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


                   RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC.,
                                    Company,

                           GMAC MORTGAGE CORPORATION,
                                    Servicer

                                       and

                         BANK ONE, NATIONAL ASSOCIATION,
                                     Trustee

                         POOLING AND SERVICING AGREEMENT

                           Dated as of March 27, 2003

                        GMACM Mortgage Loan Trust 2003-J2
                    Residential Asset Mortgage Products, Inc.
            GMACM Mortgage Pass-Through Certificates, Series 2003-J2


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



<PAGE>

<TABLE>
<CAPTION>

                             TABLE OF CONTENTS

                                                                                          PAGE
ARTICLE I         DEFINITIONS...............................................................5

<S>             <C>                                                                        <C>
        Section 1.01.     Definitions.......................................................5

        Section 1.02.     Use of Words and Phrases.........................................41

ARTICLE II        CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES..........41

        Section 2.01.     Conveyance of Mortgage Loans.....................................41

        Section 2.02.     Acceptance by Trustee............................................45

        Section 2.03.     Representations, Warranties and Covenants of the Servicer........46

        Section 2.04.     Representations and Warranties of the Sellers and GMACM..........47

        Section 2.05.     Execution and Authentication of Certificates.....................48

        Section 2.06.     Purposes and Powers of the Trust Fund............................49

ARTICLE III       ADMINISTRATION AND SERVICING OF MORTGAGE LOANS...........................49

        Section 3.01.     Servicer to Act as Servicer......................................49

        Section 3.02.     Subservicing Agreements Between Servicer and Subservicers;
                          Enforcement of Subservicers' and Sellers' Obligations............51

        Section 3.03.     Successor Subservicers...........................................51

        Section 3.04.     Liability of the Servicer........................................51

        Section 3.05.     No Contractual Relationship Between Subservicer and Trustee
                          or Certificateholders............................................51

        Section 3.06.     Assumption or Termination of Subservicing Agreements by
                          Trustee..........................................................52

        Section 3.07.     Collection of Certain Mortgage Loan Payments; Deposits to
                          Custodial Account................................................52

        Section 3.08.     Subservicing Accounts; Servicing Accounts........................54

        Section 3.09.     Access to Certain Documentation and Information Regarding
                          the Mortgage Loans...............................................55

        Section 3.10.     Permitted Withdrawals from the Custodial Account.................56

        Section 3.11.     Maintenance of the Primary Insurance Policies; Collections
                          Thereunder.......................................................57

        Section 3.12.     Maintenance of Fire Insurance and Omissions and Fidelity
                          Coverage.........................................................58

        Section 3.13.     Enforcement of Due-on-Sale Clauses; Assumption and
                          Modification Agreements; Certain Assignments.....................60

        Section 3.14.     Realization Upon Defaulted Mortgage Loans........................61

        Section 3.15.     Trustee to Cooperate; Release of Mortgage Notes..................64

        Section 3.16.     Servicing and Other Compensation; Compensating Interest..........66

        Section 3.17.     Periodic Filings with the Securities and Exchange
                          Commission; Additional Information...............................66

        Section 3.18.     Annual Statement as to Compliance................................67

        Section 3.19.     Annual Independent Public Accountants' Servicing Report..........68

        Section 3.20.     Rights of the Company in Respect of the Servicer.................68

        Section 3.21.     Administration of Buydown Funds..................................68

ARTICLE IV        PAYMENTS TO CERTIFICATEHOLDERS...........................................69

        Section 4.01.     Payment Account..................................................69

        Section 4.02.     Distributions....................................................69

        Section 4.03.     Statements to Certificateholders.................................78

        Section 4.04.     Distribution of Reports to the Trustee and the Company;
                          Advances by the Servicer.........................................79

        Section 4.05.     Allocation of Realized Losses....................................80

        Section 4.06.     Reports of Foreclosures and Abandonment of Mortgaged Property....81

        Section 4.07.     Optional Purchase of Defaulted Mortgage Loans....................82

ARTICLE V         THE CERTIFICATES.........................................................82

        Section 5.01.     The Certificates.................................................82

        Section 5.02.     Registration of Transfer and Exchange of Certificates............83

        Section 5.03.     Mutilated, Destroyed, Lost or Stolen Certificates................89

        Section 5.04.     Persons Deemed Owners............................................89

        Section 5.05.     Appointment of Paying Agent......................................90

        Section 5.06.     Optional Purchase of Certificates................................90

ARTICLE VI        THE COMPANY AND THE SERVICER.............................................92

        Section 6.01.     Respective Liabilities of the Company and the Servicer...........92

        Section 6.02.     Merger or Consolidation of the Company or the Servicer;
                          Assignment of Rights and Delegation of Duties by Servicer........92

        Section 6.03.     Limitation on Liability of the Company, the Servicer and
                          Others...........................................................93

        Section 6.04.     Company and Servicer Not to Resign...............................93

ARTICLE VII       DEFAULT..................................................................94

        Section 7.01.     Events of Default................................................94

        Section 7.02.     Trustee to Act; Appointment of Successor.........................96

        Section 7.03.     Notification to Certificateholders...............................97

        Section 7.04.     Waiver of Events of Default......................................97

ARTICLE VIII      CONCERNING THE TRUSTEE...................................................98

        Section 8.01.     Duties of Trustee................................................98

        Section 8.02.     Certain Matters Affecting the Trustee...........................100

        Section 8.03.     Trustee Not Liable for Certificates or Mortgage Loans...........101

        Section 8.04.     Trustee May Own Certificates....................................101

        Section 8.05.     Servicer to Pay Trustee's Fees and Expenses; Indemnification....102

        Section 8.06.     Eligibility Requirements for Trustee............................102

        Section 8.07.     Resignation and Removal of the Trustee..........................103

        Section 8.08.     Successor Trustee...............................................104

        Section 8.09.     Merger or Consolidation of Trustee..............................104

        Section 8.10.     Appointment of Co-Trustee or Separate Trustee...................104

        Section 8.11.     Appointment of Custodians.......................................105

        Section 8.12.     Appointment of Office or Agency.................................106

ARTICLE IX        TERMINATION.............................................................106

        Section 9.01.     Termination Upon Purchase by the Servicer or Liquidation of
                          All Mortgage Loans..............................................106

        Section 9.02.     Additional Termination Requirements.............................108

ARTICLE X         REMIC PROVISIONS........................................................109

        Section 10.01.    REMIC Administration............................................109

        Section 10.02.    Servicer, REMIC Administrator and Trustee Indemnification.......113

        Section 10.03.    Designation of REMIC(s).........................................113

        Section 10.04.    Distributions on Uncertificated REMIC I Regular Interests
                          and REMIC II Regular Interests..................................114

        Section 10.05.    Compliance with Withholding Requirements........................114

ARTICLE XI        MISCELLANEOUS PROVISIONS................................................115

        Section 11.01.    Amendment.......................................................115

        Section 11.02.    Recordation of Agreement; Counterparts..........................117

        Section 11.03.    Limitation on Rights of Certificateholders......................117

        Section 11.04.    Governing Law...................................................118

        Section 11.05.    Notices.........................................................118

        Section 11.06.    Required Notices to Rating Agency and Subservicer...............119

        Section 11.07.    Severability of Provisions......................................119

        Section 11.08.    Supplemental Provisions for Resecuritization....................119

        Section 11.09.    Allocation of Voting Rights.....................................120

        Section 11.10.    Non-Petition....................................................120

</TABLE>


<PAGE>


<PAGE>


                                    EXHIBITS
Exhibit A-1:Form of Class A Certificate
Exhibit A-2:Form of Class IO Certificate
Exhibit A-3:Form of Class PO Certificate
Exhibit B:  Form of Class M Certificate
Exhibit C:  Form of Class B Certificate
Exhibit D:  Form of Class R Certificate
Exhibit E:  Mortgage Loan Schedule
Exhibit F:  Form of Request for Release
Exhibit G-1:Form of Transfer Affidavit and Agreement
Exhibit G-2:Form of Transferor Certificate
Exhibit H:  Form of Investor Representation Letter
Exhibit I:  Form of Transferor Representation Letter
Exhibit J:  Form of Rule 144A Investment Representation Letter
Exhibit K:  Form of Lender Certification for Assignment of Mortgage Loan
Exhibit L:  Schedule of Discount Fractions
Exhibit M:  Information to be Included in Monthly Distribution Date Statement
Exhibit N:  Form of Custodian Certification
Exhibit O   Planned Principal Balance Table
Exhibit P-1 Form of Form 10-K Certification
Exhibit P-2 Form of Back-Up Certification to Form 10-K Certificate


<PAGE>

        This is the Pooling and Servicing Agreement,  dated as of March 27, 2003
(the "Pooling and Servicing Agreement" or "Agreement"),  among RESIDENTIAL ASSET
MORTGAGE PRODUCTS,  INC., as the company (together with its permitted successors
and assigns, the "Company"),  GMAC MORTGAGE  CORPORATION,  as servicer (together
with its  permitted  successors  and  assigns,  the  "Servicer"),  and BANK ONE,
NATIONAL ASSOCIATION, a national banking association,  as Trustee (together with
its permitted successors and assigns, the "Trustee").

                             PRELIMINARY STATEMENT:

        The  Company   intends  to  sell  mortgage   pass-through   certificates
(collectively, the "Certificates"),  to be issued hereunder in multiple classes,
which in the aggregate will evidence the entire beneficial ownership interest in
the  Mortgage  Loans  (as  defined  herein).   As  provided  herein,  the  REMIC
Administrator  will make an  election  to treat the  entire  segregated  pool of
assets relating to the Mortgage Loans, as described in the definition of REMIC I
below,  as a real estate  mortgage  investment  conduit (a "REMIC")  for federal
income tax purposes,  and such  segregated  pool of assets will be designated as
"REMIC I." The Class R-I Certificates will represent the sole class of "residual
interests" in REMIC I for purposes of the REMIC  Provisions (as defined  herein)
under federal  income tax law. The following  table  irrevocably  sets forth the
designation,  the REMIC I Remittance Rate, the initial  Uncertificated  Balance,
and   solely  for   purposes   of   satisfying   Treasury   Regulation   Section
1.860G-1(a)(4)(iii), the "latest possible maturity date" for each of the REMIC I
Regular Interests. None of the REMIC I Regular Interests will be certificated.

<PAGE>

    <TABLE>
<CAPTION>
                     REMIC I        INITIAL          LATEST                       RELATED
                      REMITTANCE    UNCERTIFICATED     POSSIBLE                 CLASS OF CERTIFICATES
<S>         <C>         <C>             <C>                   <C> <C>                     <C>
    Class A-1           5.75%           $47,000,000     April 25, 2033            Class A-1
    Class A-3           5.75%          $126,552,000     April 25, 2033            Class A-22
                                                                                  Class A-3
    Class A-4           5.75%          $143,355,000     April 25, 2033            Class A-4
    Class A-5           5.75%           $84,433,000     April 25, 2033            Class A-5
    Class A-6           5.75%           $25,784,000     April 25, 2033            Class A-23
                                                                                  Class A-6
    Class A-7           5.75%           $55,000,000     April 25, 2033            Class A-7
    Class A-8           5.75%           $22,352,000     April 25, 2033            Class A-24
                                                                                  Class A-8
    Class A-9           5.75%           $30,000,000     April 25, 2033            Class A-9
    Class M-1           5.75%            $7,151,600     April 25, 2033            Class M-1
    Class M-2           5.75%            $3,300,800     April 25, 2033            Class M-2
    Class M-3           5.75%            $1,925,500     April 25, 2033            Class M-3
    Class B-1           5.75%            $1,100,300     April 25, 2033            Class B-1
    Class B-2           5.75%              $825,200     April 25, 2033            Class B-2
    Class B-3           5.75%            $1,100,318     April 25, 2033            Class B-3
    Class R-II          5.75%                   $50     April 25, 2033            Class R-II
 Regular Interest
     Class IO       5                  $541,667,834     April 25, 2033            Class IO
     Class PO           0.00%              $258,486     April 25, 2033            Class PO

</TABLE>

_________

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

2    The  Class  A-2  Regular   Interest  shall  be  considered  to  have  three
     components,  each with a notional  amount and an interest  rate as follows:
     (i) with respect to the component related to the Class A-3 Certificates,  a
     notional amount equal to the Certificate Principal Balance of the Class A-3
     Certificates,  and an  interest  rate equal to 3.00% per  annum;  (ii) with
     respect to the component related to the Class A-6 Certificates,  a notional
     amount  equal  to  the  Certificate  Principal  Balance  of the  Class  A-6
     Certificates, and an interest rate equal to 1.25% per annum; and (iii) with
     respect to the component related to the Class A-8 Certificates,  a notional
     amount  equal  to  the  Certificate  Principal  Balance  of the  Class  A-8
     Certificates, and an interest rate equal to 0.25% per annum;


3    See note 2.

4    See note 2.

5    With respect to any  Distribution  Date,  the weighted  average of the Pool
     Strip Rates with respect to the  Non-Discount  Mortgage Loans,  weighted on
     the basis of their respective Stated Principal  Balances  immediately prior
     to such  Distribution  Date  applied  to a  Notional  Balance  equal to the
     aggregate  Stated  Principal  Balance of the  Non-Discount  Mortgage  Loans
     immediately prior to such Distribution Date.

                                       2
<PAGE>


        As  provided  herein,  the REMIC  Administrator  will elect to treat the
segregated pool of assets consisting of the REMIC I Regular Interests as a REMIC
for federal  income tax  purposes,  and such  segregated  pool of assets will be
designated  as REMIC II. The Class R-II  Certificates  will  represent  the sole
class of "residual  interests" in REMIC II for purposes of the REMIC  Provisions
under federal  income tax law. The following  table  irrevocably  sets forth the
designation,  remittance  rate (the  "REMIC II  Remittance  Rate")  and  Initial
Certificate  Principal  Balance for each of the "regular  interests" in REMIC II
(the  "REMIC  II  Regular  Interests").  The  "latest  possible  maturity  date"
(determined  solely for  purposes  of  satisfying  Treasury  regulation  Section
1.860G-1(a)(4)(iii))  for each  REMIC II  Regular  Interest  shall be the  first
Distribution  Date that follows the stated  maturity  date for the Mortgage Loan
included  in the Trust Fund as of the Closing  Date with the  longest  remaining
term to stated maturity.


                                       3
<PAGE>





<PAGE>

<TABLE>
<CAPTION>






<S>     <C>    <C>      <C>                                               <C> <C>                  <C>
Class A-1      5.75%    $47,000,000        Senior/ Fixed Rate       April 25, 2033   AAA/AAA       $25,000.00
Class A-2      5.75%           $30           Senior/Interest        April 25, 2033   AAA/AAA    $1,000,000.004
                                             Only/Fixed Rate
Class A-3      2.75%    $126,552,000      Senior/PAC/Fixed Rate     April 25, 2033   AAA/AAA       $25,000.00
Class A-4      5.75%    $143,355,000     Senior/Companion/Fixed     April 25, 2033   AAA/AAA       $25,000.00
                                                  Rate
Class A-5      5.75%    $84,433,000         Senior/Fixed Rate       April 25, 2033   AAA/AAA       $25,000.00
Class A-6      4.50%    $25,784,000         Senior/Accretion       January 25, 2014  AAA/AAA       $25,000.00
                                           Directed/Fixed Rate
Class A-7      5.75%    $55,000,000     Senior/Lockout/Fixed Rate   April 25, 2033   AAA/AAA       $25,000.00
Class A-8      5.50%    $22,352,000         Senior/ Accretion        December 25,    AAA/AAA       $25,000.00
                                          Directed /Fixed Rate           2019
Class A-9      5.75%    $30,000,000     Senior/Accrual/Fixed Rate   April 25, 2033   AAA/AAA        25,000.00
Class PO       0.00%      $258,486        Senior/Principal Only     April 25, 2033   AAA/AAA       $25,000.00
Class IO      Variable          $0.006       Senior/Interest        April 25, 2033   AAA/AAA       $25,000.007
              Rate5                        Only/Variable Rate
Class R-I      5.75%           $50.00     Senior/Residual/Fixed     April 25, 2033   AAA/AAA             8
                                                  Rate
Class R-II     5.75%           $50.00     Senior/Residual/Fixed     April 25, 2033   AAA/AAA
                                                  Rate
</TABLE>

_________
1    The  Certificates  (other than the Class PO,  Class IO, Class B and Class R
     Certificates)  shall be  Book-Entry  Certificates.  The Class PO, Class IO,
     Class B and Class R Certificates  shall be delivered to the holders thereof
     in physical form.
2    The  Certificates  (other  than the  Class IO,  Class  R-I and  Class  R-II
     Certificates)  shall  be  issuable  in  minimum  dollar   denominations  as
     indicated above (by Certificate  Principal  Balance or Notional Amount) and
     integral multiples of $1 (or $1,000 in the case of the Class A-2, Class PO,
     Class B-1, Class B-2 and Class B-3 Certificates) in excess thereof,  except
     that one  Certificate  of any of the Class PO and Class B-1,  Class B-2 and
     Class B-3  Certificates  that contain an uneven multiple of $1,000 shall be
     issued  in  a  denomination  equal  to  the  sum  of  the  related  minimum
     denomination set forth above and such uneven multiple for such Class or the
     sum of such  denomination  and,  if  applicable,  an  integral  multiple of
     $1,000.

3    The initial Notional Amount for the Class A-2  Certificates  shall be equal
     to $72,604,174.

4    The Class A-2  Certificates  shall be issuable in minimum  denominations of
     not less than $1,000,000  Notional  Amount.

5    With respect to the Class IO Certificates and any Distribution Date, a rate
     equal to the weighted  average of the Pool Strip Rate of each  Non-Discount
     Mortgage  Loan  weighted on the basis of the  respective  Stated  Principal
     Balances of such Mortgage  Loans as of the day  immediately  preceding such
     Distribution  Date (or, with respect to the initial  Distribution  Date, at
     the close of business on the Cut-off Date). The initial  Pass-Through  Rate
     for the Class IO Certificates shall be equal to 0.25773%.

6    The initial Notional Amount for the Class IO Certificates shall be equal to
     $541,667,834.

7    The Class IO Certificates  shall be iss uable in minimum  denominations  of
     not less than a 20% Percentage Interest.

8    The Class R-I and Class  R-II  Certificates  shall be  issuable  in minimum
     denominations  of  not  less  than  a 20%  Percentage  Interest;  provided,
     however, that one Class R-I and one Class R-II will be issuable to GMACM as
     "tax  matters  person"  pursuant  to  Section  10.01(c)  and (e) in minimum
     denominations  representing a Percentage Interest of not less than 0.01% of
     each of Class R-I and Class R-II.



                                       4
<PAGE>
<TABLE>
<CAPTION>


                        AGGREGATE
                          INITIAL
             PASS-THRU  CERTIFICATE                                                 FITCH/
DESIGNATION     RATE       BALANCE      FEATURES1                   MATURITY DATE      S&P     DENOMINATIONS2
-----------     ----       -------      --------                    -------------      ---     --------------

<S>     <C>    <C>      <C>                                               <C> <C>                  <C>
Class M-1      5.75%    $7,151,600        Mezzanine/Fixed Rate      April 25, 2033    AA/NA        $25,000.00
Class M-2      5.75%    $3,300,800        Mezzanine/Fixed Rate      April 25, 2033     A/NA       $250,000.00
Class M-3      5.75%    $1,925,500        Mezzanine/Fixed Rate      April 25, 2033    BBB/NA      $250,000.00
Class B-1      5.75%    $1,100,300       Subordinate/Fixed Rate     April 25, 2033    BB/NA       $250,000.00
Class B-2      5.75%      $825,200       Subordinate/Fixed Rate     April 25, 2033     B/NA       $250,000.00
Class B-3      5.75%    $1,100,318       Subordinate/Fixed Rate     April 25, 2033    NA/NA       $250,000.00

</TABLE>






        The Mortgage Loans have an aggregate principal balance as of the Cut-off
Date of $550,138,304.78.

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

                                   ARTICLE I
                                   DEFINITIONS

Section 1.01...Definitions.

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

        Accretion Directed Certificate:  Any one of the Certificates  designated
as a Class A-6 or Class A-8 Certificate.

     Accrual Certificate:  Any one of the Certificates designated as a Class A-9
Certificate.

        Accrual  Distribution  Amount:  On each  Distribution  Date prior to the
Credit  Support  Depletion  Date,  an amount  equal to the  aggregate  amount of
Accrued Certificate  Interest on the Class A-9 Certificates for such date, which
will  be  added  to  the  Certificate   Principal   Balance  of  the  Class  A-9
Certificates;  provided  that on each  Distribution  Date on or after the Credit
Support Depletion Date, the entire amount of Accrued Certificate Interest on the
Class A-9 Certificates for that date will be payable to the holders of the Class
A-9 Certificates pursuant to Section 4.02(a)(ii) hereof.

        Accrued  Certificate  Interest:  With respect to each Distribution Date,
(a) as to any Class of  Certificates  (other than any Class PO  Certificates  or
Interest  Only  Certificates),  interest  accrued  during the  related  Interest
Accrual Period at the related  Pass-Through  Rate on the  Certificate  Principal
Balance thereof  immediately prior to such Distribution Date and (b) in the case
of the Interest Only Certificates,  interest accrued during the related Interest
Accrual Period at the related  Pass-Through  Rate on the Notional Amount thereof
immediately prior to such Distribution Date. Accrued  Certificate  Interest will
be  calculated  on the  basis of a 360-day  year,  consisting  of twelve  30-day
months. In each case Accrued  Certificate  Interest on any Class of Certificates
will be reduced by the amount of:

                                       5
<PAGE>

(i)            Prepayment  Interest  Shortfalls  on all Mortgage  Loans  prepaid
               during the prior  calendar  month and, in the case of a Principal
               Prepayment in Full, during the related  Prepayment Period (to the
               extent not offset by the Servicer with a payment of  Compensating
               Interest),

(ii)           the interest  portion  (adjusted to the Net Mortgage Rate (or the
               Modified  Net  Mortgage  Rate in the case of a Modified  Mortgage
               Loan)) of Realized Losses on all Mortgage Loans (including Excess
               Special Hazard  Losses,  Excess Fraud Losses,  Excess  Bankruptcy
               Losses and  Extraordinary  Losses) not allocated solely to one or
               more specific Classes of Certificates pursuant to Section 4.05,

(iii)          the interest  portion of Advances  that were made with respect to
               delinquencies  that  were  ultimately  determined  to  be  Excess
               Special Hazard  Losses,  Excess Fraud Losses,  Excess  Bankruptcy
               Losses or Extraordinary Losses, and

(iv)           any other interest  shortfalls  not covered by the  subordination
               provided by the Class M  Certificates  and Class B  Certificates,
               including  interest  that is not  collectible  from the Mortgagor
               pursuant to the Relief Act,

with all such reductions  allocated among all of the  Certificates in proportion
to their  respective  amounts of Accrued  Certificate  Interest  payable on such
Distribution  Date absent such  reductions.  In addition to that  portion of the
reductions  described in the preceding  sentence that are allocated to any Class
of  Class  B  Certificates  or  any  Class  of  Class  M  Certificates,  Accrued
Certificate  Interest  on such  Class of Class B  Certificates  or such Class of
Class M Certificates  will be reduced by the interest  portion  (adjusted to the
Net Mortgage Rate) of Realized Losses that are allocated solely to such Class of
Class B Certificates  or such Class of Class M Certificates  pursuant to Section
4.05.

     Advance:  As to any  Mortgage  Loan,  any  advance  made  by the  Servicer,
pursuant to Section 4.04.

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

        Amount Held for Future  Distribution:  As to any Distribution  Date, the
total of the amounts held in the  Custodial  Account at the close of business on
the  preceding  Determination  Date  on  account  of (i)  Liquidation  Proceeds,
Insurance  Proceeds,  Curtailments,  Mortgage  Loan  purchases  made pursuant to
Section  2.02,  2.04 or 4.07 and Mortgage  Loan  substitutions  made pursuant to
Section 2.04 received or made in the month of such Distribution Date (other than
such Liquidation  Proceeds,  Insurance  Proceeds and purchases of Mortgage Loans
that the Servicer  has deemed to have been  received in the  preceding  month in
accordance with Section 3.07(b)),  and Principal Prepayments in Full received or
made after the related  Prepayment  Period,  and (ii) payments  which  represent
early  receipt of scheduled  payments of principal and interest due on a date or
dates subsequent to the related Due Date.

                                       6
<PAGE>

        Appraised  Value:  As to any Mortgaged  Property,  the lesser of (i) the
appraised value of such Mortgaged  Property based upon the appraisal made at the
time of the  origination of the related  Mortgage Loan, and (ii) the sales price
of the Mortgaged  Property at such time of origination,  except in the case of a
Mortgaged  Property  securing a refinanced or modified Mortgage Loan as to which
it is  either  the  appraised  value  determined  above or the  appraised  value
determined in an appraisal at the time of  refinancing or  modification,  as the
case may be, provided that if permitted by the applicable underwriting standards
of GMACM,  the Appraised  Value shall be the value of the Mortgaged  Property as
stated by the Mortgagor.

        Assignment:  An  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 reflect of
record  the  sale  of the  Mortgage  Loan to the  Trustee  for  the  benefit  of
Certificateholders,   which   assignment,   notice  of  transfer  or  equivalent
instrument  may be in the  form  of one or  more  blanket  assignments  covering
Mortgages  secured  by  Mortgaged  Properties  located  in the same  county,  if
permitted by law and accompanied by an Opinion of Counsel to that effect.

        Assignment of Proprietary Lease: With respect to a Cooperative Loan, the
assignment of the related Cooperative Lease from the Mortgagor to the originator
of the Cooperative Loan.

        Available  Distribution  Amount: As to any Distribution  Date, an amount
equal to (a) the sum of (i) the amount relating to the Mortgage Loans on deposit
in the  Custodial  Account  as of  the  close  of  business  on the  immediately
preceding  Determination  Date and amounts deposited in the Custodial Account in
connection with the substitution of Qualified  Substitute  Mortgage Loans,  (ii)
the amount of any Advance  made on the  immediately  preceding  Payment  Account
Deposit Date,  (iii) any amount  deposited in the Payment Account on the related
Payment  Account  Deposit  Date  pursuant  to the  second  paragraph  of Section
3.12(a),  (iv) any amount  deposited in the Payment Account  pursuant to Section
4.07, and (v) any amount that the Servicer is not permitted to withdraw from the
Custodial Account pursuant to Section 3.16(e),  reduced by (b) the sum as of the
close  of  business  on the  immediately  preceding  Determination  Date  of (w)
aggregate  Foreclosure  Profits, (x) the Amount Held for Future Distribution and
(y) amounts permitted to be withdrawn by the Servicer from the Custodial Account
in respect of the Mortgage Loans  pursuant to clauses  (ii)-(x),  inclusive,  of
Section 3.10(a).

