan-to-Value  Ratio of such Mortgage Loan is reduced to 80%
or such other  Loan-to-Value  Ratio as may be required  by law. If such  Primary
Insurance Policy is terminated, the Servicer shall obtain from another insurer a
comparable  replacement  policy,  with a total  coverage  equal to the remaining
coverage of such terminated Primary Insurance Policy. If the insurer shall cease
to be an insurer  acceptable to FNMA,  the Servicer  shall notify the Trustee in
writing, it being understood that the Servicer shall not have any responsibility
or liability for any failure to recover under the Primary  Insurance  Policy for
such  reason.  If the  Servicer  determines  that  recoveries  under the Primary
Insurance Policy are jeopardized by the financial condition of the insurer,  the
Servicer shall obtain from another insurer which meets the  requirements of this
Section 3.05 a replacement  insurance  policy.  The Servicer  shall not take any
action that would result in noncoverage  under any applicable  Primary Insurance
Policy of any loss that,  but for the actions of the  Servicer,  would have been
covered thereunder.  In connection with any assumption or substitution agreement
entered into or to be entered into pursuant to Section 3.13,  the Servicer shall
promptly notify the insurer under the related Primary  Insurance Policy, if any,
of such  assumption or substitution of liability in accordance with the terms of
such Primary  Insurance  Policy and shall take all actions which may be required
by such  insurer as a  condition  to the  continuation  of  coverage  under such
Primary  Insurance  Policy.  If such Primary Insurance Policy is terminated as a
result of such  assumption  or  substitution  of liability,  the Servicer  shall
obtain a replacement Primary Insurance Policy as provided above.

          In connection with its activities as servicer,  the Servicer agrees to
prepare   and   present,   on   behalf   of   itself,   the   Trustee   and  the
Certificateholders,  claims to the insurer under any Primary Insurance Policy in
a timely fashion in accordance with the terms of such Primary  Insurance  Policy
and,  in this  regard,  to take  such  action  as shall be  necessary  to permit
recovery  under any Primary  Insurance  Policy  respecting a defaulted  Mortgage
Loan.  Pursuant to Section 3.09(a),  any amounts collected by the Servicer under
any Primary  Insurance  Policy shall be deposited in the related Escrow Account,
subject to withdrawal pursuant to Section 3.09(b).

          The Servicer will comply with all  provisions of applicable  state and
federal law relating to the  cancellation  of, or  collection  of premiums  with
respect  to,  Primary  Mortgage  Insurance,  including,  but not limited to, the
provisions  of the  Homeowners  Protection  Act of  1998,  and  all  regulations
promulgated thereunder, as amended from time to time.

          Section 3.06 Rights of the Depositor and the Trustee in Respect of the
Servicer.

          The Depositor may, but is not obligated to, enforce the obligations of
the Servicer  hereunder and may, but is not obligated  to,  perform,  or cause a
designee to perform,  any defaulted  obligation of the Servicer hereunder and in
connection with any such defaulted  obligation to exercise the related rights of
the Servicer hereunder;  provided that the Servicer shall


                                      -42-


not  be  relieved  of any  of  its  obligations  hereunder  by  virtue  of  such
performance  by the  Depositor  or its  designee.  Neither  the  Trustee nor the
Depositor shall have any  responsibility  or liability for any action or failure
to act by the  Servicer  nor shall the Trustee or the  Depositor be obligated to
supervise the performance of the Servicer hereunder or otherwise.

          Any   Subservicing   Agreement  that  may  be  entered  into  and  any
transactions or services  relating to the Mortgage Loans involving a Subservicer
in its  capacity as such shall be deemed to be between the  Subservicer  and the
Servicer  alone,  and the  Trustee  and  Certificateholders  shall not be deemed
parties  thereto  and  shall  have no  claims,  rights,  obligations,  duties or
liabilities with respect to the Subservicer except as set forth in Section 3.07.
The Servicer shall be solely liable for all fees owed by it to any  Subservicer,
irrespective of whether the Servicer's  compensation  pursuant to this Agreement
is sufficient to pay such fees.

          Section 3.07 Trustee to Act as Servicer.

          If the  Servicer  shall  for any  reason  no  longer  be the  Servicer
hereunder  (including  by  reason of an Event of  Default),  the  Trustee  shall
thereupon  assume,  if it so elects,  or shall  appoint a successor  Servicer to
assume,  all of the rights and  obligations  of the Servicer  hereunder  arising
thereafter  (except  that the Trustee  shall not be (a) liable for losses of the
Servicer  pursuant to Section 3.12 or any acts or  omissions of the  predecessor
Servicer  hereunder,  (b) obligated to make  Advances if it is  prohibited  from
doing so by applicable  law or (c) deemed to have made any  representations  and
warranties of the Servicer  hereunder).  Any such assumption shall be subject to
Section  7.02.  If the  Servicer  shall for any reason no longer be the Servicer
(including  by reason of any Event of  Default),  the  Trustee or the  successor
Servicer  may elect to succeed to any rights  and  obligations  of the  Servicer
under each Subservicing Agreement or may terminate each Subservicing  Agreement.
If it has  elected  to assume the  Subservicing  Agreement,  the  Trustee or the
successor  Servicer  shall  be  deemed  to have  assumed  all of the  Servicer's
interest  therein  and  to  have  replaced  the  Servicer  as  a  party  to  any
Subservicing  Agreement  entered into by the Servicer as contemplated by Section
3.02 to the same extent as if the  Subservicing  Agreement  had been assigned to
the  assuming  party  except  that the  Servicer  shall not be  relieved  of any
liability or obligations under any such Subservicing Agreement.

          The Servicer  that is no longer the  Servicer  hereunder  shall,  upon
request  of the  Trustee,  but at the  expense of the  Servicer,  deliver to the
assuming party all documents and records relating to each Subservicing Agreement
or substitute  servicing  agreement and the Mortgage  Loans then being  serviced
thereunder  and an accounting  of amounts  collected or held by it and otherwise
use its best  efforts to effect  the  orderly  and  efficient  transfer  of such
substitute Subservicing Agreement to the assuming party. Section 3.08 Collection
of Mortgage Loan Payments; Servicer Custodial Account;  Certificate Account; and
Upper-Tier Certificate Account.

          (a) Continuously from the date hereof until the principal and interest
on all Mortgage Loans are paid in full, the Servicer will proceed diligently, in
accordance  with this  Agreement,  to collect all payments due under each of the
Mortgage Loans it services when the same shall become due and payable.  Further,
the Servicer will in accordance with all applicable law and Customary  Servicing
Procedures ascertain and estimate taxes, assessments,  fire and


                                      -43-


hazard insurance  premiums,  mortgage  insurance  premiums and all other charges
with  respect  to the  Mortgage  Loans it  services  that,  as  provided  in any
Mortgage,  will become due and payable to the end that the installments  payable
by the Mortgagors will be sufficient to pay such charges as and when they become
due  and  payable.  Consistent  with  the  foregoing,  the  Servicer  may in its
discretion (i) waive any late payment charge or any prepayment charge or penalty
interest in  connection  with the  prepayment of a Mortgage Loan it services and
(ii) extend the due dates for payments  due on a Mortgage  Note for a period not
greater than 120 days;  provided,  however,  that the Servicer cannot extend the
maturity of any such  Mortgage  Loan past the date on which the final payment is
due on the latest maturing Mortgage Loan as of the Cut-Off Date. In the event of
any such  arrangement,  the Servicer shall make Periodic Advances on the related
Mortgage  Loan in  accordance  with the  provisions  of Section  3.20 during the
scheduled period in accordance with the  amortization  schedule of such Mortgage
Loan without modification  thereof by reason of such arrangements.  The Servicer
shall not be  required  to  institute  or join in  litigation  with  respect  to
collection of any payment (whether under a Mortgage,  Mortgage Note or otherwise
or against  any public or  governmental  authority  with  respect to a taking or
condemnation)  if it  reasonably  believes  that  enforcing the provision of the
Mortgage  or other  instrument  pursuant  to which such  payment is  required is
prohibited by applicable law.

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

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

          (ii) all payments on account of interest on the Mortgage Loans, net of
     the Servicing Fee;

          (iii) (A) all Insurance Proceeds and Liquidation Proceeds,  other than
     Insurance  Proceeds to be (1) applied to the  restoration  or repair of the
     Mortgaged  Property,  (2)  released to the  Mortgagor  in  accordance  with
     Customary Servicing Procedures or (3) required to be deposited to an Escrow
     Account pursuant to Section 3.09(a) and (B) any Insurance Proceeds released
     from an Escrow Account pursuant to Section 3.09(b)(iv);

          (iv) any amount  required to be deposited by the Servicer  pursuant to
     Section 3.08(d) in connection with any losses on Permitted Investments with
     respect to the Servicer Custodial Account;

          (v) any amounts  required to be deposited by the Servicer  pursuant to
     Section 3.14;

                                      -44-


          (vi) all Repurchase  Prices and all  Substitution  Adjustment  Amounts
     received by the  Servicer;  (vii)  Periodic  Advances  made by the Servicer
     pursuant to Section 3.20 and any  payments of  Compensating  Interest;  and
     (viii) any other amounts required to be deposited hereunder.

          The  foregoing  requirements  for deposits to the  Servicer  Custodial
Account by the Servicer shall be exclusive, it being understood and agreed that,
without  limiting the  generality  of the  foregoing,  payments in the nature of
prepayment  penalties,  late payment  charges or assumption  fees, if collected,
need not be deposited by the  Servicer.  If the  Servicer  shall  deposit in the
Servicer  Custodial  Account any amount not required to be deposited,  it may at
any time withdraw or direct the institution  maintaining the Servicer  Custodial
Account to  withdraw  such  amount  from the  Servicer  Custodial  Account,  any
provision herein to the contrary notwithstanding. The Servicer Custodial Account
may contain  funds that belong to one or more trust funds  created for  mortgage
pass-through certificates of other series and may contain other funds respecting
payments on mortgage loans belonging to the Servicer or serviced by the Servicer
on behalf of others.  Notwithstanding  such  commingling of funds,  the Servicer
shall keep records that accurately  reflect the funds on deposit in the Servicer
Custodial  Account that have been identified by it as being  attributable to the
Mortgage Loans it services.  The Servicer shall maintain  adequate  records with
respect  to all  withdrawals  made  pursuant  to this  Section  3.08.  All funds
required to be  deposited  in the Servicer  Custodial  Account  shall be held in
trust for the  Certificateholders  until  withdrawn in  accordance  with Section
3.11.

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

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

          (ii) any amount  paid by the Trustee  pursuant  to Section  3.08(d) in
     connection  with any losses on  Permitted  Investments  with respect to the
     Certificate Account; and

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

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


                                      -45-


          (d) Each  institution at which the Servicer  Custodial  Account or the
Certificate  Account is maintained shall invest the funds therein as directed in
writing by the Servicer in Permitted  Investments,  which shall mature not later
than (i) in the case of the Servicer  Custodial  Account,  the Business Day next
preceding the related Remittance Date (except that if such Permitted  Investment
is an obligation  of the  institution  that  maintains  such account,  then such
Permitted  Investment shall mature not later than such Remittance Date) and (ii)
in the case of the  Certificate  Account,  the Business Day next  preceding  the
Distribution Date (except that if such Permitted  Investment is an obligation of
the  institution  that  maintains such account,  then such Permitted  Investment
shall mature not later than such Distribution Date) and, in each case, shall not
be sold or disposed of prior to its  maturity.  All such  Permitted  Investments
shall  be  made  in  the  name  of  the   Trustee,   for  the   benefit  of  the
Certificateholders.  All income or gain (net of any  losses)  realized  from any
such investment of funds on deposit in the Servicer  Custodial  Account shall be
for the benefit of the Servicer as servicing  compensation and shall be retained
by it  monthly  as  provided  herein.  All  income or gain  (net of any  losses)
realized from any such investment of funds on deposit in the Certificate Account
shall be for the benefit of the Trustee as additional  compensation and shall be
retained by it monthly as provided herein.  The amount of any losses realized in
the Servicer  Custodial Account or the Certificate  Account incurred in any such
account in respect of any such  investments  shall  promptly be deposited by the
Servicer in the Servicer  Custodial Account or by the Trustee in the Certificate
Account, as applicable.

          (e) The  Servicer  shall give  notice to the  Trustee of any  proposed
change of the  location of the  Servicer  Custodial  Account  maintained  by the
Servicer  not later  than 30 days and not more than 45 days  prior to any change
thereof.  The Trustee shall give notice to the Servicer,  each Rating Agency and
the Depositor of any proposed change of the location of the Certificate  Account
not later than 30 days and not more than 45 days  prior to any  change  thereof.
The  creation  of  the  Servicer  Custodial  Account  shall  be  evidenced  by a
certification  substantially  in the form of  Exhibit F  hereto.  A copy of such
certification shall be furnished to the Trustee.

          (f)  The  Trustee  shall   establish   and  maintain  the   Upper-Tier
Certificate   Account.   On  each   Distribution  Date  (other  than  the  Final
Distribution  Date,  if such Final  Distribution  Date is in  connection  with a
purchase of the assets of the Trust Estate by the Depositor), the Trustee shall,
from  funds  available  on  deposit  in the  Certificate  Account,  deposit,  in
immediately available funds, by wire transfer or otherwise,  into the Upper-Tier
Certificate Account, the Lower-Tier Distribution Amount.

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

          (a) To the  extent  required  by the  related  Mortgage  Note  and not
violative  of current  law,  the  Servicer  shall  segregate  and hold all funds
collected and received  pursuant to each Mortgage Loan which  constitute  Escrow
Payments  in trust  separate  and apart  from any of its own  funds and  general
assets and for such  purpose  shall  establish  and  maintain one or more escrow
accounts  (collectively,   the  "Escrow  Account"),   titled  "[Insert  name  of
Servicer],  in trust for  registered  holders of Wachovia  Asset  Securitization
Issuance,  LLC  Mortgage  Pass-Through  Certificates,  Series 200 - and  various
Mortgagors."  The Escrow Account shall be established  with a commercial bank, a
savings bank or a savings and loan  association  that meets the  guidelines  set
forth by FNMA or FHLMC as an eligible  institution for escrow accounts and


                                      -46-


which is a member of the  Automated  Clearing  House.  In any case,  the  Escrow
Account shall be insured by the FDIC to the fullest extent permitted by law. The
Servicer shall deposit in the appropriate  Escrow Account on a daily basis,  and
retain  therein:  (i) all Escrow  Payments  collected on account of the Mortgage
Loans,  (ii) all amounts  representing  proceeds of any hazard  insurance policy
which are to be applied to the  restoration  or repair of any related  Mortgaged
Property and (iii) all amounts  representing  proceeds of any Primary  Insurance
Policy.  Nothing  herein  shall  require the  Servicer to compel a Mortgagor  to
establish an Escrow Account in violation of applicable law.

          (b)  Withdrawals of amounts so collected from the Escrow  Accounts may
be made by the Servicer only (i) to effect timely payment of taxes, assessments,
mortgage insurance premiums, fire and hazard insurance premiums,  condominium or
PUD association dues, or comparable items  constituting  Escrow Payments for the
related Mortgage,  (ii) to reimburse the Servicer out of related Escrow Payments
made with  respect  to a Mortgage  Loan for any  Servicing  Advance  made by the
Servicer  pursuant to Section 3.09(c) with respect to such Mortgage Loan,  (iii)
to refund to any Mortgagor any sums determined to be overages, (iv) for transfer
to the Servicer  Custodial  Account upon default of a Mortgagor or in accordance
with the terms of the related  Mortgage Loan and if permitted by applicable law,
(v) for application to restore or repair the Mortgaged Property,  (vi) to pay to
the  Mortgagor,  to the extent  required by law, any interest  paid on the funds
deposited in the Escrow  Account,  (vii) to pay to itself any interest earned on
funds  deposited  in the  Escrow  Account  (and not  required  to be paid to the
Mortgagor),  (viii) to the  extent  permitted  under  the  terms of the  related
Mortgage Note and  applicable  law, to pay late fees with respect to any Monthly
Payment which is received  after the applicable  grace period,  (ix) to withdraw
suspense  payments that are deposited into the Escrow  Account,  (x) to withdraw
any amounts  inadvertently  deposited in the Escrow Account or (xi) to clear and
terminate  the  Escrow  Account  upon  the  termination  of  this  Agreement  in
accordance  with Section  10.01.  Any Escrow  Account shall not be a part of the
Trust Estate.

          (c) With respect to each Mortgage  Loan,  the Servicer  shall maintain
accurate records  reflecting the status of taxes,  assessments and other charges
which are or may  become a lien upon the  Mortgaged  Property  and the status of
Primary  Insurance Policy premiums and fire and hazard insurance  coverage.  The
Servicer  shall  obtain,  from time to time,  all bills for the  payment of such
charges  (including  renewal premiums) and shall effect payment thereof prior to
the  applicable  penalty  or  termination  date  and at a time  appropriate  for
securing maximum discounts allowable, employing for such purpose deposits of the
Mortgagor in the Escrow  Account,  if any,  which shall have been  estimated and
accumulated by the Servicer in amounts sufficient for such purposes,  as allowed
under the terms of the Mortgage.  To the extent that a Mortgage does not provide
for Escrow  Payments,  the Servicer  shall  determine that any such payments are
made by the Mortgagor.  The Servicer assumes full  responsibility for the timely
payment of all such bills and shall  effect  timely  payments  of all such bills
irrespective of each Mortgagor's  faithful performance in the payment of same or
the making of the Escrow Payments.  The Servicer shall advance any such payments
that are not timely paid,  but the Servicer shall be required so to advance only
to the extent that such  Servicing  Advances,  in the good faith judgment of the
Servicer,  will  be  recoverable  by the  Servicer  out of  Insurance  Proceeds,
Liquidation Proceeds or otherwise.


                                      -47-


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

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

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

          Section  3.11  Permitted   Withdrawals  from  the  Servicer  Custodial
Account; Certificate Account and Upper-Tier Certificate Account.

          (a) The  Servicer  may from  time to time  make  withdrawals  from the
Servicer Custodial Account, for the following purposes:

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

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

          (iii)  to  reimburse  the  Servicer  for  any  Nonrecoverable  Advance
     previously  made; (iv) to reimburse the Servicer for Insured  Expenses from
     the related Insurance Proceeds;

          (v) to pay to the purchaser, with respect to each Mortgage Loan or REO
     Property  that has been  purchased  pursuant to Section  2.02 or 2.04,  all
     amounts received thereon after the date of such purchase;

          (vi) to reimburse the Servicer or the Depositor for expenses  incurred
     by any of them and reimbursable pursuant to Section 7.03;

          (vii) to  withdraw  any amount  deposited  in the  Servicer  Custodial
     Account and not required to be deposited therein;


                                      -48-


          (viii) on or prior to the Remittance Date, to withdraw an amount equal
     to the related Pool  Distribution  Amount,  the related Trustee Fee and any
     other amounts due to the Trustee under this Agreement for such Distribution
     Date,  to the  extent on  deposit,  and remit  such  amount in  immediately
     available funds to the Trustee for deposit in the Certificate Account; and

          (ix) to clear  and  terminate  the  Servicer  Custodial  Account  upon
     termination of this Agreement 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 Servicer  Custodial  Account  pursuant to clauses (i), (ii),
(iv) and (v). Prior to making any withdrawal from the Servicer Custodial Account
pursuant to clause (iii), the Servicer shall deliver to the Trustee an Officer's
Certificate of a Servicing Officer indicating the amount of any previous Advance
determined by the Servicer to be a  Nonrecoverable  Advance and  identifying the
related Mortgage Loan(s) and their  respective  portions of such  Nonrecoverable
Advance.