        Bankruptcy  Amount:  As of any date of determination  prior to the first
anniversary  of the Cut-off Date, an amount equal to the excess,  if any, of (A)
$100,000 over (B) the aggregate amount of Bankruptcy  Losses allocated solely to
one or more specific Classes of Certificates in accordance with Section 4.05. As
of any date of  determination  on or after the first  anniversary of the Cut-off
Date, an amount equal to the excess, if any, of

               (1) the lesser of (a) the Bankruptcy  Amount calculated as of the
        close of business on the Business  Day  immediately  preceding  the most
        recent anniversary of the Cut-off Date coinciding with or preceding such
        date  of  determination  (or,  if  such  date  of  determination  is  an
        anniversary of the Cut-off Date, the Business Day immediately  preceding
        such  date of  determination)  (for  purposes  of this  definition,  the
        "Relevant Anniversary") and (b) the greater of

                                       7
<PAGE>

                      (A)  the  greater  of  (i)  0.0006  times  the   aggregate
                      principal  balance  of  all  the  Mortgage  Loans  in  the
                      Mortgage  Pool as of the  Relevant  Anniversary  having  a
                      Loan-to-Value  Ratio at origination  which exceeds 75% and
                      (ii) $100,000; and

                      (B) the greater of (i) the product of (x) an amount  equal
                      to the largest  difference in the related  Monthly Payment
                      for  any  Non-Primary  Residence  Loan  remaining  in  the
                      Mortgage Pool which had an original Loan-to-Value Ratio of
                      80% or greater that would result if the Net Mortgage  Rate
                      thereof was equal to the  weighted  average  (based on the
                      principal balance of the Mortgage Loans as of the Relevant
                      Anniversary)  of the Net  Mortgage  Rates of all  Mortgage
                      Loans as of the Relevant Anniversary less 1.25% per annum,
                      (y) a number equal to the weighted average  remaining term
                      to maturity, in months, of all Non-Primary Residence Loans
                      remaining  in  the  Mortgage   Pool  as  of  the  Relevant
                      Anniversary,  and (z) one plus the  quotient of the number
                      of  all  Non-Primary  Residence  Loans  remaining  in  the
                      Mortgage  Pool divided by the total number of  Outstanding
                      Mortgage  Loans in the  Mortgage  Pool as of the  Relevant
                      Anniversary, and (ii) $50,000, over

               (2) the aggregate amount of Bankruptcy Losses allocated solely to
        one or more specific  Classes of Certificates in accordance with Section
        4.05 since the Relevant Anniversary.

        The Bankruptcy Amount may be further reduced by the Servicer  (including
accelerating  the manner in which such coverage is reduced)  provided that prior
to any such reduction,  the Servicer shall (i) obtain written  confirmation from
each Rating Agency that such reduction  shall not reduce the rating  assigned to
any  Class  of  Certificates  by such  Rating  Agency  below  the  lower  of the
then-current  rating  or the  rating  assigned  to such  Certificates  as of the
Closing  Date by such  Rating  Agency  and (ii)  provide a copy of such  written
confirmation to the Trustee.

        Bankruptcy Code:  The Bankruptcy Code of 1978, as amended.

        Bankruptcy  Loss:  With  respect  to  any  Mortgage  Loan,  a  Deficient
Valuation or Debt Service Reduction; provided, however, that neither a Deficient
Valuation  nor a Debt  Service  Reduction  shall  be  deemed a  Bankruptcy  Loss
hereunder  so long as the  Servicer has notified the Trustee in writing that the
Servicer is diligently  pursuing any remedies that may exist in connection  with
the  representations and warranties made regarding the related Mortgage Loan and
either (A) the related  Mortgage  Loan is not in default with regard to payments
due  thereunder or (B)  delinquent  payments of principal and interest under the
related  Mortgage  Loan  and  any  premiums  on any  applicable  primary  hazard
insurance  policy and any related  escrow  payments in respect of such  Mortgage
Loan are being advanced on a current basis by the Servicer or a Subservicer,  in
either case without giving effect to any Debt Service Reduction.

        Book-Entry  Certificate:  Any Certificate  registered in the name of the
Depository or its nominee.

                                       8
<PAGE>

        Business  Day:  Any day other than (i) a Saturday  or a Sunday or (ii) a
day on which banking  institutions in the State of New York or the  Commonwealth
of Pennsylvania  (and such other state or states in which the Custodial  Account
or the Payment  Account are at the time  located) are required or  authorized by
law or executive order to be closed.

        Buydown Account:  As defined in Section 3.21(a).

        Buydown  Funds:  Any amount  contributed  by the  seller of a  Mortgaged
Property, the Company or other source in order to enable the Mortgagor to reduce
the payments  required to be made from the Mortgagor's  funds in the early years
of a  Mortgage  Loan.  Buydown  Funds  are not part of the Trust  Fund  prior to
deposit into the Custodial or Payment Account.

        Buydown  Mortgage Loan: Any Mortgage Loan as to which a specified amount
of interest is paid out of related  Buydown Funds in  accordance  with a related
buydown agreement.

        Buydown Period:  As defined in Section 3.21(b).

        Cash  Liquidation:  As to  any  defaulted  Mortgage  Loan  other  than a
Mortgage Loan as to which an REO Acquisition  occurred,  a determination  by the
Servicer that it has received all Insurance Proceeds,  Liquidation  Proceeds and
other  payments or cash  recoveries  which the Servicer  reasonably  and in good
faith expects to be finally recoverable with respect to such Mortgage Loan.

      Certificate:  Any Class A, Class IO, Class PO, Class M, Class B or Class R
Certificate.

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

        Certificate  Principal Balance:  With respect to each Certificate (other
than any Interest Only  Certificate),  on any date of  determination,  an amount
equal to:

(i)            the Initial Certificate  Principal Balance of such Certificate as
               specified on the face thereof, minus

(ii)           the  sum  of  (x)  the   aggregate  of  all  amounts   previously
               distributed  with respect to such Certificate (or any predecessor
               Certificate)  and  applied  to reduce the  Certificate  Principal
               Balance thereof pursuant to Section 4.02(a) and (y) the aggregate
               of all reductions in Certificate Principal Balance deemed to have
               occurred in connection with Realized Losses which were previously
               allocated to such  Certificate (or any  predecessor  Certificate)
               pursuant to Section 4.05;

provided,  however,  that the  Certificate  Principal  Balance  of the  Class of
Subordinate  Certificates  with the Lowest  Priority  at any given time shall be
calculated to equal the Percentage  Interest evidenced by such Certificate times
the excess,  if any, of (A) the then aggregate Stated  Principal  Balance of the
Mortgage Loans over (B) the then aggregate  Certificate Principal Balance of all
other Classes of Certificates then outstanding.

                                       9
<PAGE>

        Certificate Register and Certificate Registrar:  The register maintained
and the registrar appointed pursuant to Section 5.02.

        Certificateholder  or Holder:  The Person in whose name a Certificate is
registered  in the  Certificate  Register,  except that  neither a  Disqualified
Organization  nor a  Non-United  States  Person  shall be a holder  of a Class R
Certificate  for  purposes  hereof  and,  solely  for the  purpose of giving any
consent or direction pursuant to this Agreement,  any Certificate,  other than a
Class R Certificate,  registered in the name of the Company, the Servicer or any
Subservicer or any Affiliate  thereof shall be deemed not to be outstanding  and
the Percentage  Interest or Voting Rights  evidenced  thereby shall not be taken
into account in determining whether the requisite amount of Percentage Interests
or Voting  Rights  necessary to effect any such  consent or  direction  has been
obtained.  All  references  herein to  "Holders" or  "Certificateholders"  shall
reflect the rights of Certificate  Owners as they may  indirectly  exercise such
rights through the  Depository  and  participating  members  thereof,  except as
otherwise  specified  herein;  provided,  however,  that  the  Trustee  shall be
required to  recognize as a "Holder" or  "Certificateholder"  only the Person in
whose name a Certificate is registered in the Certificate Register.

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

        Class A Certificate:  Any one of the Class A-1,  Class A--2,  Class A-3,
Class A-4, Class A-5, Class A-6, Class A-7, Class A-8 and Class A-9, executed by
the Trustee and authenticated by the Certificate Registrar  substantially in the
form annexed hereto as Exhibit A-1.

        Class B Certificate:  Any one of the Certificates  designated as a Class
B-1 Certificate, Class B-2 Certificate or Class B-3 Certificate, executed by the
Trustee and authenticated by the Certificate Registrar substantially in the form
annexed hereto as Exhibit C.

        Class IO Certificate:  Any one of the Certificates designated as a Class
IO  Certificate,  executed by the Trustee and  authenticated  by the Certificate
Registrar substantially in the form annexed hereto as Exhibit A-2.

        Class M Certificate:  Any one of the Certificates  designated as a Class
M-1 Certificate, Class M-2 Certificate or Class M-3 Certificate, executed by the
Trustee and authenticated by the Certificate Registrar substantially in the form
annexed hereto as Exhibit B.

        Class PO Certificate:  Any one of the Certificates designated as a Class
PO  Certificate,  executed by the Trustee and  authenticated  by the Certificate
Registrar substantially in the form annexed hereto as Exhibit A-3.

        Class PO Collection  Shortfall:  With respect to the Cash Liquidation or
REO  Disposition  of a Discount  Mortgage Loan and any  Distribution  Date,  the
excess of the  amount  described  in  Section  4.02(b)(i)(C)(1)  over the amount
described in Section 4.02(b)(i)(C)(2).

     Class PO Principal Distribution Amount: As defined in Section 4.02(b)(i).

     Class R Certificate:  Any one of the Class R-I  Certificates  or Class R-II
Certificates.

                                       10
<PAGE>

        Class R-I Certificate: Any one of the Class R-I Certificates executed by
the Trustee and authenticated by the Certificate Registrar  substantially in the
form annexed  hereto as Exhibit D and  evidencing  an interest  designated  as a
"residual interest" in REMIC I for purposes of the REMIC Provisions.

        Class R-II Certificate:  Any one of the Class R-II Certificates executed
by the Trustee and authenticated by the Certificate  Registrar  substantially in
the form annexed hereto as Exhibit D and evidencing an interest  designated as a
"residual interest" in REMIC II for purposes of the REMIC Provisions.

        Closing Date:  March 27, 2003.

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

        Compensating Interest:  With respect to any Distribution Date, an amount
(but not in excess of the  Servicing  Fee for such  Distribution  Date) equal to
Prepayment  Interest  Shortfalls  resulting from  Principal  Prepayments in Full
during the period from the 16th day  through the last day of the prior  calendar
month and resulting from Curtailments during the prior calendar month.

        Cooperative:  A private,  cooperative  housing corporation which owns or
leases land and all or part of a building or  buildings,  including  apartments,
spaces used for commercial  purposes and common areas therein and whose board of
directors authorizes, among other things, the sale of Cooperative Stock.

        Cooperative  Apartment:  A dwelling  unit in a  multi-dwelling  building
owned or leased by a  Cooperative,  which unit the  Mortgagor  has an  exclusive
right to  occupy  pursuant  to the  terms of a  proprietary  lease or  occupancy
agreement.

        Cooperative  Lease:  With respect to a Cooperative Loan, the proprietary
lease or occupancy agreement with respect to the Cooperative  Apartment occupied
by the Mortgagor and relating to the related  Cooperative  Stock, which lease or
agreement  confers an exclusive right to the holder of such Cooperative Stock to
occupy such apartment.

        Cooperative  Loans:  Any of the  Mortgage  Loans  made in  respect  of a
Cooperative  Apartment,  evidenced  by a  Mortgage  Note  and  secured  by (i) a
Security  Agreement,  (ii) the related  Cooperative Stock Certificate,  (iii) an
assignment of the Cooperative  Lease, (iv) financing  statements and (v) a stock
power (or other  similar  instrument),  and  ancillary  thereto,  a  recognition
agreement  between the Cooperative  and the originator of the Cooperative  Loan,
each of which was  transferred  and assigned to the Trustee  pursuant to Section
2.01 and are from time to time held as part of the Trust Fund.

        Cooperative  Stock:  With  respect  to a  Cooperative  Loan,  the single
outstanding class of stock,  partnership  interest or other ownership instrument
in the related Cooperative.

        Cooperative Stock  Certificate:  With respect to a Cooperative Loan, the
stock certificate or other instrument evidencing the related Cooperative Stock.

                                       11
<PAGE>

        Corporate Trust Office:  The principal office of the Trustee at which at
any particular  time its corporate trust business with respect to this Agreement
shall  be  administered,  which  office  at the  date of the  execution  of this
instrument is located at 1 Bank One Plaza,  Suite  IL1-0481,  Chicago,  Illinois
60670-0481,    Attention:   Corporate   Trust,   GMACM   Mortgage   Pass-Through
Certificates, Series 2003-J2.

        Credit Support Depletion Date: The first  Distribution Date on which the
Certificate Principal Balances of the Subordinate Certificates have been reduced
to zero.

     Curtailment:  Any Principal  Prepayment  made by a Mortgagor which is not a
Principal Prepayment in Full.

        Custodial  Account:  The  custodial  account  or  accounts  created  and
maintained pursuant to Section 3.07, into which the amounts set forth in Section
3.07 shall be deposited directly.

        Custodial  Agreement:  An  agreement  that may be entered into among the
Servicer,  the Trustee and a Custodian pursuant to which the Custodian will hold
certain documents relating to the Mortgage Loans on behalf of the Trustee.

        Custodian:  A custodian appointed pursuant to a Custodial Agreement.
        ---------

        Cut-off Date:  March 1, 2003.

        Cut-off Date  Principal  Balance:  As to any Mortgage  Loan,  the unpaid
principal  balance  thereof  at the  Cut-off  Date  after  giving  effect to all
installments of principal due on or prior thereto, whether or not received.

        Debt Service  Reduction:  With respect to any Mortgage Loan, a reduction
in the scheduled  Monthly Payment for such Mortgage Loan by a court of competent
jurisdiction in a proceeding under the Bankruptcy Code,  except such a reduction
constituting a Deficient  Valuation or any reduction that results in a permanent
forgiveness of principal.

        Deficient Valuation: With respect to any Mortgage Loan, a valuation by a
court of competent jurisdiction of the Mortgaged Property in an amount less than
the then outstanding  indebtedness  under the Mortgage Loan, or any reduction in
the amount of  principal to be paid in  connection  with any  scheduled  Monthly
Payment that constitutes a permanent  forgiveness of principal,  which valuation
or reduction results from a proceeding under the Bankruptcy Code.

     Definitive   Certificate:   Any   Certificate   other  than  a   Book-Entry
Certificate.

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

        Delinquent:  As used herein, a Mortgage Loan is considered to be: "30 to
59 days" or "30 or more days" delinquent when a payment due on any scheduled due
date  remains  unpaid  as of the  close of  business  on the last  business  day
immediately  prior to the next following  monthly  scheduled due date; "60 to 89
days" or "60 or more days"  delinquent  when a payment due on any  scheduled due
date  remains  unpaid  as of the  close of  business  on the last  business  day
immediately prior to the second following monthly scheduled due date; and so on.
The  determination  as to whether a Mortgage Loan falls into these categories is


                                       12
<PAGE>

made as of the close of business  on the last  business  day of each month.  For
example, a Mortgage Loan with a payment due on July 1 that remained unpaid as of
the close of  business on July 31 would then be  considered  to be 30 to 59 days
delinquent.  Delinquency  information  as of the Cut-off Date is determined  and
prepared as of the close of business on the last business day immediately  prior
to the Cut-off Date.

        Depository:  The Depository Trust Company,  or any successor  Depository
hereafter  named.  The  nominee  of  the  initial  Depository  for  purposes  of
registering those Certificates that are to be Book-Entry  Certificates is Cede &
Co. The Depository shall at all times be a "clearing  corporation" as defined in
Section  8-102(a)(5) of the Uniform Commercial Code of the State of New York and
a "clearing agency" registered  pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended.
        Depository  Participant:  A  broker,  dealer,  bank or  other  financial
institution  or other  Person  for whom from time to time a  Depository  effects
book-entry transfers and pledges of securities deposited with the Depository.

        Determination  Date: With respect to any Distribution Date, the 15th day
(or if such  15th  day is not a  Business  Day,  the  Business  Day  immediately
following such 15th day) of the month of the related Distribution Date.

        Discount  Fraction:  With respect to each Discount  Mortgage  Loan,  the
fraction  expressed as a percentage,  the numerator of which is the Discount Net
Mortgage Rate minus the Net Mortgage Rate (or the initial Net Mortgage Rate with
respect to any Discount Mortgage Loans as to which the Mortgage Rate is modified
pursuant to 3.07(a)) for such Mortgage Loan and the  denominator of which is the
Discount Net Mortgage Rate. The Discount  Fraction with respect to each Discount
Mortgage Loan is set forth as on Exhibit L attached hereto.

        Discount Mortgage Loan: Any Mortgage Loan having a Net Mortgage Rate (or
the initial Net Mortgage Rate with respect to any Discount  Mortgage Loans as to
which the  Mortgage  Rate is  modified  pursuant  to  3.07(a))  of less than the
Discount  Net  Mortgage  Rate per annum  and any  Mortgage  Loan  deemed to be a
Discount  Mortgage  Loan  pursuant to the  definition  of  Qualified  Substitute
Mortgage Loan.

        Discount Net Mortgage Rate:  5.75% per annum.

        Disqualified  Organization:  Any organization defined as a "disqualified
organization"  under  Section  860E(e)(5)  of the  Code,  and  if not  otherwise
included,  any of the following:  (i) the United States,  any State or political
subdivision  thereof,  any  possession  of the United  States,  or any agency or
instrumentality of any of the foregoing (other than an instrumentality  which is
a  corporation  if all of its  activities  are  subject  to tax and,  except for
Freddie  Mac, a  majority  of its board of  directors  is not  selected  by such
governmental unit), (ii) a foreign government,  any international  organization,
or any agency or instrumentality of any of the foregoing, (iii) any organization
(other than certain farmers' cooperatives  described in Section 521 of the Code)
which is exempt from the tax imposed by Chapter 1 of the Code (including the tax


                                       13
<PAGE>

imposed by Section 511 of the Code on unrelated  business taxable income),  (iv)
rural electric and telephone  cooperatives described in Section 1381(a)(2)(C) of
the Code, (v) any "electing large  partnership," as defined in Section 775(a) of
the Code and (vi) any other Person so  designated  by the Trustee  based upon an
Opinion  of  Counsel  that the  holding of an  Ownership  Interest  in a Class R
Certificate  by such  Person may cause the Trust  Fund or any  Person  having an
Ownership  Interest in any Class of  Certificates  (other  than such  Person) to
incur a liability  for any  federal  tax  imposed  under the Code that would not
otherwise be imposed but for the Transfer of an Ownership  Interest in a Class R
Certificate   to  such  Person.   The  terms   "United   States",   "State"  and
"international  organization"  shall have the meanings set forth in Section 7701
of the Code or successor provisions.

        Distribution  Date:  The 25th day of any  month  beginning  in the month
immediately  following the month of the initial issuance of the Certificates or,
if such 25th day is not a Business Day, the Business Day  immediately  following
such 25th day.

        Due Date: With respect to any  Distribution  Date and any Mortgage Loan,
the day during the related Due Period on which the Monthly Payment is due.

        Due Period:  With  respect to each  Distribution  Date and any  Mortgage
Loan, the period commencing on the second day of the month prior to the month in
which such  Distribution Date occurs and ending on the first day of the month in
which such Distribution Date occurs.

        Eligible  Account:  An  account  that  is  any  of  the  following:  (i)
maintained with a federal or state chartered depository institution the accounts
of which are insured by the FDIC (to the limits established by the FDIC) and the
short-term debt ratings and the long-term  deposit ratings of which are rated in
one of the two highest rating categories by the Rating Agencies, or (ii) a trust
account or  accounts  maintained  with a federal or state  chartered  depository
institution or trust company with trust powers acting in its fiduciary  capacity
subject to regulations  regarding fiduciary funds on deposit similar to Title 12
of the Code of Federal Regulation  Section 9.10(b),  or (iii) in the case of the
Payment Account,  a trust account or accounts  maintained in the corporate trust
division  of the  Trustee,  or (iv)  an  account  or  accounts  of a  depository
institution  acceptable  to each Rating  Agency (as evidenced in writing by each
Rating  Agency  that use of any such  account  as the  Custodial  Account or the
Payment Account will not reduce the rating assigned to any Class of Certificates
by such Rating Agency below the lower of the  then-current  rating or the rating
assigned to such Certificates as of the Closing Date by such Rating Agency).

        Eligible Funds: On any  Distribution  Date, the portion,  if any, of the
Available  Distribution  Amount  remaining after reduction by the sum of (i) the
aggregate  amount of Accrued  Certificate  Interest on the Senior  Certificates,
(ii) the Senior  Principal  Distribution  Amount  (determined  without regard to
Section  4.02(a)(ii)(Y)(D)  hereof),  (iii) the Class PO Principal  Distribution
Amount (determined without regard to Section  4.02(b)(i)(E) hereof) and (iv) the
aggregate amount of Accrued Certificate Interest on the Class M, Class B-1 Class
B-2  Certificates,  and (v) payment to the Trustee  for any  servicing  transfer
expenses reimbursable to the Trustees pursuant to Section 7.02(a).

        Event of Default:  As defined in Section 7.01.
        ----------------

                                       14
<PAGE>

     Excess  Bankruptcy  Loss: Any Bankruptcy  Loss, or portion  thereof,  which
exceeds the then applicable Bankruptcy Amount.

     Excess Fraud Loss:  Any Fraud Loss, or portion  thereof,  which exceeds the
then applicable Fraud Loss Amount.

     Excess Special  Hazard Loss:  Any Special Hazard Loss, or portion  thereof,
that exceeds the then applicable Special Hazard Amount.

        Excess  Subordinate  Principal Amount:  With respect to any Distribution
Date on which  the  aggregate  Certificate  Principal  Balance  of the  Class of
Subordinate  Certificates  then  outstanding  with the Lowest  Priority is to be
reduced to zero and on which  Realized  Losses are to be allocated to such class
or classes,  the  excess,  if any,  of (i) the amount  that would  otherwise  be
distributable  in respect of principal on such class or classes of  Certificates
on such  Distribution  Date  over  (ii) the  excess,  if any,  of the  aggregate
Certificate   Principal  Balance  of  such  class  or  classes  of  Certificates
immediately  prior to such  Distribution  Date  over  the  aggregate  amount  of
Realized  Losses  to be  allocated  to  such  classes  of  Certificates  on such
Distribution  Date as  reduced  by any  amount  calculated  pursuant  to Section
4.02(b)(i)(E) hereof.

        Extraordinary  Events: Any of the following conditions with respect to a
Mortgaged  Property  (or, with respect to a Cooperative  Loan,  the  Cooperative
Apartment)  or Mortgage  Loan  causing or  resulting  in a loss which causes the
liquidation of such Mortgage Loan:

               (a)  losses  that are of the type that  would be  covered  by the
        fidelity bond and the errors and omissions  insurance policy required to
        be  maintained  pursuant  to  Section  3.12(b)  but are in excess of the
        coverage maintained thereunder;

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

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

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

                      2. by military, naval or air forces; or

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

               (d) any weapon of war  employing  atomic  fission or  radioactive
        force whether in time of peace or war; or

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

                                       15
<PAGE>

     Extraordinary  Losses:  Any loss  incurred on a Mortgage  Loan caused by or
resulting from an Extraordinary Event.

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

        FASIT: A "financial asset  securitization  investment  trust" within the
meaning of Section 860L of the Code.

        FDIC:  Federal Deposit Insurance 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
9.01, which Final  Distribution  Date shall in no event be later than the end of
the 90-day liquidation period described in Section 9.02.

        Fitch:  Fitch Ratings or its successor in interest.

        Foreclosure   Profits:   As  to  any   Distribution   Date  or   related
Determination  Date and any Mortgage  Loan,  the excess,  if any, of Liquidation
Proceeds,  Insurance Proceeds and REO Proceeds (net of all amounts  reimbursable
therefrom  pursuant to Section  3.10(a)(ii)) in respect of each Mortgage Loan or
REO Property for which a Cash  Liquidation  or REO  Disposition  occurred in the
related  Prepayment  Period over the sum of the unpaid principal balance of such
Mortgage Loan or REO Property (determined, in the case of an REO Disposition, in
accordance  with Section 3.14) plus accrued and unpaid  interest at the Mortgage
Rate on such unpaid  principal  balance 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 Cash Liquidation or REO Disposition occurred.

        Fraud Loss  Amount:  As of any date of  determination  after the Cut-off
Date, an amount equal to: (X) prior to the third anniversary of the Cut-off Date
an amount equal to 1.00% of the aggregate  outstanding  principal balance of all
of the Mortgage Loans as of the Cut-off Date minus the aggregate amount of Fraud
Losses  allocated  solely to one or more  specific  Classes of  Certificates  in
accordance  with  Section  4.05  since  the  Cut-off  Date  up to  such  date of
determination  and (Y) from the third to the fifth  anniversary  of the  Cut-off
Date,  an amount  equal to (1) the lesser of (a) the Fraud Loss Amount as of the
most  recent  anniversary  of the  Cut-off  Date and (b) 0.50% of the  aggregate
outstanding principal balance of all of the Mortgage Loans as of the most recent
anniversary  of the Cut-off Date minus (2) the aggregate  amount of Fraud Losses
allocated  solely to one or more specific  Classes of Certificates in accordance
with  Section 4.05 since the most recent  anniversary  of the Cut-off Date up to
such date of  determination.  On and after the fifth  anniversary of the Cut-off
Date, the Fraud Loss Amount shall be zero.

        The Fraud Loss Amount may be further reduced by the Servicer  (including
accelerating  the manner in which such coverage is reduced)  provided that prior
to any such reduction,  the Servicer shall (i) obtain written  confirmation from


                                       16
<PAGE>

each Rating Agency that such reduction  shall not reduce the rating  assigned to
any  Class  of  Certificates  by such  Rating  Agency  below  the  lower  of the
then-current  rating  or the  rating  assigned  to such  Certificates  as of the
Closing  Date by such  Rating  Agency  and (ii)  provide a copy of such  written
confirmation to the Trustee.

     Fraud Losses:  Losses on Mortgage  Loans as to which there was fraud in the
origination of such Mortgage Loan.

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

        GMAC:  General Motors Acceptance Corporation, a Delaware corporation.

        GMACM: GMAC Mortgage  Corporation,  a Pennsylvania  corporation,  in its
capacity  as a seller of a portion of the  Mortgage  Loans to the Company and as
servicer  prior to the date hereof of the mortgage  loans  transferred by Witmer
Funding LLC to the Company pursuant to the Purchase Agreement, and any successor
thereto.
        Highest  Priority:  As of  any  date  of  determination,  the  Class  of
Subordinate  Certificates  then  outstanding  with  the  earliest  priority  for
payments pursuant to Section 4.02(a),  in the following order:  Class M-1, Class
M-2, Class M-3, Class B-1, Class B-2 and Class B-3 Certificates.

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

        Indirect Depository Participant: An institution that is not a Depository
Participant  but clears  through or  maintains  a  custodial  relationship  with
Participants and has access to the Depository's clearing system.

        Initial  Certificate  Principal  Balance:  With respect to each Class of
Certificates, the Certificate Principal Balance of such Class of Certificates as
of the Cut-off Date, as set forth in the Preliminary Statement hereto.

        Initial  Subordinate  Class  Percentage:  With  respect to each Class of
Subordinate  Certificates,  an amount  which is equal to the  initial  aggregate
Certificate Principal Balance of such Class of Subordinate  Certificates divided
by the aggregate  Stated  Principal  Balance of all the Mortgage Loans as of the
Cut-off Date as follows:

                                       17
<PAGE>

                        Class M-1: 1.30% Class B-1: 0.20%
                        Class M-2: 0.60% Class B-2: 0.15%
                        Class M-3: 0.35% Class B-3: 0.20%

        Insurance  Proceeds:  Proceeds  paid in  respect of the  Mortgage  Loans
pursuant to any Primary  Insurance Policy or any other related  insurance policy
covering a  Mortgage  Loan,  to the  extent  such  proceeds  are  payable to the
mortgagee under the Mortgage,  any Subservicer,  the Servicer or the Trustee and
are not applied to the restoration of the related  Mortgaged  Property (or, with
respect to a Cooperative Loan, the related Cooperative Apartment) or released to
the Mortgagor in accordance  with the procedures  that the Servicer would follow
in servicing mortgage loans held for its own account.