          (b) The Trustee shall withdraw funds from the Certificate  Account for
distributions to  Certificateholders  in the manner specified in this Agreement.
In  addition,  the  Trustee  may from  time to time  make  withdrawals  from the
Certificate Account for the following purposes:

          (i) to pay to itself the Trustee Fee and any other  amounts due to the
     Trustee under this Agreement for the related Distribution Date;

          (ii)  to pay to  itself  as  additional  compensation  earnings  on or
     investment income with respect to funds in the Certificate Account;

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

          (iv) to clear and terminate the Certificate  Account upon  termination
     of the Agreement pursuant to Section 10.01.

          (c)  Notwithstanding  anything  herein to the  contrary,  the  Regular
Certificates  and the Class A-R  Certificate  shall  not  receive  distributions
directly from the  Certificate  Account.  On each  Distribution  Date,  funds on
deposit in the Upper-Tier  Certificate Account shall be used to make payments on
the Regular  Certificates  and the Class A-R Certificate as provided in Sections
5.01  and  5.02.  The  Upper-Tier  Certificate  Account  shall  be  cleared  and
terminated upon termination of this Agreement pursuant to Section 10.01.

          Section 3.12 Maintenance of Hazard Insurance.

          The Servicer shall cause to be maintained for each Mortgage Loan, fire
and hazard  insurance  with  extended  coverage  customary in the area where the
Mortgaged Property is located in an amount which is at least equal to the lesser
of (a) the full insurable value of the Mortgaged  Property or (b) the greater of
(i) the  outstanding  principal  balance  owing on the Mortgage Loan and (ii) an
amount such that the proceeds of such insurance shall be sufficient to


                                      -49-


avoid the application to the Mortgagor or loss payee of any  coinsurance  clause
under the policy.  If the  Mortgaged  Property is in an area  identified  in the
Federal Register by the Federal  Emergency  Management  Agency as having special
flood hazards (and such flood  insurance has been made  available)  the Servicer
will cause to be maintained a flood insurance policy meeting the requirements of
the  current  guidelines  of  the  Federal  Insurance   Administration  and  the
requirements of FNMA or FHLMC. The Servicer shall also maintain on REO Property,
fire and hazard insurance with extended  coverage in an amount which is at least
equal to the maximum  insurable  value of the  improvements  which are a part of
such property,  liability insurance and, to the extent required, flood insurance
in an amount  required  above.  Any amounts  collected by the Servicer under any
such  policies  (other than  amounts to be  deposited  in an Escrow  Account and
applied to the  restoration  or repair of the  property  subject to the  related
Mortgage or property  acquired in  liquidation  of the Mortgage  Loan,  or to be
released to the Mortgagor in accordance  with  Customary  Servicing  Procedures)
shall be deposited  in the Servicer  Custodial  Account,  subject to  withdrawal
pursuant to Section  3.11(a).  It is understood and agreed that no earthquake or
other additional  insurance need be required by the Servicer of any Mortgagor or
maintained on REO  Property,  other than  pursuant to such  applicable  laws and
regulations  as  shall  at any  time  be in  force  and as  shall  require  such
additional  insurance.  All policies  required  hereunder shall be endorsed with
standard mortgagee clauses with loss payable to the Servicer,  and shall provide
for at least 30 days prior  written  notice of any  cancellation,  reduction  in
amount or material change in coverage to the Servicer.

          The hazard insurance policies for each Mortgage Loan secured by a unit
in a condominium  development  or planned unit  development  shall be maintained
with respect to such Mortgage Loan and the related development in a manner which
is consistent with FNMA requirements.

          Notwithstanding  the  foregoing,  the  Servicer may maintain a blanket
policy  insuring  against  hazard  losses  on all of  the  Mortgaged  Properties
relating  to the  Mortgage  Loans in lieu of  maintaining  the  required  hazard
insurance  policies for each  Mortgage  Loan and may  maintain a blanket  policy
insuring against special flood hazards in lieu of maintaining any required flood
insurance.  Any such  blanket  policies  shall (A) be  consistent  with  prudent
industry standards, (B) name the Servicer as loss payee, (C) provide coverage in
an  amount  equal to the  aggregate  unpaid  principal  balance  on the  related
Mortgage  Loans  without  co-insurance,   and  (D)  otherwise  comply  with  the
requirements  of this  Section  3.12.  Any such  blanket  policy  may  contain a
deductible  clause;  provided that if any Mortgaged Property is not covered by a
separate  policy  otherwise  complying  with this Section 3.12 and a loss occurs
with respect to such  Mortgaged  Property  which loss would have been covered by
such a policy,  the Servicer shall deposit in the Servicer Custodial Account the
difference,  if any,  between  the amount that would have been  payable  under a
separate policy  complying with this Section 3.12 and the amount paid under such
blanket policy.

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

          (a)  Except as  otherwise  provided  in this  Section  3.13,  when any
Mortgaged Property subject to a Mortgage has been conveyed by the Mortgagor, the
Servicer  shall  use  reasonable  efforts,  to the  extent  that  it has  actual
knowledge of such conveyance, to enforce any due-on-sale clause contained in any
Mortgage Note or Mortgage,  to the extent  permitted  under


                                      -50-


applicable law and  governmental  regulations,  but only to the extent that such
enforcement will not adversely affect or jeopardize  coverage under any Required
Insurance Policy. Notwithstanding the foregoing, the Servicer is not required to
exercise  such rights with respect to a Mortgage  Loan if the Person to whom the
related  Mortgaged  Property  has been  conveyed  or is  proposed to be conveyed
satisfies the terms and  conditions  contained in the Mortgage Note and Mortgage
related  thereto and the consent of the  mortgagee  under such  Mortgage Note or
Mortgage is not  otherwise  required  under such  Mortgage Note or Mortgage as a
condition  to such  transfer.  If (i) the  Servicer  is  prohibited  by law from
enforcing  any  such  due-on-sale  clause,  (ii)  coverage  under  any  Required
Insurance Policy would be adversely  affected,  (iii) the Mortgage Note does not
include a  due-on-sale  clause or (iv)  nonenforcement  is  otherwise  permitted
hereunder,  the Servicer is authorized,  subject to Section 3.13(b),  to take or
enter into an assumption and  modification  agreement from or with the Person to
whom such  Mortgaged  Property has been or is about to be conveyed,  pursuant to
which such Person becomes liable under the Mortgage Note and, unless  prohibited
by applicable state law, the Mortgagor remains liable thereon; provided that the
Mortgage  Loan shall  continue to be covered (if so covered  before the Servicer
enters such  agreement)  by the  applicable  Required  Insurance  Policies.  The
Servicer, subject to Section 3.13(b), is also authorized with the prior approval
of  the  insurers  under  any  Required  Insurance  Policies  to  enter  into  a
substitution  of liability  agreement  with such  Person,  pursuant to which the
original  Mortgagor is released from liability and such Person is substituted as
Mortgagor  and becomes  liable  under the  Mortgage  Note.  Notwithstanding  the
foregoing,  the Servicer shall not be deemed to be in default under this Section
3.13 by reason of any  transfer  or  assumption  which the  Servicer  reasonably
believes it is restricted by law from preventing, for any reason whatsoever.

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


                                      -51-


the same  extent as all other  documents  and  instruments  constituting  a part
thereof.  Any fee  collected by the Servicer for entering  into an assumption or
substitution  of  liability  agreement  may  be  retained  by  the  Servicer  as
additional master servicing compensation.  Notwithstanding the foregoing, to the
extent permissible under applicable law and at the request of the Servicer,  the
Trustee  shall  execute and deliver to the  Servicer  any powers of attorney and
other  documents  prepared by the  Servicer  that are  reasonably  necessary  or
appropriate  to enable the  Servicer  to execute  any  assumption  agreement  or
modification agreement required to be executed by the Trustee under this Section
3.13.

          Section 3.14 Realization Upon Defaulted Mortgage Loans; REO Property.

          (a) The Servicer  shall use  reasonable  efforts to foreclose  upon 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. In
connection with such foreclosure or other conversion,  the Servicer shall follow
Customary  Servicing  Procedures and shall meet the  requirements of the insurer
under any Required Insurance Policy;  provided,  however,  that the Servicer may
enter into a special  servicing  agreement with an  unaffiliated  Holder of 100%
Percentage Interest of a Class of Class B Certificates or a holder of a class of
securities  representing interests in the Class B Certificates alone or together
with other subordinated mortgage pass-through certificates. Such agreement shall
be  substantially  in the form  attached  hereto as Exhibit K or subject to each
Rating Agency's  acknowledgment  that the ratings of the  Certificates in effect
immediately  prior to the entering into such  agreement  would not be qualified,
downgraded  or  withdrawn  and the  Certificates  would  not be placed on credit
review status (except for possible upgrading) as a result of such agreement. Any
such  agreement  may contain  provisions  whereby  such holder may  instruct the
Servicer to commence or delay foreclosure proceedings with respect to delinquent
Mortgage Loans and will contain provisions for the deposit of cash by the holder
that would be available for  distribution to  Certificateholders  if Liquidation
Proceeds are less than they  otherwise  may have been had the Servicer  acted in
accordance  with its  normal  procedures.  Notwithstanding  the  foregoing,  the
Servicer  shall not be required to expend its own funds in  connection  with any
foreclosure or towards the restoration of any Mortgaged Property unless it shall
determine  (i) that  such  restoration  and/or  foreclosure  will  increase  the
proceeds of  liquidation of the Mortgage Loan after  reimbursement  to itself of
such  expenses and (ii) that such  expenses  will be  recoverable  to it through
proceeds of the liquidation of the Mortgage Loan (respecting which it shall have
priority for purposes of withdrawals from the Servicer Custodial  Account).  Any
such  expenditures  shall  constitute  Servicing  Advances  for purposes of this
Agreement.

          The decision of the Servicer to foreclose on a defaulted Mortgage Loan
shall be subject to a  determination  by the Servicer  that the proceeds of such
foreclosure would exceed the costs and expenses of bringing such a proceeding.

          With  respect to any REO  Property,  the deed or  certificate  of sale
shall  be  taken  in  the  name  of  the   Trustee   for  the   benefit  of  the
Certificateholders,  or its nominee,  on behalf of the  Certificateholders.  The
Trustee's  name shall be placed on the title to such REO Property  solely as the
Trustee hereunder and not in its individual capacity.  The Servicer shall ensure
that the title to such REO Property  references this Agreement and the Trustee's
capacity hereunder.


                                      -52-


Pursuant to its efforts to sell such REO  Property,  the  Servicer  shall either
itself or through an agent selected by the Servicer  manage,  conserve,  protect
and operate  such REO  Property  in the same manner that it manages,  conserves,
protects and operates other  foreclosed  property for its own account and in the
same manner that  similar  property in the same  locality as the REO Property is
managed.  Incident to its  conservation  and  protection of the interests of the
Certificateholders,  the Servicer may rent the same, or any part thereof, as the
Servicer  deems to be in the best  interest  of the  Certificateholders  for the
period prior to the sale of such REO  Property.  The Servicer  shall prepare for
and deliver to the Trustee a statement  with respect to each REO  Property  that
has been rented,  if any,  showing the aggregate  rental income received and all
expenses  incurred in connection with the management and maintenance of such REO
Property at such times as is  necessary to enable the Trustee to comply with the
reporting  requirements of the REMIC  Provisions;  provided,  however,  that the
Servicer shall have no duty to rent any REO Property on behalf of the Trust. The
net monthly rental income,  if any, from such REO Property shall be deposited in
the  Servicer  Custodial  Account  no later than the close of  business  on each
Determination  Date. The Servicer  shall  perform,  with respect to the Mortgage
Loans, the tax reporting and withholding  required by Sections 1445 and 6050J of
the Code with  respect  to  foreclosures  and  abandonments,  the tax  reporting
required  by Section  6050H of the Code with  respect to the receipt of mortgage
interest  from  individuals  and, if required by Section  6050P of the Code with
respect to the cancellation of indebtedness by certain  financial  entities,  by
preparing  such tax and  information  returns  as may be  required,  in the form
required. The Servicer shall deliver copies of such reports to the Trustee.

          If the Trust  acquires any  Mortgaged  Property as described  above or
otherwise  in  connection  with a  default  or a  default  which  is  reasonably
foreseeable  on a Mortgage  Loan,  the Servicer  shall dispose of such Mortgaged
Property  prior to the end of the third  calendar year following the year of its
acquisition by the Trust (such period, the "REO Disposition  Period") unless (A)
the Trustee  shall have been supplied by the Servicer with an Opinion of Counsel
to the  effect  that  the  holding  by the  Trust  of  such  Mortgaged  Property
subsequent to the REO  Disposition  Period will not result in the  imposition of
taxes on "prohibited  transactions"  (as defined in Section 860F of the Code) on
either the  Upper-Tier  REMIC or the  Lower-Tier  REMIC or cause either REMIC to
fail to qualify as a REMIC at any time that any Certificates are outstanding, or
(B) the Trustee (at the  Servicer's  expense) or the Servicer shall have applied
for, prior to the expiration of the REO Disposition  Period, an extension of the
REO Disposition  Period in the manner  contemplated by Section  856(e)(3) of the
Code.  If such an  Opinion  of  Counsel  is  provided  or such an  exemption  is
obtained, the Trust may continue to hold such Mortgaged Property (subject to any
conditions  contained  in such Opinion of Counsel)  for the  applicable  period.
Notwithstanding  any other  provision of this Agreement,  no Mortgaged  Property
acquired  by the Trust  shall be rented (or allowed to continue to be rented) or
otherwise used for the production of income by or on behalf of the Trust in such
a manner or pursuant to any terms that would (i) cause such  Mortgaged  Property
to fail to  qualify as  "foreclosure  property"  within  the  meaning of Section
860G(a)(8)  of the Code or (ii) subject  either REMIC to the  imposition  of any
federal,  state or local income taxes on the income  earned from such  Mortgaged
Property under Section 860G(c) of the Code or otherwise, unless the Servicer has
agreed to indemnify and hold  harmless the Trust with respect to the  imposition
of any such taxes.  The  Servicer  shall  identify to the Trustee any  Mortgaged
Property  relating to a Mortgage  Loan held by the Trust for 30 months for which
no plans to dispose of such  Mortgaged  Property by the Servicer have been made.
After delivery of such identification, the Servicer shall proceed to


                                      -53-


          dispose  of any such  Mortgaged  Property  by  holding a  commercially
reasonable auction for such property.

          The income earned from the  management of any REO  Properties,  net of
reimbursement to the Servicer for expenses  incurred  (including any property or
other  taxes)  in  connection  with  such  management  and  net of  unreimbursed
Servicing Fees,  Periodic Advances and Servicing  Advances,  shall be applied to
the payment of principal of and interest on the related defaulted Mortgage Loans
(solely for the purposes of allocating principal and interest, interest shall be
treated as accruing as though such  Mortgage  Loans were still  current) and all
such income shall be deemed, for all purposes in this Agreement,  to be payments
on account of principal and interest on the related  Mortgage Notes and shall be
deposited  into the  Servicer  Custodial  Account.  To the extent the net income
received  during any calendar month is in excess of the amount  attributable  to
amortizing  principal and accrued interest at the related Mortgage Interest Rate
on the related  Mortgage  Loan for such  calendar  month,  such excess  shall be
considered to be a partial prepayment of principal of the related Mortgage Loan.

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

          (b) The Servicer shall  promptly  notify the Depositor of any Mortgage
Loan which comes into default.  The Depositor shall be entitled,  at its option,
to repurchase (i) any such defaulted  Mortgage Loan from the Trust Estate if (a)
in the  Depositor's  judgment,  the  default  is not  likely  to be cured by the
Mortgagor and (b) such Mortgage Loan is 180 days or more  delinquent or (ii) any
Mortgage Loan in the Trust Estate which pursuant to Section 4(b) of the Mortgage
Loan Purchase  Agreement the Seller  requests the Depositor to repurchase and to
sell to the Seller to facilitate the exercise of the Seller's rights against the
originator or prior holder of such  Mortgage  Loan.  The purchase  price for any
such  Mortgage  Loan  shall  be 100% of the  unpaid  principal  balance  of such
Mortgage Loan plus accrued interest thereon at the Mortgage  Interest Rate (less
the Servicing Fee Rate for such Mortgage Loan) through the last day of the month
in which such repurchase  occurs.  Upon the receipt of such purchase price,  the
Servicer shall provide to the Trustee the notification  required by Section 3.15
and the Trustee or the  Custodian  shall  promptly  release to the Depositor the
Mortgage File relating to the Mortgage Loan being repurchased.

          Section 3.15 Trustee to Cooperate; Release of Mortgage Files.


                                      -54-


          Upon the payment in full of any Mortgage  Loan,  or the receipt by the
Servicer  of a  notification  that  payment in full will be escrowed in a manner
customary for such purposes,  the Servicer will  immediately  notify the Trustee
(or, at the direction of the Trustee,  the Custodian) by delivering,  or causing
to be delivered,  two copies (one of which will be returned to the Servicer with
the  Mortgage  File) of a Request  for  Release  (which may be  delivered  in an
electronic format  acceptable to the Trustee and the Servicer).  Upon receipt of
such request,  the Trustee or the Custodian,  as applicable,  shall within seven
Business Days release the related  Mortgage  File to the  Servicer.  The Trustee
shall at the  Servicer's  direction  execute  and  deliver to the  Servicer  the
request for  reconveyance,  deed of  reconveyance  or release or satisfaction of
mortgage or such  instrument  releasing the lien of the  Mortgage,  in each case
provided by the Servicer,  together with the Mortgage Note with written evidence
of cancellation  thereon.  If the Mortgage has been recorded in the name of MERS
or its designee,  the Servicer  shall take all  necessary  action to reflect the
release of the Mortgage on the records of MERS.  Expenses incurred in connection
with any instrument of satisfaction or deed of reconveyance  shall be chargeable
to the related Mortgagor.  From time to time and as shall be appropriate for the
servicing  or  foreclosure  of any  Mortgage  Loan,  including  for such purpose
collection under any policy of flood  insurance,  any fidelity bond or errors or
omissions  policy,  or for the  purposes of  effecting a partial  release of any
Mortgaged  Property  from  the  lien  of  the  Mortgage  or  the  making  of any
corrections  to the Mortgage Note or the Mortgage or any of the other  documents
included in the Mortgage  File,  the Trustee or the  Custodian,  as  applicable,
shall,  upon delivery to the Trustee (or, at the  direction of the Trustee,  the
Custodian) of a Request for Release signed by a Servicing  Officer,  release the
Mortgage File within seven Business Days to the Servicer. Subject to the further
limitations  set forth  below,  the Servicer  shall cause the  Mortgage  File so
released to be returned to the Trustee or the Custodian, as applicable, when the
need  therefor by the Servicer no longer  exists,  unless the  Mortgage  Loan is
liquidated  and the proceeds  thereof are  deposited  in the Servicer  Custodial
Account,  in  which  case the  Servicer  shall  deliver  to the  Trustee  or the
Custodian, as applicable, a Request for Release, signed by a Servicing Officer.

          The Trustee  shall  execute and deliver to the  Servicer any powers of
attorney  and other  documents  prepared  by the  Servicer  that are  reasonably
necessary or  appropriate  to enable the Servicer to carry out its servicing and
administrative duties under this Agreement, upon the request of the Servicer. In
addition,  upon prepayment in full of any Mortgage Loan or the receipt of notice
that  funds  for such  purpose  have been  placed in  escrow,  the  Servicer  is
authorized to give, as attorney-in-fact  for the Trustee and the mortgagee under
the Mortgage,  an instrument of satisfaction  (or Assignment of Mortgage without
recourse) regarding the Mortgaged Property relating to such Mortgage Loan, which
instrument of satisfaction or Assignment of Mortgage,  as the case may be, shall
be delivered to the Person entitled thereto against receipt of the prepayment in
full. If the Mortgage is  registered  in the name of MERS or its  designee,  the
Servicer  shall take all necessary  action to reflect the release on the records
of MERS. In lieu of executing such satisfaction or Assignment of Mortgage, or if
another  document is required to be executed by the  Trustee,  the  Servicer may
deliver or cause to be delivered to the Trustee, for signature,  as appropriate,
any court pleadings, requests for trustee's sale or other documents necessary to
effectuate  such  foreclosure  or any legal  action  brought to obtain  judgment
against  the  Mortgagor  on the  Mortgage  Note or the  Mortgage  or to obtain a
deficiency  judgment or to enforce any other remedies or rights  provided by the
Mortgage Note or the Mortgage or otherwise available at law or in equity.