        Insurer:  Any named  insurer under any Primary  Insurance  Policy or any
successor thereto or the named insurer in any replacement policy.

        Interest  Accrual  Period:  With  respect  to any  Certificates  and any
Distribution  Date,  the  calendar  month  preceding  the  month in  which  such
Distribution Date occurs.

        Interest Only Certificates:  Any one of the Certificates designated as a
Class A-2 Certificate or a Class IO Certificate.  The Interest Only Certificates
will have no Certificate Principal Balance.

        Issuer Exemption:  As defined in Section 5.02(e)(ii).

     Junior Certificateholder: The Holder of not less than 95% of the Percentage
Interests of the Junior Class of Certificates.

        Junior  Class of  Certificates:  The Class of  Subordinate  Certificates
outstanding  as of the date of the  repurchase  of a Mortgage  Loan  pursuant to
Section 4.07 herein that has the Lowest Priority.

        Late  Collections:  With  respect  to any  Mortgage  Loan,  all  amounts
received during any Due Period,  whether as late payments of Monthly Payments or
as Insurance Proceeds,  Liquidation Proceeds or otherwise,  which represent late
payments or  collections  of Monthly  Payments due but delinquent for a previous
Due Period and not previously recovered.

        Liquidation  Proceeds:  Amounts (other than Insurance Proceeds) received
by the Servicer in connection with the taking of an entire Mortgaged Property by
exercise of the power of eminent domain or  condemnation  or in connection  with
the liquidation of a defaulted Mortgage Loan through trustee's sale, foreclosure
sale or otherwise, other than REO Proceeds.

        Loan-to-Value  Ratio:  As of any  date,  the  fraction,  expressed  as a
percentage,  the  numerator  of which is the  current  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.

        Lockout  Certificate  Share: With respect to any Distribution  Date, the
aggregate Certificate  Principal Balance of the Class A-7 Certificates,  divided
by the aggregate  Certificate  Principal Balance of all classes of Certificates,
other than the Class PO  Certificates,  the Interest Only  Certificates  and the
Class R Certificates.

                                       18
<PAGE>

     Lockout Certificates: Any one of the Certificates designated as a Class A-7
Certificate.

     Lockout  Percentage:  With respect to any Distribution Date occurring prior
to the  Distribution  Date in April 2008,  0%. With respect to any  Distribution
Date thereafter, the percentage indicated below:

Distribution Date                               Lockout Distribution Percentage
February 2008 through March 2009                                 30%
February 2009 through March 2010                                 40%
February 2010 through March 2011                                 60%
February 2011 through March 2012                                 80%
February 2012 and thereafter                                    100%

        Lower  Priority:  As of any  date  of  determination  and any  Class  of
Subordinate  Certificates,  any other  Class of  Subordinate  Certificates  then
outstanding with a later priority for payments pursuant to Section 4.02(a).

        Lowest  Priority:  As  of  any  date  of  determination,  the  Class  of
Subordinate  Certificates then outstanding with the latest priority for payments
pursuant to Section 4.02(a), in the following order: Class B-3, Class B-2, Class
B-1, Class M-3, Class M-2 and Class M-1 Certificates.

        Maturity Date: With respect to each Class of Certificates other than the
Class A-6 and Class A-8  Certificates,  April 25, 2033,  and with respect to the
Class A-6 and Class A-8  Certificates,  January 25, 2014 and  December 25, 2019,
respectively.

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

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

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

        Modified Mortgage Loan: Any Mortgage Loan that has been the subject of a
Servicing Modification.

        Modified Net Mortgage  Rate: As to any Mortgage Loan that is the subject
of a Servicing  Modification,  the Net Mortgage Rate minus the rate per annum by
which the Mortgage Rate on such Mortgage Loan was reduced.

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

                                       19
<PAGE>

        Monthly  Payment:  With respect to any Mortgage Loan  (including any REO
Property) and any Due Date, the payment of principal and interest due thereon in
accordance with the amortization  schedule at the time applicable thereto (after
adjustment,  if any, for  Curtailments  and for Deficient  Valuations  occurring
prior to such Due Date but before any adjustment to such  amortization  schedule
by reason of any  bankruptcy,  other  than a  Deficient  Valuation,  or  similar
proceeding or any  moratorium  or similar  waiver or grace period and before any
Servicing Modification that constitutes a reduction of the interest rate on such
Mortgage Loan).

        Moody's:  Moody's Investors Service, Inc., or its successor in interest.

        Mortgage:  With respect to each Mortgage Note related to a Mortgage Loan
which is not a Cooperative Loan, the mortgage, deed of trust or other comparable
instrument  creating  a first  lien on an  estate  in fee  simple  or  leasehold
interest in real property securing a Mortgage Note.

        Mortgage  File:  (I) with  respect to each  Mortgage  Loan (other than a
Cooperative Loan):

(i)  The original  Mortgage Note,  endorsed without recourse in blank, or in the
     name of the Trustee as trustee,  and signed by an authorized officer (which
     endorsement  shall  contain  either an  original  signature  or a facsimile
     signature  of an  authorized  officer  of  GMACM,  and if in the form of an
     allonge,  the  allonge  shall be stapled to the  Mortgage  Note),  with all
     intervening  endorsements  showing  a  complete  chain  of  title  from the
     originator to GMACM. If the Mortgage Loan was acquired by the endorser in a
     merger,  the endorsement must be by  "____________,  successor by merger to
     [name of predecessor]".  If the Mortgage Loan was acquired or originated by
     the endorser while doing business under another name, the endorsement  must
     be by "____________ formerly known as [previous name]";

(ii)           The  original  Mortgage,  noting the  presence  of the MIN of the
               Mortgage  Loan,  if the  Mortgage  is  registered  on the MERS(R)
               System,  and language  indicating that the Mortgage Loan is a MOM
               Loan  if the  Mortgage  Loan  is a MOM  Loan,  with  evidence  of
               recording  indicated thereon or a copy of the Mortgage  certified
               by the public  recording  office in which such  Mortgage has been
               recorded;

(iii)          The original of any  guarantee  executed in  connection  with the
               Mortgage Note, if applicable;

(iv)           Any rider or the original of any modification  agreement executed
               in connection  with the related  Mortgage Note or Mortgage,  with
               evidence of recording if required by applicable law;

(v)  Unless the Mortgage Loan is registered  on the  MERS(R)System,  an original
     Assignment  or  Assignments  of the  Mortgage  (which may be  included in a
     blanket  assignment  or  assignments)  from  GMACM to "Bank  One,  National
     Association,  as Trustee under that certain Pooling and Servicing Agreement
     dated as of March 27, 2003, for GMACM Mortgage  Pass-Through  Certificates,
     Series  2003-J2" c/o the Servicer at an address  specified by the Servicer,
     and signed by an authorized officer,  which assignment shall be in form and
     substance  acceptable for  recording.  If the Mortgage Loan was acquired by
     the assignor in a merger,  the  assignment  must be by "  ________________,
     successor by merger to [name of  predecessor]".  If the  Mortgage  Loan was
     acquired or originated by the assignor  while doing  business under another
     name,  the  assignment  must be by "_________  formerly  known as [previous
     name]";

                                       20
<PAGE>

(vi) Originals of all intervening  assignments of mortgage,  which together with
     the Mortgage  shows a complete  chain of title from the originator to GMACM
     (or to MERS, if the Mortgage Loan is registered on the MERS(R) System,  and
     which notes the presence of a MIN), with evidence of recording thereon,  or
     a copy of the assignment  certified by the applicable  recording  office in
     which such assignment has been recorded;

(vii)The original  mortgagee  policy of title  insurance,  including  riders and
     endorsements  thereto,  or if the  policy  has not yet been  issued,  (i) a
     written  commitment  or  interim  binder  for  title  issued  by the  title
     insurance  or escrow  company  dated as of the date the  Mortgage  Loan was
     funded, with a statement by the title insurance company or closing attorney
     that the  priority  of the lien of the related  Mortgage  during the period
     between the date of the funding of the related  Mortgage  Loan and the date
     of the related  title policy (which title policy shall be dated the date of
     recording of the related Mortgage) is insured,  or (ii) a preliminary title
     report  issued  by a title  insurer  in  anticipation  of  issuing  a title
     insurance  policy which  evidences  existing  liens and gives a preliminary
     opinion as to the  absence  of any  encumbrance  on title to the  Mortgaged
     Property, except liens to be removed on or before purchase by the Mortgagor
     or which constitute customary  exceptions  acceptable to lenders generally;
     or other  evidence of title  insurance  acceptable to Fannie Mae or Freddie
     Mac, in accordance with the Fannie Mae Seller/Servicer Guide or Freddie Mac
     Seller/Servicer Guide, respectively;

(viii)         A certified  true copy of any power of attorney,  if  applicable;
               and

(ix)           Originals  of any  security  agreement,  chattel  mortgage or the
               equivalent executed in connection with the Mortgage, if any.

and (II) with respect to each Cooperative Loan:

(i)            The original  Mortgage  Note,  endorsed  without  recourse to the
               order  of  the  Trustee   and   showing  an  unbroken   chain  of
               endorsements from the originator thereof to GMACM;

(ii)           A  counterpart  of the  Cooperative  Lease and the  Assignment of
               Proprietary  Lease to the originator of the Cooperative Loan with
               intervening  assignments  showing an unbroken chain of title from
               such originator to the Trustee;

(iii)          The  related  Cooperative  Stock  Certificate,  representing  the
               related   Cooperative   Stock   pledged   with  respect  to  such
               Cooperative Loan,  together with an undated stock power (or other
               similar instrument) executed in blank;

                                       21
<PAGE>

(iv)           The  original  recognition  agreement by the  Cooperative  of the
               interests   of  the   mortgagee   with  respect  to  the  related
               Cooperative Loan;

(v)            The Security Agreement;

(vi)           Copies  of  the  original  UCC  financing   statement,   and  any
               continuation   statements,   filed  by  the  originator  of  such
               Cooperative  Loan  as  secured  party,   each  with  evidence  of
               recording  thereof,  evidencing  the  interest of the  originator
               under the Security  Agreement and the  Assignment of  Proprietary
               Lease;

(vii)          Copies of the filed UCC assignments or amendments of the security
               interest  referenced  in clause  (vi) above  showing an  unbroken
               chain of title  from the  originator  to the  Trustee,  each with
               evidence of  recording  thereof,  evidencing  the interest of the
               originator  under the Security  Agreement  and the  Assignment of
               Proprietary Lease;

(viii)         An executed  assignment of the interest of the  originator in the
               Security  Agreement,  Assignment  of  Proprietary  Lease  and the
               recognition agreement referenced in clause (iv) above, showing an
               unbroken chain of title from the originator to the Trustee;

(ix)           The  original  of  each  modification,  assumption  agreement  or
               preferred loan agreement,  if any,  relating to such  Cooperative
               Loan; and

(x)            A duly completed UCC financing statement showing GMACM as debtor,
               the Company as secured  party and the  Trustee as assignee  and a
               duly  completed  UCC financing  statement  showing the Company as
               debtor  and  the  Trustee  as  secured  party,  each  in  a  form
               sufficient for filing, evidencing the interest of such debtors in
               the Cooperative Loans.

It is understood  that the Mortgage  File (other than the Mortgage  Note) may be
retained in microfilm,  microfiche, optical storage or magnetic media in lieu of
hard copy;  provided,  that with respect to any Mortgage Loan not  registered on
the MERS(R) System, the original  Assignments  required by (I)(v) above shall be
retained in the Mortgage File.

        Mortgage Loan Schedule: The list or lists of the Mortgage Loans attached
hereto as Exhibit E (as  amended  from time to time to reflect  the  addition of
Qualified  Substitute  Mortgage Loans),  which list or lists shall set forth the
following information as to each Mortgage Loan:

(a) loan number;

(b) state code;

(c) zip code;

(d) the Loan-to-Value Ratio;

(e) the original principal balance and date of the Mortgage Note;

                                       22
<PAGE>

(f) the first Due Date;

(g) the type of Mortgaged Property;

(h) the scheduled monthly payment in effect as of the Cut-off Date;

(i) the principal balance as of the Cut-off Date;

(j) the Mortgage Rate as of the Cut-off Date;

(k) the occupancy status;

(l) the purpose of the Mortgage Loan;

(m) the paid-through date of the Mortgage Loan;

(n) the documentation type; and
(o) the code "Y" under the column  "BUYDOWN",  indicating that the Mortgage Loan
is a Buydown Mortgage Loan, if applicable.

        Such  schedule  may consist of multiple  reports that  collectively  set
forth all of the information required.

        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 or deemed to
be held as a part of the Trust Fund, the Mortgage Loans originally so held being
identified in the initial  Mortgage  Loan  Schedule,  and  Qualified  Substitute
Mortgage Loans held or deemed held as part of the Trust Fund including,  without
limitation,  (i) with respect to each  Cooperative  Loan,  the related  Mortgage
Note,  Security  Agreement,  Assignment of Proprietary Lease,  Cooperative Stock
Certificate,  Cooperative  Lease and Mortgage  File and all rights  appertaining
thereto,  and (ii) with respect to each  Mortgage  Loan other than a Cooperative
Loan,  each related  Mortgage  Note,  Mortgage and Mortgage  File and all rights
appertaining thereto.

        Mortgage  Note:  The  originally  executed  note or  other  evidence  of
indebtedness  evidencing the  indebtedness of a Mortgagor under a Mortgage Loan,
together with any modification thereto.

     Mortgage Pool: The pool of mortgage loans consisting of the Mortgage Loans.

     Mortgage  Rate:  As to any Mortgage  Loan,  the interest  rate borne by the
related  Mortgage  Note,  or any  modification  thereto  other than a  Servicing
Modification.

        Mortgaged  Property:  The underlying  real property  securing a Mortgage
Loan or, with respect to a Cooperative  Loan, the related  Cooperative Lease and
Cooperative Stock.

        Mortgagor:  The obligor on a Mortgage Note.

                                       23
<PAGE>

     Net Mortgage  Rate: As to each  Mortgage  Loan,  the related  Mortgage Rate
minus the Servicing Fee Rate.

     Non-Discount Mortgage Loan: A Mortgage Loan that is not a Discount Mortgage
Loan.

        Non-Primary Residence Loans: The Mortgage Loans designated as secured by
second or vacation  residences,  or by  non-owner  occupied  residences,  on the
Mortgage Loan Schedule.

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

        Nonrecoverable  Advance:  Any Advance  previously made or proposed to be
made by the  Servicer  in  respect  of a  Mortgage  Loan  (other  than a Deleted
Mortgage Loan) which, in the good faith judgment of the Servicer,  will not, or,
in the case of a proposed Advance,  would not, be ultimately  recoverable by the
Servicer  from  related  Late  Collections,   Insurance  Proceeds,   Liquidation
Proceeds,  REO  Proceeds or amounts  reimbursable  to the  Servicer  pursuant to
Section 4.02(a)  hereof.  The  determination  by the Servicer that it has made a
Nonrecoverable   Advance  or  that  any  proposed  Advance  would  constitute  a
Nonrecoverable Advance, shall be evidenced by an Officer's Certificate delivered
to the Company and the Trustee promptly following such determination.

        Nonsubserviced  Mortgage  Loan:  Any Mortgage  Loan that, at the time of
reference thereto, is not subject to a Subservicing Agreement.

        Notional Amount: With respect to any date of determination and the Class
A-2 Certificates,  an amount equal to the sum of (x)  52.17391303969910%  of the
Certificate   Principal   Balance   of   the   Class   A-3   Certificates,   (y)
21.7391304297239%  of  the  Certificate  Principal  Balance  of  the  Class  A-6
Certificates and (z)  4.34782610057266% of the Certificate  Principal Balance of
the Class A-8  Certificates.  With respect to any date of determination  and the
Class IO Certificates, an amount equal to the aggregate Stated Principal Balance
of the Non-Discount Mortgage Loans immediately prior to such date.

        Officer's  Certificate:  A  certificate  signed by the  Chairman  of the
Board,  the  President or a Vice  President or Assistant  Vice  President,  or a
Director  or  Managing  Director,  and,  if  necessary,  by the  Treasurer,  the
Secretary,  or one of the Assistant  Treasurer or Assistant  Secretaries  of the
Company or the Servicer,  as the case may be, and  delivered to the Trustee,  as
required by this Agreement.

        Opinion of  Counsel:  A written  opinion of  counsel  acceptable  to the
Trustee and the  Servicer,  who may be counsel for the Company or the  Servicer,
provided  that any  opinion of counsel  (i)  referred  to in the  definition  of
"Disqualified  Organization" or (ii) relating to the  qualification of either of
the  REMICs or  compliance  with the REMIC  Provisions  must,  unless  otherwise
specified, be an opinion of Independent counsel.

        Outstanding  Mortgage  Loan:  As  to  any  Due  Date,  a  Mortgage  Loan
(including an REO Property) which was not the subject of a Principal  Prepayment
in Full,  Cash  Liquidation  or REO  Disposition  and which  was not  purchased,
deleted or substituted for prior to such Due Date pursuant to Section 2.02, 2.04
or 4.07.

                                       24
<PAGE>

        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:  With respect to the Class A  Certificates,  Class M
Certificates, Class B Certificates and Class R Certificates and any Distribution
Date, the per annum rates set forth in the Preliminary  Statement  hereto.  With
respect to the Class IO Certificates and any Distribution  Date, a rate equal to
the weighted average,  expressed as a percentage, of the Pool Strip Rates of all
Non-Discount  Mortgage  Loans  as of the Due  Date in the  related  Due  Period,
weighted  on the  basis of the  respective  Stated  Principal  Balances  of such
Mortgage Loans as of the day immediately  preceding such  Distribution Date (or,
with respect to the initial  Distribution  Date, at the close of business on the
Cut-off  Date).  With  respect  to the  Class IO  Certificates  and the  initial
Distribution  Date the  Pass-Through  Rate is equal to 0.25773%  per annum.  The
Class PO Certificates  have no Pass-Through Rate and are not entitled to Accrued
Certificate Interest.

     Paying Agent:  The Trustee or any successor  Paying Agent  appointed by the
Trustee.

        Payment Account: The separate and segregated account or accounts created
and  maintained  pursuant to Section  4.01,  which shall be entitled  "Bank One,
National  Association,  as  trustee,  in trust  for the  registered  holders  of
Residential  Asset  Mortgage   Products,   Inc.,  GMACM  Mortgage   Pass-Through
Certificates, Series 2003-J2" and which must be an Eligible Account.

        Payment Account Deposit Date: As to any Distribution  Date, the Business
Day prior thereto.

        Percentage Interest: With respect to any Certificate (other than a Class
IO  Certificate  or Class R  Certificate),  the undivided  percentage  ownership
interest in the related Class evidenced by such  Certificate,  which  percentage
ownership interest shall be equal to the Initial  Certificate  Principal Balance
or initial Notional Amount thereof divided by the aggregate Initial  Certificate
Principal Balance or initial Notional Amount of all the Certificates of the same
Class.  With respect to a Class IO  Certificate  or a Class R  Certificate,  the
interest  in  distributions  to be made with  respect  to such  Class  evidenced
thereby,  expressed  as a  percentage,  as  stated  on the  face  of  each  such
Certificate.

        Permitted Investments:  One or more of the following:

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

               (ii) repurchase agreements on obligations specified in clause (i)
        maturing not more than one month from the date of  acquisition  thereof,
        provided that the unsecured  short-term  debt  obligations  of the party
        agreeing to repurchase  such  obligations  are at the time rated by each
        Rating Agency in its highest short-term rating available;

               (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


                                       25
<PAGE>

        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 or of any domestic branch of a foreign depository institution or
        trust company;  provided,  that the short-term debt  obligations of such
        depository  institution  or trust company (or, if the only Rating Agency
        is  Standard  &  Poor's,  in  the  case  of  the  principal   depository
        institution  in  a  depository   institution   holding   company,   debt
        obligations of the depository  institution  holding company) at the date
        of  acquisition  thereof  have been rated by each  Rating  Agency in its
        highest  short-term rating available;  and provided further that, if the
        only Rating  Agency is Standard & Poor's and if the  depository or trust
        company is a principal subsidiary of a bank holding company and the debt
        obligations of such subsidiary are not separately  rated, the applicable
        rating shall be that of the bank holding company;  and, provided further
        that, if the original  maturity of such short-term debt obligations of a
        domestic  branch of a foreign  depository  institution  or trust company
        shall exceed 30 days, the short-term rating of such institution shall be
        A-1+ in the case of Standard & Poor's if Standard & Poor's is the Rating
        Agency;

               (iv)   commercial   paper  and  demand  notes  (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 on the
        date of acquisition  has been rated by each Rating Agency in its highest
        short-term rating  available;  provided that such commercial paper shall
        have a remaining maturity of not more than 30 days;

               (v) any mutual  fund,  money  market  fund,  common trust fund or
        other  pooled  investment  vehicle,  the assets of which are  limited to
        instruments  that  otherwise  would  constitute  Permitted   Investments
        hereunder  and have been  rated by each  Rating  Agency  in its  highest
        short-term rating available,  including any such fund that is managed by
        the Trustee or any  affiliate of the Trustee or for which the Trustee or
        any of its affiliates acts as an adviser; and

               (vi) other  obligations or securities that are acceptable to each
        Rating  Agency as a Permitted  Investment  hereunder and will not reduce
        the rating  assigned to any Class of  Certificates by such Rating Agency
        below the lower of the  then-current  rating or the rating  assigned  to
        such  Certificates  as of the  Closing  Date by such Rating  Agency,  as
        evidenced in writing;

provided,  however,  no  instrument  shall  be  a  Permitted  Investment  if  it
represents,  either (1) the right to receive only interest payments with respect
to the underlying debt instrument or (2) the right to receive both principal and
interest  payments derived from  obligations  underlying such instrument and the
principal and interest payments with respect to such instrument  provide a yield
to maturity greater than 120% of the yield to maturity at par of such underlying
obligations.  References  herein to the highest  rating  available  on unsecured
long-term rating category  available shall mean AAA in the case of Fitch and AAA
in the  case  of  Standard  &  Poor's,  and  references  herein  to the  highest
short-term  rating  category  available  shall mean F-1 in the case of Fitch and
A-1+ in the case of Standard & Poor's.

                                       26
<PAGE>

        Permitted  Transferee:  Any Transferee of a Class R  Certificate,  other
than a Disqualified Organization or Non-United States Person.

        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.

        Planned Principal  Balance:  With respect to each Distribution Date, the
planned principal balance set forth for that Distribution Date for the Class A-3
Certificates in Exhibit O annexed hereto.

        Pool  Stated  Principal  Balance:  As  to  any  Distribution  Date,  the
aggregate of the Stated Principal Balances of each Mortgage Loan.

        Pool Strip Rate:  With respect to each  Mortgage  Loan, a per annum rate
equal to the excess of (a) the Net Mortgage  Rate of such Mortgage Loan over (b)
the Discount Net Mortgage Rate (but not less than 0.00% per annum).

        Prepayment Assumption: A prepayment assumption of 450% of the prepayment
speed  assumption,  used for  determining the accrual of original issue discount
and market  discount  and premium on the  Certificates  for  federal  income tax
purposes.  The prepayment speed assumption assumes a constant rate of prepayment
of mortgage loans of 0.2% per annum of the then outstanding principal balance of
such  mortgage  loans in the  first  month of the  life of the  mortgage  loans,
increasing by an additional  0.2% per annum in each  succeeding  month until the
thirtieth month,  and a constant 6% per annum rate of prepayment  thereafter for
the life of the mortgage loans.

        Prepayment  Distribution  Percentage:  With respect to any  Distribution
Date  and  each  Class  of  Subordinate   Certificates,   under  the  applicable
circumstances set forth below, the respective percentages set forth below:

               (i) For any Distribution  Date prior to the Distribution  Date in
        April 2008  (unless  the  Certificate  Principal  Balances of the Senior
        Certificates (other than the Class PO Certificates) have been reduced to
        zero), 0%.

               (ii) For any  Distribution  Date for which  clause (i) above does
        not  apply,  and on which  any  Class of  Subordinate  Certificates  are
        outstanding:

                      (a) in the case of the Class of  Subordinate  Certificates
        then  outstanding  with the  Highest  Priority  and each other  Class of
        Subordinate  Certificates for which the related Prepayment  Distribution
        Trigger has been satisfied, a fraction,  expressed as a percentage,  the
        numerator of which is the  Certificate  Principal  Balance of such Class
        immediately  prior to such date and the  denominator of which is the sum
        of the Certificate  Principal Balances immediately prior to such date of
        (1) the Class of  Subordinate  Certificates  then  outstanding  with the
        Highest  Priority and (2) all other Classes of Subordinate  Certificates
        for which the  respective  Prepayment  Distribution  Triggers  have been
        satisfied; and

                                       27
<PAGE>

                      (b) in  the  case  of  each  other  Class  of  Subordinate
        Certificates  for which the  Prepayment  Distribution  Triggers have not
        been satisfied, 0%; and

               (iii)  Notwithstanding  the foregoing,  if the application of the
        foregoing  percentages on any  Distribution  Date as provided in Section
        4.02  (determined  without  regard to the proviso to the  definition  of
        "Subordinate   Principal   Distribution   Amount")  would  result  in  a
        distribution  in  respect  of  principal  of any  Class  or  Classes  of
        Subordinate  Certificates  in  an  amount  greater  than  the  remaining
        Certificate  Principal  Balance  thereof  (any such  class,  a "Maturing
        Class"),  then:  (a)  the  Prepayment  Distribution  Percentage  of each
        Maturing  Class  shall be  reduced  to a level  that,  when  applied  as
        described above, would exactly reduce the Certificate  Principal Balance
        of such Class to zero;  (b) the  Prepayment  Distribution  Percentage of
        each  other  Class  of  Subordinate  Certificates  (any  such  Class,  a
        "Non-Maturing  Class")  shall be  recalculated  in  accordance  with the
        provisions  in paragraph  (ii) above,  as if the  Certificate  Principal
        Balance of each Maturing Class had been reduced to zero (such percentage
        as recalculated, the "Recalculated Percentage"); (c) the total amount of
        the  reductions  in  the  Prepayment  Distribution  Percentages  of  the
        Maturing  Class or  Classes  pursuant  to clause  (a) of this  sentence,
        expressed  as an  aggregate  percentage,  shall be  allocated  among the
        Non-Maturing  Classes in  proportion  to their  respective  Recalculated
        Percentages (the portion of such aggregate reduction so allocated to any
        Non-Maturing Class, the "Adjustment  Percentage");  and (d) for purposes
        of such  Distribution  Date, the Prepayment  Distribution  Percentage of
        each Non-Maturing  Class shall be equal to the sum of (1) the Prepayment
        Distribution  Percentage  thereof,  calculated  in  accordance  with the
        provisions  in  paragraph  (ii)  above as if the  Certificate  Principal
        Balance of each  Maturing  Class had not been reduced to zero,  plus (2)
        the related Adjustment Percentage.

        Prepayment  Distribution  Trigger: With respect to any Distribution Date
and  any  Class  of   Subordinate   Certificates   (other  than  the  Class  M-1
Certificates),  a test that shall be satisfied if the fraction  (expressed  as a
percentage) equal to the sum of the Certificate Principal Balances of such Class
and each Class of Subordinate Certificates with a Lower Priority than such Class
immediately  prior to such  Distribution  Date divided by the  aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
immediately  prior to such Distribution Date is greater than or equal to the sum
of the  related  Initial  Subordinate  Class  Percentages  of  such  Classes  of
Subordinate Certificates.