                                      -55-


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

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

          Section 3.17 Servicing Compensation.

          The  Servicer  shall be entitled  out of each payment of interest on a
Mortgage Loan (or portion thereof) and included in the Trust Estate to retain or
withdraw  from the Servicer  Custodial  Account an amount equal to the Servicing
Fee for such Distribution Date.

          Additional  servicing  compensation  in the form of  Excess  Proceeds,
prepayment  penalties,  assumption fees, late payment charges and all income and
gain  net of any  losses  realized  from  Permitted  Investments  and all  other
customary and ancillary income and fees shall be retained by the Servicer to the
extent not required to be deposited in the Servicer  Custodial  Account pursuant
to Section 3.08(b).  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 in this
Agreement.

          Notwithstanding  the  foregoing,  with  respect to the  payment of the
Servicing Fee on any  Distribution  Date,  the  aggregate  Servicing Fee for the
Servicer for such  Distribution Date shall be reduced (but not below zero) by an
amount equal to the lesser of (a) the  Prepayment  Interest  Shortfall  for such
Distribution Date relating to the Mortgage Loans and (b) one-twelfth of % of the
aggregate Stated Principal  Balance of such Mortgage Loans for such Distribution
Date (any such reduction, "Compensating Interest").

          Section 3.18 Annual Statement as to Compliance.


                                      -56-


          The Servicer shall deliver to the Trustee and each Rating Agency on or
before 90 days after the end of the Servicer's fiscal year,  commencing with its
20 fiscal year, an Officer's Certificate stating, as to the signer thereof, that
(a) a review of the  activities of the Servicer  during the  preceding  calendar
year and of the  performance  of the Servicer under this Agreement has been made
under  such  officer's  supervision,  and  (b) to the  best  of  such  officer's
knowledge,  based on such review, the Servicer has fulfilled all its obligations
under this  Agreement  throughout  such year, or, if there has been a default in
the  fulfillment of any such  obligation,  specifying each such default known to
such officer and the nature and status thereof.  Section 3.19 Annual Independent
Public Accountants' Servicing Statement; Financial Statements.

          The Servicer shall, at its own expense, on or before 90 days after the
end of the Servicer's  fiscal year,  commencing with its 20 fiscal year, cause a
firm of independent  public  accountants  (who may also render other services to
the  Servicer  or any  affiliate  thereof)  which  is a member  of the  American
Institute of Certified Public  Accountants to furnish a statement to the Trustee
to the  effect  that  such  firm  has with  respect  to the  Servicer's  overall
servicing   operations,   examined  such   operations  in  accordance  with  the
requirements  of the Uniform Single  Attestation  Program for Mortgage  Bankers,
stating such firm's conclusions relating thereto.

          Section 3.20 Advances.

          The Servicer shall  determine on or before each Servicer  Advance Date
whether it is required  to make a Periodic  Advance  pursuant to the  definition
thereof.  If the Servicer  determines it is required to make a Periodic Advance,
it shall,  on or before the Servicer  Advance Date,  either (a) deposit into the
Servicer  Custodial  Account an amount  equal to the Advance  and/or (b) make an
appropriate entry in its records relating to the Servicer Custodial Account that
any portion of the Amount Held for Future Distribution in the Servicer Custodial
Account has been used by the Servicer in discharge of its obligation to make any
such Periodic Advance. Any funds so applied shall be replaced by the Servicer by
deposit in the Servicer Custodial Account no later than the close of business on
the Business Day preceding the next Servicer Advance Date. The Servicer shall be
entitled to be reimbursed from the Servicer  Custodial  Account for all Advances
of its own funds made  pursuant  to this  Section  3.20 as  provided  in Section
3.11(a).  The obligation to make Periodic  Advances with respect to any Mortgage
Loan shall  continue  until the  ultimate  disposition  of the REO  Property  or
Mortgaged Property relating to such Mortgage Loan. The Servicer shall inform the
Trustee of the amount of the Periodic Advance to be made by the Servicer on each
Servicer Advance Date no later than the related Remittance Date.

          The  Servicer  shall  deliver to the Trustee on the  related  Servicer
Advance Date an Officer's  Certificate  of a Servicing  Officer  indicating  the
amount of any  proposed  Periodic  Advance  determined  by the  Servicer to be a
Nonrecoverable Advance.  Notwithstanding  anything to the contrary, the Servicer
shall not be required to make any  Periodic  Advance or  Servicing  Advance that
would be a Nonrecoverable Advance.

          Section 3.21 Modifications, Waivers, Amendments and Consents.


                                      -57-


          (a)  Subject  to this  Section  3.21,  the  Servicer  may agree to any
modification, waiver, forbearance, or amendment of any term of any Mortgage Loan
without the consent of the Trustee or any Certificateholder.  All modifications,
waivers, forbearances or amendments of any Mortgage Loan shall be in writing and
shall be consistent with Customary Servicing Procedures.

          (b) The  Servicer  shall not agree to enter into,  and shall not enter
into, any modification, waiver (other than a waiver referred to in Section 3.13,
which  waiver,  if any,  shall be  governed  by Section  3.13),  forbearance  or
amendment  of any  term  of any  Mortgage  Loan if  such  modification,  waiver,
forbearance, or amendment would:

          (i) affect the amount or timing of any related  payment of  principal,
     interest or other amount payable thereunder;

          (ii) in the Servicer's  judgment,  materially  impair the security for
     such  Mortgage Loan or reduce the  likelihood of timely  payment of amounts
     due thereon; or

          (iii)  otherwise  constitute a "significant  modification"  within the
     meaning of Treasury Regulations Section 1.860G-2(b);

unless,  in either case,  (A) such  Mortgage Loan is 90 days or more past due or
(B) the  Servicer  delivers  to the  Trustee an Opinion of Counsel to the effect
that such  modification,  waiver,  forbearance or amendment would not affect the
REMIC  status of either the  Upper-Tier  REMIC or the  Lower-Tier  REMIC and, in
either case, such modification,  waiver,  forbearance or amendment is reasonably
likely to produce a greater  recovery  with respect to such  Mortgage  Loan than
would liquidation.  Subject to Customary Servicing Procedures,  the Servicer may
permit a  forbearance  for a Mortgage Loan which in the  Servicer's  judgment is
subject to imminent default.

          (c) Any  payment  of  interest,  which  is  deferred  pursuant  to any
modification,  waiver,  forbearance or amendment permitted hereunder, shall not,
for  purposes  hereof,  including,   without  limitation,   calculating  monthly
distributions to Certificateholders, be added to the unpaid principal balance of
the related Mortgage Loan,  notwithstanding that the terms of such Mortgage Loan
or such modification, waiver or amendment so permit.

          (d) The  Servicer  may,  as a condition  to granting  any request by a
Mortgagor for consent,  modification,  waiver,  forbearance  or  amendment,  the
granting of which is within the Servicer's  discretion  pursuant to the Mortgage
Loan  and is  permitted  by the  terms  of this  Agreement,  require  that  such
Mortgagor  pay  to  the  Servicer,  as  additional  servicing  compensation,   a
reasonable or customary fee for the additional  services performed in connection
with such request,  together with any related costs and expenses incurred by the
Servicer, which amount shall be retained by the Servicer as additional servicing
compensation.

          (e)  The  Servicer  shall  notify  the  Trustee,  in  writing,  of any
modification,  waiver, forbearance or amendment of any term of any Mortgage Loan
and the date thereof,  and shall deliver to the Trustee (or, at the direction of
the  Trustee,  the  Custodian)  for deposit in the  related  Mortgage  File,  an
original  counterpart of the agreement  relating to such  modification,  waiver,
forbearance  or amendment,  promptly (and in any event within ten Business Days)
following  the  execution  thereof;   provided,   however,   that  if  any  such
modification,  waiver, forbearance or

                                      -58-


amendment is required by applicable  law to be recorded,  the Servicer (i) shall
deliver to the Trustee a copy thereof and (ii) shall deliver to the Trustee such
document,  with evidence of  notification  upon receipt  thereof from the public
recording office.

          Section 3.22 Reports to the Securities and Exchange Commission.

          The Trustee shall, on behalf of the Trust,  cause to be filed with the
Securities  and Exchange  Commission any periodic  reports  required to be filed
under the provisions of the Securities Exchange Act of 1934, as amended, and the
rules and regulations of the Securities and Exchange Commission thereunder,  for
so long as any Certificates registered under the 1933 Act are outstanding (other
than the Current  Report on Form 8-K to be filed by the  Depositor in connection
with  computational  materials and the initial  Current Report on Form 8-K to be
filed by the  Depositor in  connection  with the issuance of the  Certificates).
Upon the request of the Trustee,  the Servicer and the Depositor shall cooperate
with the Trustee in the  preparation of any such report and shall provide to the
Trustee in a timely manner all such  information or documentation as the Trustee
may  reasonably  request in connection  with the  performance  of its duties and
obligations under this Section.

                                   ARTICLE IV

                             SERVICER'S CERTIFICATE

          Section 4.01 Servicer's Certificate.

          Each month, not later than 12:00 noon Eastern time on the Business Day
following each Determination  Date, the Servicer shall deliver to the Trustee, a
Servicer's  Certificate  (in  substance  and format  mutually  acceptable to the
Servicer and the Trustee)  certified by a Servicing  Officer  setting  forth the
information  necessary in order for the Trustee to perform its obligations under
this Agreement. The Trustee may conclusively rely upon the information contained
in a Servicer's Certificate for all purposes hereunder and shall have no duty to
verify or re-compute any of the information contained therein.

          Each such statement  shall be provided by the Trustee to any Holder of
a  Certificate  upon request and shall also,  to the extent  available,  include
information regarding  delinquencies on Mortgage Loans providing such statement,
indicating the number and aggregate principal amount of Mortgage Loans which are
either one, two,  three or more than three months  delinquent and the book value
of any REO Property.

                                   ARTICLE V

                 PAYMENTS AND STATEMENTS TO CERTIFICATEHOLDERS;
                              REMIC ADMINISTRATION

          Section 5.01 Distributions. On each Distribution Date, based solely on
the information in the Servicer's Certificate,  the Trustee shall distribute out
of the Upper-Tier Certificate Account or the Certificate Account, as applicable,
(to the extent funds are available therein) to each  Certificateholder of record
on the related  Record Date (other than as provided in


                                      -59-


Section 10.01  respecting  the final  distribution)  (a) by check mailed to such
Certificateholder  entitled to receive a distribution on such  Distribution Date
at the  address  appearing  in the  Certificate  Register,  or (b) upon  written
request   by  the   Holder  of  a  Regular   Certificate   (in  the  event  such
Certificateholder  owns of  record  100% of a Class  of  Certificates  or  holds
Certificates of any Class having denominations  aggregating $1,000,000 or more),
by wire transfer or by such other means of payment as such Certificateholder and
the Trustee shall agree upon, such  Certificateholder's  Percentage  Interest in
the amount to which the related Class of  Certificates is entitled in accordance
with the priorities set forth below in Section 5.02.

          None of the Holders of any Class of Certificates,  the Depositor,  the
Servicer or the Trustee shall in any way be  responsible or liable to Holders of
any Class of Certificates in respect of amounts properly previously  distributed
on any such Class.

          Amounts distributed with respect to any Class of Certificates shall be
applied  first to the  distribution  of interest  thereon and then to  principal
thereon. Section 5.02 Priorities of Distributions.

          (a) On  each  Distribution  Date,  based  solely  on  the  information
contained in the  Servicer's  Certificate,  the Trustee shall  withdraw from the
Certificate  Account (to the extent funds are available therein) (1) the amounts
payable to the Trustee pursuant to Sections 3.11(b)(i) and 3.11(b)(ii) and shall
pay such funds to itself, and (2) the Pool Distribution  Amount, in an amount as
specified in written  notice  received by the Trustee from the Servicer no later
than the related  Determination  Date,  and shall apply such  funds,  first,  to
distributions in respect of the Uncertificated Lower-Tier Interests as specified
in this Section 5.02(a) for deposit in the Upper-Tier Certificate Account and to
the Class A-LR Certificate,  and then from the Upper-Tier Certificate Account to
distributions  on the Certificates in the following order of priority and to the
extent of such funds:

          (i) to each Class of Senior  Certificates  (other  than the Class A-PO
     and Class A-LR Certificates),  an amount allocable to interest equal to the
     Interest  Distribution  Amount  for  such  Class  and any  shortfall  being
     allocated  among such Classes in  proportion  to the amount of the Interest
     Distribution Amount that would have been distributed in the absence of such
     shortfall;

          (ii)  concurrently  to the Class A Certificates  (other than the Class
     A-PO and Class  A-LR  Certificates)  and the Class A-PO  Certificates,  pro
     rata, based on their respective Senior Principal Distribution Amount and PO
     Principal  Amount,  (A) to the Class A  Certificates  (other than the Class
     A-PO  Certificates),  in an  aggregate  amount up to the  Senior  Principal
     Distribution  Amount,  such distribution to be allocated among such Classes
     in accordance with Section  5.02(b) and (B) to the Class A-PO  Certificates
     in an aggregate amount up to the PO Principal Amount;

          (iii) to the Class A-PO Certificates,  any Class A-PO Deferred Amount,
     up to the Subordinate  Principal  Distribution Amount for such Distribution
     Date  from  amounts  otherwise   distributable   first  to  the  Class  B-6
     Certificates  pursuant  to clause  (iv)(L)  below,  second to the Class B-5
     Certificates  pursuant  to  clause  (iv)(J)  below,  third to the Class B-


                                      -60-


     4 Certificates  pursuant to clause  (iv)(H) below,  fourth to the Class B-3
     Certificates  pursuant  to clause  (iv)(F)  below,  fifth to the Clause B-2
     Certificates  pursuant to clause (iv)(D) below and finally to the Class B-1
     Certificates pursuant to clause (iv)(B) below;

          (iv) to each Class of Subordinate  Certificates,  subject to paragraph
     (d) below, in the following order of priority:

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

               (B) to  the  Class  B-1  Certificates,  an  amount  allocable  to
          principal equal to its Pro Rata Share for such  Distribution Date less
          any amount  used to pay the Class A-PO  Deferred  Amount  pursuant  to
          clause  (iii) above until the Class  Certificate  Balance  thereof has
          been reduced to zero;

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

               (D) to  the  Class  B-2  Certificates,  an  amount  allocable  to
          principal equal to its Pro Rata Share for such  Distribution Date less
          any amount  used to pay the Class A-PO  Deferred  Amount  pursuant  to
          clause  (iii) above until the Class  Certificate  Balance  thereof has
          been reduced to zero;

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

               (F) to  the  Class  B-3  Certificates,  an  amount  allocable  to
          principal equal to its Pro Rata Share for such  Distribution Date less
          any amount  used to pay the Class A-PO  Deferred  Amount  pursuant  to
          clause  (iii) above until the Class  Certificate  Balance  thereof has
          been reduced to zero;

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

               (H) to  the  Class  B-4  Certificates,  an  amount  allocable  to
          principal equal to its Pro Rata Share for such  Distribution Date less
          any amount  used to pay the Class A-PO  Deferred  Amount  pursuant  to
          clause  (iii) above until the Class  Certificate  Balance  thereof has
          been reduced to zero;

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

               (J) to  the  Class  B-5  Certificates,  an  amount  allocable  to
          principal equal to its Pro Rata Share for such  Distribution Date less
          any amount  used to pay the Class A-PO  Deferred  Amount  pursuant  to
          clause  (iii) above until the Class  Certificate  Balance  thereof has
          been reduced to zero;


                                      -61-


               (K) to  the  Class  B-6  Certificates,  an  amount  allocable  to
          interest equal to the Interest  Distribution Amount for such Class for
          such Distribution Date; and

               (L) to  the  Class  B-6  Certificates,  an  amount  allocable  to
          principal equal to its Pro Rata Share for such  Distribution Date less
          any amount  used to pay the Class A-PO  Deferred  Amount  pursuant  to
          clause  (iii) above until the Class  Certificate  Balance  thereof has
          been reduced to zero; and

          (v) to the Holder of the Class A-R Certificate,  any amounts remaining
     in the Upper-Tier  Certificate Account, and to the Holder of the Class A-LR
     Certificate, any remaining Pool Distribution Amount.

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

          All distributions in respect of the Interest Distribution Amount for a
Class will be applied  first with  respect  to the amount  payable  pursuant  to
clause (i) of the definition of "Interest  Distribution Amount," and second with
respect to the amount payable pursuant to clause (ii) of such definition.

          On each Distribution  Date, each  Uncertificated  Lower-Tier  Interest
shall  receive  distributions  in respect of principal in an amount equal to the
amount of principal  distributed to their  respective  Corresponding  Upper-Tier
Class  or  Classes  as  provided  herein.  On  each   Distribution   Date,  each
Uncertificated  Lower-Tier  Interest shall receive  distributions  in respect of
interest in an amount equal to the Interest  Distribution  Amounts in respect of
its  Corresponding  Upper-Tier  Class or  Classes,  in each  case to the  extent
actually  distributed  thereon.  Such amounts  distributed to the Uncertificated
Lower-Tier  Interests in respect of principal  and interest  with respect to any
Distribution  Date  are  referred  to  herein  collectively  as the  "Lower-Tier
Distribution Amount."

          As of any date,  the  principal  balance (or, in the case of the Class
A-LWIO Interest, the notional amount) of each Uncertificated Lower-Tier Interest
equals  the  aggregate  of the  Class  Certificate  Balances  of the  respective
Corresponding  Upper-Tier  Class or Classes  (or, in the case of the Class A-WIO
Certificates, the Class A-WIO Notional Amount). The initial principal balance of
each  Uncertificated  Lower-Tier  Interest  equals the  aggregate of the Initial
Class Certificate Balances (or notional amount) of the respective  Corresponding
Upper-Tier Class or Classes.

          The pass-through  rate with respect to the Class A-L1 Interest,  Class
A-LUR Interest,  Class B-L1 Interest,  Class B-L2 Interest, Class B-L3 Interest,
Class B-L4 Interest,  Class B-L5 Interest and Class B-L6 Interest shall be ____%
per annum. The  pass-through  rate with respect to the Class A-L3 Interest shall
be ____% per  annum.  The  pass-through  rate  with  respect  to the Class  A-L4
Interest  shall be ____% per annum.  The  pass-through  rate with respect to the
Class  A-LWIO  Interest  shall be a per  annum  rate  equal to (i) the  weighted
average of the Net Mortgage  Interest Rates of the Premium Mortgage Loans (based
on the Stated Principal Balance of the Premium Mortgage Loans on the Due Date in
the month preceding the month of such  Distribution  Date minus (ii) ____%.  The
Class  A-LPO  Interest  is a  principal-


                                      -62-


only  interest  and  is  not  entitled  to   distributions   of  interest.   Any
Non-Supported  Interest  Shortfalls  will be  allocated  to each  Uncertificated
Lower-Tier Interest in the same relative proportions as interest is allocated to
such Uncertificated Lower-Tier Interest.

          (b) (i) On each  Distribution  Date prior to the Senior Credit Support
Depletion Date, the amount distributable to the Class A Certificates (other than
the  Class  A-PO  Certificates)   pursuant  to  Section   5.02(a)(ii)  for  such
Distribution Date, will be distributed in the following order of priority:

                                [To Be Provided]

          On each  Distribution  Date on or  after  the  Senior  Credit  Support
Depletion Date, notwithstanding the allocation and priority set forth above, the
portion of the Pool Distribution Amount available to be distributed as principal
of the Class A Certificates  (other than the Class A-PO  Certificates)  shall be
distributed concurrently,  as principal, on such Classes, pro rata, on the basis
of their  respective Class  Certificate  Balances,  until the Class  Certificate
Balances thereof are reduced to zero.

          (c) On each Distribution Date, Accrued  Certificate  Interest for each
Class of  Certificates  for such  Distribution  Date  shall be  reduced  by such
Class's pro rata share, based on such Class's Interest  Distribution  Amount for
such Distribution  Date, without taking into account the allocation made by this
Section 5.02(c), of (A) Non-Supported Interest Shortfalls, (B) any Excess Losses
allocable  to interest,  (C) on and after the Senior  Credit  Support  Depletion
Date,  any other  Realized  Loss  allocable  to interest and (D) each Relief Act
Reduction  incurred  during  the  calendar  month  preceding  the  month of such
Distribution Date.

          (d) Notwithstanding  the priority and allocation  contained in Section
5.02(a)(iv),  if with respect to any Class of  Subordinate  Certificates  on any
Distribution  Date,  (i)  the  aggregate  of  the  Class  Certificate   Balances
immediately  prior  to such  Distribution  Date of all  Classes  of  Subordinate
Certificates  which have a higher  numerical Class  designation than such Class,
divided by (ii) the aggregate Class Certificate  Balance of all the Certificates
(other than the Class A-PO Certificates)  immediately prior to such Distribution
Date (the "Fractional  Interest") is less than the Original  Fractional Interest
for such Class,  no distribution of principal will be made to any Classes junior
to such Class (the "Restricted  Classes") and the Class Certificate  Balances of
the Restricted  Classes will not be used in  determining  the Pro Rata Share for
the  Subordinate  Certificates  that  are  not  Restricted  Classes.  Any  funds
remaining will be distributed in the order provided in Section 5.02(a)(iv).

          Section 5.03 Allocation of Losses.

          (a) On or prior to each Determination  Date, the Servicer shall inform
the  Trustee in writing  with  respect to each  Mortgage  Loan:  (1) whether any
Realized Loss is a Deficient  Valuation or a Debt Service Reduction,  (2) of the
amount of such loss or Deficient Valuation, or of the terms of such Debt Service
Reduction  and  (3) of the  total  amount  of  Realized  Losses.  Based  on such
information,  the Trustee shall  determine  the total amount of Realized  Losses
with respect to the related Distribution Date.


                                      -63-


                  The principal  portion of Realized  Losses with respect to any
Distribution  Date  shall  be  allocated  as  follows:

          (i) the  applicable  PO  Percentage  of the  principal  portion of any
     Realized  Loss with respect to a Discount  Mortgage Loan shall be allocated
     to the Class A-PO Certificates until the Class Certificate  Balance thereof
     is reduced to zero; and

          (ii) the applicable  Non-PO Percentage of the principal portion of any
     Realized Loss shall be allocated first to the  Subordinate  Certificates in
     reverse order of their respective  numerical Class designations  (beginning
     with the  Class  of  Subordinate  Certificates  then  outstanding  with the
     highest numerical Class designation) until the respective Class Certificate
     Balance of each such  Class is  reduced  to zero,  and second to the Senior
     Certificates  (other than the Class A-PO  Certificates),  pro rata,  on the
     basis of their respective Class Certificate  Balances  immediately prior to
     the related Distribution Date, until the Class Certificate Balances thereof
     have been reduced to zero; and

          (b) The Class Certificate Balance of the Class A-PO Certificates shall
be reduced on each  Distribution  Date by the amount, if any, by which the Class
Certificate  Balance of the Class A-PO Certificates  (after giving effect to the
amount to be distributed  as a  distribution  of principal and the allocation of
Realized Losses on such Distribution  Date) exceeds the Adjusted Pool Amount (PO
Portion) for such Distribution Date.

          The Class Certificate Balance of the Class of Subordinate Certificates
then outstanding with the highest  numerical Class  designation shall be reduced
on each  Distribution  Date by the amount, if any, by which the aggregate of the
Class  Certificate  Balances of all outstanding  Classes of Certificates  (after
giving effect to the amount to be distributed as a distribution of principal and
the  allocation  of  Realized  Losses  and Class A-PO  Deferred  Amounts on such
Distribution Date) exceeds the Adjusted Pool Amount for such Distribution Date.

          After the Senior Credit Support  Depletion Date, the Class Certificate
Balances  of the Senior  Certificates  in the  aggregate  (other  than the Class
Certificate  Balance  of the Class A-PO  Certificates)  shall be reduced on each
Distribution  Date by the amount,  if any, by which the  aggregate  of the Class
Certificate  Balances of all outstanding  Classes of Senior  Certificates (other
than  Class  A-PO  Certificates)  (after  giving  effect  to  the  amount  to be
distributed as a distribution of principal and the allocation of Realized Losses
on such Distribution  Date) exceeds the difference between (i) the Adjusted Pool
Amount for such Distribution Date and (ii) the Adjusted Pool Amount (PO Portion)
for such Distribution Date.

          Any such reduction  shall be allocated  among the Senior  Certificates
(other than the Class A-PO Certificates) based on the Class Certificate Balances
immediately prior to such Distribution Date.

          (c) Any  Realized  Loss  allocated to a Class of  Certificates  or any
reduction in the Class Certificate  Balance of a Class of Certificates  pursuant
to Section 5.03(b) above shall be allocated among the Certificates of such Class
in proportion to their respective Percentage Interests.


                                      -64-


          (d) Any allocation of Realized  Losses to a Class of  Certificates  or
any reduction in the Class  Certificate  Balance of a Class  pursuant to Section
5.03(b) above shall be  accomplished by reducing the Class  Certificate  Balance
thereof  prior to the  distributions  made on the related  Distribution  Date in
accordance with the definition of "Class Certificate Balance."

          (e) With respect to any Distribution  Date,  Realized Losses allocated
pursuant  to  this  Section  5.03  will  be  allocated  to  each  Uncertificated
Lower-Tier Interest in an amount equal to the amount allocated to its respective
Corresponding Upper-Tier Class or Classes as provided above.

          Section 5.04 Statements to Certificateholders.

          (a)  Prior to the  Distribution  Date in each  month,  based  upon the
information provided to the Trustee on the Servicer's  Certificates delivered to
the Trustee  pursuant to Section 4.01, the Trustee shall determine the following
information with respect to such Distribution Date:

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

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

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

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

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

          (vi)  the  Senior   Percentage,   the  Priority   Percentage  and  the
     Subordinate Percentage for the following Distribution Date;

          (vii)  the  amount of the  Servicing  Fee paid to or  retained  by the
     Servicer with respect to such Distribution Date;

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

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


                                      -65-


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

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

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

          (xiii) the Senior Prepayment Percentage and the Subordinate Prepayment
     Percentage for the following  Distribution Date; (xiv) the aggregate amount
     of Realized  Losses  incurred  during the preceding  calendar  month or any
     Class A-PO Deferred Amounts for such Distribution Date.

          (xv) in the case of the Class A-5 Certificates, the Class A-5 Notional
     Amount;

          (xvi) in the case of the Class  A-WIO  Certificates,  the Class  A-WIO
     Notional Amount for such Distribution Date.

          (b) No later than each  Distribution  Date,  the  Trustee,  based upon
information  supplied to it on the  Servicer's  Certificates,  shall prepare and
deliver (by mail, fax or electronically)  to each Holder of a Certificate,  each
Rating  Agency and the Servicer a statement  setting forth the  information  set
forth in Section 5.04(a).

          In the case of information furnished pursuant to clauses (i), (ii) and
(ix) of Section  5.04(a),  the amounts shall be expressed as a dollar amount per
Certificate with a $1,000 denomination.

          On each  Distribution  Date,  the Trustee shall prepare and furnish to
each  Financial  Market  Service,  in  electronic or such other format and media
mutually  agreed  upon by the  Trustee,  the  Financial  Market  Service and the
Depositor,  the  information  contained  in the  statement  described in Section
5.04(a) for such Distribution Date.

          The Trustee may make  available each month,  to any interested  party,
the monthly statement to Certificateholders via the Trustee's website.

          Within a  reasonable  period of time  after  the end of each  calendar
year,  the  Trustee  shall  furnish to each  Person  who at any time  during the
calendar year was the Holder of a  Certificate,  if requested in writing by such
Person,  a statement  containing the  information set forth in clauses (i), (ii)
and (vii) of Section 5.04(a),  in each case 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


                                      -66-


comparable  information  shall  be  provided  by  the  Trustee  pursuant  to any
requirements of the Code as from time to time in force.

          The Trustee shall deliver to the Holders of  Certificates  any reports
or information  the Trustee is required by this Agreement or the Code,  Treasury
Regulations or REMIC Provisions to deliver to the Holders of  Certificates,  and
the  Trustee  shall  prepare  and  provide to the  Certificateholders  (by mail,
telephone,   or  publication   as  may  be  permitted  by  applicable   Treasury
Regulations) such other reasonable information as the Trustee deems necessary or
appropriate  or is required  by the Code,  Treasury  Regulations,  and the REMIC
Provisions including,  but not limited to, (i) information to be reported to the
Holders of the Residual  Certificates for quarterly  notices on Schedule Q (Form
1066)  (which  information  shall be  forwarded  to the Holders of the  Residual
Certificates by the Trustee),  (ii) information to be provided to the Holders of
Certificates  with  respect to amounts  which should be included as interest and
original issue  discount in such Holders' gross income and (iii)  information to
be provided to all Holders of Certificates  setting forth the percentage of each
REMIC's  assets,  determined in accordance  with  Treasury  Regulations  using a
convention, not inconsistent with Treasury Regulations,  selected by the Trustee
in its absolute discretion, that constitute real estate assets under Section 856
of the  Code,  and  assets  described  in  Section  7701(a)(19)(C)  of the Code;
provided,  however,  that in setting forth the percentage of such assets of each
REMIC, nothing contained in this Agreement, including without limitation Section
7.03  hereof,  shall be  interpreted  to require  the  Trustee  periodically  to
appraise  the fair  market  values  of the  assets  of the  Trust  Estate  or to
indemnify the Trust Estate or any  Certificateholders  from any adverse federal,
state or local tax consequences  associated with a change subsequently  required
to be made in the  Depositor's  initial good faith  determinations  of such fair
market values (if subsequent  determinations  are required pursuant to the REMIC
Provisions) made from time to time.

          Section 5.05 Tax Returns and Reports to Certificateholders.

          (a) For federal income tax purposes,  each REMIC shall have a calendar
year  taxable  year and  shall  maintain  its  books on the  accrual  method  of
accounting.

          (b) The Trustee shall  prepare or cause to be prepared,  shall execute
and  shall  file or cause to be filed  with the  Internal  Revenue  Service  and
applicable  state or local tax authorities  income tax  information  returns for
each taxable year with respect to each REMIC  containing such information at the
times and in the manner as may be required by the Code, the Treasury Regulations
or state or local tax laws, regulations, or rules, and shall furnish or cause to
be furnished to each REMIC and the Certificateholders the schedules,  statements
or  information  at such times and in such  manner as may be  required  thereby.
Within 30 days of the Closing  Date,  the Trustee  shall  furnish or cause to be
furnished to the Internal Revenue Service, on Form 8811 or as otherwise required
by the Code or the Treasury Regulations,  the name, title, address and telephone
number of the  person  that  Holders of the  Certificates  may  contact  for tax
information relating thereto,  together with such additional  information at the
time  or  times  and  in  the  manner  required  by the  Code  or  the  Treasury
Regulations.  Such federal,  state,  or local income tax or information  returns
shall be signed by the Trustee,  or such other Person as may be required to sign
such returns by the Code,  the Treasury  Regulations or state or local tax laws,
regulations, or rules.


                                      -67-


          (c) In the first federal income tax return of each REMIC for its short
taxable  year ending  December  31, 200 , REMIC status shall be elected for such
taxable year and all succeeding taxable years.

          (d) The Trustee will maintain or cause to be  maintained  such records
relating to each  REMIC,  including  but not limited to records  relating to the
income,  expenses,  assets and liabilities of the Trust Estate,  and the initial
fair market  value and adjusted  basis of the Trust  Estate  property and assets
determined  at such  intervals  as may be required  by the Code or the  Treasury
Regulations,  as may be necessary to prepare the foregoing  returns,  schedules,
statements or information.

          Section 5.06 Tax Matters Person. The Tax Matters Person shall have the
same duties with respect to each REMIC as those of a "tax matters partner" under
Subchapter  C of Chapter 63 of  Subtitle F of the Code.  The Holder of the Class
A-R  Certificate  is  hereby  designated  as the  Tax  Matters  Person  for  the
Upper-Tier  REMIC. The Holder of the Class A-LR Certificate is hereby designated
as the Tax Matters Person for the Lower-Tier  REMIC. By their  acceptance of the
Class A-R or Class A-LR Certificate, as applicable, each such Holder irrevocably
appoints  the  Trustee  as its  agent to  perform  all of the  duties of the Tax
Matters Person for the Upper-Tier REMIC and the Lower-Tier REMIC.

          Section  5.07  Rights  of the Tax  Matters  Person in  Respect  of the
Trustee. The Trustee shall afford the Tax Matters Person, upon reasonable notice
during normal business hours, access to all records maintained by the Trustee in
respect  of  its  duties  hereunder  and  access  to  officers  of  the  Trustee
responsible for performing such duties. Upon request,  the Trustee shall furnish
the Tax  Matters  Person  with its most  recent  report of  condition  published
pursuant to law or to the requirements of its supervisory or examining authority
publicly  available.  The Trustee shall make available to the Tax Matters Person
such books, documents or records relating to the Trustee's services hereunder as
the Tax Matters Person shall  reasonably  request.  The Tax Matters Person shall
not have any responsibility or liability for any action or failure to act by the
Trustee and is not obligated to supervise the  performance  of the Trustee under
this Agreement or otherwise.

          Section 5.08 REMIC Related  Covenants.  For as long as the Trust shall
exist,  the Trustee,  the  Depositor  and the Servicer  shall act in  accordance
herewith  to  assure  continuing  treatment  of the  Upper-Tier  REMIC  and  the
Lower-Tier  REMIC as REMICs and avoid the imposition of tax on either REMIC.  In
particular:

          (a) The  Trustee  shall not  create,  or permit the  creation  of, any
"interests" in either REMIC within the meaning of Code Section  860D(a)(2) other
than  the  interests  represented  by the  Regular  Certificates,  the  Residual
Certificates and the Uncertificated Lower-Tier Interests.

          (b) Except as otherwise  provided in the Code,  (i) the  Depositor and
the Servicer  shall not contribute to the Trust Estate and the Trustee shall not
accept  property  unless  substantially  all of the property  held in each REMIC
constitutes either "qualified  mortgages" or "permitted  investments" as defined
in Code Sections 860G(a)(3) and (5), respectively, and (ii) no property shall be
contributed to each REMIC after the start-up day unless such contribution

                                      -68-


would not subject the Trust Estate to the 100% tax on  contributions  to a REMIC
after the start-up day of the REMIC imposed by Code Section 860G(d).

          (c) The Trustee  shall not accept on behalf of either REMIC any fee or
other  compensation  for services and neither the Trustee nor the Servicer shall
knowingly  accept,  on behalf of the Trust  Estate any income from assets  other
than those permitted to be held by a REMIC.

          (d) The  Trustee  shall  not  sell or  permit  the  sale of all or any
portion of the Mortgage Loans (other than in accordance with Sections 2.02, 2.04
or 3.14(b)),  unless such sale is pursuant to a "qualified  liquidation"  of the
applicable REMIC as defined in Code Section 860F(a)(4)(A) and in accordance with
Article X.

          (e) The Trustee  shall  maintain  books with  respect to the Trust and
each REMIC on a calendar year taxable year and on an accrual basis.

          Neither the  Servicer nor the Trustee  shall  engage in a  "prohibited
transaction"  (as defined in Code Section  860F(a)(2)),  except  that,  with the
prior written consent of the Servicer and the Depositor,  the Trustee may engage
in the activities  otherwise prohibited by the foregoing paragraphs (b), (c) and
(d);  provided that the Servicer  shall have delivered to the Trustee an Opinion
of Counsel to the effect that such transaction will not result in the imposition
of a tax on either REMIC and will not disqualify the Trust Estate from treatment
as two REMICs; and, provided further,  that the Servicer shall have demonstrated
to the  satisfaction  of the Trustee that such action will not adversely  affect
the rights of the  Holders of the  Certificates  and the  Trustee  and that such
action will not adversely impact the rating of the Certificates.

          Section 5.09  Determination of LIBOR. On each Rate  Determination Date
for a Class of LIBOR  Certificates,  the Trustee shall  determine  LIBOR for the
applicable  Distribution  Date on the basis of the British Bankers'  Association
("BBA")  "Interest  Settlement  Rate" for one-month  deposits in U.S. Dollars as
found  on  Telerate  page  3750 as of  11:00  A.M.  London  time  on  such  Rate
Determination  Date.  As used  herein,  "Telerate  page 3750"  means the display
designated as page 3750 on the Bridge Telerate Service.

          If on any Rate Determination  Date for a Class of LIBOR  Certificates,
the Trustee is unable to determine LIBOR on the basis of the method set forth in
the preceding  paragraph,  LIBOR for the  applicable  Distribution  Date will be
whichever  is  higher  of  (x)  LIBOR  as   determined   on  the  previous  Rate
Determination  Date for such  Class of  LIBOR  Certificates  or (y) the  Reserve
Interest Rate. The "Reserve  Interest Rate" will be the rate per annum which the
Trustee  determines  to  be  either  (A)  the  arithmetic  mean  (rounding  such
arithmetic  mean upwards if necessary to the nearest whole multiple of 1/16%) of
the one-month U.S. Dollar lending rates that New York City banks selected by the
Trustee are quoting,  on the relevant Rate Determination  Date, to the principal
London offices of at least two leading banks in the London  interbank  market or
(B) in the event that the Trustee can  determine no such  arithmetic  mean,  the
lowest  one-month U.S. Dollar lending rate that the New York City banks selected
by the Trustee are quoting on such Rate  Determination  Date to leading European
banks.


                                      -69-


          If on any Rate Determination  Date for a Class of LIBOR  Certificates,
the Trustee is required but is unable to determine the Reserve  Interest Rate in
the  manner  provided  in the  preceding  paragraph,  LIBOR  for the  applicable
Distribution Date will be LIBOR as determined on the previous Rate Determination
Date for such  Class of LIBOR  Certificates,  or, in the case of the first  Rate
Determination Date, % per annum.

          The establishment of LIBOR by the Trustee and the Trustee's subsequent
calculation  of  the  rates  of  interest   applicable  to  each  of  the  LIBOR
Certificates in the absence of manifest error, will be final and binding.  After
a Rate  Determination  Date, the Trustee shall provide the Pass-Through Rates of
the LIBOR Certificates for the related Distribution Date to Beneficial Owners or
Holders of LIBOR  Certificates  who place a telephone call to the Trustee at and
make a request therefor.