        Prepayment  Interest  Shortfall:  As to any  Distribution  Date  and any
Mortgage Loan (other than a Mortgage Loan relating to an REO Property)  that was
the subject of (a) a Principal  Prepayment in Full during the related Prepayment
Period,  an  amount  equal to the  excess  of one  month's  interest  at the Net
Mortgage Rate (or Modified Net Mortgage Rate in the case of a Modified  Mortgage
Loan) on the Stated  Principal  Balance of such Mortgage Loan over the amount of
interest  (adjusted to the Net Mortgage  Rate (or Modified Net Mortgage  Rate in
the  case of a  Modified  Mortgage  Loan))  paid by the  Mortgagor  during  such
Prepayment  Period  to the date of such  Principal  Prepayment  in Full or (b) a
Curtailment  during the preceding calendar month, an amount equal to one month's
interest at the Net Mortgage  Rate (or Modified Net Mortgage Rate in the case of
a Modified Mortgage Loan) on the amount of such Curtailment.

                                       28
<PAGE>

        Prepayment Period: As to any Distribution Date and Principal  Prepayment
in Full,  the  period  commencing  of the 16th  day of the  month  prior to that
Distribution  Date  and  ending  on the  15th  day of the  month  in  which  the
Distribution Date occurs.

        Primary  Insurance  Policy:  The  policy,  if any,  of primary  mortgage
guaranty insurance related to a Mortgage Loan.

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

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

        Purchase Agreement:  The Mortgage Loan Purchase  Agreement,  dated as of
the Closing Date, among GMACM, as a seller, Witmer Funding LLC, as a seller, and
the Company, as purchaser, and all amendments thereof and supplements thereto.

        Purchase  Price:  With  respect to any Mortgage  Loan (or REO  Property)
required to be or otherwise purchased on any date pursuant to Section 2.02, 2.04
or 4.07, an amount equal to the sum of (i) 100% of the Stated Principal  Balance
thereof plus the principal portion of any related unreimbursed Advances and (ii)
unpaid accrued interest at the Mortgage Rate (or Modified Net Mortgage Rate plus
the rate per annum at which the  Servicing  Fee is  calculated  in the case of a
Modified  Mortgage  Loan) (or at the Net Mortgage Rate (or Modified Net Mortgage
Rate in the case of a Modified  Mortgage Loan) in the case of a purchase made by
the Servicer) on the Stated Principal Balance thereof to the Due Date in the Due
Period related to the  Distribution  Date  occurring in the month  following the
month of  purchase  from the Due Date to  which  interest  was last  paid by the
Mortgagor.

        Qualified  Substitute  Mortgage  Loan: A Mortgage  Loan  substituted  by
either  Seller or GMACM for a Deleted  Mortgage  Loan which must, on the date of
such  substitution,  as confirmed in an Officer's  Certificate  delivered to the
Trustee, with a copy to the Custodian,

(i)            have an outstanding  principal  balance,  after  deduction of the
               principal  portion  of the  monthly  payment  due in the month of
               substitution  (or in the case of a substitution  of more than one
               Mortgage  Loan  for  a  Deleted   Mortgage   Loan,  an  aggregate
               outstanding  principal  balance,  after such  deduction),  not in
               excess of the Stated  Principal  Balance of the Deleted  Mortgage
               Loan (the amount of any  shortfall to be deposited by such Seller
               or GMACM in the Custodial Account in the month of substitution);

(ii)           have a Mortgage  Rate and a Net  Mortgage  Rate no lower than and
               not more than 1% per annum higher than the Mortgage  Rate and Net
               Mortgage Rate,  respectively,  of the Deleted Mortgage Loan as of
               the date of substitution;

                                       29
<PAGE>

(iii)          have a Loan-to-Value  Ratio at the time of substitution no higher
               than  that  of  the  Deleted   Mortgage   Loan  at  the  time  of
               substitution;

(iv)           have a remaining  term to stated  maturity  not greater than (and
               not more than one year less  than) that of the  Deleted  Mortgage
               Loan;

(v)            comply with each  representation  and warranty  made by GMACM and
               the  related  Seller  set forth in Section  7.02 of the  Purchase
               Agreement; and

(vi)           have a Pool  Strip  Rate  equal to or  greater  than  that of the
               Deleted Mortgage Loan.

Notwithstanding  any other provisions  herein, (x) with respect to any Qualified
Substitute  Mortgage Loan  substituted  for a Deleted  Mortgage Loan which was a
Discount Mortgage Loan, such Qualified  Substitute Mortgage Loan shall be deemed
to be a  Discount  Mortgage  Loan and to have a Discount  Fraction  equal to the
Discount  Fraction  of the Deleted  Mortgage  Loan and (y) in the event that the
"Pool  Strip  Rate" of any  Qualified  Substitute  Mortgage  Loan as  calculated
pursuant to the  definition  of "Pool Strip Rate" is greater than the Pool Strip
Rate of the related Deleted Mortgage Loan,

        (i)    the Pool Strip Rate of such  Qualified  Substitute  Mortgage Loan
               shall  be equal to the Pool  Strip  Rate of the  related  Deleted
               Mortgage Loan for purposes of calculating the  Pass-Through  Rate
               on the Class IO Certificates; and

        (ii)   the excess of the Pool Strip  Rate on such  Qualified  Substitute
               Mortgage Loan as calculated  pursuant to the  definition of "Pool
               Strip  Rate"  over the Pool  Strip  Rate on the  related  Deleted
               Mortgage  Loan  shall  be  payable  to the  Class R  Certificates
               pursuant to Section 4.02 hereof.

        Rating  Agency:  Fitch and  Standard & Poor's with respect to the Senior
Certificates  and Fitch with  respect to the Class  M-1,  Class M-2,  Class M-3,
Class B-1 and Class B-2 Certificates.  If any agency or a successor is no longer
in existence, "Rating Agency" shall be such statistical credit rating agency, or
other comparable Person,  designated by the Company, notice of which designation
shall be given to the Trustee and the Servicer.

        Realized Loss:  With respect to each Mortgage Loan (or REO Property):
        -------------

     (a)  as to which a Cash  Liquidation or REO  Disposition  has occurred,  an
          amount (not less than zero) equal to (i) the Stated Principal  Balance
          of the  Mortgage  Loan  (or  REO  Property)  as of the  date  of  Cash
          Liquidation  or REO  Disposition,  plus (ii) interest (and REO Imputed
          Interest,  if any) at the Net  Mortgage  Rate  from the Due Date as to
          which interest was last paid or advanced to  Certificateholders  up to
          the Due Date in the Due  Period  related to the  Distribution  Date on
          which such Realized Loss will be allocated pursuant to Section 4.05 on
          the Stated  Principal  Balance of such Mortgage Loan (or REO Property)
          outstanding  during each Due Period that such interest was not paid or
          advanced,  minus (iii) the proceeds, if any, received during the month
          in which such Cash Liquidation (or REO Disposition)  occurred,  to the
          extent  applied as recoveries of interest at the Net Mortgage Rate and
          to  principal  of  the  Mortgage  Loan,  net of  the  portion  thereof
          reimbursable  to the  Servicer  or any  Subservicer  with  respect  to
          related  Advances or expenses as to which the Servicer or  Subservicer
          is  entitled  to  reimbursement  thereunder  but  which  have not been
          previously reimbursed,

                                       30
<PAGE>

        (b)    which is the subject of a Servicing Modification,  (i) the amount
               by  which  the  interest  portion  of a  Monthly  Payment  or the
               principal balance of such Mortgage Loan was reduced, and (ii) any
               such amount with  respect to a Monthly  Payment that was or would
               have been due in the  month  immediately  following  the month in
               which  a  Principal  Prepayment  or the  Purchase  Price  of such
               Mortgage Loan is received or is deemed to have been received,

        (c)    which has  become  the  subject  of a  Deficient  Valuation,  the
               difference  between the  principal  balance of the Mortgage  Loan
               outstanding immediately prior to such Deficient Valuation and the
               principal  balance  of  the  Mortgage  Loan  as  reduced  by  the
               Deficient Valuation, or

        (d)    which has  become  the object of a Debt  Service  Reduction,  the
               amount of such Debt Service Reduction.

Notwithstanding  the above,  neither a Deficient  Valuation  nor a Debt  Service
Reduction  shall be deemed a Realized Loss hereunder so long as the Servicer has
notified  the Trustee in writing that the  Servicer is  diligently  pursuing any
remedies that may exist in connection  with the  representations  and warranties
made  regarding the related  Mortgage  Loan and either (A) the related  Mortgage
Loan is not in default with regard to payments due  thereunder or (B) delinquent
payments of  principal  and  interest  under the related  Mortgage  Loan and any
premiums  on any  applicable  primary  hazard  insurance  policy and any related
escrow payments in respect of such Mortgage Loan are being advanced on a current
basis by the Servicer or a Subservicer,  in either case without giving effect to
any Debt Service Reduction.

        Record  Date:  With  respect  to each  Distribution  Date,  the close of
business on the last Business Day of the month next preceding the month in which
the related Distribution Date occurs.

     Regular  Certificate:  Any  of  the  Certificates  other  than  a  Class  R
Certificate.

        Related Class of Certificates:  For each REMIC I Regular  Interest,  the
related class or classes of certificates set forth in the Preliminary  Statement
hereto.

        Relief Act:  The  Soldiers'  and Sailors'  Civil Relief Act of 1940,  as
amended, or similar legislation or regulations as in effect from time to time.

        Relief Act  Shortfalls:  Shortfalls  in interest  payable by a Mortgagor
that is not collectible from the Mortgagor pursuant to the Relief Act.

        REMIC: A "real estate mortgage investment conduit" within the meaning of
Section 860D of the Code.  As used herein,  the term "the REMIC" or "the REMICs"
shall mean one or more of the REMICs created under this Agreement.

                                       31
<PAGE>

        REMIC   Administrator:   The  Trustee;   provided   that  if  the  REMIC
Administrator is found by a court of competent jurisdiction to no longer be able
to fulfill its  obligations  as REMIC  Administrator  under this  Agreement  the
Servicer  or  Trustee  acting  as  Servicer  shall  appoint  a  successor  REMIC
Administrator,  subject to  assumption  of the REMIC  Administrator  obligations
under this Agreement.

        REMIC I: The  segregated  pool of assets,  with respect to which a REMIC
election is made pursuant to this Agreement, consisting of:

        (a)    the Mortgage Loans and the related  Mortgage Files and collateral
               securing such Mortgage Loans,

        (b)    all payments on and  collections in respect of the Mortgage Loans
               due  after  the  Cut-off  Date  as  shall  be on  deposit  in the
               Custodial  Account or in the Payment  Account and  identified  as
               belonging to the Trust Fund,

        (c)    property  that secured a Mortgage Loan and that has been acquired
               for the benefit of the  Certificateholders by foreclosure or deed
               in lieu of foreclosure,

        (d)    the hazard insurance policies and Primary Insurance Policies,  if
               any, and

        (e)    all proceeds of clauses (a) through (d) above.

        REMIC I  Interest:  The  REMIC I  Regular  Interests  and the  Class R-I
Certificates.

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

        REMIC II: The segregated pool of assets consisting of all of the REMIC I
Regular  Interests,  with  respect to which a separate  REMIC  election is to be
made.

        REMIC  II  Certificate:   Any  Certificate,   other  than  a  Class  R-I
Certificate.

     REMIC II Regular Certificate: Any REMIC II Certificate,  other than a Class
R-II Certificate.

        REMIC II Regular Interest: Any of the seventeen certificated  beneficial
ownership interests in REMIC II issued hereunder,  and, hereby,  designated as a
"regular  interest" in REMIC II, as follows:  Class A-1,  Class A-2,  Class A-3,
Class A-4,  Class A-5,  Class A-6,  Class A-7,  Class A-8,  Class A-9, Class PO,
Class IO, Class M-1,  Class M-2,  Class M-3,  Class B-1, Class B-2 and Class B-3
Certificates.

                                       32
<PAGE>

        REMIC  Provisions:  Provisions of the federal income tax law relating to
real estate mortgage investment conduits,  which appear at Sections 860A through
860G of  Subchapter  M of Chapter 1 of the Code,  and  related  provisions,  and
temporary and final  regulations (or, to the extent not  inconsistent  with such
temporary or final  regulations,  proposed  regulations) and published  rulings,
notices and  announcements  promulgated  thereunder,  as the foregoing may be in
effect from time to time.

        Remittance  Report:  A report that includes the information set forth in
Exhibit M hereto.

        REO  Acquisition:  The  acquisition  by the  Servicer  on  behalf of the
Trustee for the benefit of the  Certificateholders  of any REO Property pursuant
to Section 3.14.

        REO Disposition: As to any REO Property, a determination by the Servicer
that it has received all Insurance Proceeds,  Liquidation Proceeds, REO Proceeds
and other payments and recoveries (including proceeds of a final sale) which the
Servicer expects to be finally recoverable from the sale or other disposition of
the REO Property.

        REO Imputed Interest: As to any REO Property,  for any period, an amount
equivalent to interest (at the Net Mortgage Rate that would have been applicable
to the related  Mortgage Loan had it been  outstanding) on the unpaid  principal
balance of the  Mortgage  Loan as of the date of  acquisition  thereof  for such
period.

        REO Proceeds:  Proceeds, net of expenses, received in respect of any REO
Property (including, without limitation, proceeds from the rental of the related
Mortgaged  Property  or,  with  respect  to  a  Cooperative  Loan,  the  related
Cooperative  Apartment)  which  proceeds are  required to be deposited  into the
Custodial Account only upon the related REO Disposition.

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

        Request  for  Release:  A request  for  release,  the forms of which are
attached as Exhibit F hereto,  or an electronic  request in a form acceptable to
the Custodian.

        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  or the related  Subservicing  Agreement  in respect of such  Mortgage
Loan.

        Responsible Officer:  When used with respect to the Trustee, any officer
of the  Corporate  Trust  Office  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 to whom, with respect to a particular  matter,
such matter is referred.

        Schedule of Discount Fractions:  The schedule setting forth the Discount
Fractions  with  respect to the  Discount  Mortgage  Loans,  attached  hereto as
Exhibit L.

                                       33
<PAGE>

        Scheduled  Final  Distribution  Date:  With  respect  to each  Class  of
Certificates  other  than the Class A-6 and  Class A-8  Certificates,  April 25,
2033, and with respect to the Class A-6 and Class A-8 Certificates,  January 25,
2014 and December 25, 2019, respectively.

        Security  Agreement:  With respect to a Cooperative  Loan, the agreement
creating  a  security  interest  in  favor  of the  originator  in  the  related
Cooperative Stock.

        Sellers: GMACM and Witmer Funding LLC.

     Senior   Accelerated   Distribution   Percentage:   With   respect  to  any
Distribution  Date occurring on or prior to the 60th  Distribution  Date,  100%.
With respect to any Distribution Date thereafter, as follows:

               (i) for any Distribution  Date after the 60th  Distribution  Date
        but on or  prior to the  72nd  Distribution  Date,  the  related  Senior
        Percentage  for  such   Distribution   Date  plus  70%  of  the  related
        Subordinate Percentage for such Distribution Date;

               (ii) for any Distribution  Date after the 72nd  Distribution Date
        but on or  prior to the  84th  Distribution  Date,  the  related  Senior
        Percentage  for  such   Distribution   Date  plus  60%  of  the  related
        Subordinate Percentage for such Distribution Date;

               (iii) for any Distribution  Date after the 84th Distribution Date
        but on or  prior to the  96th  Distribution  Date,  the  related  Senior
        Percentage  for  such   Distribution   Date  plus  40%  of  the  related
        Subordinate Percentage for such Distribution Date;

               (iv) for any Distribution  Date after the 96th  Distribution Date
        but on or prior to the  108th  Distribution  Date,  the  related  Senior
        Percentage  for  such   Distribution   Date  plus  20%  of  the  related
        Subordinate Percentage for such Distribution Date; and

               (v) for any Distribution  Date thereafter,  the Senior Percentage
        for such Distribution Date;

provided, however,
--------  -------

        (i) that any scheduled reduction to the Senior Accelerated  Distribution
Percentage described above shall not occur as of any Distribution Date only if:

               (a)(1)(X) the outstanding principal balance of the Mortgage Loans
        delinquent  60 days or  more  (including  Mortgage  Loans  which  are in
        foreclosure,  have been  foreclosed  or  otherwise  liquidated,  or with
        respect to which the  Mortgagor is in  bankruptcy  and any REO Property)
        averaged  over the last six months,  as a  percentage  of the  aggregate
        outstanding   Certificate   Principal   Balance   of   the   Subordinate
        Certificates,  is less  than  or  equal  to 50% or (Y)  the  outstanding
        principal   balance  of  Mortgage  Loans  delinquent  60  days  or  more
        (including Mortgage Loans which are in foreclosure, have been foreclosed
        or otherwise  liquidated,  or with respect to which the  Mortgagor is in
        bankruptcy and any REO Property) averaged over the last six months, as a
        percentage  of  the  aggregate  outstanding  principal  balance  of  all
        Mortgage Loans as of such distribution date, is less than or equal to 2%
        and  (2)  Realized  Losses  on the  Mortgage  Loans  to  date  for  such
        Distribution Date if occurring during the sixth, seventh,  eighth, ninth
        or tenth year (or any year  thereafter)  after the  Closing  Date do not
        exceed  30%,  35%,  40%,  45% or  50%,  respectively,  of the sum of the
        Initial Certificate Principal Balances of the Subordinate  Certificates,
        or

                                       34
<PAGE>

               (b)(1)  the  outstanding  principal  balance  of  Mortgage  Loans
        delinquent  60 days or  more  (including  Mortgage  Loans  which  are in
        foreclosure,  have been  foreclosed  or  otherwise  liquidated,  or with
        respect to which the  Mortgagor is in  bankruptcy  and any REO Property)
        averaged  over the last six months,  as a  percentage  of the  aggregate
        outstanding   principal  balance  of  all  Mortgage  Loans  as  of  such
        distribution  date, is less than or equal to 4% and (2) Realized  Losses
        on the Mortgage Loans to date for such  Distribution  Date, if occurring
        during  the  sixth,  seventh,  eighth,  ninth or tenth year (or any year
        thereafter)  after the Closing Date do not exceed 10%,  15%, 20%, 25% or
        30%,  respectively,  of the  sum of the  Initial  Certificate  Principal
        Balances of the Subordinate Certificates, and

        (ii) that for any  Distribution  Date on which the Senior  Percentage is
greater  than  the  Senior  Percentage  as  of  the  Closing  Date,  the  Senior
Accelerated Distribution Percentage for such Distribution Date shall be 100%.

Notwithstanding the foregoing,  upon the reduction of the Certificate  Principal
Balances  of  the  related  Senior   Certificates   (other  than  the  Class  PO
Certificates) to zero, the related Senior  Accelerated  Distribution  Percentage
shall thereafter be 0%.

        Senior Certificate:  Any one of the Class A, Class IO, Class PO or Class
R  Certificates,  executed by the Trustee and  authenticated  by the Certificate
Registrar  substantially  in the form annexed  hereto as Exhibit A and Exhibit D
respectively.

        Senior Percentage: As of any Distribution Date, the lesser of 100% and a
fraction,  expressed as a  percentage,  the  numerator of which is the aggregate
Certificate  Principal Balance of the Senior  Certificates (other than the Class
PO Certificates) immediately prior to such Distribution Date and the denominator
of which is the aggregate Stated Principal  Balance of all of the Mortgage Loans
(or related REO Properties)  (other than the related  Discount  Fraction of each
Discount Mortgage Loan) immediately prior to such Distribution Date.

        Senior Principal  Distribution  Amount: As to any Distribution Date, the
lesser of (a) the balance of the Available  Distribution  Amount remaining after
the distribution of all amounts  required to be distributed  pursuant to Section
4.02(a)(i), Section 4.02(a)(ii)(X) (or, on or after the Credit Support Depletion
Date, the amount  required to be distributed to the Class PO  Certificateholders
pursuant to Section 4.02(c)),  and Section  4.02(b)(ii);  and (b) the sum of the
amounts  required to be  distributed  to the Senior  Certificateholders  on such
Distribution  Date  pursuant to Section  4.02(a)(ii)(Y)  (other than the Accrual
Distribution Amount), (xvi) and (xviii).

        Series:  All  of the  Certificates  issued  pursuant  to a  Pooling  and
Servicing Agreement and bearing the same series designation.

                                       35
<PAGE>

     Servicing Accounts: The account or accounts created and maintained pursuant
to Section 3.08.

        Servicing  Advances:  All  customary,  reasonable  and necessary "out of
pocket" costs and expenses incurred in connection with a default, delinquency or
other  unanticipated  event by the Servicer in the  performance of its servicing
obligations,  including,  but not limited to, the cost of (i) the  preservation,
restoration  and  protection  of a  Mortgaged  Property  or,  with  respect to a
Cooperative  Loan, the related  Cooperative  Apartment,  (ii) any enforcement or
judicial proceedings, including foreclosures, including any expenses incurred in
relation  to any such  proceedings  that  result  from the  Mortgage  Loan being
registered on the MERS System,  (iii) the management and  liquidation of any REO
Property and (iv)  compliance with the  obligations  under Sections 3.01,  3.08,
3.12(a) and 3.14,  including,  if the Servicer or any  Affiliate of the Servicer
provides services such as appraisals and brokerage services that are customarily
provided  by  Persons  other  than  servicers  of  mortgage  loans,   reasonable
compensation for such services.

        Servicing Fee: With respect to any Mortgage Loan and Distribution  Date,
the fee payable  monthly to the  Servicer in respect of  servicing  compensation
that accrues at the Servicing Fee Rate.

        Servicing Fee Rate:  0.25% per annum.

        Servicing  Modification:  Any  reduction of the interest  rate on or the
outstanding  principal  balance of a Mortgage  Loan that is in  default,  or for
which,  in the  judgment of the  Servicer,  default is  reasonably  foreseeable,
pursuant to a  modification  of such Mortgage  Loan in  accordance  with Section
3.07(a).

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

        Special Hazard Amount:  As of any Distribution  Date, an amount equal to
$5,501,383  minus the sum of (i) the aggregate  amount of Special  Hazard Losses
allocated  solely to one or more specific  Classes of Certificates in accordance
with  Section  4.05 and (ii) the  Adjustment  Amount (as defined  below) as most
recently  calculated.  For each  anniversary of the Cut-off Date, the Adjustment
Amount shall be equal to the amount,  if any, by which the amount  calculated in
accordance with the preceding  sentence  (without giving effect to the deduction
of the Adjustment  Amount for such  anniversary)  exceeds the greater of (A) the
greatest of (i) twice the outstanding  principal balance of the Mortgage Loan in
the Trust  Fund  which has the  largest  outstanding  principal  balance  on the
Distribution Date immediately  preceding such  anniversary,  (ii) the product of
1.00% multiplied by the outstanding  principal  balance of all Mortgage Loans on
the  Distribution  Date  immediately  preceding such  anniversary  and (iii) the
aggregate  outstanding  principal  balance  (as  of  the  immediately  preceding
Distribution Date) of the Mortgage Loans in any single five-digit California zip
code area with the  largest  amount of  Mortgage  Loans by  aggregate  principal


                                       36
<PAGE>

balance as of such  anniversary  and (B) the greater of (i) the product of 0.50%
multiplied by the  outstanding  principal  balance of all Mortgage  Loans on the
Distribution  Date  immediately  preceding  such  anniversary  multiplied  by  a
fraction, the numerator of which is equal to the aggregate outstanding principal
balance  (as of  the  immediately  preceding  Distribution  Date)  of all of the
Mortgage  Loans  secured  by  Mortgaged  Properties  located  in  the  State  of
California  divided by the aggregate  outstanding  principal  balance (as of the
immediately preceding Distribution Date) of all of the Mortgage Loans, expressed
as a  percentage,  and the  denominator  of  which is  equal  to  24.95%  (which
percentage is equal to the  percentage of Mortgage  Loans  initially  secured by
Mortgaged  Properties located in the State of California) and (ii) the aggregate
outstanding  principal  balance (as of the  immediately  preceding  Distribution
Date) of the largest  Mortgage Loan secured by a Mortgaged  Property  located in
the State of California.

        The  Special  Hazard  Amount  may be  further  reduced  by the  Servicer
(including  accelerating the manner in which coverage is reduced)  provided that
prior to any such reduction,  the Servicer shall (i) obtain written confirmation
from each Rating Agency that such reduction shall not reduce the rating assigned
to any  Class of  Certificates  by such  Rating  Agency  below  the lower of the
then-current  rating  or the  rating  assigned  to such  Certificates  as of the
Closing  Date by such  Rating  Agency  and (ii)  provide a copy of such  written
confirmation to the Trustee.

        Special  Hazard Loss: Any Realized Loss not in excess of the cost of the
lesser of repair or replacement  of a Mortgaged  Property (or, with respect to a
Cooperative Loan, the related Cooperative  Apartment) suffered by such Mortgaged
Property  (or  Cooperative  Apartment)  on  account  of  direct  physical  loss,
exclusive  of (i) any  loss of a type  covered  by a  hazard  policy  or a flood
insurance policy required to be maintained in respect of such Mortgaged Property
pursuant  to Section  3.12(a),  except to the extent of the portion of such loss
not covered as a result of any coinsurance  provision and (ii) any Extraordinary
Loss.

     Standard  &  Poor's:  Standard  & Poor's,  a  division  of The  McGraw-Hill
Companies, Inc., or its successor in interest.

        Stated Principal  Balance:  With respect to any Mortgage Loan or related
REO Property,  at any given time, (i) the Cut-off Date Principal  Balance of the
Mortgage  Loan,  minus (ii) the sum of (a) the principal  portion of the Monthly
Payments due with respect to such Mortgage Loan or REO Property  during each Due
Period ending prior to the most recent  Distribution Date which were received or
with  respect to which an Advance was made,  and (b) all  Principal  Prepayments
with respect to such Mortgage Loan or REO Property,  and all Insurance Proceeds,
Liquidation Proceeds and REO Proceeds,  to the extent applied by the Servicer as
recoveries  of  principal in  accordance  with Section 3.14 with respect to such
Mortgage Loan or REO Property,  in each case which were distributed  pursuant to
Section  4.02 on any  previous  Distribution  Date,  and (c) any  Realized  Loss
allocated  to   Certificateholders   with  respect   thereto  for  any  previous
Distribution Date.

        Subordinate Certificate:  Any one of the Class M Certificates or Class B
Certificates,  executed  by the  Trustee and  authenticated  by the  Certificate
Registrar  substantially  in the form annexed hereto as Exhibit B and Exhibit C,
respectively.

        Subordinate Class Percentage:  With respect to any Distribution Date and
any Class of Subordinate  Certificates,  a fraction,  expressed as a percentage,


                                       37
<PAGE>

the numerator of which is the aggregate  Certificate  Principal  Balance of such
Class  of  Subordinate  Certificates  immediately  prior  to such  date  and the
denominator  of which is the aggregate  Stated  Principal  Balance of all of the
Mortgage  Loans (or related  REO  Properties)  (other than the related  Discount
Fraction of each Discount  Mortgage Loan) immediately prior to such Distribution
Date.

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

        Subordinate   Principal   Distribution   Amount:  With  respect  to  any
Distribution Date and each Class of Subordinate Certificates, (a) the sum of (i)
the product of (x) the related  Subordinate  Class Percentage for such Class and
(y) the aggregate of the amounts  calculated  for such  Distribution  Date under
clauses (1), (2) and (3) of Section  4.02(a)(ii)(Y)(A) to the extent not payable
to the Senior  Certificates;  (ii) such  Class's  pro rata  share,  based on the
Certificate  Principal  Balance of each Class of Subordinate  Certificates  then
outstanding,    of   the    principal    collections    described   in   Section
4.02(a)(ii)(Y)(B)(b)   to  the  extent  such   collections   are  not  otherwise
distributed  to the Senior  Certificates;  (iii) the  product of (x) the related
Prepayment  Distribution  Percentage  and (y)  the  aggregate  of all  Principal
Prepayments in Full received in the related  Prepayment  Period and Curtailments
received in the  preceding  calendar  month  (other  than the  related  Discount
Fraction of such Principal  Prepayments in Full and Curtailments with respect to
a Discount Mortgage Loan) to the extent not payable to the Senior  Certificates;
(iv) if such Class is the Class of  Subordinate  Certificates  with the  Highest
Priority,  any Excess Subordinate Principal Amount for such Distribution Date to
the extent not payable to the Senior Certificates; and (v) any amounts described
in clauses (i), (ii) and (iii) as determined for any previous Distribution Date,
that remain  undistributed  to the extent that such amounts are not attributable
to  Realized  Losses  which  have  been  allocated  to a  Class  of  Subordinate
Certificates  with a Lower  Priority  minus  (b) with  respect  to the  Class of
Subordinate  Certificates  with the  Lowest  Priority,  any  Excess  Subordinate
Principal  Amount  for  such  Distribution  Date;  provided,  however,  that the
Subordinate   Principal   Distribution  Amount  for  any  Class  of  Subordinate
Certificates on any  Distribution  Date shall in no event exceed the outstanding
Certificate Principal Balance of such Class of Certificates immediately prior to
such date.

        Subserviced  Mortgage  Loan:  Any  Mortgage  Loan  that,  at the time of
reference thereto, is subject to a Subservicing Agreement.

        Subservicer:  Any  Person  with whom the  Servicer  has  entered  into a
Subservicing Agreement.

        Subservicer  Advance:  Any  delinquent   installment  of  principal  and
interest on a Mortgage Loan which is advanced by the related Subservicer (net of
its Subservicing Fee) pursuant to the Subservicing Agreement.

     Subservicing Account: An account established by a Subservicer in accordance
with Section 3.08.

     Subservicing  Agreement:  The written contract between the Servicer and any
Subservicer  relating to servicing and  administration of certain Mortgage Loans
as provided in Section 3.02.

                                       38
<PAGE>

     Subservicing  Fee: As to any Mortgage Loan, the fee payable  monthly to the
related Subservicer, if any.

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

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

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

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

        Trust Fund:  The segregated pool of assets consisting of:

(i)            the Mortgage Loans and the related  Mortgage Files and collateral
               securing such Mortgage Loans,

(ii)           all payments on and  collections in respect of the Mortgage Loans
               due  after  the  Cut-off  Date  as  shall  be on  deposit  in the
               Custodial  Account or in the Payment  Account and  identified  as
               belonging to the Trust Fund,

(iii)          property  that secured a Mortgage Loan and that has been acquired
               for the benefit of the  Certificateholders by foreclosure or deed
               in lieu of foreclosure,

(iv)           the hazard insurance policies and Primary Insurance Policies,  if
               any, and

(v)            all proceeds of clauses (i) through (iv) above.

        A REMIC election with respect to the Trust Fund is made pursuant to this
        Agreement.

     Uncertificated  Balance:  The  amount  of  any  REMIC  I  Regular  Interest
outstanding  as of any  date  of  determination.  As of the  Closing  Date,  the
Uncertificated  Balance of each REMIC I Regular  Interest shall equal the amount
set forth in the  Preliminary  Statement  hereto as its  Initial  Uncertificated
Balance.  On each Distribution Date, the Uncertificated  Balance of each REMIC I
Regular  Interest  shall be reduced,  first,  by the portion of Realized  Losses
allocated  in  reduction  of the  principal  balances of the Related  Classes of
Certificates on such  Distribution  Date and,  second,  by all  distributions of
principal deemed made on such REMIC I Regular Interest,  as applicable,  on such
Distribution Date pursuant to Section 10.04. The Uncertificated  Balance of each
REMIC I Regular Interest shall never be less than zero.

                                       39
<PAGE>

        Uncertificated  Interest:  With respect to any REMIC I Regular  Interest
for any  Distribution  Date, one month's interest at the REMIC I Remittance Rate
applicable to such REMIC I Regular Interest for such Distribution  Date, accrued
on the Uncertificated Balance (or Notional Balance) thereof immediately prior to
such  Distribution  Date.  Uncertificated  Interest  in  respect  of any REMIC I
Regular  Interest  shall  accrue on the basis of a 360-day  year  consisting  of
twelve 30-day months.  Uncertificated Interest with respect to each Distribution
Date,  as to any REMIC I Regular  Interest,  shall be  reduced  by any  interest
shortfalls allocated to the Related Classes of Certificates on such Distribution
Date. In addition,  Uncertificated  Interest  with respect to each  Distribution
Date, as to any REMIC I Regular Interest shall be reduced by interest portion of
Realized Losses  (including  Excess Special Hazard Losses,  Excess Fraud Losses,
Excess  Bankruptcy  Losses and  Extraordinary  Losses)  allocated to the Related
Classes of Certificates on such Distribution Date.

        Uniform Single  Attestation  Program for Mortgage  Bankers:  The Uniform
Single  Attestation  Program for Mortgage Bankers,  as published by the Mortgage
Bankers  Association  of America and  effective  with respect to fiscal  periods
ending on or after December 15, 1995.

        Uninsured  Cause:  Any cause of damage to property subject to a Mortgage
such that the complete restoration of such property is not fully reimbursable by
the hazard insurance policies.

        United States  Person:  (i) A citizen or resident of the United  States,
(ii) a  corporation,  partnership  or other entity  treated as a corporation  or
partnership for United States federal income tax purposes  organized in or under
the laws of the United  States or any state  thereof or the District of Columbia
(unless, in the case of a partnership,  Treasury regulations provide otherwise),
provided  that,  for  purposes  solely of the  restrictions  on the  transfer of
residual interests,  no partnership or other entity treated as a partnership for
United States  federal  income tax purposes  shall be treated as a United States
Person  unless all  persons  that own an  interest  in such  partnership  either
directly  or  indirectly  through  any  chain of  entities  no one of which is a
corporation  for United States  federal  income tax purposes are required by the
applicable operating agreement to be United States Persons,  (iii) an estate the
income of which is  includible  in gross income for United  States tax purposes,
regardless of its source, or (iv) a trust if a court within the United States is
able to exercise primary  supervision over the  administration  of the trust and
one or more United  States  persons have  authority  to control all  substantial
decisions of the trust.  Notwithstanding the preceding  sentence,  to the extent
provided in Treasury  regulations,  certain  trusts in  existence  on August 20,
1996,  and treated as United States  persons  prior to such date,  that elect to
continue to be treated as United  States  persons  will also be a United  States
Person.

        Voting  Rights:  The  portion  of  the  voting  rights  of  all  of  the
Certificates  which is allocated to any  Certificate,  as  designated in Section
11.09.

        Witmer  Funding LLC:  Witmer Funding LLC, a Delaware  limited  liability
company,  in its capacity as a seller of a portion of the Mortgage  Loans to the
Company, and any successor thereto.

                                       40
<PAGE>

Section 1.02.  Use of Words and Phrases.

        "Herein," "hereby," "hereunder," `hereof," "hereinbefore," "hereinafter"
and other  equivalent  words refer to the Pooling and  Servicing  Agreement as a
whole. All references herein to Articles, Sections or Subsections shall mean the
corresponding  Articles,  Sections and  Subsections in the Pooling and Servicing
Agreement.  The  definition  set forth herein  include both the singular and the
plural.

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

Section 2.01.  Conveyance of Mortgage Loans.

(a) The Company,  concurrently  with the  execution  and delivery  hereof,  does
hereby assign to the Trustee for the benefit of the  Certificateholders  without
recourse all the right, title and interest of the Company in and to the Mortgage
Loans,  including all interest and principal  received on or with respect to the
Mortgage  Loans after the Cut-off  Date (other than  payments of  principal  and
interest due on the Mortgage Loans on or before the Cut-off Date).

(b) In connection with such assignment,  the Company does hereby deliver to, and
deposit with, the Trustee,  or to and with one or more  Custodians,  as the duly
appointed agent or agents of the Trustee for such purpose, the original Mortgage
Note, with respect to each Mortgage Loan so assigned,  endorsed without recourse
in blank, or in the name of the Trustee as trustee,  and signed by an authorized
officer  (which  endorsement  shall  contain  either an original  signature or a
facsimile  signature of an authorized officer of GMACM, and if in the form of an
allonge,  the  allonge  shall  be  stapled  to  the  Mortgage  Note),  with  all
intervening  endorsements  showing a complete chain of title from the originator
to GMACM.  If the Mortgage  Loan was  acquired by the endorser in a merger,  the
endorsement  must  be  by  "____________,   successor  by  merger  to  [name  of
predecessor]".  If the Mortgage  Loan was acquired or originated by the endorser
while  doing  business  under  another  name,   the   endorsement   must  be  by
"____________ formerly known as [previous name]."

In lieu of  delivering  the Mortgage  Note  relating to any Mortgage  Loan,  the
Depositor  may deliver or cause to be delivered a lost note  affidavit  from the
related  Seller  or GMACM  stating  that the  original  Mortgage  Note was lost,
misplaced or  destroyed,  and, if available,  a copy of each  original  Mortgage
Note;  provided,  however,  that in the case of  Mortgage  Loans which have been
prepaid  in full  after the  Cut-off  Date and prior to the  Closing  Date,  the
Depositor, in lieu of delivering the above documents, may deliver or cause to be
delivered to the  Custodian,  if any, or the Trustee,  a  certification  to such
effect and shall  deposit all amounts paid in respect of such  Mortgage  Loan in
the Payment Account on the Closing Date.

(c) All  other  documents  contained  in the  Mortgage  File  and  any  original
documents  relating to the Mortgage  Loans not contained in the Mortgage File or
delivered to the Custodian,  if any, or the Trustee are and shall be held by the
Servicer in trust as agent for the Trustee on behalf of the Certificateholders.

                                       41
<PAGE>

        In the event that in connection with any Mortgage Loan: (a) the original
recorded Mortgage (or evidence of submission to the recording  office),  (b) all
interim recorded assignments,  (c) the original recorded modification agreement,
if  required,  or (d)  evidence  of title  insurance  (together  with all riders
thereto,  if any) satisfying the  requirements of clause (I)(ii),  (iv), (vi) or
(vii) of the definition of Mortgage File, respectively,  have not been delivered
to the Servicer concurrently with the execution and delivery hereof because such
document  or  documents  have  not been  returned  from  the  applicable  public
recording  office,   or,  in  the  case  of  each  such  interim  assignment  or
modification  agreement,  because the related  Mortgage has not been returned by
the appropriate recording office, in the case of clause (I)(ii), (iv) or (vi) of
the definition of Mortgage File, or because the evidence of title  insurance has
not been  delivered  to the related  Seller by the title  insurer in the case of
clause  (I)(vii) of the  definition of Mortgage File, the Servicer shall use its
reasonable best efforts to obtain,  (A) in the case of clause  (I)(ii),  (iv) or
(vi) of the definition of Mortgage File,  such original  Mortgage,  such interim
assignment, or such modification agreement, with evidence of recording indicated
thereon  upon  receipt  thereof  from the  public  recording  office,  or a copy
thereof,  certified, if appropriate, by the relevant recording office, or (B) in
the case of clause  (I)(vii) of the  definition  of Mortgage  File,  evidence of
title insurance.

(d) If any of the  documents  held by the Servicer  pursuant to clause (c) above
are  missing or  defective  in any other  respect and such  missing  document or
defect materially and adversely affects the interests of the  Certificateholders
in the related  Mortgage  Loan, the Servicer shall request that GMACM either (i)
cure such defect in all material  respects,  (ii)  substitute  for such Mortgage
Loan  a  Qualified   Substitute  Mortgage  Loan,  which  substitution  shall  be
accomplished  in the manner and subject to the  conditions  set forth in Section
2.04,  or (iii)  purchase such Mortgage Loan from the Trust Fund at the Purchase
Price  within 90 days after the date on which GMACM was notified of such defect;
provided  that if such defect would cause the  Mortgage  Loan to be other than a
"qualified  mortgage"  as defined in Section  860G(a)(3)  of the Code,  any such
cure,  substitution  or repurchase  must occur within 90 days from the date such
breach  was  discovered.  If GMACM  fails to  comply  with such  request  by the
Servicer,  the Servicer  shall  notify the Trustee of such  missing  document or
material  defect and the  Trustee  shall  cause GMACM to comply with clause (i),
(ii) or (iii) of the preceding  sentence.  It is understood  and agreed that the
obligation of GMACM to cure a material defect in, or substitute for, or purchase
any Mortgage Loan as to which a material  defect in or omission of a constituent
document  exists,  shall  constitute  the sole remedy  respecting  such material
defect or omission available to  Certificateholders  or the Trustee on behalf of
Certificateholders.  The Purchase Price for the purchased Mortgage Loan shall be
deposited or caused to be  deposited  upon receipt by the Trustee in the Payment
Account, or upon receipt by the Servicer in the Custodial Account.  Upon receipt
by the Trustee of written  notification  of such  deposit  signed by a Servicing
Officer,  the  Trustee  shall (i)  release or cause to be  released to GMACM the
related Mortgage Note, (ii) cause the Servicer to release to GMACM any remaining
documents in the related Mortgage File which are held by the Servicer, and (iii)
execute and deliver such  instruments  of transfer or  assignment,  in each case
without recourse, as GMACM shall require as necessary to vest in GMACM ownership
of any Mortgage Loan released pursuant hereto and at such time the Trustee shall
have no further responsibility with respect to the related Mortgage Note.

                                       42
<PAGE>

(e) The Servicer shall keep in its  possession (a) from time to time  additional
original  documents  evidencing an assumption or modification of a Mortgage Loan
and (b) any other documents required to be held by the Servicer.

        Except  as may  otherwise  expressly  be  provided  herein,  none of the
Sellers,  the Servicer or the Trustee shall assign, sell, dispose of or transfer
any interest in the Trust Fund or any portion thereof,  or permit the Trust Fund
or any  portion  thereof to be subject to any lien,  claim,  mortgage,  security
interest, pledge or other encumbrance of, any other Person.

        The  Servicer  shall  cause  to be  filed  the  UCC  assignment  and UCC
financing  statement referred to in clause (II)(vii) and (x),  respectively,  of
the  definition  of Mortgage  File.  If any UCC  assignment  or amendment or UCC
financing statement, as applicable,  is lost or returned unfiled to the Servicer
because of any defect  therein,  the Servicer  shall  prepare a  substitute  UCC
assignment or amendment or UCC financing statement, as applicable,  or cure such
defect,  and cause such UCC assignment or amendment or UCC financing  statement,
as applicable, to be filed in accordance with this paragraph. In connection with
its servicing of Cooperative  Loans,  the Servicer will use its reasonable  best
efforts to file timely  continuation  statements  with regard to each  financing
statement and assignment  relating to Cooperative  Loans as to which the related
Cooperative Apartment is located outside of the State of New York.

        In connection with the assignment of any Mortgage Loan registered on the
MERS(R)  System,  the  Servicer  further  agrees  that  it  will  cause,  at the
Servicer's  own expense,  as soon as  practicable  after the Closing  Date,  the
MERS(R)  System to indicate that such  Mortgage  Loans have been assigned to the
Trustee   in   accordance   with  this   Agreement   for  the   benefit  of  the
Certificateholders  by including  (or  deleting,  in the case of Mortgage  Loans
which are  repurchased in accordance with this Agreement) in such computer files
(a) the code  "[IDENTIFY  TRUSTEE  SPECIFIC  CODE]" in the field  "[IDENTIFY THE
FIELD  NAME  FOR  TRUSTEE]"  which  identifies  the  Trustee  and (b)  the  code
"[IDENTIFY  SERIES  SPECIFIC  CODE  NUMBER]"  in the field  "Pool  Field"  which
identifies  the  series  of the  Certificates  issued  in  connection  with such
Mortgage Loans.  The Servicer agrees that it will not alter the codes referenced
in this  paragraph  with  respect to any  Mortgage  Loan during the term of this
Agreement  unless and until such Mortgage Loan is repurchased in accordance with
the  terms of this  Agreement,  and there is filed any  financing  statement  or
amendment thereof necessary to comply with the New York Uniform  Commercial Code
or the Uniform Commercial Code of any applicable jurisdiction.

(f) It is  intended  that the  conveyance  by the  Company to the Trustee of the
Mortgage  Loans as provided  for in this  Section 2.01 be construed as a sale by
the  Company  to the  Trustee  of the  Mortgage  Loans  for the  benefit  of the
Certificateholders.  Further,  it is not intended that such conveyance be deemed
to be a grant of a security interest in the Mortgage Loans by the Company to the
Trustee to secure a debt or other  obligation  of the Company.  However,  if the
Mortgage Loans are held to be property of the Company or of the related  Seller,
or if for any  reason  this  Agreement  is held or deemed  to create a  security
interest in the Mortgage Loans,  then it is intended that, (a) this Agreement be
and  hereby is a  security  agreement  within  the  meaning  of Article 9 of the
Uniform  Commercial  Code of any  applicable  jurisdiction;  (b) the  conveyance
provided  for in Section  2.01 shall be deemed to be, and hereby is, (1) a grant
by the  Company to the Trustee of a security  interest  in all of the  Company's
right, title and interest,  whether now owned or hereafter  acquired,  in and to
the  following:  (A) the  Mortgage  Loans,  including  (i) with  respect to each


                                       43
<PAGE>

Cooperative Loan, the related Mortgage Note, Security  Agreement,  Assignment of
Proprietary  Lease,  Cooperative Stock  Certificate and Cooperative  Lease, (ii)
with respect to each Mortgage Loan other than a  Cooperative  Loan,  the related
Mortgage  Note and  Mortgage,  and (iii) any  insurance  policies  and all other
documents in the related  Mortgage File, (B) all amounts payable pursuant to the
Mortgage  Loans in accordance  with the terms  thereof,  (C) all proceeds of the
conversion,  voluntary or involuntary,  of the foregoing into cash, instruments,
securities or other property, including without limitation all amounts from time
to time held or  invested  in the  Payment  Account  or the  Custodial  Account,
whether in the form of cash, instruments,  securities or other property, (D) all
accounts,  general intangibles,  chattel paper, instruments,  documents,  money,
deposit accounts,  goods, letters of credit,  letter-of-credit rights, oil, gas,
and other  minerals,  and  investment  property  consisting  of, arising from or
relating to any of the foregoing, and (E) all proceeds of the foregoing, and (2)
an assignment by the Company to the Trustee of any security  interest in any and
all of each Seller's right (including the power to convey title thereto),  title
and interest,  whether now owned or hereafter  acquired,  in and to the property
described in the foregoing clauses (1)(A), (B), (C), (D) and (E) granted by such
Seller to the Company pursuant to the Purchase Agreement;  (c) the possession by
the  Trustee,  the  Custodian  or any other  agent of the  Trustee of any of the
foregoing  property  shall be deemed to be possession by the secured  party,  or
possession  by a purchaser  or a person  holding for the benefit of such secured
party,  for  purposes  of  perfecting  the  security  interest  pursuant  to the
Pennsylvania  Uniform  Commercial  Code and the Uniform  Commercial  Code of any
other applicable jurisdiction (including, without limitation, Sections 9-313 and
9-314 thereof);  and (d)  notifications  to persons  holding such property,  and
acknowledgments,  receipts or confirmations  from persons holding such property,
shall be deemed notifications to, or acknowledgments,  receipts or confirmations
from, securities  intermediaries,  bailees or agents of, or persons holding for,
the Trustee (as applicable) for the purpose of perfecting such security interest
under applicable law.

        The  Company  and,  at the  Company's  direction,  GMACM and the Trustee
shall,  to the  extent  consistent  with this  Agreement,  take such  reasonable
actions as may be necessary to ensure that, if this Agreement were determined to
create  a  security  interest  in the  Mortgage  Loans  and the  other  property
described  above,  such security  interest would be determined to be a perfected
security  interest of first priority under applicable law and will be maintained
as such throughout the term of this Agreement.  Without  limiting the generality
of the foregoing,  the Company shall prepare and deliver to the Trustee not less
than 15 days prior to any filing date and, the Trustee shall forward for filing,
or shall cause to be forwarded  for filing,  at the expense of the Company,  all
filings  necessary  to  maintain  the  effectiveness  of  any  original  filings
necessary under the Uniform  Commercial Code as in effect in any jurisdiction to
perfect the Trustee's  security  interest in the Mortgage Loans, as evidenced by
an  Officer's  Certificate  of the Company,  including  without  limitation  (x)
continuation  statements,  and (y) such other statements as may be occasioned by
(1) any  change of name of either  Seller,  the  Company  or the  Trustee  (such
preparation and filing shall be at the expense of the Trustee,  if occasioned by
a change in the  Trustee's  name),  (2) any  change of type or  jurisdiction  of
organization  of  either  Seller  or the  Company  and (3) any  transfer  of any
interest of either Seller or the Company in any Mortgage Loan. The Company shall
file or cause to be filed  the  original  filing  necessary  under  the  Uniform
Commercial  Code to perfect the  Trustee's  security  interest  in the  Mortgage
Loans.

                                       44
<PAGE>

Section 2.02.  Acceptance by Trustee.
               ---------------------

        The Trustee  acknowledges  that the  Custodian,  acting on behalf of the
Trustee,  has  received  (subject  to any  exceptions  noted  in  the  custodian
certification described below), the Mortgage Notes and the Trustee declares that
it holds or will hold the assets  included in the definition of "Trust Fund," in
trust  for  the   exclusive   use  and   benefit  of  all   present  and  future
Certificateholders.

        The Trustee agrees, for the benefit of the Certificateholders,  to cause
the Custodian to review each Mortgage Note and to execute and deliver,  or cause
to be executed and delivered, to GMACM, the Trustee and the Servicer a custodian
certification  substantially in the form annexed hereto as Exhibit N on or prior
to the Closing Date.  Pursuant to the Custodial  Agreement,  in conducting  such
review,  the Custodian is required to ascertain  whether the Mortgage Notes have
been executed and received, and whether the Mortgage Notes relate, determined on
the basis of the Mortgagor name,  original principal balance and loan number, to
the Mortgage  Loans.  Neither the  Custodian  nor the Trustee shall be under any
duty or obligation to inspect,  review or examine said  documents,  instruments,
certificates or other papers to determine that the same are genuine, enforceable
or  appropriate  for the  represented  purpose or that they have  actually  been
recorded,  or are in  recordable  form or that  they are  other  than  what they
purport to be on their face.

        If, in the process of reviewing  the Mortgage  Notes and  preparing  the
certifications  referred to above,  the Custodian  finds any Mortgage Note to be
missing or  contains  any defect  which  materially  and  adversely  affects the
interests of the  Certificateholders in the related Mortgage Loan, the Custodian
is required  pursuant to the  Custodial  Agreement,  to notify the Trustee,  the
Company and the Sellers,  and the Trustee shall request that GMACM cure any such
defect in all material  respects within 90 days from the date on which GMACM was
notified of such defect,  and if GMACM does not cure such defect in all material
respects  during  such  period,  the  Trustee  shall  request  on  behalf of the
Certificateholders  that GMACM either (i)  substitute  for such  Mortgage Loan a
Qualified  Substitute Mortgage Loan, which substitution shall be accomplished in
the manner and  subject to the  conditions  set forth in Section  2.04,  or (ii)
purchase such Mortgage Loan from the Trust Fund at the Purchase  Price within 90
days after the date on which GMACM was notified of such defect; provided that if
such  defect  would  cause  the  Mortgage  Loan to be  other  than a  "qualified
mortgage"  as  defined  in  Section  860G(a)(3)  of the  Code,  any  such  cure,
substitution  or repurchase  must occur within 90 days from the date such breach
was discovered. It is understood and agreed that the obligation of GMACM to cure
a material  defect in, or  substitute  for, or purchase any Mortgage  Loan as to
which a  material  defect  in, or  omission  of, a Mortgage  Note  exists  shall
constitute the sole remedy respecting such material defect or omission available
to  Certificateholders  or the  Trustee  on  behalf of  Certificateholders.  The
Purchase  Price for the purchased  Mortgage Loan shall be deposited or caused to
be deposited upon receipt by the Trustee in the Payment Account, or upon receipt
by the Servicer in the Custodial Account. Upon receipt by the Trustee of written
notification  of such deposit signed by a Servicing  Officer,  the Trustee shall
(i) release or cause to be released to GMACM the  related  Mortgage  Note,  (ii)
cause the  Servicer to release to GMACM any  remaining  documents in the related
Mortgage File which are held by the Servicer, and (iii) execute and deliver such


                                       45
<PAGE>

instruments of transfer or assignment,  in each case without recourse,  as GMACM
shall  require as  necessary to vest in GMACM  ownership  of any  Mortgage  Loan
released  pursuant  hereto  and at such time the  Trustee  shall have no further
responsibility with respect to the related Mortgage Note.

Section 2.03.  Representations, Warranties and Covenants of the Servicer.
               ---------------------------------------------------------

        The  Servicer  hereby  represents  and  warrants  to the Trustee for the
benefit of the Certificateholders that:

(i)            The Servicer is a corporation  duly organized,  validly  existing
               and in good  standing  under the laws  governing its creation and
               existence and is or will be in  compliance  with the laws of each
               state in which any  Mortgaged  Property  is located to the extent
               necessary to ensure the  enforceability  of each Mortgage Loan in
               accordance with the terms of this Agreement;

(ii)           The execution and delivery of this  Agreement by the Servicer and
               its  performance  and compliance with the terms of this Agreement
               will not violate the Servicer's  Certificate of  Incorporation or
               Bylaws or constitute a material default (or an event which,  with
               notice or lapse of time,  would  constitute  a material  default)
               under,  or  result  in  the  material  breach  of,  any  material
               contract,  agreement or other instrument to which the Servicer is
               a party or which may be  applicable to the Servicer or any of its
               assets;

(iii)This Agreement,  assuming due authorization,  execution and delivery by the
     Trustee and the Company,  constitutes a valid, legal and binding obligation
     of the Servicer, enforceable against it in accordance with the terms hereof
     subject to applicable bankruptcy,  insolvency,  reorganization,  moratorium
     and other laws affecting the enforcement of creditors' rights generally and
     to general principles of equity,  regardless of whether such enforcement is
     considered  in a proceeding  in equity or at law and to public policy as it
     relates to  indemnification  and contribution  under applicable  securities
     laws;

(iv)           The  Servicer  is not in  default  with  respect  to any order or
               decree of any  court or any  order,  regulation  or demand of any
               federal,  state,  municipal or governmental agency, which default
               might have  consequences  that  would  materially  and  adversely
               affect the  condition  (financial  or other) or operations of the
               Servicer or its properties or might have  consequences that would
               materially adversely affect its performance hereunder;

(v)            No  litigation  is  pending  or,  to the  best of the  Servicer's
               knowledge,  threatened  against the Servicer which would prohibit
               its entering into this  Agreement or performing  its  obligations
               under this Agreement;

(vi)           The  Servicer  will  comply  in  all  material  respects  in  the
               performance  of this  Agreement  with all  reasonable  rules  and
               requirements  of  each  insurer  under  each  Required  Insurance
               Policy;

(vii)          No information, certificate of an officer, statement furnished in
               writing or report delivered to the Company,  any Affiliate of the
               Company or the Trustee by the Servicer  will, to the knowledge of
               the Servicer,  contain any untrue statement of a material fact or
               omit  a  material  fact   necessary  to  make  the   information,
               certificate, statement or report not misleading; and

                                       46
<PAGE>

(viii)         The  Servicer  is a  member  of MERS in good  standing,  and will
               comply in all material  respects with the rules and procedures of
               MERS in connection  with the servicing of the Mortgage Loans that
               are registered with MERS.