                                   ARTICLE VI

                                THE CERTIFICATES

          Section 6.01 The Certificates.  The Classes of Senior Certificates and
the Subordinate  Certificates  shall be  substantially in the forms set forth in
Exhibits A-1, A-2, A-3, A-4, A-5, A-6, A-PO,  A-WIO,  A-R, A-LR,  B-1, B-2, B-3,
B-4, B-5, B-6 and C (reverse of all  Certificates) and shall, on original issue,
be  executed  by the Trustee and shall be  countersigned  and  delivered  by the
Trustee to or upon the order of the Depositor upon receipt by the Trustee of the
documents  specified in Section 2.01.  The Senior  Certificates  (other than the
Class  A-PO,  Class  A-WIO and Class A-R  Certificates)  shall be  available  to
investors in interests  representing  minimum  dollar  Certificate  Balances (or
notional amounts) of $ and integral multiples of $ in excess thereof.  The Class
A-WIO  Certificates  shall be available  to investors in interests  representing
minimum dollar  Certificate  Balances of $ and integral multiples of $ in excess
thereof.  The Subordinate  Certificates and the Class A-PO Certificates shall be
available  to investors in interests  representing  minimum  dollar  Certificate
Balances of $ and integral  dollar  multiples of $ in excess thereof (except one
Certificate  of such Class may be issued with a different  Certificate  Balance.
The Class A-R and Class A-LR Certificates shall be in a minimum  denomination of
$  .  The  Senior  Certificates  (other  than  the  Class  A-R  and  Class  A-LR
Certificates)  and the Class  B-1,  Class B-2 and Class B-3  Certificates  shall
initially be issued in book-entry  form through the  Depository and delivered to
the Depository or,  pursuant to the  Depository's  instructions on behalf of the
Depository to, and deposited  with,  the  Certificate  Custodian,  and all other
Classes   of   Certificates   shall   initially   be   issued   in   definitive,
fully-registered form.

          The Certificates shall be executed by manual or facsimile signature on
behalf of the  Trustee  by an  authorized  officer  or  signatory.  Certificates
bearing the manual or facsimile  signatures of individuals who were, at the time
when such signatures  were affixed,  authorized to sign on behalf of the Trustee
shall bind the Trustee,  notwithstanding  that such  individuals  or any of them
have ceased to be so  authorized  prior to the  execution  and  delivery of such
Certificates  or did not hold  such  offices  or  positions  at the date of such
Certificate.  No  Certificate  shall  be  entitled  to any  benefit  under  this
Agreement,  or be valid for any purpose, unless such Certificate shall have been
manually  countersigned  by the Trustee  substantially  in the form provided for
herein,  and such  countersignature  upon any  Certificate  shall be  conclusive
evidence,   and  the  only


                                      -70-


evidence,  that such  Certificate  has been  duly  authenticated  and  delivered
hereunder.  All Certificates shall be dated the date of their  countersignature.
Section 6.02 Registration of Transfer and Exchange of Certificates.

          (a) The  Trustee  shall cause to be kept at an office or agency in the
city in which the Corporate Trust Office of the Trustee is located a Certificate
Register in which,  subject to such reasonable  regulations as it may prescribe,
the Trustee shall provide for the  registration of Certificates and of transfers
and exchanges of  Certificates as herein  provided.  The Trustee shall initially
serve as Certificate  Registrar for the purpose of registering  Certificates and
transfers and exchanges of Certificates as herein provided.

          (b)  At the  option  of the  Certificateholders,  Certificates  may be
exchanged for other  Certificates of authorized  denominations  of a like Class,
tenor and aggregate Percentage  Interest,  upon surrender of the Certificates to
be exchanged  at any such office or agency.  Whenever  any  Certificates  are so
surrendered  for  exchange,  the Trustee  shall  execute  and the Trustee  shall
authenticate,    countersign   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 or the Certificate  Registrar) be duly endorsed by, or be accompanied by
a written  instrument  of transfer in form  satisfactory  to the Trustee and the
Certificate  Registrar duly executed by, the Holder thereof or its attorney duly
authorized in writing.

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

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


                                      -71-


          (iii) If (A) (1) the  Depository or the Depositor  advises the Trustee
     in writing  that the  Depository  is no longer  willing or able to properly
     discharge its  responsibilities  as Depository,  and (2) the Trustee or the
     Depositor is unable to locate a qualified  successor,  (B) the Depositor at
     its option  advises the Trustee in writing that it elects to terminate  the
     book-entry  system through the Depository or (C) after the occurrence of an
     Event of  Default,  Certificate  Owners  representing  at least  51% of the
     aggregate  Class  Certificate  Balances  of  the  Book-Entry   Certificates
     together  advise the Trustee  and the  Depository  through  the  Depository
     Participants  in  writing  that the  continuation  of a  book-entry  system
     through  the  Depository  is  no  longer  in  the  best  interests  of  the
     Certificate  Owners,  the  Trustee  shall  notify all  Certificate  Owners,
     through  the  Depository,  of the  occurrence  of any such event and of the
     availability of definitive,  fully-registered Certificates (the "Definitive
     Certificates") to Certificate Owners requesting the same. Upon surrender to
     the Trustee of the related Class of  Certificates  by the Depository (or by
     the  Certificate  Custodian,  if it  holds  such  Class  on  behalf  of the
     Depository),  accompanied  by the  instructions  from  the  Depository  for
     registration, the Trustee shall issue the Definitive Certificates.  None of
     the Servicer, the Depositor or the Trustee shall be liable for any delay in
     delivery of such  instruction  and may  conclusively  rely on, and shall be
     protected in relying on, such instructions. The Depositor shall provide the
     Trustee  with an adequate  inventory  of  certificates  to  facilitate  the
     issuance  and  transfer of  Definitive  Certificates.  Upon the issuance of
     Definitive  Certificates,  the Trustee  shall  recognize the Holders of the
     Definitive Certificates as Certificateholders hereunder.

          (d) No  transfer  of a Private  Certificate  shall be made unless such
transfer is exempt from the  registration  requirements  of the 1933 Act and any
applicable  state securities laws or is made in accordance with the 1933 Act and
such laws. In the event of any such  transfer,  (i) unless such transfer is made
in reliance on Rule 144A under the 1933 Act,  the Trustee or the  Depositor  may
require a written Opinion of Counsel (which may be in-house counsel)  acceptable
to and in form and  substance  reasonably  satisfactory  to the  Trustee and the
Depositor  that such transfer may be made  pursuant to an exemption,  describing
the applicable exemption and the basis therefor, from the 1933 Act and such laws
or is being  made  pursuant  to the 1933 Act and such  laws,  which  Opinion  of
Counsel  shall not be an expense of the  Trustee or the  Depositor  and (ii) the
Trustee  shall  require a  certificate  from the  Certificateholder  desiring to
effect such transfer  substantially  in the form attached  hereto as Exhibit G-1
and  a  certificate  from  such   Certificateholder's   prospective   transferee
substantially  in the form attached  hereto either as Exhibit G-2A or as Exhibit
G-2B,  which  certificates  shall  not  be an  expense  of  the  Trustee  or the
Depositor;  provided that the foregoing  requirements under clauses (i) and (ii)
shall not apply to a  transfer  of a Private  Certificate  between  or among the
Depositor,  the Seller, their affiliates or both. The Depositor shall provide to
any Holder of a Private Certificate and any prospective  transferees  designated
by any such  Holder,  information  regarding  the related  Certificates  and the
Mortgage  Loans and such other  information as shall be necessary to satisfy the
condition to eligibility  set forth in Rule  144A(d)(4) for transfer of any such
certificate  without  registration  thereof  under the 1933 Act  pursuant to the
registration   exemption  provided  by  Rule  144A.  The  Holder  of  a  Private
Certificate  desiring to effect such transfer  shall,  and does hereby agree to,
indemnify the Trustee and the Depositor against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.


                                      -72-


          (e) No  transfer  of an  ERISA  Restricted  Certificate  shall be made
unless the transferee delivers to the Trustee either (i) a representation letter
in the  form  of  Exhibit  H from  the  transferee  of such  Certificate,  which
representation  letter shall not be an expense of the Depositor,  the Trustee or
the Servicer, or (ii) in the case of any ERISA Restricted  Certificate presented
for  registration  in the  name of an  employee  benefit  plan  or  arrangement,
including an individual  retirement account,  subject to ERISA, the Code, or any
federal,  state or local law  ("Similar  Law")  which is similar to ERISA or the
Code  (collectively,  a  "Plan"),  or a  trustee  or  custodian  of  any  of the
foregoing,  an  Opinion of Counsel  in form and  substance  satisfactory  to the
Trustee  and the  Servicer  to the effect  that the  purchase or holding of such
ERISA Restricted Certificate by or on behalf of such Plan will not result in the
assets of the Trust Estate  being deemed to be "plan  assets" and subject to the
prohibited transaction provisions of ERISA, the Code or Similar Law and will not
subject the Trustee, the Depositor or the Servicer to any obligation in addition
to those undertaken in this Agreement,  which Opinion of Counsel shall not be an
expense of the Trustee or the Servicer.  Any  transferee of an ERISA  Restricted
Certificate that does not comply with either clause (i) or (ii) of the preceding
sentence  will be deemed to have  made one of the  representations  set forth in
Exhibit H.  Notwithstanding  anything else to the contrary herein, any purported
transfer of an ERISA  Restricted  Certificate  to or on behalf of a Plan without
the  delivery  to  the  Trustee  and  the  Servicer  of an  Opinion  of  Counsel
satisfactory  to the Trustee and the Servicer as  described  above shall be void
and of no effect.

          Neither  the  Trustee  nor the  Certificate  Registrar  shall have any
liability for transfers of Book-Entry  Certificates  made through the book-entry
facilities of the Depository or between or among any Depository  Participants or
Certificate  Owners, made in violation of applicable  restrictions.  The Trustee
may rely and shall be fully protected in relying upon  information  furnished by
the Depository with respect to its Depository  Participants and furnished by the
Depository Participants with respect to indirect participating firms and Persons
shown on the books of such  indirect  participating  firms as direct or indirect
Certificate Owners.

          To the extent  permitted  under  applicable  law  (including,  but not
limited to,  ERISA),  the Trustee  shall be under no liability to any Person for
any registration of transfer of any ERISA Restricted Certificate that is in fact
not  permitted  by this  Section  6.02 or for  making any  payments  due on such
Certificate  to the Holder  thereof or taking any other  action with  respect to
such Holder under the  provisions of this  Agreement so long as the transfer was
registered by the Trustee in accordance with the foregoing requirements.

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

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

          (ii) No Person  shall  acquire  an  Ownership  Interest  in a Residual
     Certificate  unless  such  Ownership  Interest  is  a  pro  rata  undivided
     interest.


                                      -73-


          (iii)  In  connection  with any  proposed  transfer  of any  Ownership
     Interest in a Residual  Certificate,  the Trustee shall require delivery to
     it, in form and substance  satisfactory  to it, of an affidavit in the form
     of Exhibit I hereto from the proposed transferee.

          (iv)  Notwithstanding  the  delivery  of an  affidavit  by a  proposed
     transferee  under  clause  (iii)  above,  if a  Responsible  Officer of the
     Trustee  has  actual  knowledge  that  the  proposed  transferee  is  not a
     Permitted  Transferee,  no transfer of any Ownership Interest in a Residual
     Certificate to such proposed transferee shall be effected.

          (v) No Ownership  Interest in a Residual  Certificate may be purchased
     by or transferred to any Person that is not a U.S. Person,  unless (A) such
     Person holds such Residual  Certificate in connection with the conduct of a
     trade or business within the United States and furnishes the transferor and
     the Trustee  with an  effective  Internal  Revenue  Service Form W-8ECI (or
     successor  thereto) or (B) the  transferee  delivers to both the transferor
     and the  Trustee an Opinion of  Counsel  from a  nationally-recognized  tax
     counsel  to the  effect  that  such  transfer  is in  accordance  with  the
     requirements  of the Code and the  regulations  promulgated  thereunder and
     that such transfer of a Residual  Certificate  will not be disregarded  for
     federal income tax purposes.

          (vi) Any attempted or purported  transfer of any Ownership Interest in
     a Residual  Certificate in violation of the provisions of this Section 6.02
     shall be absolutely null and void and shall vest no rights in the purported
     transferee.  If  any  purported  transferee  shall,  in  violation  of  the
     provisions of this Section 6.02, become a Holder of a Residual Certificate,
     then the prior  Holder of such  Residual  Certificate  that is a  Permitted
     Transferee  shall, upon discovery that the registration of transfer of such
     Residual  Certificate  was not in fact  permitted by this Section  6.02, be
     restored  to all  rights  as  Holder  thereof  retroactive  to the  date of
     registration of transfer of such Residual Certificate. The Trustee shall be
     under no  liability  to any Person for any  registration  of  transfer of a
     Residual  Certificate that is in fact not permitted by this Section 6.02 or
     for making any distributions due on such Residual Certificate to the Holder
     thereof or taking any other  action with  respect to such Holder  under the
     provisions  of the  Agreement  so long as the transfer  was  registered  in
     accordance with this Section 6.02. The Trustee shall be entitled to recover
     from any Holder of a Residual  Certificate that was in fact not a Permitted
     Transferee at the time such  distributions were made all distributions made
     on such Residual  Certificate.  Any such  distributions so recovered by the
     Trustee  shall be  distributed  and  delivered  by the Trustee to the prior
     Holder of such Residual Certificate that is a Permitted Transferee.

          (vii) If any Person  other than a Permitted  Transferee  acquires  any
     Ownership   Interest  in  a  Residual   Certificate  in  violation  of  the
     restrictions in this Section 6.02,  then the Trustee,  based on information
     provided  to the  Trustee by the  Servicer,  will  provide to the  Internal
     Revenue Service, and to the Persons specified in Section 860E(e)(3) and (6)
     of the Code,  information  needed to compute the tax imposed  under Section
     860E(e) of the Code on  transfers  of residual  interests  to  disqualified
     organizations. The expenses of the Trustee under this clause (vii) shall be
     reimbursable by the Trust.


                                      -74-


          (viii)  No  Ownership  Interest  in a  Residual  Certificate  shall be
     acquired by a Plan or any Person acting on behalf of a Plan.

          (g) [Reserved]

          (h) No service charge shall be imposed for any transfer or exchange of
Certificates  of any  Class,  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.

          (i) All  Certificates  surrendered  for transfer and exchange shall be
destroyed by the Certificate Registrar.

          Section 6.03 Mutilated, Destroyed, Lost or Stolen Certificates. If (a)
any mutilated  Certificate is surrendered  to the  Certificate  Registrar or the
Certificate  Registrar receives evidence to its satisfaction of the destruction,
loss or theft of any Certificate, and (b) there is delivered to the Trustee, the
Depositor and the  Certificate  Registrar such security or indemnity  reasonably
satisfactory  to each,  to save each of them  harmless,  then, in the absence of
actual notice to the Trustee or the Certificate  Registrar that such Certificate
has been acquired by a bona fide  purchaser,  the Trustee shall  countersign and
deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen  Certificate,  a new  Certificate  of like  tenor,  Class and  Percentage
Interest  but  bearing  a number  not  contemporaneously  outstanding.  Upon the
issuance of any new Certificate under this Section,  the Trustee may require the
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in relation  thereto and any other  expenses  (including the fees
and expenses of the Trustee and the Certificate  Registrar) connected therewith.
Any  duplicate  Certificate  issued  pursuant to this Section  shall  constitute
complete and  indefeasible  evidence of ownership in the Trust, 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.  Prior to due  presentation  of a
Certificate  for  registration  of transfer,  the Depositor,  the Servicer,  the
Trustee, the Certificate Registrar and any agent of the Depositor, the Servicer,
the Trustee or the Certificate  Registrar 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  5.01 and for all other  purposes
whatsoever,   and  none  of  the  Depositor,  the  Servicer,  the  Trustee,  the
Certificate  Registrar  or  any  agent  of  the  Servicer,  the  Trustee  or the
Certificate Registrar shall be affected by notice to the contrary.

                                  ARTICLE VII

                         THE DEPOSITOR AND THE SERVICER

Section 7.01  Respective  Liabilities  of the Depositor  and the  Servicer.  The
Depositor and the Servicer  shall each be liable in accordance  herewith only to
the extent of the obligations  specifically  and  respectively  imposed upon and
undertaken by the Depositor and the Servicer herein.  By way of illustration and
not limitation, the Depositor is not liable for the servicing and administration
of the  Mortgage  Loans,  nor is it  obligated  by  Section  8.01 to assume  any
obligations of the Servicer or to appoint a designee to assume such obligations,
nor

                                      -75-


is it  liable  for any  other  obligation  hereunder  that  it  may,  but is not
obligated to,  assume  unless it elects to assume such  obligation in accordance
herewith.

          Section 7.02 Merger or Consolidation of the Depositor or the Servicer.
The  Depositor  and the  Servicer  will each keep in full effect its  existence,
rights  and  franchises  as a  separate  entity  under  the laws  governing  its
organization, and will each obtain and preserve its qualification to do business
as a foreign  corporation in each jurisdiction in which such qualification is or
shall be necessary to protect the validity and enforceability of this Agreement,
the  Certificates  or any of the  Mortgage  Loans and to perform its  respective
duties under this Agreement.

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

Section 7.03 Limitation on Liability of the Depositor,  the Servicer and Others.
None of the Depositor, the Servicer or any of the directors, officers, employees
or agents of the  Depositor or of the Servicer  shall be under any  liability to
the  Trust  Estate  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 or any such Person  against any
breach of warranties or representations made herein or any liability which would
otherwise  be  imposed  by reason  of  willful  misfeasance,  bad faith or gross
negligence in the  performance  of duties or by reason of reckless  disregard of
obligations and duties hereunder.  The Depositor, the Servicer and any director,
officer,  employee or agent of the  Depositor  or the  Servicer may rely in good
faith on any document of any kind prima facie properly executed and submitted by
any Person respecting any matters arising hereunder. The Depositor, the Servicer
and any  director,  officer,  employee or agent of the Depositor or the Servicer
shall be  indemnified  by the Trust Estate and held  harmless  against any loss,
liability or expense  incurred in connection  with any legal action  relating to
this Agreement or the  Certificates,  other than any loss,  liability or expense
related to any  specific  Mortgage  Loan or Mortgage  Loans  (except as any such
loss,  liability  or expense  shall be otherwise  reimbursable  pursuant to this
Agreement)  and any loss,  liability  or expense  incurred  by reason of willful
misfeasance,  bad  faith  or  gross  negligence  in the  performance  of  duties
hereunder  or  by  reason  of  reckless  disregard  of  obligations  and  duties
hereunder.  Neither  of the  Depositor  nor the  Servicer  shall  be  under  any
obligation  to appear  in,  prosecute  or defend any legal  action  which is not
incidental  to its  respective  duties  under  this  Agreement  and which in its
opinion may involve it in any expense or liability;  provided, however, that the
Depositor or the Servicer may in its discretion  undertake any such action which
it may deem  necessary or desirable in 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 shall be expenses,  costs and liabilities of the
Trust  Estate,  and the  Depositor  and the  Servicer  shall be  entitled  to be
reimbursed therefor out of

                                      -76-


amounts  attributable to the Mortgage Loans on deposit in the Servicer Custodial
Account as provided by Section 3.11.

          Section 7.04  Depositor  and  Servicer  Not to Resign.  Subject to the
provisions of Section 7.02,  neither the Depositor nor the Servicer shall resign
from its  respective  obligations  and duties  hereby  imposed on it except upon
determination  that  its  duties  hereunder  are  no  longer  permissible  under
applicable  law.  Any  such  determination  permitting  the  resignation  of the
Depositor  or the  Servicer  shall be evidenced by an Opinion of Counsel to such
effect  delivered  to the Trustee.  No such  resignation  by the Servicer  shall
become  effective  until the Trustee or a successor  Servicer shall have assumed
the Servicer's  responsibilities and obligations in accordance with Section 8.05
hereof.