It is understood and agreed that the representations and warranties set forth in
this Section 2.03 shall survive delivery of the respective Mortgage Notes to the
Custodian, if any, or the Trustee.

Section 2.04.  Representations and Warranties of the Sellers and GMACM.
               -------------------------------------------------------

        The  Company   hereby   assigns  to  the  Trustee  for  the  benefit  of
Certificateholders  all of its  right,  title and  interest  in  respect  of the
Purchase   Agreement   insofar  as  the  Purchase   Agreement   relates  to  the
representations  and warranties  made by the Sellers and GMACM in respect of the
Mortgage  Loans and any  remedies  provided  thereunder  for any  breach of such
representations  and warranties,  such right, title and interest may be enforced
by the  Servicer on behalf of the Trustee and the  Certificateholders.  Upon the
discovery by the Company, the Servicer, the Trustee or any Custodian of a breach
of any of the representations and warranties made by Witmer Funding LLC or GMACM
in the Purchase Agreement (which, for purposes hereof, will be deemed to include
any other  cause  giving  rise to a  repurchase  obligation  under the  Purchase
Agreement)  in  respect of any  Mortgage  Loan which  materially  and  adversely
affects the interests of the Certificateholders in such 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).  The Servicer
shall promptly notify GMACM or Witmer Funding LLC, as applicable, of such breach
and  request  that  such  Person  either  (i) cure such  breach in all  material
respects within 90 days from the date such Person was notified of such breach or
(ii) purchase  such Mortgage Loan from the Trust Fund at the Purchase  Price and
in the manner set forth in Section  2.02;  provided that in the case of a breach
under the Purchase Agreement, GMACM or Witmer Funding LLC, as applicable,  shall
have the option to substitute a Qualified  Substitute Mortgage Loan or Loans for
such Mortgage Loan if such  substitution  occurs within two years  following the
Closing  Date;  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 cure,  repurchase  or  substitution  must occur within 90 days from the
date the breach was  discovered.  In the event that GMACM or Witmer  Funding LLC
elects to substitute a Qualified Substitute Mortgage Loan or Loans for a Deleted
Mortgage Loan pursuant to this Section 2.04, the Trustee shall cause such Person
to deliver to the Custodian with respect to such Qualified  Substitute  Mortgage
Loan or Loans, the original  Mortgage Note endorsed as required by Section 2.01,
and the Trustee  shall cause such Person to deliver to the Servicer with respect
to such Qualified  Substitute Mortgage Loan, the Mortgage,  an Assignment of the
Mortgage in recordable form if required pursuant to Section 2.01, and such other
documents and agreements as are required to be held by the Servicer  pursuant to
Section  2.01.  No  substitution  will be made in any  calendar  month after the
Determination  Date  for such  month.  Monthly  Payments  due  with  respect  to
Qualified  Substitute  Mortgage Loans in the month of substitution  shall not be
part of the Trust Fund and will be retained by the  Servicer and remitted by the
Servicer to such Person on the next succeeding  Distribution Date. For the month
of  substitution,  distributions  to the  Certificateholders  will  include  the
Monthly  Payment due on a Deleted  Mortgage  Loan for such month and  thereafter


                                       47
<PAGE>

GMACM or Witmer  Funding  LLC,  as  applicable,  shall be entitled to retain all
amounts  received in respect of such Deleted  Mortgage  Loan. The Servicer shall
amend or cause to be amended the  Mortgage  Loan  Schedule,  and, if the Deleted
Mortgage Loan was a Discount Mortgage Loan, the Schedule of Discount  Fractions,
for the benefit of the Certificateholders to reflect the removal of such Deleted
Mortgage Loan and the substitution of the Qualified  Substitute Mortgage Loan or
Loans and the Servicer shall deliver the amended Mortgage Loan Schedule, and, if
the Deleted Mortgage Loan was a Discount  Mortgage Loan, the amended Schedule of
Discount  Fractions,  to the  Trustee.  Upon such  substitution,  the  Qualified
Substitute  Mortgage  Loan or  Loans  shall  be  subject  to the  terms  of this
Agreement and the related Subservicing  Agreement in all respects, and GMACM and
the  related  Seller  shall  be  deemed  to have  made the  representations  and
warranties with respect to the Qualified  Substitute  Mortgage Loan contained in
the Purchase Agreement as of the date of substitution.

        In connection with the substitution of one or more Qualified  Substitute
Mortgage  Loans  for one or more  Deleted  Mortgage  Loans,  the  Servicer  will
determine  the amount (if any) by which the aggregate  principal  balance of all
such Qualified  Substitute Mortgage Loans as of the date of substitution is less
than the aggregate Stated  Principal  Balance of all such Deleted Mortgage Loans
(in each case after application of the principal portion of the Monthly Payments
due  in  the  month  of   substitution   that  are  to  be  distributed  to  the
Certificateholders in the month of substitution). The Servicer shall deposit the
amount of such  shortfall  received  from GMACM or Witmer  Funding  LLC into the
Custodial Account on the day of substitution.  The Servicer shall give notice in
writing to the Trustee of such event,  which notice shall be  accompanied  by an
Officer's  Certificate  as to the  calculation of such shortfall and (subject to
Section  10.01(f)) by an Opinion of Counsel to the effect that such substitution
will not cause (a) any federal  tax to be imposed on the Trust  Fund,  including
without limitation,  any federal tax imposed on "prohibited  transactions" under
Section  860F(a)(1)  of the Code or on  "contributions  after the startup  date"
under Section  860G(d)(1) of the Code or (b) any portion of either of the REMICs
to fail to qualify as such at any time that any Certificate is outstanding.

        It is understood and agreed that the obligation of each Seller and GMACM
to cure such breach or purchase (or to substitute  for) such Mortgage Loan as to
which a  breach  of its  representations  and  warranties  has  occurred  and is
continuing shall constitute the sole remedy  respecting such breach available to
the  Certificateholders  or the  Trustee  on  behalf of  Certificateholders.  In
connection  with the purchase of or  substitution  for any such Mortgage Loan by
the related  Seller,  the Trustee  shall assign to such Person all of the right,
title and  interest  in respect of the  Purchase  Agreement  applicable  to such
Mortgage Loan.

Section 2.05.  Execution and Authentication of Certificates.
               --------------------------------------------

        The Trustee  acknowledges the assignment to it of the Mortgage Loans and
the delivery of the Mortgage  Notes to the  Custodian on its behalf,  subject to
any  exceptions  noted,  together with the  assignment to it of all other assets
included  in the Trust Fund  and/or the  applicable  REMIC,  receipt of which is
hereby  acknowledged.  Concurrently with such delivery and in exchange therefor,
the  Trustee,  pursuant  to the written  request of the  Company  executed by an
officer of the Company has executed and caused to be authenticated and delivered
to or upon the order of the Company the Certificates in authorized denominations
which evidence ownership of the entire Trust Fund.

                                       48
<PAGE>

Section 2.06.  Purposes and Powers of the Trust Fund.
               -------------------------------------

        The  purpose of the trust,  as  created  hereunder,  is to engage in the
following activities:

(a) to sell the Certificates to the Company in exchange for the Mortgage Loans;

(b) to enter into and perform its obligations under this Agreement;

(c) to engage in those activities that are necessary,  suitable or convenient to
accomplish the foregoing or are incidental thereto or connected therewith; and

(d)  subject  to  compliance  with  this  Agreement,  to  engage  in such  other
activities as may be required in connection with  conservation of the Trust Fund
and the making of distributions to the Certificateholders.

        The trust is hereby  authorized to engage in the  foregoing  activities.
The trust shall not engage in any  activity  other than in  connection  with the
foregoing or other than as required or authorized by the terms of this Agreement
while   any   Certificate   is   outstanding   without   the   consent   of  the
Certificateholders  evidencing a majority of the aggregate  Voting Rights of the
Certificates.

                                  ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

Section 3.01.  Servicer to Act as Servicer.
               ---------------------------

(a) The Servicer  shall service and  administer the Mortgage Loans in accordance
with the terms of this Agreement and the respective Mortgage Loans, shall follow
such  practices and  procedures  as it shall deem  necessary or advisable and as
shall be normal and usual in its  general  mortgage  servicing  activities,  and
shall have full power and  authority,  acting alone or through  Subservicers  as
provided in Section 3.02,  to do any and all things which it may deem  necessary
or desirable in  connection  with such  servicing  and  administration.  Without
limiting the generality of the foregoing, the Servicer in its own name or in the
name of a Subservicer is hereby authorized and empowered by the Trustee when the
Servicer or the Subservicer,  as the case may be, believes it appropriate in its
best judgment, to execute and deliver, on behalf of the  Certificateholders  and
the  Trustee  or any of  them,  any  and  all  instruments  of  satisfaction  or
cancellation,  or of partial  or full  release  or  discharge,  or of consent to
assumption or  modification  in  connection  with a proposed  conveyance,  or of
assignment of any Mortgage and Mortgage Note in connection  with the  repurchase
of a Mortgage Loan and all other comparable instruments,  or with respect to the
modification  or  re-recording  of a Mortgage for the purpose of correcting  the
Mortgage,  the  subordination  of the lien of the  Mortgage in favor of a public
utility company or government agency or unit with powers of eminent domain,  the
taking  of a deed in lieu  of  foreclosure,  the  commencement,  prosecution  or
completion  of  judicial  or  non-judicial  foreclosure,  the  conveyance  of  a
Mortgaged  Property to the related  Insurer,  the  acquisition  of any  property
acquired  by  foreclosure  or deed in lieu of  foreclosure,  or the  management,
marketing and conveyance of any property acquired by foreclosure or deed in lieu
of  foreclosure  with  respect  to the  Mortgage  Loans and with  respect to the


                                       49
<PAGE>

Mortgaged  Properties.  The Servicer  further is authorized and empowered by the
Trustee, on behalf of the Certificateholders and the Trustee, in its own name or
in the name of the  Subservicer,  when the Servicer or the  Subservicer,  as the
case may be,  believes it  appropriate  in its best  judgment  to  register  any
Mortgage Loan on the MERS(R) System,  or cause the removal from the registration
of any Mortgage Loan on the MERS(R) System, to execute and deliver, on behalf of
the Trustee and the  Certificateholders  or any of them, any and all instruments
of assignment and other  comparable  instruments with respect to such assignment
or  re-recording  of a Mortgage  in the name of MERS,  solely as nominee for the
Trustee and its successors and assigns. Any expenses incurred in connection with
the actions  described in the preceding  sentence shall be borne by the Servicer
in accordance with Section 3.16(c),  with no right of  reimbursement;  provided,
that if, as a result  of MERS  discontinuing  or  becoming  unable  to  continue
operations in connection  with the MERS System,  it becomes  necessary to remove
any Mortgage  Loan from  registration  on the MERS System and to arrange for the
assignment of the related  Mortgages to the Trustee,  then any related  expenses
shall be reimbursable to the Servicer. Notwithstanding the foregoing, subject to
Section 3.07(a),  the Servicer shall not permit any modification with respect to
any Mortgage Loan that would both constitute a sale or exchange of such Mortgage
Loan within the meaning of Section 1001 of the Code and any proposed,  temporary
or final  regulations  promulgated  thereunder  (other than in connection with a
proposed  conveyance  or  assumption  of such Mortgage Loan that is treated as a
Principal  Prepayment  in Full  pursuant  to Section  3.13(d)  hereof) and cause
either REMIC formed under this Agreement to fail to qualify as a REMIC under the
Code.  Upon  request,  the Trustee shall furnish the Servicer with any powers of
attorney and other documents  necessary or appropriate to enable the Servicer to
service and administer the Mortgage  Loans.  The Trustee shall not be liable for
any action taken by the Servicer or any  Subservicer  pursuant to such powers of
attorney. In connection with servicing and administering the Mortgage Loans, the
Servicer and any  Affiliate of the  Servicer  (i) may perform  services  such as
appraisals and brokerage services that are not customarily provided by servicers
of mortgage loans, and shall be entitled to reasonable  compensation therefor in
accordance  with Section 3.10 and (ii) may, at its own  discretion and on behalf
of the Trustee, obtain credit information in the form of a "credit score" from a
credit repository.

(b) All costs  incurred by the  Servicer or by  Subservicers  in  effecting  the
timely  payment  of taxes  and  assessments  on the  properties  subject  to the
Mortgage Loans shall not, for the purpose of calculating  monthly  distributions
to the  Certificateholders,  be added to the  amount  owing  under  the  related
Mortgage Loans,  notwithstanding that the terms of such Mortgage Loan so permit,
and  such  costs  shall  be  recoverable  to the  extent  permitted  by  Section
3.10(a)(ii).

(c) The Servicer may enter into one or more  agreements in  connection  with the
offering of pass-through certificates evidencing interests in one or more of the
Certificates  providing  for the payment by the Servicer of amounts  received by
the Servicer as servicing  compensation  hereunder and required to cover certain
Prepayment  Interest  Shortfalls on the Mortgage Loans, which payment obligation
will thereafter be an obligation of the Servicer hereunder.

                                       50
<PAGE>

Section               3.02.   Subservicing   Agreements   Between  Servicer  and
                      Subservicers;  Enforcement of  Subservicers'  and Sellers'
                      Obligations.

        The Servicer may enter into Subservicing  Agreements with  Subservicers,
for the servicing and  administration of all or some of the Mortgage Loans. Each
Subservicer  of a Mortgage  Loan shall be entitled  to receive  and  retain,  as
provided in the related Subservicing  Agreement and in Section 3.07, the related
Subservicing Fee from payments of interest  received on such Mortgage Loan after
payment of all amounts  required  to be  remitted to the  Servicer in respect of
such Mortgage  Loan. Any  Subservicing  Fee shall be paid by the Servicer out of
the Servicing Fee for the related Mortgage Loans.  Unless the context  otherwise
requires,  references  in this  Agreement to actions taken or to be taken by the
Servicer in servicing the Mortgage Loans include actions taken or to be taken by
a Subservicer on behalf of the Servicer.

Section 3.03.  Successor Subservicers.
               ----------------------

        The Servicer shall be entitled to terminate any  Subservicing  Agreement
that may exist in accordance with the terms and conditions of such  Subservicing
Agreement  and without any  limitation  by virtue of this  Agreement;  provided,
however,  that in the event of termination of any Subservicing  Agreement by the
Servicer or the  Subservicer,  the Servicer  shall either act as servicer of the
related  Mortgage Loan or enter into a  Subservicing  Agreement with a successor
Subservicer  which  will be  bound  by the  terms  of the  related  Subservicing
Agreement.

Section 3.04.  Liability of the Servicer.
               -------------------------

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

Section 3.05.  No Contractual Relationship Between Subservicer and Trustee or
               ---------------------------------------------------------------
                      Certificateholders.
                      ------------------

        Any  Subservicing  Agreement  that may be  entered  into  and any  other
transactions or services  relating to the Mortgage Loans involving a Subservicer
in its capacity as such and not as an  originator  shall be deemed to be between
the   Subservicer   and   the   Servicer   alone   and  the   Trustee   and  the
Certificateholders shall not be deemed parties thereto and shall have no claims,
rights,  obligations,  duties or liabilities  with respect to the Subservicer in
its capacity as such except as set forth in Section 3.06.

                                       51
<PAGE>

Section 3.06.  Assumption or Termination of Subservicing Agreements by Trustee.
               ---------------------------------------------------------------

(a) If the Servicer shall for any reason no longer be the servicer (including by
reason of an Event of Default), the Trustee, its designee or its successor shall
thereupon  assume all of the rights and  obligations  of the Servicer under each
Subservicing  Agreement  that may have  been  entered  into.  The  Trustee,  its
designee  or the  successor  servicer  for the  Trustee  shall be deemed to have
assumed all of the Servicer's interest therein and to have replaced the Servicer
as a  party  to  the  Subservicing  Agreement  to  the  same  extent  as if  the
Subservicing  Agreement had been assigned to the assuming  party except that the
Servicer shall not thereby be relieved of any liability or obligations under the
Subservicing Agreement.

(b) The  Servicer  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 and the Mortgage  Loans then being serviced and an
accounting of amounts  collected and held by it and otherwise use its reasonable
best efforts to effect the orderly and efficient  transfer of each  Subservicing
Agreement to the assuming party.

Section  3.07.  Collection  of  Certain  Mortgage  Loan  Payments;  Deposits  to
Custodial Account.

(a) The Servicer shall make  reasonable  efforts to collect all payments  called
for under the terms and  provisions  of the Mortgage  Loans,  and shall,  to the
extent such procedures shall be consistent with this Agreement and the terms and
provisions  of any related  Primary  Insurance  Policy,  follow such  collection
procedures as it would employ in its good faith business  judgment and which are
normal and usual in its general mortgage servicing  activities.  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 and (ii) extend the Due Date for payments due on a
Mortgage Note for a period not greater than 180 days;  provided,  however,  that
the Servicer  shall first  determine  that any such waiver or extension will not
impair the  coverage  of any  related  Primary  Insurance  Policy or  materially
adversely  affect  the lien of the  related  Mortgage.  In the event of any such
arrangement,  the Servicer  shall make timely  advances on the related  Mortgage
Loan during the scheduled period in accordance with the amortization schedule of
such Mortgage Loan without  modification  thereof by reason of such arrangements
unless  otherwise  agreed  to by the  Holders  of the  Classes  of  Certificates
affected thereby; provided, however, that no such extension shall be made if any
such advance would be a  Nonrecoverable  Advance.  Consistent  with the terms of
this  Agreement,  the  Servicer  may also waive,  modify or vary any term of any
Mortgage Loan or consent to the postponement of strict  compliance with any such
term or in any manner grant  indulgence  to any  Mortgagor if in the  Servicer's
determination  such waiver,  modification,  postponement  or  indulgence  is not
materially  adverse to the  interests  of the  Certificateholders  (taking  into
account any  estimated  Realized  Loss that might  result  absent such  action);
provided,  however,  that the Servicer may not modify  materially  or permit any
Subservicer  to modify any  Mortgage  Loan,  including  without  limitation  any
modification  that would  change the Mortgage  Rate,  forgive the payment of any
principal or interest  (unless in connection with the liquidation of the related
Mortgage Loan or except in connection  with  prepayments to the extent that such
reamortization  is not  inconsistent  with the terms of the Mortgage  Loan),  or
extend the final maturity date of such Mortgage Loan,  unless such Mortgage Loan
is in default or, in the judgment of the  Servicer,  such default is  reasonably
foreseeable;  and provided,  further, that no such modification shall reduce the
interest  rate on a  Mortgage  Loan below the sum of the Pool Strip Rate and the
Servicing Fee Rate. In connection  with any  Curtailment of a Mortgage Loan, the


                                       52
<PAGE>

Servicer, to the extent not inconsistent with the terms of the Mortgage Note and
local law and practice, may permit the Mortgage Loan to be reamortized such that
the Monthly  Payment is  recalculated  as an amount that will fully amortize the
remaining Stated Principal  Balance thereof by the original  Maturity Date based
on the original Mortgage Rate; provided,  that such re-amortization shall not be
permitted if it would  constitute a reissuance  of the Mortgage Loan for federal
income  tax  purposes,  except  if such  reissuance  is  described  in  Treasury
Regulation  Section  1.860G-2(b)(3).  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  segregate  and hold all funds  collected  and received
pursuant to each  Mortgage Loan separate and apart from any of its own funds and
general assets and shall  establish and maintain one or more Custodial  Accounts
held in trust,  entitled "GMAC Mortgage  Corporation  Custodial Account in trust
for the  benefit of the  Holders of GMACM  Mortgage  Pass-Through  Certificates,
Series  2003-J2."  Each  Custodial  Account  shall be an Eligible  Account.  The
Custodial  Account  shall be maintained  as a segregated  account,  separate and
apart from trust funds created for mortgage  pass-through  certificates of other
series, and the other accounts of the Servicer.

        Within two Business  Days of receipt,  except as otherwise  specifically
provided  herein,  the  Servicer  shall  deposit  or cause to be  deposited  the
following payments and collections remitted by subservicers or received by it in
respect of the  Mortgage  Loans  subsequent  to the Cut-off  Date (other than in
respect of principal  and interest due on such  Mortgage  Loans on or before the
Cut-off Date) and the following amounts required to be deposited hereunder:

(i)            All  payments  on  account  of  principal,   including  Principal
               Prepayments  made by  Mortgagors  on the  Mortgage  Loans and the
               principal  component  of any  Subservicer  Advance  or of any REO
               Proceeds received in connection with an REO Property for which an
               REO Disposition has occurred;

(ii)           All payments on account of interest at the Net  Mortgage  Rate on
               the Mortgage Loans, and the interest component of any Subservicer
               Advance or of any REO Proceeds received in connection with an REO
               Property for which an REO  Disposition  has  occurred,  minus the
               amount of any interest paid by a Mortgagor in  connection  with a
               Principal Prepayment in Full for the calendar month in which such
               Principal  Prepayment  is to be  distributed  pursuant to Section
               4.02;

(iii)          Insurance  Proceeds and Liquidation  Proceeds (net of any related
               expenses of the Subservicer);

                                       53
<PAGE>

(iv)           All proceeds of any Mortgage Loans purchased  pursuant to Section
               2.02,  2.04 or 4.07 and all amounts  required to be  deposited in
               connection  with  the  substitution  of  a  Qualified  Substitute
               Mortgage Loan pursuant to Section 2.04;

(v)            Any amounts required to be deposited pursuant to Section 3.07(c);
               and

(vi)           All amounts transferred from the Payment Account to the Custodial
               Account in accordance with Section 4.02(a).

The  foregoing  requirements  for  deposit  in the  Custodial  Account  shall be
exclusive,  it being understood and agreed that, without limiting the generality
of the foregoing, payments on the Mortgage Loans which are not part of the Trust
Fund  (consisting  of  payments  in respect of  principal  and  interest  on the
Mortgage Loans due on or before the Cut-off Date) and payments or collections in
the nature of prepayment  charges or late payment charges or assumption fees may
but need not be deposited by the Servicer in the Custodial Account. In the event
any  amount  not  required  to be  deposited  in  the  Custodial  Account  is so
deposited,  the Servicer may at any time withdraw such amount from the Custodial
Account,  any  provision  herein to the contrary  notwithstanding.  The Servicer
shall  maintain  records  with  respect to all  deposits  made  pursuant to this
Section. All funds deposited in the Custodial Account shall be held in trust for
the Certificateholders until withdrawn in accordance with Section 3.10.

        With respect to Insurance Proceeds,  Liquidation Proceeds,  REO Proceeds
and the proceeds of the purchase of any Mortgage Loan pursuant to Sections 2.02,
2.04 and 4.07  received in any calendar  month,  the Servicer may elect to treat
such  amounts  as  included  in  the  Available   Distribution  Amount  for  the
Distribution Date in the month of receipt, but is not obligated to do so. If the
Servicer so elects,  such amounts will be deemed to have been  received (and any
related  Realized Loss shall be deemed to have  occurred) on the last day of the
month prior to the receipt thereof.

(c) The  Servicer  shall  use  commercially  reasonable  efforts  to  cause  the
institution  maintaining  the  Custodial  Account  to  invest  the  funds in the
Custodial  Account  attributable to the Mortgage Loans in Permitted  Investments
which  shall  mature  not  later  than the  Payment  Account  Deposit  Date next
following the date of such investment (with the exception of the Amount Held for
Future  Distribution)  and which shall not be sold or disposed of prior to their
maturities.  All income and gain realized from any such investment  shall be for
the benefit of the Servicer as additional  servicing  compensation  and shall be
subject to its  withdrawal or order from time to time.  The amount of any losses
incurred in respect of any such  investments  attributable  to the investment of
amounts in respect of the Mortgage  Loans shall be  deposited  in the  Custodial
Account by the Servicer out of its own funds immediately as realized without any
right of reimbursement.

Section 3.08.  Subservicing Accounts; Servicing Accounts.
               -----------------------------------------

(a) In those cases where a Subservicer  is servicing a Mortgage Loan pursuant to
a Subservicing Agreement, the Servicer shall cause the Subservicer,  pursuant to
the Subservicing  Agreement,  to establish and maintain one or more Subservicing
Accounts  which  shall be an  Eligible  Account  or, if such  account  is not an
Eligible  Account,  shall be acceptable to the Servicer and each Rating  Agency.
The  Subservicer  will be  required  thereby  to deposit  into the  Subservicing


                                       54
<PAGE>

Account  on a daily  basis  all  proceeds  of  Mortgage  Loans  received  by the
Subservicer,  less its Subservicing Fees and unreimbursed advances and expenses,
to the extent  permitted  by the  Subservicing  Agreement.  If the  Subservicing
Account  is not an  Eligible  Account,  the  Servicer  shall be  deemed  to have
received such monies upon receipt  thereof by the  Subservicer.  The Subservicer
shall not be  required  to  deposit  in the  Subservicing  Account  payments  or
collections  in the nature of  prepayment  charges or late charges or assumption
fees.  On or before  each  Determination  Date,  the  Servicer  shall  cause the
Subservicer,  pursuant to the Subservicing  Agreement,  to remit to the Servicer
for deposit in the Custodial Account all funds held in the Subservicing  Account
with  respect  to each  Mortgage  Loan  serviced  by such  Subservicer  that are
required to be remitted to the Servicer.

(b) In addition to the Custodial  Account and the Payment Account,  the Servicer
shall for any Nonsubserviced Mortgage Loan, and shall cause the Subservicers for
Subserviced  Mortgage  Loans to,  establish  and maintain one or more  Servicing
Accounts and deposit and retain therein all collections  from the Mortgagors (or
advances  from  Subservicers)  for the  payment  of taxes,  assessments,  hazard
insurance  premiums,  Primary  Insurance  Policy  premiums,  if  applicable,  or
comparable items for the account of the Mortgagors. Each Servicing Account shall
be hold in trust, entitled "GMAC Mortgage Corporation Servicing Account in trust
for  the  benefit  of  the  of  the  Holders  of  GMACM  Mortgage   Pass-Through
Certificates,  Series  2003-J2."  Withdrawals of amounts related to the Mortgage
Loans from the Servicing  Accounts may be made only to effect timely  payment of
taxes,  assessments,   hazard  insurance  premiums,   Primary  Insurance  Policy
premiums,  if  applicable,  or  comparable  items,  to reimburse the Servicer or
Subservicer  out of  related  collections  for any  payments  made  pursuant  to
Sections 3.11 (with respect to the Primary  Insurance  Policy) and 3.12(a) (with
respect to hazard  insurance),  to refund to any  Mortgagors  any sums as may be
determined  to be overages,  to pay  interest,  if required,  to  Mortgagors  on
balances  in the  Servicing  Account  or to clear and  terminate  the  Servicing
Account at the termination of this Agreement in accordance with Section 9.01. As
part of its servicing  duties,  the Servicer shall, and the  Subservicers  will,
pursuant to the  Subservicing  Agreements,  be required to pay to the Mortgagors
interest on funds in this account to the extent required by law.

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

Section 3.09.  Access to Certain  Documentation  and  Information  Regarding the
Mortgage Loans.

        If   compliance   with  this  Section  3.09  shall  make  any  Class  of
Certificates  legal  for  investment  by  federally  insured  savings  and  loan
associations,  the Servicer shall provide, or cause the Subservicers to provide,
to the Trustee, the Office of Thrift Supervision or the FDIC and the supervisory
agents and examiners thereof access to the documentation  regarding the Mortgage
Loans required by applicable  regulations  of the Office of Thrift  Supervision,


                                       55
<PAGE>

such access being afforded  without charge but only upon reasonable  request and
during normal  business  hours at the offices  designated  by the Servicer.  The
Servicer shall permit such  representatives  to photocopy any such documentation
and  shall  provide   equipment   for  that  purpose  at  a  charge   reasonably
approximating the cost of such photocopying to the Servicer.

Section 3.10.  Permitted Withdrawals from the Custodial Account.
               ------------------------------------------------

(a)            The  Servicer  may,  from time to time as provided  herein,  make
               withdrawals  from the  Custodial  Account  of  amounts on deposit
               therein  pursuant to Section  3.07 that are  attributable  to the
               Mortgage Loans for the following purposes:

(i)            to make deposits  into the Payment  Account in the amounts and in
               the manner provided for in Section 4.01;

(ii) to reimburse itself or the related Subservicer for previously  unreimbursed
     advances or expenses made pursuant to Sections 3.01,  3.07(a),  3.08, 3.11,
     3.12(a),  3.14 and 4.04 or otherwise  reimbursable pursuant to the terms of
     this Agreement,  such withdrawal right being limited to amounts received on
     particular  Mortgage  Loans  (including,  for this  purpose,  REO Proceeds,
     Insurance Proceeds,  Liquidation Proceeds and proceeds from the purchase of
     a Mortgage Loan pursuant to Section 2.02, 2.04 or 4.07) which represent (A)
     Late Collections of Monthly Payments for which any such advance was made in
     the case of Subservicer  Advances or Advances  pursuant to Section 4.04 and
     (B)  recoveries  of amounts in respect of which such  advances were made in
     the case of Servicing Advances;

(iii)to pay to itself or the related  Subservicer (if not previously retained by
     such  Subservicer)  out of each payment received by the Servicer on account
     of interest on a Mortgage Loan as  contemplated  by Sections 3.14 and 3.16,
     an  amount  equal  to that  remaining  portion  of any such  payment  as to
     interest (but not in excess of the Servicing Fee and the Subservicing  Fee,
     if not  previously  retained)  which,  when  deducted,  will  result in the
     remaining  amount of such interest  being interest at the Net Mortgage Rate
     (or Modified Net Mortgage Rate in the case of a Modified  Mortgage Loan) on
     the amount specified in the  amortization  schedule of the related Mortgage
     Loan as the  principal  balance  thereof  at the  beginning  of the  period
     respecting which such interest was paid after giving effect to any previous
     Curtailments;

(iv)           to  pay  to  itself  as  additional  servicing  compensation  any
               interest or investment  income earned on funds and other property
               deposited  in or credited  to the  Custodial  Account  that it is
               entitled to withdraw pursuant to Section 3.07(c);

(v)            to  pay  to  itself  as  additional  servicing  compensation  any
               Foreclosure  Profits, and any amounts remitted by Subservicers or
               received from Mortgagors as interest in respect of Curtailments;

(vi)           to pay the related Seller or GMACM, with respect to each Mortgage
               Loan or  property  acquired  in  respect  thereof  that  has been
               purchased  or  otherwise  transferred  pursuant to Section  2.02,
               2.04, 4.07 or 9.01, all amounts received thereon and not required
               to be  distributed  to the  Certificateholders  as of the date on
               which the related Stated  Principal  Balance or Purchase Price is
               determined;

                                       56
<PAGE>

(vii)to  reimburse  itself or the  related  Subservicer  for any  Nonrecoverable
     Advance or any Advance that was ultimately  determined to be Excess Special
     Hazard  Losses,   Excess  Fraud  Losses,   Excess   Bankruptcy   Losses  or
     Extraordinary Losses in the manner and to the extent provided in subsection
     (c) below, any Advance made in connection with a modification of a Mortgage
     Loan that is in default  or, in the  judgment of the  Servicer,  default is
     reasonably  foreseeable  pursuant  to  Section  3.07(a),  to the extent the
     amount of the Advance has been added to the Stated Principal Balance of the
     Mortgage  Loan,  or any Advance  reimbursable  to the Servicer  pursuant to
     Section 4.02(a);

(viii)         to reimburse  itself or the Company for expenses  incurred by and
               reimbursable to it or the Company  pursuant to Sections  3.01(a),
               3.11, 3.13, 3.14(c), 6.03, 10.01 or otherwise;

(ix)           to reimburse  itself for  Servicing  Advances  expended by it (a)
               pursuant  to Section  3.14 in good faith in  connection  with the
               restoration of property damaged by an Uninsured Cause, and (b) in
               connection with the liquidation of a Mortgage Loan or disposition
               of an  REO  Property  to  the  extent  not  otherwise  reimbursed
               pursuant to clause (ii) or (viii) above; and

(x)            to withdraw any amount  deposited in the  Custodial  Account that
               was not  required  to be  deposited  therein  pursuant to Section
               3.07.

(b)            Since, in connection with  withdrawals  pursuant to clauses (ii),
               (iii),  (v) and  (vi),  the  Servicer's  entitlement  thereto  is
               limited  to  collections  or  other  recoveries  on  the  related
               Mortgage  Loan,  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 Custodial  Account
               pursuant to such clauses.

(c)            The Servicer shall be entitled to reimburse itself or the related
               Subservicer  for any Advance  made in respect of a Mortgage  Loan
               that the Servicer determines to be a Nonrecoverable Advance or an
               Advance  that was  ultimately  determined  to be  Excess  Special
               Hazard Losses,  Excess Fraud Losses,  Excess Bankruptcy Losses or
               Extraordinary  Losses by withdrawal from the Custodial Account of
               amounts on deposit therein  attributable to the Mortgage Loans on
               any Payment  Account  Deposit  Date  succeeding  the date of such
               determination.  Such  right  of  reimbursement  in  respect  of a
               Nonrecoverable  Advance on any such Payment  Account Deposit Date
               shall be limited to an amount not  exceeding  the portion of such
               Advance   previously   paid  to   Certificateholders   (and   not
               theretofore   reimbursed   to  the   Servicer   or  the   related
               Subservicer).

Section  3.11.  Maintenance  of  the  Primary  Insurance  Policies;  Collections
Thereunder.

(a) The Servicer  shall not take, or permit any  Subservicer to take, any action
which would result in non-coverage under any applicable Primary Insurance Policy
of any loss which,  but for the actions of the  Servicer or  Subservicer,  would
have been covered thereunder.  To the extent coverage is available, the Servicer


                                       57
<PAGE>

shall  keep or cause to be kept in full  force and  effect a  Primary  Insurance
Policy  in the  case of each  Mortgage  Loan  having  a  Loan-to-Value  Ratio at
origination  in  excess of 80%,  until  the  principal  balance  of the  related
Mortgage  Loan secured by a Mortgaged  Property is reduced to 80% or less of the
appraised  value based on the most recent  appraisal of the  Mortgaged  Property
performed by a qualified appraiser, such appraisal to be included in the related
servicing  file.  The  Servicer  shall  not  cancel  or refuse to renew any such
Primary  Insurance  Policy  applicable  to a  Nonsubserviced  Mortgage  Loan, or
consent to any  Subservicer  canceling  or  refusing  to renew any such  Primary
Insurance  Policy  applicable to a Mortgage Loan  subserviced  by it, that is in
effect at the date of the initial  issuance of the  Certificates and is required
to be kept in force hereunder  unless the replacement  Primary  Insurance Policy
for such  canceled or  non-renewed  policy is  maintained  with an insurer whose
claims-paying   ability  is  acceptable  to  each  Rating  Agency  for  mortgage
pass-through  certificates  having a rating equal to or better than the lower of
the  then-current  rating or the rating  assigned to the  Certificates as of the
Closing  Date by such  Rating  Agency.  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 policy and shall take all actions which may be
required by such insurer as a condition to the  continuation  of coverage  under
the 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.

(b) In  connection  with its  activities  as  administrator  and servicer of the
Mortgage  Loans,  the  Servicer  agrees  to  present  or to  cause  the  related
Subservicer to present, on behalf of the Servicer, the Subservicer,  if any, the
Trustee and Certificateholders,  claims to the related Insurer under any Primary
Insurance Policies, in a timely manner in accordance with such policies, and, in
this  regard,  to take or cause to be taken such  reasonable  action as shall be
necessary to permit  recovery under any Primary  Insurance  Policies  respecting
defaulted  Mortgage  Loans.  Pursuant to Section 3.07,  any  Insurance  Proceeds
collected by or remitted to the Servicer  under any Primary  Insurance  Policies
shall be deposited in the Custodial Account,  subject to withdrawal  pursuant to
Section 3.10.

Section 3.12. Maintenance of Fire Insurance and Omissions and Fidelity Coverage.

(a) The Servicer shall cause to be maintained for each Mortgage Loan (other than
a Cooperative  Loan) fire insurance with extended coverage in an amount which is
equal to the lesser of (i) the  greater of (A) the  principal  balance  owing on
such Mortgage Loan and (B) the percentage  such that the proceeds  thereof shall
be sufficient to prevent the application of a co-insurance  clause;  or (ii) 100
percent of the insurable value of the improvements. If the Mortgaged Property is
in an  area  identified  in  the  Federal  Register  by  the  Federal  Emergency
Management   Agency   as  being  a   special   flood   hazard   area   that  has
federally-mandated  flood insurance requirements,  the Servicer will cause to be
maintained a flood  insurance  policy  meeting the  requirements  of the current
guidelines of the Federal Insurance  Administration with a generally  acceptable
insurance carrier, in an amount representing coverage not less than the least of
(i) the  outstanding  principal  balance of the Mortgage Loan,  (ii) the maximum
insurable  value of the  improvements  securing  such Mortgage Loan or (iii) the
maximum  amount  of  insurance  which is  available  under  the  Flood  Disaster


                                       58
<PAGE>

Protection  Act of  1973,  as  amended.  The  Servicer  shall  also  cause to be
maintained  on  property  acquired  upon   foreclosure,   or  deed  in  lieu  of
foreclosure,  of any  Mortgage  Loan  (other  than  a  Cooperative  Loan),  fire
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 and available  under the Flood
Disaster  Protection  Act of 1973, as amended,  flood  insurance in an amount as
provided above.  Pursuant to Section 3.07, any amounts collected by the Servicer
under any such policies  (other than amounts to be applied to the restoration or
repair of the related  Mortgaged  Property or property  thus acquired or amounts
released to the Mortgagor in accordance  with the  Servicer's  normal  servicing
procedures) shall be deposited in the Custodial  Account,  subject to withdrawal
pursuant to Section 3.10. Any cost incurred by the Servicer in  maintaining  any
such insurance shall not, for the purpose of calculating  monthly  distributions
to the Certificateholders, be added to the amount owing under the Mortgage Loan,
notwithstanding  that the terms of the Mortgage Loan so permit. Such costs shall
be  recoverable by the Servicer out of related late payments by the Mortgagor or
out of Insurance  Proceeds and Liquidation  Proceeds to the extent  permitted by
Section 3.10. It is understood and agreed that no earthquake or other additional
insurance is to be required of any Mortgagor or maintained on property  acquired
in respect of a Mortgage  Loan other than pursuant to such  applicable  laws and
regulations  as  shall  at any  time  be in  force  and as  shall  require  such
additional  insurance.  All  such  policies  shall  be  endorsed  with  standard
mortgagee  clauses with loss payable to the Servicer and its  successors  and/or
assigns and shall provide for at least thirty days prior  written  notice of any
cancellation,  reduction  in the amount or  material  change in  coverage to the
Servicer.  The Servicer  shall not  interfere  with the  Mortgagor's  freedom of
choice in selecting either his insurance  carrier or agent,  provided,  however,
that the Servicer  shall not accept any such  insurance  policies from insurance
companies  unless such  companies  currently  reflect a General Policy Rating in
Best's Key Rating Guide  currently  acceptable to Fannie Mae and are licensed to
do business in the state wherein the property subject to the policy is located.

        If the  Servicer  shall  obtain and  maintain a blanket  fire  insurance
policy with  extended  coverage  insuring  against  hazard  losses on all of the
Mortgage  Loans,  it  shall   conclusively  be  deemed  to  have  satisfied  its
obligations as set forth in the first sentence of this Section 3.12(a), it being
understood and agreed that such policy may contain a deductible clause, in which
case the Servicer  shall, in the event that there shall not have been maintained
on the related Mortgaged  Property a policy complying with the first sentence of
this  Section  3.12(a)  and there  shall have been a loss which  would have been
covered by such policy,  deposit in the Payment Account the amount not otherwise
payable under the blanket policy  because of such  deductible  clause.  Any such
deposit by the Servicer shall be made on the Payment  Account  Deposit Date next
preceding the Distribution Date which occurs in the month following the month in
which  payments under any such policy would have been deposited in the Custodial
Account.  In connection with its activities as administrator and servicer of the
Mortgage Loans, the Servicer agrees to present, on behalf of itself, the Trustee
and the Certificateholders, claims under any such blanket policy.

(b) The  Servicer  shall obtain and maintain at its own expense and keep in full
force and effect  throughout the term of this Agreement a blanket  fidelity bond
and an errors and omissions  insurance  policy covering the Servicer's  officers
and employees  and other persons  acting on behalf of the Servicer in connection
with its  activities  under  this  Agreement.  The  amount  of  coverage,  taken
together,  shall be at least  equal to the  coverage  that would be  required by
Fannie Mae or Freddie Mac,  with  respect to the  Servicer if the Servicer  were
servicing and administering the Mortgage Loans for Fannie Mae or Freddie Mac. In
the event  that any such bond or policy  ceases to be in  effect,  the  Servicer
shall obtain a comparable  replacement bond or policy from an issuer or insurer,
as the case may be, meeting the requirements set forth above.

                                       59
<PAGE>

Section               3.13.  Enforcement of Due-on-Sale Clauses;  Assumption and
                      Modification Agreements; Certain Assignments.

(a) When any Mortgaged  Property is conveyed by the  Mortgagor,  the Servicer or
Subservicer,  to the extent it has knowledge of such  conveyance,  shall enforce
any due-on-sale clause contained in any Mortgage Note or Mortgage, to the extent
permitted under  applicable law and  governmental  regulations,  but only to the
extent that such enforcement  will not adversely  affect or jeopardize  coverage
under any Required Insurance Policy. Notwithstanding the foregoing, 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 so required  under such Mortgage Note
or Mortgage as a condition to such  transfer.  In the event that the Servicer is
prohibited by law from  enforcing any such  due-on-sale  clause,  or if coverage
under  any  Required  Insurance  Policy  would  be  adversely  affected,  or  if
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 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 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
is to be conveyed to a Person by a  Mortgagor,  and such Person is to enter into
an  assumption or  modification  agreement or supplement to the Mortgage Note or
Mortgage  which  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 is authorized, subject to the requirements of
the sentence next following,  to execute and deliver,  on behalf of the Trustee,
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; provided,  however, that in connection with any such assumption,
no  material  term  of  the  Mortgage  Note  may be  changed.  Upon  receipt  of
appropriate instructions from the Servicer in accordance with the foregoing, the
Trustee  shall  execute  any  necessary   instruments  for  such  assumption  or
substitution  of  liability  as  directed in writing by the  Servicer.  Upon the


                                       60
<PAGE>

closing of the transactions  contemplated by such documents,  the Servicer shall
cause the originals or true and correct copies of the assumption agreement,  the
release (if any),  or the  modification  or  supplement  to the Mortgage Note or
Mortgage to be delivered to the Trustee or the Custodian and deposited  with the
Mortgage File for such Mortgage  Loan. Any fee collected by the Servicer or such
related Subservicer for entering into an assumption or substitution of liability
agreement  will be retained by the Servicer or such  Subservicer  as  additional
servicing compensation.

(c) The  Servicer  or the  related  Subservicer,  as the case  may be,  shall be
entitled  to approve a request  from a  Mortgagor  for a partial  release of the
related  Mortgaged  Property,  the  granting of an easement  thereon in favor of
another Person,  any alteration or demolition of the related Mortgaged  Property
(or,  with respect to a Cooperative  Loan,  the related  Cooperative  Apartment)
without  any  right  of  reimbursement  or  other  similar  matters  if  it  has
determined, exercising its good faith business judgment in the same manner as it
would if it were the owner of the related  Mortgage Loan, that the security for,
and the timely  and full  collectability  of,  such  Mortgage  Loan would not be
adversely affected thereby and if it has also determined that any portion of the
applicable REMIC would not fail to continue to qualify as a REMIC under the Code
as a result thereof and (subject to Section 10.01(f)) that no tax on "prohibited
transactions" or "contributions"  after the startup day would be imposed on such
REMIC as a result  thereof.  Any fee  collected  by the  Servicer or the related
Subservicer  for  processing  such a request will be retained by the Servicer or
such Subservicer as additional servicing compensation.

(d) Subject to any other applicable terms and conditions of this Agreement,  the
Trustee  and  Servicer  shall be entitled  to approve an  assignment  in lieu of
satisfaction  with  respect to any  Mortgage  Loan,  provided  the obligee  with
respect to such Mortgage Loan  following such proposed  assignment  provides the
Trustee and Servicer  with a "Lender  Certification  for  Assignment of Mortgage
Loan"  in the  form  attached  hereto  as  Exhibit  K,  in  form  and  substance
satisfactory to the Trustee and Servicer,  providing the following: (i) that the
substance of the  assignment  is, and is intended to be, a  refinancing  of such
Mortgage;  (ii) that the Mortgage Loan  following the proposed  assignment  will
have a rate of  interest  at least  0.25  percent  below  or  above  the rate of
interest on such Mortgage Loan prior to such proposed assignment; and (iii) that
such  assignment  is at the request of the borrower  under the related  Mortgage
Loan. Upon approval of an assignment in lieu of satisfaction with respect to any
Mortgage  Loan, the Servicer shall receive cash in an amount equal to the unpaid
principal balance of and accrued interest on such Mortgage Loan and the Servicer
shall treat such amount as a Principal  Prepayment  in Full with respect to such
Mortgage Loan for all purposes hereof.

Section 3.14.  Realization Upon Defaulted Mortgage Loans.
               -----------------------------------------

(a) The Servicer shall foreclose upon or otherwise comparably convert (which may
include an REO  Acquisition)  the ownership of  properties  securing such of the
Mortgage  Loans  as come  into  and  continue  in  default  and as to  which  no
satisfactory  arrangements  can be made for  collection of  delinquent  payments
pursuant  to  Section  3.07.  In  connection  with  such  foreclosure  or  other
conversion,  the  Servicer  shall,  consistent  with Section  3.11,  follow such
practices and  procedures as it shall deem  necessary or advisable,  as shall be
normal and usual in its general mortgage servicing activities, as shall meet the
requirements of the Insurer under any Required Insurance Policy, and as shall be
consistent  with the  provisions  of this  Agreement.  With  respect  to any REO


                                       61
<PAGE>

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 thereunder.  The Servicer,  however,  shall
not be required to expend its own funds or incur other  reimbursable  charges in
connection  with  any  foreclosure,   or  attempted  foreclosure  which  is  not
completed,  or towards the restoration of any property unless it shall determine
(i) that such  restoration  and/or  foreclosure  will  increase  the proceeds of
liquidation  of the  Mortgage  Loan to  Holders of  Certificates  of one or more
Classes after reimbursement to itself for such expenses or charges and (ii) that
such expenses or charges will be recoverable to it through Liquidation Proceeds,
Insurance Proceeds, or REO Proceeds (respecting which it shall have priority for
purposes of  withdrawals  from the Custodial  Account  pursuant to Section 3.10,
whether or not such expenses and charges are actually  recoverable  from related
Liquidation Proceeds,  Insurance Proceeds or REO Proceeds). In the event of such
a determination by the Servicer  pursuant to this Section 3.14(a),  the Servicer
shall be entitled to  reimbursement of such amounts pursuant to Section 3.10. If
the  Servicer  has  knowledge  that a Mortgaged  Property  which the Servicer is
contemplating  acquiring in  foreclosure  or by deed in lieu of  foreclosure  is
located within a one (1) mile radius of any site listed in the Expenditure  Plan
for the  Hazardous  Substance  Clean  Up Bond  Act of 1984 or  other  site  with
environmental or hazardous waste risks known to the Servicer, the Servicer will,
prior to acquiring  the  Mortgaged  Property,  consider such risks and only take
action in accordance with its established environmental review procedures.

        The Servicer  shall,  either itself or through an agent  selected by the
Servicer,  and in accordance with the Fannie Mae guidelines,  manage,  conserve,
protect  and  operate  each 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.  Each  disposition  of REO Property shall be carried out by
the  Servicer at such price and upon such terms and  conditions  as the Servicer
deems to be in the best interest of the Certificateholders.

        Upon the occurrence of a Cash Liquidation or REO Disposition,  following
the deposit in the  Custodial  Account of all  Insurance  Proceeds,  Liquidation
Proceeds and other  payments and  recoveries  referred to in the  definition  of
"Cash  Liquidation"  or "REO  Disposition,"  as applicable,  upon receipt by the
Trustee of written  notification of such deposit signed by a Servicing  Officer,
the Trustee or any Custodian,  as the case may be, shall release to the Servicer
the related  Mortgage  File and the  Trustee  shall  execute  and  deliver  such
instruments  of transfer or assignment  prepared by the  Servicer,  in each case
without recourse, as shall be necessary to vest in the Servicer or its designee,
as the case may be, the related Mortgage Loan, and thereafter such Mortgage Loan
shall not be part of the Trust Fund.  Notwithstanding the foregoing or any other
provision of this  Agreement,  in the Servicer's sole discretion with respect to
any  defaulted  Mortgage  Loan or REO  Property  as to either  of the  following
provisions,  (i) a Cash  Liquidation  or REO  Disposition  may be deemed to have
occurred if substantially all amounts expected by the Servicer to be received in
connection  with the related  defaulted  Mortgage Loan or REO Property have been


                                       62
<PAGE>

received,  and (ii) for purposes of  determining  the amount of any  Liquidation
Proceeds,  Insurance Proceeds, REO Proceeds or any other unscheduled collections
or the amount of any Realized Loss,  the Servicer may take into account  minimal
amounts  of  additional  receipts  expected  to be  received  or  any  estimated
additional  liquidation  expenses expected to be incurred in connection with the
related defaulted Mortgage Loan or REO Property.

(b) If title to any  Mortgaged  Property is acquired by the Trust Fund as an REO
Property  by  foreclosure  or by  deed  in  lieu  of  foreclosure,  the  deed or
certificate  of sale shall be issued to the  Trustee or to its nominee on behalf
of  Certificateholders.  Notwithstanding  any  such  acquisition  of  title  and
cancellation  of the related  Mortgage Loan,  such REO Property shall (except as
otherwise expressly provided herein) be considered to be an Outstanding Mortgage
Loan held in the Trust Fund until such time as the REO  Property  shall be sold.
Consistent with the foregoing for purposes of all calculations hereunder so long
as such REO Property shall be considered to be an  Outstanding  Mortgage Loan it
shall be assumed that,  notwithstanding  that the indebtedness  evidenced by the
related  Mortgage  Note shall have been  discharged,  such Mortgage Note and the
related  amortization  schedule in effect at the time of any such acquisition of
title  (after  giving  effect  to  any  previous  Curtailments  and  before  any
adjustment  thereto by reason of any  bankruptcy  or similar  proceeding  or any
moratorium or similar  waiver or grace period)  remain in effect.  To the extent
the net income  received  during any  calendar  month is in excess of the amount
attributable  to  amortizing  principal  and  accrued  interest  at the  related
Mortgage Rate on the related Mortgage Loan for such calendar month,  such excess
shall be considered to be a Curtailment of the related Mortgage Loan.

(c) If the Trust Fund  acquires  any REO  Property as  aforesaid or otherwise in
connection  with a default or imminent  default on a Mortgage Loan, the Servicer
on behalf of the Trust Fund shall dispose of such REO Property within three full
years after the taxable year of its  acquisition  by the Trust Fund for purposes
of Section  860G(a)(8)  of the Code (or such shorter  period as may be necessary
under  applicable  state (including any state in which such property is located)
law to  maintain  the status of any portion of the  applicable  REMIC as a REMIC
under  applicable state law and avoid taxes resulting from such property failing
to be foreclosure property under applicable state law) or, at the expense of the
Trust Fund, request, more than 60 days before the day on which such grace period
would  otherwise  expire,  an extension of such grace period unless the Servicer
(subject  to Section  10.01(f))  obtains  for the Trustee an Opinion of Counsel,
addressed to the Trustee and the Servicer, to the effect that the holding by the
Trust Fund of such REO Property subsequent to such period will not result in the
imposition of taxes on "prohibited  transactions"  as defined in Section 860F of
the Code or  cause  the  applicable  REMIC to fail to  qualify  as a REMIC  (for
federal (or any applicable State or local) income tax purposes) at any time that
any Certificates  are outstanding,  in which case the Trust Fund may continue to
hold such REO Property  (subject to any conditions  contained in such Opinion of
Counsel).  The Servicer  shall be entitled to be  reimbursed  from the Custodial
Account for any costs incurred in obtaining such Opinion of Counsel, as provided
in Section 3.10.  Notwithstanding any other provision of this Agreement,  no REO


                                       63
<PAGE>

Property  acquired  by the Trust Fund shall be rented (or allowed to continue to
be rented) or otherwise  used by or on behalf of the Trust Fund in such a manner
or  pursuant  to any terms  that would (i) cause  such REO  Property  to fail to
qualify as "foreclosure  property"  within the meaning of Section  860G(a)(8) of
the Code or (ii) subject the Trust Fund to the  imposition of any federal income
taxes on the income earned from such REO  Property,  including any taxes imposed
by reason of Section  860G(c) of the Code,  unless  the  Servicer  has agreed to
indemnify and hold harmless the Trust Fund with respect to the imposition of any
such taxes.

(d) The  proceeds  of any Cash  Liquidation,  REO  Disposition  or  purchase  or
repurchase of any Mortgage Loan pursuant to the terms of this Agreement, as well
as any recovery resulting from a collection of Liquidation  Proceeds,  Insurance
Proceeds or REO Proceeds,  will be applied in the  following  order of priority:
first,  to reimburse the Servicer or the related  Subservicer in accordance with
Section 3.10(a)(ii); second, to all Servicing Fees and Subservicing Fees payable
therefrom  (and the  Servicer and the  Subservicer  shall have no claims for any
deficiencies  with  respect  to  such  fees  which  result  from  the  foregoing
allocation);  third,  to the  Certificateholders  to the extent of  accrued  and
unpaid interest on the Mortgage Loan, and any related REO Imputed  Interest,  at
the Net  Mortgage  Rate  (or the  Modified  Net  Mortgage  Rate in the case of a
Modified  Mortgage Loan) to the Due Date prior to the Distribution Date on which
such  amounts are to be  distributed;  fourth,  to the  Certificateholders  as a
recovery of principal on the Mortgage Loan (or REO  Property)(provided  that, if
such  recovery is of an amount  previously  allocated  to one or more Classes of
Certificates  as a Realized Loss,  such recovery  shall be allocated  among such
Classes in the same  proportions as the allocation of such Realized  Losses and,
if any such Class of  Certificates  to which such Realized Loss was allocated is
no longer  outstanding,  such  subsequent  recovery  shall be distributed to the
persons who were the Holders of such Class of Certificates when it was retired);
and fifth, to Foreclosure Profits.