                                  ARTICLE VIII

                                     DEFAULT

Section 8.01 Events of Default.  If any one of the following  events ("Events of
Default")  shall occur and be  continuing:

          (a) any  failure by the  Servicer to deposit  amounts in the  Servicer
Custodial  Account in the amount and manner  provided herein so as to enable the
Trustee to distribute to Holders of Certificates any payment required to be made
under the terms of such Certificates and this Agreement (other than the payments
required to be made under Section 3.20) which continues  unremedied for a period
of five days; or

          (b) failure on the part of the Servicer  duly to observe or perform in
any material respect any other covenants or agreements of the Servicer set forth
in the  Certificates  or in  this  Agreement,  which  covenants  and  agreements
continue  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  Trustee  or the  Depositor,  or to the  Servicer,  the
Depositor  and the  Trustee by the  Holders of  Certificates  evidencing  Voting
Rights aggregating not less than 25% of all Certificates affected thereby; or

          (c) the entry of a decree or order by a court or agency or supervisory
authority  having  jurisdiction  in  the  premises  for  the  appointment  of  a
conservator,  receiver or liquidator in any  insolvency,  readjustment  of debt,
marshalling  of assets  and  liabilities  or  similar  proceedings  against  the
Servicer,  or for the winding up or liquidation of the Servicer's  affairs,  and
the  continuance of any such decree or order unstayed and in effect for a period
of 60 consecutive days; or

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


                                      -77-


          (e) the failure of the Servicer to remit any Periodic Advance required
to be remitted by the Servicer  pursuant to Section 3.20 which failure continues
unremedied at 3:00 p.m. on the related Distribution Date;

then,  and in each and every such case, so long as an Event of Default shall not
have been remedied by the Servicer, either the Trustee or the Depositor may, and
at the  direction  of the  Holders  of  Certificates  evidencing  Voting  Rights
aggregating  not less than 51% of all  Certificates  affected  thereby shall, by
notice then given in writing to the Servicer  (and to the  Trustee,  if given by
the Depositor, and to the Depositor, if given by the Trustee),  terminate all of
the rights and obligations of the Servicer under this Agreement.  If an Event of
Default described in clause (e) hereof shall occur, the Trustee shall, by notice
to the  Servicer,  terminate all of the rights and  obligations  of the Servicer
under this Agreement and in and to the Mortgage  Loans and proceeds  thereof and
the Trustee or a successor  Servicer  appointed  pursuant to Section  8.05 shall
make the Advance  which the Servicer  failed to make. 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 or the Mortgage
Loans or otherwise,  shall pass to and be vested in the Trustee  pursuant to and
under this Section 8.01, unless and until such time as the Trustee shall appoint
a successor  Servicer  pursuant to Section 8.05, and,  without  limitation,  the
Trustee is hereby authorized and empowered to execute and deliver,  on behalf of
the Servicer, as attorney-in-fact or otherwise,  any and all documents and other
instruments,  and to do or  accomplish  all other  acts or things  necessary  or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete  the  transfer  and  endorsement  of the  Mortgage  Loans  and  related
documents, or otherwise,  including,  without limitation, the recordation of the
assignments of the Mortgage  Loans to it. The Servicer  agrees to cooperate with
the Trustee in effecting the termination of the  responsibilities  and rights of
the  Servicer  hereunder,  including,  without  limitation,  the transfer to the
Trustee  for  the  administration  by it of all  cash  amounts  that  have  been
deposited  by the  Servicer  in the  Servicer  Custodial  Account or  thereafter
received by the  Servicer  with respect to the Mortgage  Loans.  Upon  obtaining
notice or  knowledge  of the  occurrence  of any Event of  Default,  the  Person
obtaining  such notice or knowledge  shall give prompt written notice thereof to
Certificateholders  at their respective  addresses  appearing in the Certificate
Register and to each Rating Agency. All costs and expenses (including attorneys'
fees)  incurred  in  connection  with  transferring  the  Mortgage  Files to the
successor  Servicer and amending  this  Agreement to reflect such  succession as
Servicer  pursuant  to this  Section  8.01  shall  be  paid  by the  predecessor
Servicer.  Notwithstanding  the termination of the Servicer pursuant hereto, the
Servicer  shall remain liable for any causes of action  arising out of any Event
of Default occurring prior to such termination.

          Section 8.02 Remedies of Trustee.  During the continuance of any Event
of Default,  so long as such Event of Default shall not have been remedied,  the
Trustee,  in addition to the rights  specified in Section  8.01,  shall have the
right,  in its own name as trustee of an express trust,  to take all actions now
or hereafter  existing at law, in equity or by statute to enforce its rights and
remedies and to protect the interests,  and enforce the rights and remedies,  of
the  Certificateholders  (including  the  institution  and  prosecution  of  all
judicial, administrative and other proceedings and the filing of proofs of claim
and debt in connection  therewith).  Except as otherwise  expressly  provided in
this  Agreement,  no remedy provided for by this Agreement shall be exclusive of
any other remedy,  and each and every remedy shall be cumulative and in


                                      -78-


addition to any other  remedy and no delay or omission to exercise  any right or
remedy  shall  impair any such right or remedy or shall be deemed to be a waiver
of any Event of Default.

          Section 8.03  Directions by  Certificateholders  and Duties of Trustee
During Event of Default. During the continuance of any Event of Default, Holders
of Certificates  evidencing Voting Rights  aggregating not less than 25% of each
Class of Certificates  affected thereby may direct the time, method and place of
conducting any proceeding for any remedy available to the Trustee, or exercising
any trust or power  conferred upon the Trustee under this  Agreement;  provided,
however,  that the  Trustee  shall be under no  obligation  to  pursue  any such
remedy,  or to  exercise  any of the  trusts  or  powers  vested  in it by  this
Agreement (including, without limitation, (a) the conducting or defending of any
administrative action or litigation hereunder or in relation hereto, and (b) the
terminating of the Servicer or any successor Servicer from its rights and duties
as  servicer  hereunder)  at  the  request,  order  or  direction  of any of the
Certificateholders,  unless such  Certificateholders  shall have  offered to the
Trustee  reasonable  security  or  indemnity  against  the costs,  expenses  and
liabilities  which may be incurred  therein or thereby  and,  provided  further,
that,  subject to the  provisions  of Section  9.01,  the Trustee shall have the
right to decline  to follow any such  direction  if the  Trustee,  based upon an
Opinion of Counsel, determines that the action or proceeding so directed may not
lawfully be taken or if the Trustee in good faith  determines that the action or
proceeding  so directed  would  involve it in personal  liability or be unjustly
prejudicial to the non-assenting Certificateholders.

          Section  8.04 Action upon  Certain  Failures of the  Servicer and upon
Event of Default.  In the event that the Trustee shall have actual  knowledge of
any  failure of the  Servicer  specified  in Section  8.01(a) or (b) which would
become an Event of Default upon the Servicer's  failure to remedy the same after
notice,  the Trustee shall give notice  thereof to the Servicer.  If the Trustee
shall have  knowledge  of an Event of  Default,  the  Trustee  shall give prompt
written notice thereof to the  Certificateholders.

          Section 8.05 Trustee to Act; Appointment of Successor.

          (a)  On  and  after  the  time  the  Servicer  receives  a  notice  of
termination  pursuant to Section 8.01, the Trustee 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 shall be subject to all
the  responsibilities,  duties and  liabilities  relating  thereto placed on the
Servicer  by the  terms and  provisions  hereof  or shall  appoint  a  successor
pursuant  to  Section  3.07.  Notwithstanding  anything  provided  herein to the
contrary,  under no  circumstances  shall any  provision  of this  Agreement  be
construed  to require the  Trustee,  acting in its  capacity as successor to the
Servicer in its obligation to make Advances, to advance,  expend or risk its own
funds or  otherwise  incur any  financial  liability in the  performance  of its
duties  hereunder if it shall have  reasonable  grounds for believing  that such
funds are non-recoverable. Subject to Section 8.05(b), as compensation therefor,
the Trustee shall be entitled to such  compensation  as the terminated  Servicer
would have been entitled to hereunder if no such notice of termination  had been
given.  Notwithstanding  the above, the Trustee may, if it shall be unwilling so
to act,  or shall,  if it is legally  unable so to act,  appoint,  or petition a
court of competent  jurisdiction to appoint,  any  established  housing and home
finance  institution  having a net  worth of not less  than  $10,000,000  as the
successor to the terminated  Servicer  hereunder in the assumption of all or any
part of the  responsibilities,  duties or liabilities of the Servicer hereunder;
provided,  however,  that


                                      -79-


any such institution  appointed as successor Servicer shall not, as evidenced in
writing by each Rating Agency,  adversely  affect the then current rating of any
Class of  Certificates  immediately  prior to the  termination of the terminated
Servicer. The appointment of a successor Servicer shall not affect any liability
of the predecessor  Servicer which may have arisen under this Agreement prior to
its termination as Servicer,  nor shall any successor Servicer be liable for any
acts or omissions of the predecessor  Servicer or for any breach by the Servicer
of any of its  representations or warranties  contained herein or in any related
document or  agreement.  Pending  appointment  of a successor to the  terminated
Servicer hereunder,  unless the Trustee is prohibited by law from so acting, the
Trustee  shall act in such  capacity  as  provided  above.  The Trustee and such
successor shall take such action,  consistent  with this Agreement,  as shall be
necessary to effectuate any such succession.

          (b) In connection with the appointment of a successor  Servicer or the
assumption of the duties of the Servicer,  as specified in Section 8.05(a),  the
Trustee may make such arrangements for the compensation of such successor out of
payments on Mortgage Loans serviced by the  predecessor  Servicer as it and such
successor shall agree; provided, however, that any Person assuming the duties of
the Servicer  shall pay to such  predecessor an amount equal to the market value
of the  portion of the  Servicing  Fee that will accrue in the future due to the
Servicing Fee Rate  exceeding % per annum with respect to any Mortgage Loan. The
"market  value" of such  portion of the  Servicing  Fee shall be  determined  by
______________,  on the  basis of at least two  quotations  from  third  parties
actively  engaged in the  servicing  of  single-family  mortgage  loans.  If the
successor  Servicer does not agree that such market value is a fair price,  such
successor  shall  obtain two  quotations  of market  value  from  third  parties
actively  engaged in the servicing of  single-family  mortgage loans. The market
value of the  excess  portion  of the  Servicing  Fee will  then be equal to the
average of (i) the lowest figure obtained by ____________,  and (ii) the highest
figure  obtained by the  successor  Servicer.  Payment of the amount  calculated
above  shall  be made to , by the  successor  Servicer  no  later  than the last
Business Day of the month in which such successor  Servicer  becomes entitled to
receive the Servicing Fee under this Agreement.  In no event will any portion of
the Trust Estate be used to pay amounts due to  ____________  under this Section
8.05(b).

          (c) Any successor,  including the Trustee, to the Servicer as servicer
shall during the term of its service as servicer  maintain in force (i) a policy
or policies of insurance covering errors and omissions in the performance of its
obligations  as servicer  hereunder  and (ii) a fidelity  bond in respect of its
officers, employees and agents to the same extent as the Servicer is so required
pursuant to Section 3.03.

          Section 8.06 Notification to Certificateholders.  Upon any termination
or appointment of a successor to the Servicer pursuant to this Article VIII, the
Trustee shall give prompt written notice thereof to  Certificateholders at their
respective  addresses  appearing in the Certificate  Register and to each Rating
Agency.

                                   ARTICLE IX

                                   THE TRUSTEE

          Section 9.01 Duties of Trustee.


                                      -80-


          (a) The Trustee,  prior to the  occurrence  of an Event of Default and
after the  curing or waiver of all Events of  Default  which may have  occurred,
undertakes to perform such duties and only such duties as are  specifically  set
forth in this  Agreement.  In case an Event of Default  has  occurred of which a
Responsible  Officer of the Trustee shall have actual  knowledge  (which has not
been cured or waived),  the Trustee shall exercise such of the rights and powers
vested  in it by this  Agreement,  and use the same  degree of care and skill in
their exercise as a reasonably  prudent investor would exercise or use under the
circumstances in the conduct of such investor's own affairs.

          The   Trustee,   upon  receipt  of  all   resolutions,   certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform to the requirements of this Agreement.

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

          (i)  Prior to the  occurrence  of an Event of  Default,  and after the
     curing or waiver of all such Events of Default which may have occurred, the
     duties and  obligations  of the Trustee shall be  determined  solely by the
     express  provisions  of this  Agreement,  the  Trustee  shall not be liable
     except  for  the   performance  of  such  duties  and  obligations  as  are
     specifically  set  forth  in  this  Agreement,   no  implied  covenants  or
     obligations  shall be read into this Agreement  against the Trustee and, in
     the  absence  of bad  faith on the part of the  Trustee,  the  Trustee  may
     conclusively rely, as to the truth of the statements and the correctness of
     the opinions expressed therein, upon any certificates or opinions furnished
     to the Trustee by the Depositor or the Servicer and which on their face, do
     not contradict the requirements of this Agreement;

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

          (iii) The Trustee (in its individual capacity) shall not be personally
     liable with respect to any action taken, suffered or omitted to be taken by
     it in good faith in accordance with the direction of  Certificateholders as
     provided in Section 8.03;

          (iv) The Trustee  shall not be charged  with  knowledge of any default
     (other than a default in payment to the  Trustee)  specified in clauses (a)
     and (b) of Section 8.01 or an Event of Default  under  clauses (c), (d) and
     (e) of Section 8.01 unless a Responsible Officer of the Trustee assigned to
     and working in the Corporate Trust Office obtains actual  knowledge of such
     failure or event or any officer of the Trustee  receives  written notice of
     such failure or event at its Corporate Trust Office from the Servicer,  the
     Depositor or any Certificateholder; and


                                      -81-


          (v) Except to the extent  provided in Section  8.05,  no  provision in
     this  Agreement  shall  require the Trustee to expend or risk its own funds
     (including,  without  limitation,  the making of any  Advance as  successor
     Servicer)  or  otherwise  incur any  personal  financial  liability  in the
     performance of any of its duties as Trustee  hereunder,  or in the exercise
     of any of its  rights or  powers,  if the  Trustee  shall  have  reasonable
     grounds for believing that repayment of funds or adequate indemnity against
     such risk or liability is not reasonably assured to it.

          Section 9.02 Certain Matters Affecting the Trustee.

          Except as otherwise provided in Section 9.01:

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

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

          (iii) The Trustee  shall be under no 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  reasonable  security or indemnity against the costs,  expenses and
     liabilities  which may be incurred  therein or thereby;  nothing  contained
     herein  shall,  however,  relieve the Trustee of the  obligation,  upon the
     occurrence of an Event of Default (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
     investor  would exercise or use under the  circumstances  in the conduct of
     such investor's own affairs;

          (iv) The Trustee shall not be personally  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 an Event of Default hereunder and after
     the curing or waiving of all Events of Default which may have occurred, the
     Trustee  shall  not be bound to make any  investigation  into the  facts or
     matters  stated  in any  resolution,  certificate,  statement,  instrument,
     opinion,  report, notice, request,  consent, order, approval, bond or other
     paper or  document,  unless  requested  in  writing  so to do by Holders or
     Certificate  or  any  Class  evidencing,   as  to  such  Class,  Percentage
     Interests,  aggregating not less than 50%; provided,  however,  that if the
     payment within a reasonable  time to the Trustee of the costs,  expenses or
     liabilities likely to be incurred by it in the making of such investigation
     is, in the opinion of the Trustee, not reasonably


                                      -82-


     assured to the Trustee by the security  afforded to it by the terms of this
     Agreement,  the Trustee  may  require  reasonable  indemnity  against  such
     expense or liability or payment of such  estimated  expenses as a condition
     to so proceeding; and

          (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.

     Section 9.03 Trustee Not Liable for  Certificates  or Mortgage  Loans.  The
recitals contained herein and in the Certificates  (other than the execution of,
and the  counter-signature on the Certificates) shall be taken as the statements
of the  Depositor  or  Servicer,  as  applicable,  and the  Trustee  assumes  no
responsibility for their correctness. The Trustee makes no representations as to
the validity or  sufficiency  of this  Agreement or of the  Certificates  or any
Mortgage Loans save that the Trustee represents that, assuming due execution and
delivery by the other parties hereto,  this Agreement has been duly  authorized,
executed  and  delivered  by it and  constitutes  its legal,  valid and  binding
obligation,  enforceable against it in accordance with its terms, subject, as to
enforcement of remedies, to applicable insolvency, receivership,  moratorium and
other  laws  affecting  the  rights  of  creditors  generally,  and  to  general
principles  of equity and the  discretion  of the court  (regardless  of whether
enforcement of such remedies is considered in a proceeding in equity or at law).
The Trustee shall not be accountable for the use or application by the Depositor
of  funds  paid to the  Depositor  in  consideration  of the  assignment  of the
Mortgage Loans hereunder by the Depositor,  or for the use or application of any
funds paid to  Subservicers  or the Servicer in respect of the Mortgage Loans or
deposited into the Servicer  Custodial  Account,  or any other account hereunder
(other than the Certificate Account) by the Servicer.

     The Trustee  shall at no time have any  responsibility  or liability for or
with respect to the legality, validity and enforceability of any Mortgage or any
Mortgage Loan, or the perfection and priority of any Mortgage or the maintenance
of any such perfection and priority or for or with respect to the sufficiency of
the  Trust  or its  ability  to  generate  the  payments  to be  distributed  to
Certificateholders  under this Agreement,  including,  without  limitation:  the
existence,  condition and ownership of any Mortgaged Property; the existence and
enforceability  of any hazard insurance thereon (other than if the Trustee shall
assume the duties of the Servicer  pursuant to Section 8.05 and  thereupon  only
for the acts or  omissions  of the  successor  Servicer);  the  validity  of the
assignment of any Mortgage Loan to the Trustee or of any intervening assignment;
the  completeness  of any Mortgage Loan;  the  performance or enforcement of any
Mortgage Loan (other than if the Trustee shall assume the duties of the Servicer
pursuant to Section  8.05 and  thereupon  only for the acts or  omissions of the
Trustee as successor Servicer);  the compliance by the Depositor or the Servicer
with any warranty or representation  made under this Agreement or in any related
document or the accuracy of any such warranty or representation;  any investment
of  monies  by or at  the  direction  of the  Servicer  or  any  loss  resulting
therefrom, it being understood that the Trustee shall remain responsible for any
Trust  property  that  it may  hold  in its  individual  capacity;  the  acts or
omissions of any of the Depositor, the Servicer (other than if the Trustee shall
assume the duties of the Servicer  pursuant to Section 8.05 and  thereupon  only
for the acts or omissions of the Trustee as successor Servicer), any Subservicer
or any  Mortgagor;  any action of the Servicer  (other than if the Trustee shall
assume the duties of the Servicer  pursuant to Section 8.05 and  thereupon  only
for  the  acts  or  omissions  of the  Trustee  as  successor  Servicer)  or any
Subservicer taken in the name of the Trustee; the


                                      -83-


failure of the Servicer or any Subservicer to act or perform any duties required
of it as agent of the Trustee  hereunder;  or any action by the Trustee taken at
the  instruction  of the  Servicer  (other than if the Trustee  shall assume the
duties of the Servicer  pursuant to Section 8.05 and thereupon only for the acts
or omissions of the Trustee as successor Servicer);  provided, however, that the
foregoing  shall not relieve the Trustee of its obligation to perform its duties
under this Agreement, including, without limitation, the Trustee's review of the
Mortgage Files pursuant to Section 2.02. The Trustee shall file any financing or
continuation statement in any public office at any time required to maintain the
perfection of any security interest or lien granted to it hereunder.

          Section  9.04  Trustee  May  Own  Certificates.  The  Trustee  in  its
individual or any other capacity may become the owner or pledgee of Certificates
with the same rights it would have if it were not Trustee and may otherwise deal
with the Servicer,  any Subservicer or any of their  respective  affiliates with
the same right it would have if it were not the Trustee.

          Section  9.05  Eligibility   Requirements  for  Trustee.  The  Trustee
hereunder  shall at all times be (a) an  institution  the  deposits of which are
fully insured by the FDIC and (b) a corporation or banking association organized
and doing  business  under the laws of the  United  States of  America or of any
State,  authorized under such laws to exercise corporate trust powers,  having a
combined  capital  and  surplus  of not less than  $50,000,000  and  subject  to
supervision or examination by Federal or State authority and (c) with respect to
every  successor  trustee  hereunder  either an  institution  (i) the  long-term
unsecured debt  obligations of which are rated at least " " by and or (ii) whose
serving as Trustee  hereunder  would not result in the  lowering  of the ratings
originally  assigned to any Class of  Certificates.  The Trustee shall not be an
affiliate  of the  Depositor or the  Servicer.  If such  corporation  or banking
association publishes reports of condition at least annually, pursuant to law or
to the requirements of the aforesaid  supervising or examining  authority,  then
for the purposes of this Section 9.05, the combined  capital and surplus of such
corporation or banking  association  shall be deemed to be its combined  capital
and surplus as set forth in its most recent report of condition so published. In
case at any time the Trustee shall cease to be eligible in  accordance  with the
provision of this Section  9.05,  the Trustee  shall resign  immediately  in the
manner and with the effect specified in Section 9.06.

          Section 9.06  Resignation  and Removal of Trustee.  The Trustee may at
any time  resign  and be  discharged  from the trust  hereby  created  by giving
written  notice thereof to the Servicer and mailing a copy of such notice to all
Holders  of  record.  The  Trustee  shall  also  mail a copy of such  notice  of
resignation  to each Rating Agency.  Upon receiving such notice of  resignation,
the  Servicer  shall use their  best  efforts  to  promptly  appoint a  mutually
acceptable  successor Trustee by written instrument,  in duplicate,  one copy of
which instrument shall be delivered to the resigning Trustee and one copy to the
successor  Trustee.  If no successor  Trustee  shall have been so appointed  and
shall have accepted  appointment  within 30 days after the giving of such notice
of  resignation,  the  resigning  Trustee may  petition  any court of  competent
jurisdiction for the appointment of a successor Trustee.

          If at any time the Trustee  shall  cease to be eligible in  accordance
with the  provisions  of  Section  9.05 and shall fail to resign  after  written
request  therefor by the  Servicer,  or if at any time the Trustee  shall become
incapable of acting, or shall be adjudged a bankrupt or


                                      -84-


insolvent,  or a receiver of the Trustee or of its property  shall be appointed,
or any  public  officer  shall take  charge or control of the  Trustee or of its
property  or  affairs  for  the  purpose  of  rehabilitation,   conservation  or
liquidation,  then the  Servicer  may remove the Trustee and appoint a successor
trustee by written instrument,  in duplicate, one copy of which instrument shall
be delivered to the Trustee so removed and one copy to the successor.

          The Holders of Certificates evidencing not less than 50% of the Voting
Rights may at any time remove the Trustee by written  instrument or  instruments
delivered  to the Servicer and the Trustee;  the Servicer  shall  thereupon  use
their  best  efforts  to  appoint a  mutually  acceptable  successor  Trustee in
accordance with this Section 9.06.

          Any  resignation  or  removal  of the  Trustee  and  appointment  of a
successor  Trustee  pursuant to any of the provisions of this Section 9.06 shall
become  effective upon  acceptance of  appointment  by the successor  Trustee as
provided in Section 9.07.

          Section 9.07 Successor  Trustee.  Any successor  Trustee  appointed as
provided in Section 9.06 shall execute,  acknowledge and deliver to the Servicer
and  to  its  predecessor  Trustee  an  instrument  accepting  such  appointment
hereunder,  and thereupon the resignation or removal of the predecessor  Trustee
shall become effective and such successor Trustee, without any further act, deed
or conveyance, shall become fully vested with all the rights, powers, duties and
obligations  of its  predecessor  hereunder,  with like effect as if  originally
named as Trustee herein.  The predecessor  Trustee shall duly assign,  transfer,
deliver and pay over to the  successor  Trustee the whole of the Mortgage  Files
and related  documents and  statements  held by it hereunder,  together with all
instruments of transfer and assignment or other documents  properly  executed as
may be  reasonably  required to effect such  transfer and such of the records or
copies  thereof  maintained  by the  predecessor  Trustee in the  administration
hereof  as may be  reasonably  requested  by the  successor  Trustee  and  shall
thereupon  be  discharged  from  all  duties  and  responsibilities  under  this
Agreement;   provided,  however,  that  if  the  predecessor  Trustee  has  been
terminated  pursuant to the third  paragraph  of Section  9.06,  all  reasonable
expenses of the predecessor Trustee incurred in complying with this Section 9.07
shall be reimbursed by the Trust.

          No  successor  Trustee  shall accept  appointment  as provided in this
Section 9.07 unless at the time of such appointment such successor Trustee shall
be eligible under the provisions of Section 9.05.

          Upon  acceptance of appointment by a successor  Trustee as provided in
this Section 9.07, the Servicer shall cooperate to mail notice of the succession
of such Trustee  hereunder to all Holders of  Certificates at their addresses as
shown in the  Certificate  Register and to each Rating  Agency.  If the Servicer
fail to mail such notice within ten days after  acceptance of appointment by the
successor Trustee, the successor Trustee shall cause such notice to be mailed at
the expense of the Servicer.

          Section 9.08 Merger or  Consolidation  of Trustee.  Any corporation or
banking  association  into which the Trustee may be merged or  converted or with
which  it may  be  consolidated,  or  any  corporation  or  banking  association
resulting  from any merger,  conversion  or  consolidation  to which the Trustee
shall be a party, or any corporation or banking association


                                      -85-


succeeding to all or  substantially  all of the corporate  trust business of the
Trustee, shall be the successor of the Trustee hereunder, if such corporation or
banking  association is eligible  under the provisions of Section 9.05,  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  9.09   Appointment   of  Co-Trustee   or  Separate   Trustee.
Notwithstanding  any of the provisions  hereof,  at any time, for the purpose of
meeting  any legal  requirements  of any  jurisdiction  in which  any  Mortgaged
Property  may at the time be located or for any other  reason,  the Servicer and
the Trustee  acting  jointly  shall have the power and shall execute and deliver
all  instruments  to appoint  one or more  Persons  approved  by the  Trustee as
co-trustee or separate  trustee of all or any part of the Trust  Estate,  and to
vest in such  Person  or  Persons,  in such  capacity,  such  title to the Trust
Estate, or any part thereof, and, subject to the other provision of this Section
9.09, such powers,  duties,  obligations,  rights and trusts as the Servicer and
the Trustee may consider necessary or desirable.  If the Servicer shall not have
joined in such appointment  within ten days after the receipt by it of a request
to do so, the Trustee  alone shall have the power to make such  appointment.  No
co-trustee or separate trustee  hereunder shall be required to meet the terms of
eligibility  as a successor  Trustee under Section 9.05 and no notice to Holders
of Certificates of the appointment of co-trustee(s) or separate trustee(s) shall
be required under Section 9.07.

          In the case of any  appointment  of a co-trustee  or separate  trustee
pursuant to this  Section  9.09,  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  (whether as Trustee hereunder or
as successor to the Servicer  hereunder),  the Trustee shall be  incompetent  or
unqualified  to perform such act or acts,  in which event such  rights,  powers,
duties and  obligations  (including  the holding of title to the Trust Estate 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.  No
trustee  hereunder  shall be held  personally  liable  by  reason  of any act or
omission of any other trustee hereunder;  provided, however, that no appointment
of a co-trustee or separate  trustee  hereunder shall relieve the Trustee of its
obligations hereunder.

          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 trusts conferred,  shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be  provided  therein,  subject  to all the  provisions  of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument shall be filed with the Trustee.

          Any separate  trustee or co-trustee  may, at any time,  constitute the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall become incapable of acting,  resign or be removed,  or shall be


                                      -86-


adjudged  a  bankrupt  or  insolvent,  or a receiver  of its  property  shall be
appointed, or any public officer shall take charge or control of such trustee or
co-trustee  or of its  property or affairs  for the  purpose of  rehabilitation,
conservation or liquidation,  all of its estates,  properties,  rights, remedies
and  trusts  shall  vest  in and be  exercised  by the  Trustee,  to the  extent
permitted by law, without the appointment of a new or successor trustee.

          Section  9.10  Authenticating  Agents.  The Trustee may appoint one or
more authenticating agents  ("Authenticating  Agents") which shall be authorized
to  act  on  behalf  of  the  Trustee  in   authenticating   or   countersigning
Certificates.  Initially, the Authenticating Agent shall be . Wherever reference
is  made  in  this  Agreement  to  the   authentication   or  countersigning  of
Certificates by the Trustee or the Trustee's  certificate of  authentication  or
countersigning,  such  reference  shall be deemed to include  authentication  or
countersigning  on  behalf  of the  Trustee  by an  Authenticating  Agent  and a
certificate  of  authentication  or  countersignature  executed on behalf of the
Trustee by an Authenticating Agent. Each Authenticating Agent must be acceptable
to the Servicer and must be a corporation or banking  association  organized and
doing  business  under the laws of the United States of America or of any State,
having a principal office and place of business in New York, New York,  having a
combined capital and surplus of at least $15,000,000, authorized under such laws
to do a trust  business and subject to  supervision or examination by Federal or
State authorities.

          Any corporation or banking  association into which any  Authenticating
Agent may be merged or  converted or with which it may be  consolidated,  or any
corporation  or banking  association  resulting  from any merger,  conversion or
consolidation  to which  any  Authenticating  Agent  shall  be a  party,  or any
corporation or banking  association  succeeding to the corporate agency business
of any  Authenticating  Agent,  shall  continue to be the  Authenticating  Agent
without the  execution  or filing of any paper or any further act on the part of
the Trustee or the Authenticating Agent.

          Any  Authenticating  Agent may at any time  resign  by giving  written
notice of resignation to the Trustee and to the Servicer. The Trustee may at any
time terminate the agency of any  Authenticating  Agent by giving written notice
of termination to such Authenticating Agent and to the Servicer.  Upon receiving
a notice of resignation or upon such a termination,  or in case, at any time any
Authenticating  Agent  shall  cease  to  be  eligible  in  accordance  with  the
provisions  of  this  Section   9.10,   the  Trustee  may  appoint  a  successor
Authenticating  Agent,  shall give  written  notice of such  appointment  to the
Servicer and shall mail notice of such  appointment  to all  Certificateholders.
Any successor  Authenticating Agent upon acceptance of its appointment hereunder
shall become vested with all the rights,  powers, duties and responsibilities of
its  predecessor  hereunder,   with  like  effect  as  if  originally  named  as
Authenticating Agent.

          Section 9.11 Trustee's Fees and Expenses. The Trustee, as compensation
for its activities hereunder,  shall be entitled to receive on each Distribution
Date an amount equal to the Trustee Fee for such  Distribution  Date pursuant to
Section 5.02(a). The Trustee and any director, officer, employee or agent of the
Trustee shall be  indemnified  by the Trust and held harmless  against any loss,
liability  or expense  (including  reasonable  attorney's  fees) (a) incurred in
connection with any claim or legal action  relating to (i) this Agreement,  (ii)
the  Certificates,  or (iii)  the  performance  of any of the  Trustee's  duties
hereunder,  other  than any loss,  liability  or


                                      -87-


expense incurred by reason of willful misfeasance, bad faith or gross negligence
in the performance of any of the Trustee's duties hereunder,  (b) resulting from
any tax or  information  return  which was  prepared  by,  or  should  have been
prepared  by, the  Servicer  and (c) arising out of the  transfer of any Private
Certificate  not in  compliance  with ERISA.  Such  indemnity  shall survive the
termination  of this  Agreement  or the  resignation  or removal of the  Trustee
hereunder.  Without  limiting the foregoing,  except as otherwise agreed upon in
writing by the  Depositor  and the  Trustee,  and  except for any such  expense,
disbursement  or advance as may arise from the Trustee's gross  negligence,  bad
faith or willful  misconduct,  the Trust  shall  reimburse  the  Trustee for all
reasonable expenses,  disbursements and advances incurred or made by the Trustee
in  accordance  with  any of the  provisions  of this  Agreement  to the  extent
permitted  by  Treasury  Regulations  Section   1.860G-1(b)(3)(ii)   and  (iii);
provided,  however,  that the Depositor  and the Trustee  intend to enter into a
separate agreement for  custody-related  services.  Except as otherwise provided
herein,  the Trustee shall not be entitled to payment or  reimbursement  for any
routine ongoing  expenses  incurred by the Trustee in the ordinary course of its
duties as Trustee,  Certificate  Registrar or Paying Agent  hereunder or for any
other expenses.

          Section 9.12 Appointment of Custodian.  The Trustee may at any time on
or after the Closing  Date,  with the consent of the Depositor and the Servicer,
appoint one or more Custodians to hold all or a portion of the Mortgage Files as
agent  for  the  Trustee,  by  entering  into a  custodial  agreement  in a form
acceptable to the  Depositor  and the Servicer.  Subject to this Article IX, the
Trustee  agrees to  comply  with the terms of each  Custodial  Agreement  and to
enforce the terms and provisions  thereof  against the Custodian for the benefit
of the  Certificateholders.  Each  Custodian  shall be a depository  institution
subject to  supervision  by federal  or state  authority,  shall have a combined
capital  and  surplus  of at least  $10,000,000  and  shall be  qualified  to do
business in the jurisdiction in which it holds any Mortgage File.

          Section 9.13 Paying Agents. The Trustee may appoint one or more Paying
Agents  (each,  a "Paying  Agent") which shall be authorized to act on behalf of
the Trustee in making withdrawals from the Certificate Account and distributions
to  Certificateholders  as provided in Section 3.08 and Section  5.02.  Wherever
reference  is made in this  Agreement  to the  withdrawal  from the  Certificate
Account  by the  Trustee,  such  reference  shall be  deemed to  include  such a
withdrawal  on behalf of the Trustee by a Paying  Agent.  Initially,  the Paying
Agent shall be . Whenever  reference is made in this Agreement to a distribution
by the Trustee or the  furnishing  of a statement to  Certificateholders  by the
Trustee,  such  reference  shall be deemed to  include  such a  distribution  or
furnishing on behalf of the Trustee by a Paying  Agent.  Each Paying Agent shall
provide to the Trustee such  information  concerning the Certificate  Account as
the  Trustee  shall  request  from  time to  time.  Each  Paying  Agent  must be
reasonably  acceptable  to the  Servicer  and must be a  corporation  or banking
association  organized and doing business under the laws of the United States of
America or of any state,  having (except in the case of the Trustee) a principal
office and place of business in New York,  New York,  having a combined  capital
and surplus of at least  $15,000,000,  authorized  under such laws to do a trust
business  and  subject  to  supervision  or  examination  by  federal  or  state
authorities.

          Any corporation into which any Paying Agent may be merged or converted
or with which it may be  consolidated,  or any  corporation  resulting  from any
merger,  conversion or consolidation to which any Paying Agent shall be a party,
or any  corporation  succeeding to the


                                      -88-


corporate  agency business of any Paying Agent,  shall continue to be the Paying
Agent  provided that such  corporation  after the  consummation  of such merger,
conversion,  consolidation or succession  meets the eligibility  requirements of
this Section 9.13.

          Any Paying  Agent may at any time resign by giving  written  notice of
resignation  to the Trustee and to the Servicer;  provided that the Paying Agent
has  returned  to  the  Certificate  Account  or  otherwise  accounted,  to  the
reasonable  satisfaction  of the Trustee,  for all amounts it has withdrawn from
the  Certificate  Account.  The Trustee may, upon prior written  approval of the
Servicer, at any time terminate the agency of any Paying Agent by giving written
notice of termination to such Paying Agent and to the Servicer. Upon receiving a
notice of  resignation  or upon such a  termination,  or in case at any time any
Paying Agent shall cease to be eligible in accordance with the provisions of the
first  paragraph  of this  Section  9.13,  the Trustee may  appoint,  upon prior
written approval of the Servicer,  a successor Paying Agent,  shall give written
notice  of such  appointment  to the  Servicer  and  shall  mail  notice of such
appointment  to  all   Certificateholders.   Any  successor  Paying  Agent  upon
acceptance  of its  appointment  hereunder  shall become vested with all rights,
powers,  duties and  responsibilities  of its predecessor  hereunder,  with like
effect as if originally  named as Paying Agent.  The Trustee shall remain liable
for any duties and obligations assumed by its appointed Paying Agent.

          Section 9.14 Limitation of Liability. The Certificates are executed by
the Trustee,  not in its individual capacity but solely as Trustee of the Trust,
in the exercise of the powers and  authority  conferred and vested in it by this
Agreement.  Each of the  undertakings  and  agreements  made on the  part of the
Trustee in the  Certificates is made and intended not as a personal  undertaking
or  agreement by the Trustee but is made and intended for the purpose of binding
only the Trust.

          Section  9.15  Trustee  May  Enforce  Claims  Without   Possession  of
Certificates.  All  rights of action  and claims  under  this  Agreement  or the
Certificates  may  be  prosecuted  and  enforced  by  the  Trustee  without  the
possession  of  any  of  the  Certificates  or  the  production  thereof  in any
proceeding relating thereto,  and such preceding instituted by the Trustee shall
be  brought in its own name or in its  capacity  as  Trustee.  Any  recovery  of
judgment shall, after provision for the payment of the reasonable  compensation,
expenses,  disbursement and advances of the Trustee,  its agents and counsel, be
for the  ratable  benefit  of the  Certificateholders  in  respect of which such
judgment has been recovered.

          Section  9.16  Suits for  Enforcement.  In case an Event of Default or
other  default by the  Servicer or the  Depositor  hereunder  shall occur and be
continuing,  the Trustee, in its discretion,  may proceed to protect and enforce
its rights and the rights of the Holders of Certificates under this Agreement by
a suit,  action or proceeding in equity or at law or otherwise,  whether for the
specific performance of any covenant or agreement contained in this Agreement or
in aid of the  execution  of any  power  granted  in this  Agreement  or for the
enforcement of any other legal, equitable or other remedy, as the Trustee, being
advised by counsel,  shall deem most effectual to protect and enforce any of the
rights of the Trustee and the  Certificateholders.

          Section 9.17 Waiver of Bond Requirement. The Trustee shall be relieved
of,  and  each   Certificateholder   hereby  waives,   any  requirement  of  any
jurisdiction  in which the Trust,


                                      -89-


or any part thereof, may be located that the Trustee post a bond or other surety
with any court, agency or body whatsoever.

          Section   9.18  Waiver  of   Inventory,   Accounting   and   Appraisal
Requirement. The Trustee shall be relieved of, and each Certificateholder hereby
waives,  any  requirement of any  jurisdiction  in which the Trust,  or any part
thereof,  may be located  that the Trustee  file any  inventory,  accounting  or
appraisal  of the  Trust  with any  court,  agency or body at any time or in any
manner whatsoever.

                                    ARTICLE X

                                   TERMINATION

          Section   10.01   Termination   upon  Purchase  by  the  Depositor  or
Liquidation  of All Mortgage  Loans.  Subject to Section  10.02,  the respective
obligations and responsibilities of the Depositor,  the Servicer and the Trustee
created hereby (other than the obligation of Trustee to make certain payments to
Certificateholders after the Final Distribution Date and to send certain notices
as hereinafter set forth and the obligations of the Trustee pursuant to Sections
5.04(b) and 5.05(b)) shall  terminate upon the last action  required to be taken
by the  Trustee  on the  Final  Distribution  Date  pursuant  to this  Article X
following the earlier of (a) the purchase by the Depositor of all Mortgage Loans
and all REO  Property  remaining in the Trust Estate at a price equal to the sum
of (i) 100% of the Stated  Principal  Balance of each  Mortgage Loan (other than
any  Mortgage  Loan as to which REO  Property  has been  acquired and whose fair
market value is included pursuant to clause (ii) below) and (ii) the fair market
value of such REO Property (as  determined  by the  Depositor 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 fourth
paragraph of this Article X), plus any Class Unpaid  Interest  Shortfall for any
Class of  Certificates as well as one month's  interest at the related  Mortgage
Rate on the  Stated  Principal  Balance of each  Mortgage  Loan  (including  any
Mortgage  Loan as to which  REO  Property  has been  acquired)  or (b) the final
payment or other  liquidation (or any advance with respect  thereto) of the last
Mortgage  Loan  remaining  in the  Trust  Estate or the  disposition  of all REO
Property.

          Regardless  of the  foregoing,  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 right of the Depositor to repurchase  all of the Mortgage Loans is
conditioned upon the Pool Stated Principal Balance as of the Final  Distribution
Date being less than 1% of the  Cut-off  Date Pool  Principal  Balance.  If such
right is  exercised,  the  Trustee  shall,  promptly  following  payment  of the
purchase  price,  release to the  Depositor or its  designee the Mortgage  Files
pertaining to the Mortgage Loans being purchased.

          Notice of any  termination,  specifying  the Final  Distribution  Date
(which shall be a date that would  otherwise be a Distribution  Date) upon which
the  Certificateholders  may  surrender  their  Certificates  to the Trustee for
payment of the final distribution and for cancellation,  shall be given promptly
by the Depositor (if  exercising  its right to purchase the


                                      -90-


assets  of the  Trust)  or by the  Trustee  (in any  other  case) by  letter  to
Certificateholders  mailed not earlier  than the 15th day and not later than the
20th day of the  month  next  preceding  the  month of such  final  distribution
specifying  (1) the Final  Distribution  Date upon  which  final  payment of the
Certificates will be made upon presentation and surrender of Certificates at the
office or agency of the Trustee therein  designated,  (2) the amount of any such
final  payment  and (3)  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 or agency of the Trustee therein
specified. If the Depositor is obligated to give notice to Certificateholders as
aforesaid,  it  shall  give  such  notice  to the  Trustee  and the  Certificate
Registrar at the time such notice is given to  Certificateholders.  In the event
such  notice is given by the  Depositor,  the  Depositor  shall  deposit  in the
Certificate  Account on or before  the Final  Distribution  Date in  immediately
available funds an amount equal to the amount  necessary to make the amount,  if
any, on deposit in the Certificate  Account on the Final Distribution Date equal
to the  purchase  price for the  related  assets of the Trust  computed as above
provided  together with a statement as to the amount to be  distributed  on each
Class of Certificates pursuant to the next succeeding paragraph.

          Upon presentation and surrender of the Certificates, the Trustee shall
cause to be distributed to  Certificateholders  of each Class,  in the order set
forth in Section 5.02 hereof,  on the Final  Distribution Date and in proportion
to their respective Percentage Interests,  with respect to Certificateholders of
the same Class,  an amount  equal to (I) as to each Class of  Certificates,  the
Class Certificate  Balance thereof plus (a) accrued interest thereon in the case
of an interest  bearing  Certificate and (b) the Class A-PO Deferred Amount with
respect  to the Class A-PO  Certificates,  and (II) as to the Class A-R and A-LR
Certificates,  the amounts,  if any,  which remain on deposit in the  Upper-Tier
Certificate  Account and the Certificate  Account,  respectively (other than the
amounts retained to meet claims) after application pursuant to clause (I) above.
An amount  shall be  distributed  in respect of interest  and  principal  to the
Uncertificated  Lower-Tier Interests in the same amounts as distributed to their
Corresponding Upper-Tier Class or Classes.

          If all of the  Certificateholders  do not surrender their Certificates
for final payment and cancellation on or before the Final Distribution Date, the
Trustee  shall on such  date  cause  all funds in the  Certificate  Account  not
distributed in final distribution to  Certificateholders  to continue to be held
by the Trustee in an Eligible Account for the benefit of such Certificateholders
and the Depositor (if it exercised its right to purchase the assets of the Trust
Estate) or the Trustee (in any other case) shall give a second written notice to
the  remaining   Certificateholders   to  surrender   their   Certificates   for
cancellation and receive the final distribution with respect thereto.  If within
one year  after  the  second  notice  all the  Certificates  shall not have been
surrendered for  cancellation,  the Trustee may take  appropriate  steps, or may
appoint  an  agent  to  take   appropriate   steps,  to  contact  the  remaining
Certificateholders  concerning  surrender  of their  Certificates,  and the cost
thereof shall be paid out of the funds on deposit in such Eligible Account.

          Section 10.02 Additional Termination Requirements.

          (a) If the  Depositor  exercises  its  purchase  option as provided in
Section  10.01,  the Trust shall be terminated in accordance  with the following
additional  requirements,  unless the


                                      -91-


Trustee has received an Opinion of Counsel to the effect that the failure of the
Trust to comply with the  requirements of this Section 10.02 will not (i) result
in the imposition of taxes on "prohibited  transactions" of the Trust as defined
in Section  860F of the Code,  or (ii) cause the Trust Estate to fail to qualify
as two separate REMICs at any time that any Certificates are outstanding:

          (i) within 90 days prior to the Final  Distribution  Date set forth in
     the notice given by the Depositor  under Section  10.01,  the Trustee shall
     sell all of the assets of the Trust Estate to the Depositor for cash; and

          (ii) the notice  given by the  Depositor  or the  Trustee  pursuant to
     Section 10.01 shall provide that such notice  constitutes the adopting of a
     plan of complete  liquidation  of the  Upper-Tier  REMIC and the Lower-Tier
     REMIC as of the date of such notice (or, if earlier, the date on which such
     notice was mailed to  Certificateholders).  The Trustee  shall also specify
     such date in the final tax return of the  Upper-Tier  REMIC and  Lower-Tier
     REMIC.

          (b) By their  acceptance  of the  Residual  Certificates,  the Holders
thereof  hereby agree to take such other action in connection  with such plan of
complete liquidation as may be reasonably requested by the Depositor.

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

          Section 11.01  Amendment.  This  Agreement may be amended from time to
time by the Depositor,  the Servicer and the Trustee  without the consent of any
of the Certificateholders, (i) to cure any ambiguity or mistake, (ii) to correct
or supplement any provisions  herein or therein which may be  inconsistent  with
any other  provisions of this Agreement,  any amendment to this Agreement or the
related Prospectus Supplement,  (iii) to modify,  eliminate or add to any of its
provisions to such extent as shall be necessary to maintain the qualification of
the Upper-Tier  REMIC and the  Lower-Tier  REMIC as REMICs at all times that any
Certificates  are outstanding or to avoid or minimize the risk of the imposition
of any tax on the REMIC  pursuant to the Code that would be a claim  against the
Trust  Estate,  provided that (a) the Trustee has received an Opinion of Counsel
to the effect that such  action is  necessary  or  desirable  to  maintain  such
qualification or to avoid or minimize the risk of the imposition of any such tax
and (b) such  action  shall  not,  as  evidenced  by such  Opinion  of  Counsel,
adversely affect in any material respect the interests of any Certificateholder,
(iv) to change the timing and/or nature of deposits into the Certificate Account
provided  that (a) such change shall not, as evidenced by an Opinion of Counsel,
adversely affect in any material respect the interests of any  Certificateholder
and (b) such change shall not adversely  affect the  then-current  rating of the
Senior Certificates, the Class B-1 Certificates, the Class B-2 Certificates, the
Class B-3 Certificates, the Class B-4 Certificates or the Class B-5 Certificates
as evidenced by a letter from each Rating  Agency  rating such  Certificates  to
such effect, (v) to reduce the percentage of the Pool Principal Balance at which
the Depositor will have the option to purchase all the remaining  Mortgage Loans
in accordance  with Section  10.01,  provided that such  reduction is considered
necessary by the Depositor,  as evidenced by an Officer's  Certificate delivered
to the Trustee,  to


                                      -92-


preserve the treatment of the transfer of the Mortgage Loans to the Depositor by
the Seller or to the Trust by the Depositor as sale for accounting purposes, and
(vi) to make any other  provisions with respect to matters or questions  arising
under  this  Agreement  which  shall  not be  materially  inconsistent  with the
provisions of this Agreement,  provided that such action shall not, as evidenced
by an Opinion of Counsel, adversely affect in any material respect the interests
of any  Certificateholder,  provided that the  amendment  shall not be deemed to
adversely affect in any material respect the interests of the Certificateholders
and no  Opinion  of  Counsel  to that  effect  shall be  required  if the Person
requesting  the amendment  obtains a letter from each Rating Agency stating that
the  amendment  would  not  result  in  the  downgrading  or  withdrawal  of the
respective ratings then assigned to the Certificates.

          This Agreement may also be amended from time to time by the Depositor,
the Servicer and the Trustee, with the consent of the Holders of Certificates of
each Class of Certificates which is affected by such amendment,  evidencing,  as
to each such Class of Certificates,  Percentage  Interests  aggregating not less
than  66-2/3%,  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 such  Certificates;  provided,  however,
that no such  amendment  shall (A)  reduce in any manner the amount of, or delay
the timing of, collections of payments on Mortgage Loans or distributions  which
are required to be made on any Certificate  without the consent of the Holder of
such Certificate or (B) reduce the aforesaid  percentage  required to consent to
any such amendment,  without the consent of the Holders of all Certificates then
Outstanding.

          Prior  to  the  solicitation  of  consent  of   Certificateholders  in
connection  with any such  amendment,  the party  seeking such  amendment  shall
furnish the Trustee with an Opinion of Counsel  stating  whether such  amendment
would  adversely  affect  the  qualification  of  the  Upper-Tier  REMIC  or the
Lower-Tier  REMIC as REMICs  and  notice  of the  conclusion  expressed  in such
Opinion of Counsel  shall be included with any such  solicitation.  An amendment
made with the consent of all  Certificateholders and executed in accordance with
this  Section  11.01  shall  be  permitted  or  authorized  by  this   Agreement
notwithstanding  that such Opinion of Counsel may conclude  that such  amendment
would  adversely  affect  the  qualification  of  the  Upper-Tier  REMIC  or the
Lower-Tier REMIC as REMICs.

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

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

          Section 11.02  Recordation of Agreement.  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


                                      -93-


effected by the Servicer  and at its expense on  direction  by the Trustee,  who
will act at the direction of Holders of  Certificates  evidencing  not less than
50% of all Voting Rights, 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 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 11.03 Limitation on Rights of Certificateholders. The death or
incapacity  of  any  Certificateholder  shall  not  operate  to  terminate  this
Agreement   or  the  Trust,   nor   entitle   such   Certificateholder's   legal
representatives  or  heirs  to claim an  accounting  or to take  any  action  or
commence any proceeding in any court for a partition or winding up of the Trust,
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 provided
herein) or in any manner  otherwise  control the operation and management of the
Trust, or the  obligations of the parties hereto,  nor shall anything herein set
forth,  or  contained  in the terms of the  Certificates,  be construed so as to
constitute the Certificateholders from time to time as partners or members of an
association; nor shall any Certificateholder be under any liability to any third
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 or by  availing
itself of any  provisions  of this  Agreement to institute  any suit,  action or
proceeding in equity or at law upon or under or with respect to this  Agreement,
unless such Holder  previously  shall have given to the Trustee a written notice
of default and of the continuance  thereof,  as provided herein, and unless also
the Holders of Certificates evidencing Percentage Interests aggregating not less
than 25% of each Class of Certificates  affected thereby shall have made written
request upon the Trustee to institute such action, suit or proceeding in its own
name as Trustee  hereunder and shall have offered to the Trustee such reasonable
indemnity as it may require  against the costs,  expenses and  liabilities to be
incurred therein or thereby,  and the Trustee,  for 60 days after its receipt of
such notice, request and offer of indemnity,  shall have neglected or refused to
institute any such action, suit or proceeding; it being understood and intended,
and being  expressly  covenanted  by each  Certificateholder  with  every  other
Certificateholder  and the Trustee,  that no one or more Holders of Certificates
shall have any right in any manner  whatever by virtue or by availing  itself or
themselves of any provisions of this  Agreement to affect,  disturb or prejudice
the rights of the Holders of any other of the Certificates, or to obtain or seek
to obtain  priority over or  preference to any other such Holder,  or to enforce
any right under this Agreement, except in the manner herein provided and for the
equal, ratable and common benefit of all Certificateholders.  For the protection
and  enforcement  of the  provisions  of this  Section  11.03,  each  and  every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

          Section  11.04  Governing  Law. THIS  AGREEMENT  SHALL BE CONSTRUED IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW YORK,  WITHOUT


                                      -94-


APPLICATION OF THE CONFLICTS OF LAWS PROVISIONS  THEREOF,  AND THE  OBLIGATIONS,
RIGHTS AND REMEDIES OF THE PARTIES  HEREUNDER  SHALL BE DETERMINED IN ACCORDANCE
WITH SUCH LAWS.

          Section 11.05 Notices. All demands, notices, instructions, directions,
requests  and  communications  required to be  delivered  hereunder  shall be in
writing and shall be deemed to have been duly given if  personally  delivered at
or mailed by certified mail, return receipt requested,  (provided, however, that
notices  to the  Trustee  may be  delivered  by  facsimile  and  shall be deemed
effective  upon receipt ) to (a) in the case of the  Depositor,  Wachovia  Asset
Securitization  Issuance,  LLC, One Wachovia  Center,  301 South College Street,
Charlotte, North Carolina 28202, Attention:  General Counsel and Chief Financial
Officer, (b) in the case of the Servicer,  __________,  __________,  __________,
Attention: __________,  __________, (c) in the case of the Trustee, ___________,
__________,  __________,  Attention:__________,(d)  in the  case of  __________,
__________, __________, __________, __________, Attn: __________, and (e) in the
case of __________, __________, __________, __________, Attn: __________; or, as
to each party,  at such other  address as shall be designated by such party in a
written  notice to each other  party.  Any notice  required or  permitted  to be
mailed  to a  Certificateholder  shall be given by  first  class  mail,  postage
prepaid, at the address of such Holder as shown in the Certificate Register. Any
notice  so  mailed  within  the  time  prescribed  in this  Agreement  shall  be
conclusively   presumed   to  have  been  duly   given,   whether   or  not  the
Certificateholder receives such notice.

          Section 11.06  Severability  of Provisions.  If any one or more of the
covenants,  agreements,  provisions or terms of this Agreement  shall be for any
reason whatsoever held invalid, then such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

          Section  11.07  Certificates  Nonassessable  and Fully Paid. It is the
intention of the Trustee that Certificateholders  shall not be personally liable
for  obligations of the Trust Estate,  that the beneficial  ownership  interests
represented  by the  Certificates  shall  be  nonassessable  for any  losses  or
expenses of the Trust Estate or for any reason whatsoever, and that Certificates
upon execution, countersignature and delivery thereof by the Trustee pursuant to
Section 6.01 are and shall be deemed fully paid.

          Section 11.08 Access to List of  Certificateholders.  The  Certificate
Registrar  will furnish or cause to be furnished to the Trustee,  within 15 days
after the receipt of a request by the Trustee in writing,  a list,  in such form
as the  Trustee  may  reasonably  require,  of the  names and  addresses  of the
Certificateholders   as  of  the  most   recent   Record  Date  for  payment  of
distributions to Certificateholders.

          If three or more  Certificateholders  apply in writing to the Trustee,
and such application states that the applicants desire to communicate with other
Certificateholders  with respect to their  rights under this  Agreement or under
the  Certificates and is accompanied by a copy of the  communication  which such
applicants  propose to transmit,  then the Trustee  shall,  within five Business
Days after the receipt of such application, afford such applicants access during


                                      -95-


normal business hours to the most recent list of Certificateholders  held by the
Trustee.  If such a list is as of a date more than 90 days  prior to the date of
receipt of such applicants' request, the Trustee shall promptly request from the
Certificate  Registrar a current list as provided  above,  and shall afford such
applicants access to such list promptly upon receipt.

          Every  Certificateholder,  by receiving and holding such list,  agrees
with the  Certificate  Registrar  and the Trustee that  neither the  Certificate
Registrar nor the Trustee shall be held  accountable by reason of the disclosure
of any such information as to the names and addresses of the  Certificateholders
hereunder, regardless of the source from which such information was derived.

          Section 11.09 Recharacterization. The parties to this Agreement intend
the  conveyance by the  Depositor to the Trustee of all of its right,  title and
interest in and to the Mortgage Loans pursuant to this Agreement to constitute a
purchase and sale and not a loan.  Notwithstanding the foregoing,  to the extent
that such  conveyance is held not to constitute a sale under  applicable law, it
is intended that this  Agreement  shall  constitute a security  agreement  under
applicable  law and that the  Depositor  shall be deemed to have  granted to the
Trustee a first  priority  security  interest in all of the  Depositor's  right,
title and interest in and to the Mortgage Loans.


                                      -96-


                                                                     EXHIBIT 4.1

          IN WITNESS WHEREOF,  the Depositor,  the Servicer and the Trustee have
caused this Agreement to be duly executed by their respective officers thereunto
duly authorized to be hereunto  affixed,  all as of the day and year first above
written.


                                                 WACHOVIA ASSET SECURITIZATION
                                                  ISSUANCE, LLC,
                                                  as Depositor


                                                 By:
                                                    ----------------------------
                                                    Name:
                                                    Title:


                                                 [                  ],
                                                  as Servicer


                                                 By:
                                                    ----------------------------
                                                    Name:
                                                    Title:


                                                 [                  ],
                                                   as Trustee


                                                 By:
                                                    ----------------------------
                                                    Name:
                                                    Title:





                                                                     EXHIBIT 4.1

STATE OF          )
                  )        ss.:
COUNTY OF         )
                  )

          On the th day of _______________,  200___,  before me, a notary public
in and for the State of _____________,  personally  appeared  _________________,
known to me who,  being by me duly  sworn,  did  depose  and say that  s/he is a
________________  of  ____________________,  a  __________________,  one  of the
parties that executed the  foregoing  instrument;  and that s/he signed  his/her
name thereto by order of the Board of Directors of such corporation.



                                                 _______________________________
                                                           Notary Public

[Notarial Seal]

My commission expires ____________.





                                                                     EXHIBIT 4.1


STATE OF          )
                  )   ss.:
COUNTY OF         )
                  )

          On the th day of _____________,  200__,  before me, a notary public in
and for the State of ____________, personally appeared _______________, known to
me who, being by me duly sworn, did depose and say that s/he is the ____________
of  Wachovia  Asset  Securitization  Issuance  LLC,  a  North  Carolina  limited
liability  company,  one of the parties that executed the foregoing  instrument;
and that she signed her name  thereto  by order of the [Board of  Directors]  of
such limited liability company.



                                                 _______________________________
                                                           Notary Public

[Notarial Seal]

My commission expires ____________.






                                                                     EXHIBIT 4.1

STATE OF          )
                  )    ss.:
COUNTY OF         )
                  )

          On the th day of __________, 200___, before me, a notary public in and
for the State of __________,  personally appeared  __________,  known to me who,
being by me duly sworn, did depose and say that he is the  ___________________of
, a national banking association, one of the parties that executed the foregoing
instrument;  and that he  signed  her  name  thereto  by  order of the  Board of
Directors of such association.



                                                 _______________________________
                                                          Notary Public

[Notarial Seal]

My commission expires ____________.