(e) In the event of a default on a Mortgage  Loan one or more of whose  obligors
is not a United States Person, in connection with any foreclosure or acquisition
of a deed in lieu of foreclosure  (together,  "foreclosure")  in respect of such
Mortgage  Loan,  the  Servicer  will cause  compliance  with the  provisions  of
Treasury Regulation Section  1.1445-2(d)(3) (or any successor thereto) necessary
to assure that no withholding tax obligation arises with respect to the proceeds
of such  foreclosure  except  to the  extent,  if  any,  that  proceeds  of such
foreclosure are required to be remitted to the obligors on such Mortgage Loan.

Section 3.15.  Trustee to Cooperate; Release of Mortgage Notes.
               -----------------------------------------------

(a) Upon becoming aware of the payment in full of any Mortgage Loan, or upon 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 Custodian, if any, or the Trustee (if it holds the related Mortgage Note) by
delivery of a Request for Release  substantially  in the form attached hereto as
Exhibit F  requesting  delivery  to it of the  Mortgage  Note.  The  Servicer is
authorized to execute and deliver to the Mortgagor the request for reconveyance,
deed of  reconveyance  or release or satisfaction of mortgage or such instrument
releasing  the lien of the  Mortgage,  together  with the Mortgage Note with, as
appropriate,  written evidence of cancellation  thereon and to cause the removal
from the  registration on the MERS(R) System of such Mortgage and to execute and
deliver, on behalf of the Trustee and the Certificateholders or any of them, any
and all  instruments  of  satisfaction  or  cancellation  or of  partial or full
release.  No expenses incurred in connection with any instrument of satisfaction
or deed of  reconveyance  shall be chargeable  to the  Custodial  Account or the
Payment Account.

(b) From time to time as is appropriate  for the servicing or foreclosure of any
Mortgage  Loan,  the  Servicer  shall  deliver  a  Request  for  Release  to the
Custodian,  if any,  or the  Trustee  (if it holds the  related  Mortgage  Note)
requesting  that possession of the Mortgage Note be released to the Servicer and
certifying  as to the reason for such  release  and that such  release  will not


                                       64
<PAGE>

invalidate any insurance coverage provided in respect of the Mortgage Loan under
any Required Insurance Policy. Upon receipt of the foregoing, the Trustee (if it
holds the related  Mortgage  Note) or the  Custodian  shall deliver the Mortgage
Note to the Servicer. The Servicer shall cause each Mortgage Note so released to
be returned to the Trustee,  or the  Custodian as agent for the Trustee when the
need therefor by the Servicer no longer exists, unless (i) the Mortgage Loan has
been liquidated and the Liquidation  Proceeds relating to the Mortgage Loan have
been  deposited  in the  Custodial  Account or (ii) the  Mortgage  Note has been
delivered  directly  or through a  Subservicer  to an  attorney,  or to a public
trustee or other public  official as required by law, for purposes of initiating
or  pursuing  legal  action  or other  proceedings  for the  foreclosure  of the
Mortgaged  Property either  judicially or  non-judicially,  and the Servicer has
delivered  directly or through a Subservicer  to the Trustee and the Custodian a
certificate of a Servicing Officer  certifying as to the name and address of the
Person to which such  Mortgage Note was delivered and the purpose or purposes of
such  delivery.  In the event of the  liquidation of any such Mortgage Loan, the
Custodian,  if any, or the Trustee  shall  deliver the Request for Release  with
respect thereto to the Servicer upon deposit of the related Liquidation Proceeds
in the Custodial Account.

(c) The  Servicer  on the  Trustee's  behalf  shall  execute  and deliver to the
Servicer,  if necessary,  any court  pleadings,  requests for trustee's  sale or
other  documents  necessary to the foreclosure or trustee's sale in respect of a
Mortgaged Property or to any legal action brought to obtain judgment against any
Mortgagor on the Mortgage  Note or Mortgage or to obtain a deficiency  judgment,
or to enforce any other  remedies or rights  provided  by the  Mortgage  Note or
Mortgage  or  otherwise  available  at  law or in  equity.  Together  with  such
documents or pleadings (if signed by the Trustee), the Servicer shall deliver to
the Trustee a certificate of a Servicing Officer  requesting that such pleadings
or  documents  be executed by the Trustee and  certifying  as to the reason such
documents or pleadings are required and that the execution and delivery  thereof
by the Trustee will not  invalidate  any insurance  coverage  under any Required
Insurance  Policy or  invalidate  or otherwise  affect the lien of the Mortgage,
except for the  termination of such a lien upon completion of the foreclosure or
trustee's sale.

(d) Notwithstanding  any other provisions of this Agreement,  the Servicer 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 related  Mortgage  Loan. 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 Custodial Account(s),  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 create,  incur or subject any Mortgage File or any
funds  that are  deposited  in the  Custodial  Account,  Payment  Account or any
related Servicing Account,  or any funds that otherwise are or may become due or


                                       65
<PAGE>

payable to the Trustee for the benefit of the Certificateholders,  to any claim,
lien,   security  interest,   judgment,   levy,  writ  of  attachment  or  other
encumbrance, or assert by legal action or otherwise any claim or right of setoff
against any Mortgage File or any funds  collected  on, or in connection  with, a
Mortgage Loan, except,  however,  that the 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 3.16.  Servicing and Other Compensation; Compensating Interest.
               -------------------------------------------------------

(a) The  Servicer,  as  compensation  for its  activities  hereunder,  shall  be
entitled  to receive  on each  Distribution  Date the  amounts  provided  for by
clauses (iii), (iv) and (v) of Section 3.10(a), subject to clause (e) below. The
amount of servicing compensation provided for in such clauses shall be accounted
for on a Mortgage  Loan-by-Mortgage  Loan basis.  In the event that  Liquidation
Proceeds,  Insurance  Proceeds  and REO  Proceeds  (net of amounts  reimbursable
therefrom  pursuant to Section  3.10(a)(ii)) in respect of a Cash Liquidation or
REO Disposition  exceed the unpaid principal  balance of such Mortgage Loan plus
unpaid interest accrued thereon  (including REO Imputed Interest) at a per annum
rate equal to the related Net Mortgage  Rate (or the Modified Net Mortgage  Rate
in the case of a Modified  Mortgage  Loan),  the  Servicer  shall be entitled to
retain  therefrom  and to pay to itself  and/or  the  related  Subservicer,  any
Foreclosure  Profits and any Servicing Fee or Subservicing  Fee considered to be
accrued but unpaid.

(b)  Additional  servicing  compensation  in the  form  of  prepayment  charges,
assumption  fees,  late  payment  charges,  investment  income on amounts in the
Custodial  Account  or  otherwise  shall  be  retained  by the  Servicer  or the
Subservicer to the extent provided herein, subject to clause (e) below.

(c) The  Servicer  shall be required to pay, or cause to be paid,  all  expenses
incurred by it in connection with its servicing  activities hereunder (including
payment of premiums for the Primary  Insurance  Policies,  if any, to the extent
such  premiums  are not required to be paid by the related  Mortgagors,  certain
expenses of the Trustee as provided in Section  8.05,  and the fees and expenses
of any Custodian) and shall not be entitled to reimbursement  therefor except as
specifically provided in Sections 3.01, 3.10 and 3.14.

(d)  The  Servicer's  right  to  receive  servicing   compensation  may  not  be
transferred in whole or in part except in connection with the transfer of all of
its responsibilities and obligations of the Servicer under this Agreement.

(e)  Notwithstanding any other provision herein, the amount of the Servicing Fee
that the Servicer shall be entitled to receive for its activities  hereunder for
the period  ending on each  Distribution  Date  shall be reduced  (but not below
zero) by an amount equal to Compensating Interest (if any) for such Distribution
Date.  In  making  such  reduction,  the  Servicer  will not  withdraw  from the
Custodial Account any such amount representing all or a portion of the Servicing
Fee to which it is entitled pursuant to Section 3.10(a)(iii).

Section               3.17.  Periodic  Filings with the  Securities and Exchange
                      Commission; Additional Information.

(a) Within 15 days after each  Distribution  Date, the Trustee shall prepare and
file in accordance  with industry  standards  with the  Securities  and Exchange
Commission  (the  "Commission")  via the Electronic Data Gathering and Retrieval
System ("EDGAR"),  and the Servicer shall execute, a Form 8-K with a copy of the
statement to the  Certificateholders  for such  Distribution  Date as an exhibit


                                       66
<PAGE>

thereto.  Prior to January  31,  2004,  the  Trustee  shall  prepare and file in
accordance with industry  standards,  and the Servicer shall execute,  a Form 15
Suspension Notification with respect to the Trust Fund, if applicable,  with the
Commission  via EDGAR.  Prior to March 30,  2004 and prior to March 30th of each
succeeding year until the earlier of (i) a Form 15 Suspension  Notification  has
been  filed  with  respect  to the  Trust  Fund or (ii) the year  following  the
termination  of the Trust Fund pursuant to the terms  hereof,  the Trustee shall
prepare and file,  and the Servicer  shall  execute,  a Form 10-K,  in substance
conforming  to  industry  standards  with  respect  to the  Trust  Fund with the
Commission  via EDGAR.  The Company hereby grants a limited power of attorney to
execute and file each such document on behalf of the Company to the Servicer and
the Trustee,  respectively.  Each such power of attorney  shall  continue  until
either the earlier of (i) receipt by the Trustee or the Servicer, as applicable,
from the Company of written  termination  of such power of attorney and (ii) the
termination of the Trust Fund. The Company agrees to promptly furnish to each of
the Trustee  and the  Servicer,  from time to time upon  request,  such  further
information,  reports,  and financial  statements  within its control related to
this  Agreement  and the  Mortgage  Loans as the  Trustee  or the  Servicer,  as
applicable,  reasonably  deems  appropriate  to prepare  and file all  necessary
reports with the Commission.  The Servicer shall have no  responsibility to file
any items other than those specified in this section.

(b) Any Form 10-K filed with the  Commission  in  connection  with this  Section
shall  include a  certification,  signed by the senior  officer in charge of the
servicing functions of the Servicer,  in the form attached as Exhibit P-1 hereto
or such other form as may be required or permitted by the Commission  (the "Form
10-K  Certification"),  in  compliance  with Rule  13a-14 and  15d-14  under the
Exchange Act and any additional directives of the Commission. In connection with
the Form 10-K  Certification,  the Trustee shall provide the Servicer with (x) a
back-up certification  substantially in the form attached hereto as Exhibit P-2;
and (y) (I) a list of Certificateholders as shown on the Certificate Register as
of the end of each  calendar  year,  (II) copies of all  pleadings,  other legal
process and any other  documents  relating to any claims,  charges or complaints
involving  the Trustee,  as trustee,  or the Trust Fund that are received by the
Trustee,  (III)  notice  of all  matters  that,  to the  actual  knowledge  of a
Responsible  Officer  of the  Trustee,  have  been  submitted  to a vote  of the
Certificateholders,  other than those matters that have been submitted to a vote
of the  Certificateholders at the request of the Depositor or the Servicer,  and
(IV)  notice of any  failure  of the  Trustee  to make any  distribution  to the
Certificateholders as required pursuant to this Agreement.  Neither the Servicer
nor the Trustee shall have any liability  with respect to the Trustee's  failure
to properly prepare or file, or the Servicer's failure to execute, such periodic
reports  resulting from or relating to the  Servicer's or the Trustee's,  as the
case may be,  inability or failure to obtain any  information not resulting from
the negligence or willful misconduct of such party.

Section 3.18.  Annual Statement as to Compliance.
               ---------------------------------

        The Servicer shall deliver to the Depositor, the Trustee and each Rating
Agency  on or  before  90 days  after  the end of the  Servicer's  fiscal  year,
commencing  with  its  fiscal  year  ending  December  31,  2003,  an  Officer's
Certificate  stating,  as to  the  signer  thereof,  that  (i) a  review  of the
activities  of the  Servicer  during  the  preceding  calendar  year  and of the
performance  of the  Servicer  under  this  Agreement  has been made  under such
officer's supervision and (ii) to the best of such officer's knowledge, based on


                                       67
<PAGE>

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 except for such defaults as such officer in his or her
good faith judgment believes to be immaterial.

Section 3.19.  Annual Independent Public Accountants' Servicing Report.
               -------------------------------------------------------

        On or  before  90 days  after  the end of the  Servicer's  fiscal  year,
commencing  with its 2003 fiscal year, the Servicer at its expense shall cause a
firm of independent  public  accountants  (who may also render other services to
the Servicer,  the Depositor or any affiliate  thereof) which is a member of the
American Institute of Certified Public Accountants to furnish a statement to the
Trustee  and the  Depositor  to the effect that such firm has  examined  certain
documents and records relating to the Servicer's  servicing of mortgage loans of
the  same  type  as  the  Mortgage  Loans   pursuant  to  servicing   agreements
substantially  similar to this  Agreement,  which  agreements  may include  this
Agreement,   and  that,  on  the  basis  of  such  an   examination,   conducted
substantially  in compliance  with the Uniform  Single  Attestation  Program for
Mortgage Bankers,  such firm is of the opinion that the Servicer's servicing has
been  conducted in  compliance  with the  agreements  examined  pursuant to this
Section,  except  for (i) such  exceptions  as such  firm  shall  believe  to be
immaterial,  and (ii)  such  other  exceptions  as  shall  be set  forth in such
statement.  Copies of such  statement  shall be  provided  by the Trustee to any
Certificateholder  upon  request  at  the  Servicer's  expense,   provided  such
statement is delivered to the Trustee.

Section 3.20.  Rights of the Company in Respect of the Servicer.
               ------------------------------------------------

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

Section 3.21.  Administration of Buydown Funds.
               -------------------------------

(a) With respect to any Buydown  Mortgage  Loan, the Servicer will withdraw from
the account that  satisfies the  requirements  for a  Subservicing  Account (the
"Buydown  Account") the predetermined  amount that, when added to the amount due
on such date from the  Mortgagor,  equals the full  Monthly  Payment and deposit
that amount in the Custodial  Account  together with the related payment made by
the Mortgagor or advanced by the Subservicer.

(b) If the  Mortgagor  on a  Buydown  Mortgage  Loan  prepays  such  loan in its
entirety  during  the period  (the  "Buydown  Period")  when  Buydown  Funds are
required  to be  applied to such  Buydown  Mortgage  Loan,  the  Servicer  shall
withdraw from the Buydown  Account and remit any Buydown Funds  remaining in the
Buydown Account in accordance with the related buydown agreement.  The amount of
Buydown  Funds  which may be  remitted in  accordance  with the related  buydown
agreement  may reduce the amount  required to be paid by the  Mortgagor to fully
prepay the related  Mortgage  Loan. If the Mortgagor on a Buydown  Mortgage Loan
defaults  on such  Mortgage  Loan  during the  Buydown  Period and the  property


                                       68
<PAGE>

securing such Buydown  Mortgage Loan is sold in the liquidation  thereof (either
by the Servicer or the insurer under any related Primary Insurance Policy),  the
Servicer  shall  withdraw  from the Buydown  Account the Buydown  Funds for such
Buydown  Mortgage Loan still held in the Buydown Account and deposit the same in
the Custodial Account or, pay to the insurer under any related Primary Insurance
Policy if the Mortgaged Property is transferred to such insurer and such insurer
pays all of the loss incurred in respect of such default. Any amount so remitted
pursuant to the  preceding  sentence will be deemed to reduce the amount owed on
the Mortgage Loan.

                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

Section 4.01.  Payment Account.
               ---------------

(a) The Trustee shall  establish and maintain a Payment  Account for the benefit
of the  Certificateholders  in which the Servicer shall cause to be deposited on
behalf of the  Trustee  on or before  2:00  P.M.  New York time on each  Payment
Account  Deposit Date by wire transfer of immediately  available funds an amount
equal to the sum of (i) any Advance for the immediately succeeding  Distribution
Date, (ii) any amount  required to be deposited in the Payment Account  pursuant
to Section  3.12(a),  (iii) any amount  required to be  deposited in the Payment
Account  pursuant to Section 4.07,  (iv) any amount required to be paid pursuant
to  Section  9.01  and  (v)  all  other  amounts   constituting   the  Available
Distribution Amount for the immediately succeeding Distribution Date.

(b) The Trustee may invest,  or cause the  institution  maintaining  the Payment
Account to  invest,  or hold  uninvested,  the funds in the  Payment  Account in
Permitted  Investments  designated in the name of the Trustee for the benefit of
the  Certificateholders,  which  shall  mature or be payable on demand not later
than the Business Day next  preceding the  Distribution  Date next following the
date of such investment  (except that (i) any investment in the institution with
which the Payment  Account is  maintained  may mature or be payable on demand on
such Distribution Date and (ii) any other investment may mature or be payable on
demand on such  Distribution  Date if the Trustee  shall  advance  funds on such
Distribution  Date  to  the  Payment  Account  in the  amount  payable  on  such
investment on such  Distribution  Date,  pending  receipt  thereof to the extent
necessary to make  distributions on the  Certificates)  and shall not be sold or
disposed  of prior to  maturity.  All  income  and gain  realized  from any such
investment or from  uninvested  balances in the Payment Account shall be for the
benefit of the Trustee and shall be subject to its withdrawal or order from time
to time.  The amount of any losses  incurred in respect of any such  investments
shall be  deposited  in the Payment  Account by the Trustee out of its own funds
immediately as realized without any right of reimbursement.

Section 4.02.  Distributions.
               -------------

(a)            On each Distribution Date (x) the Trustee or (y) the Paying Agent
               appointed by the Trustee,  shall distribute first to the Trustee,
               payment for any servicing  transfer expenses  reimbursable to the
               Trustee pursuant to Section 7.02(a),  and that have not been paid
               or  reimbursed  to the  Trustee  by the  Servicer,  second to the
               Servicer,  in the  case of a  distribution  pursuant  to  Section
               4.02(a)(iii)  below, the amount required to be distributed to the
               Servicer or a Subservicer pursuant to Section 4.02(a)(iii) below,
               and  third  to  each  Certificateholder  of  record  on the  next
               preceding  Record Date  (other  than as provided in Section  9.01


                                       69
<PAGE>

               respecting   the  final   distribution)   either  in  immediately
               available funds (by wire transfer or otherwise) to the account of
               such   Certificateholder   at  a  bank  or  other  entity  having
               appropriate facilities therefor, if such Certificateholder has so
               notified the Trustee or the Paying Agent, as the case may be, or,
               if such  Certificateholder has not so notified the Trustee or the
               Paying  Agent  by the  Record  Date,  by  check  mailed  to  such
               Certificateholder  at the address of such Holder appearing in the
               Certificate Register such Certificateholder's  share (which share
               with respect to each Class of Certificates, shall be based on the
               aggregate of the Percentage Interests represented by Certificates
               of the  applicable  Class  held by such  Holder of the  following
               amounts,  in the  following  order of  priority  (subject  to the
               provisions of Section 4.02(b) below),  in each case to the extent
               of the Available  Distribution Amount (net of the amounts payable
               above):

(i)  to the Senior Certificates (other than the Class PO Certificates, and prior
     to the Credit  Support  Depletion  Date,  the Accrual  Certificates  to the
     extent of the  Accrual  Distribution  Amount) on a pro rata basis  based on
     Accrued  Certificate  Interest payable on such Certificates with respect to
     such Distribution  Date,  Accrued  Certificate  Interest on such Classes of
     Certificates  for such  Distribution  Date,  plus any  Accrued  Certificate
     Interest  thereon  remaining  unpaid from any  previous  Distribution  Date
     except as provided in the last paragraph of this Section  4.02(a),  in each
     case in respect of interest on such Class; and

(ii) (X) to the  Class PO  Certificates,  the  Class PO  Principal  Distribution
     Amount (as defined in Section 4.02(b)(i) herein); and

        (Y)  to  the  Accretion   Directed   Certificates   and  the  Class  A-9
Certificates,  the  Accrual  Distribution  Amount in the  priority  set forth in
Section  4.02(b)(ii),  and to the Senior  Certificates  (other than the Class PO
Certificates),  in the  priorities  and  amounts  set forth in  Section  4.02(b)
through  (e),  the sum of the  following  (applied  to  reduce  the  Certificate
Principal Balances of such Senior Certificates, as applicable):

(A)            the Senior Percentage for such Distribution Date times the sum of
               the following:

(1)  the  principal  portion of each Monthly  Payment due during the related Due
     Period on each  Outstanding  Mortgage Loan (other than the related Discount
     Fraction  of the  principal  portion  of such  payment  with  respect  to a
     Discount Mortgage Loan), whether or not received on or prior to the related
     Determination  Date,  minus  the  principal  portion  of any  Debt  Service
     Reduction  (other  than the  related  Discount  Fraction  of the  principal
     portion of such Debt  Service  Reductions  with  respect  to each  Discount
     Mortgage  Loan) which  together with other  Bankruptcy  Losses  exceeds the
     Bankruptcy Amount;

(2)  the Stated Principal  Balance of any Mortgage Loan  repurchased  during the
     preceding  calendar  month  (or  deemed  to  have  been so  repurchased  in


                                       70
<PAGE>

     accordance with Section  3.07(b))  pursuant to Sections 2.02, 2.04 or 4.07,
     and the  amount of any  shortfall  deposited  in the  Custodial  Account in
     connection  with the  substitution  of a Deleted  Mortgage Loan pursuant to
     Section 2.02 or Section 2.04,  during the preceding  calendar  month (other
     than the related  Discount  Fraction of such  Stated  Principal  Balance or
     shortfall with respect to each Discount Mortgage Loan); and

(3)  the  principal  portion of all other  unscheduled  collections  (other than
     Principal  Prepayments  in Full and  Curtailments  and amounts  received in
     connection  with a Cash  Liquidation or REO  Disposition of a Mortgage Loan
     described  in  Section  4.02(a)(ii)(Y)(B),   including  without  limitation
     Insurance Proceeds,  Liquidation Proceeds and REO Proceeds) received during
     the  preceding  calendar  month or, in the case of Principal  Prepayment in
     Full,  during  the  related  Prepayment  Period  (or deemed to have been so
     received in accordance  with Section  3.07(b)) to the extent applied by the
     Servicer as recoveries  of principal of the related  Mortgage Loan pursuant
     to Section 3.14 (other than the related Discount  Fraction of the principal
     portion of such  unscheduled  collections,  with  respect to each  Discount
     Mortgage Loan);

(B)  with respect to each  Mortgage Loan for which a Cash  Liquidation  or a REO
     Disposition  occurred during the preceding calendar month (or was deemed to
     have occurred  during such period in accordance  with Section  3.07(b)) and
     did not result in any Excess Special  Hazard  Losses,  Excess Fraud Losses,
     Excess  Bankruptcy  Losses or Extraordinary  Losses, an amount equal to the
     lesser of (a) the Senior  Percentage for such  Distribution  Date times the
     Stated  Principal  Balance of such  Mortgage  Loan  (other than the related
     Discount  Fraction of such Stated Principal  Balance,  with respect to each
     Discount  Mortgage  Loan)  and  (b)  the  Senior  Accelerated  Distribution
     Percentage  for  such  Distribution  Date  times  the  related  unscheduled
     collections  (including without limitation Insurance Proceeds,  Liquidation
     Proceeds  and REO  Proceeds)  to the  extent  applied  by the  Servicer  as
     recoveries  of principal of the related  Mortgage  Loan pursuant to Section
     3.14 (in each case other than the portion of such unscheduled  collections,
     with   respect  to  a  Discount   Mortgage   Loan,   included   in  Section
     4.02(b)(i)(C));

(C)            the  Senior   Accelerated   Distribution   Percentage   for  such
               Distribution   Date  times  the   aggregate   of  all   Principal
               Prepayments in Full received in the related Prepayment Period and
               Curtailments received in the preceding calendar month (other than
               the related  Discount  Fraction of such Principal  Prepayments in
               Full and  Curtailments,  with respect to each  Discount  Mortgage
               Loan);

                                       71
<PAGE>

(D)            any Excess  Subordinate  Principal  Amount for such  Distribution
               Date; and

(E)            any amounts described in subsection (ii)(Y), clauses (A), (B) and
               (C) of this  Section  4.02(a),  as  determined  for any  previous
               Distribution  Date,  which  remain  unpaid after  application  of
               amounts previously distributed pursuant to this clause (E) to the
               extent that such amounts are not  attributable to Realized Losses
               which have been allocated to the Subordinate Certificates;

(iii)if the Certificate Principal Balances of the Subordinate  Certificates have
     not been reduced to zero,  to the Servicer or a  Subservicer,  by remitting
     for deposit to the Custodial Account, to the extent of and in reimbursement
     for any Advances or Subservicer  Advances  previously  made with respect to
     any Mortgage Loan or REO Property which remain  unreimbursed in whole or in
     part  following the Cash  Liquidation  or REO  Disposition of such Mortgage
     Loan or REO  Property,  minus any such Advances that were made with respect
     to delinquencies that ultimately  constituted Excess Special Hazard Losses,
     Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary Losses;

(iv) to the  Holders  of the Class M-1  Certificates,  the  Accrued  Certificate
     Interest thereon for such Distribution  Date, plus any Accrued  Certificate
     Interest  thereon  remaining  unpaid from any previous  Distribution  Date,
     except as provided below;

(v)  to the Holders of the Class M-1  Certificates,  an amount  equal to (x) the
     Subordinate  Principal  Distribution  Amount for such Class of Certificates
     for such Distribution Date, minus (y) the amount of any Class PO Collection
     Shortfalls for such  Distribution Date or remaining unpaid for all previous
     Distribution  Dates, to the extent the amounts available pursuant to clause
     (x) of  Sections  4.02(a)(vii),  (ix),  (xi),  (xiii),  (xiv)  and (xv) are
     insufficient  therefor,  applied in reduction of the Certificate  Principal
     Balance of the Class M-1 Certificates;

(vi) to the  Holders  of the Class M-2  Certificates,  the  Accrued  Certificate
     Interest thereon for such Distribution  Date, plus any Accrued  Certificate
     Interest  thereon  remaining  unpaid from any previous  Distribution  Date,
     except as provided below;

(vii)to the Holders of the Class M-2  Certificates,  an amount  equal to (x) the
     Subordinate  Principal  Distribution  Amount for such Class of Certificates
     for such Distribution Date, minus (y) the amount of any Class PO Collection
     Shortfalls for such  Distribution Date or remaining unpaid for all previous
     Distribution  Dates, to the extent the amounts available pursuant to clause
     (x) of Sections 4.02(a)(ix),  (xi), (xiii), (xiv) and (xv) are insufficient
     therefor,  applied in reduction of the Certificate Principal Balance of the
     Class M-2 Certificates;

(viii) to the Holders of the Class M-3  Certificates,  the  Accrued  Certificate
     Interest thereon for such Distribution  Date, plus any Accrued  Certificate
     Interest  thereon  remaining  unpaid from any previous  Distribution  Date,
     except as provided below;

                                       72
<PAGE>

(ix)           to the Holders of the Class M-3 Certificates,  an amount equal to
               (x) the Subordinate Principal  Distribution Amount for such Class
               of Certificates for such  Distribution  Date minus (y) the amount
               of any Class PO Collection  Shortfalls for such Distribution Date
               or remaining unpaid for all previous  Distribution  Dates, to the
               extent the amounts  available  pursuant to clause (x) of Sections
               4.02(a)(xi),  (xiii),  (xiv) and (xv) are insufficient  therefor,
               applied in reduction of the Certificate  Principal Balance of the
               Class M-3 Certificates;

(x)            to the  Holders  of  the  Class  B-1  Certificates,  the  Accrued
               Certificate Interest thereon for such Distribution Date, plus any
               Accrued  Certificate  Interest thereon  remaining unpaid from any
               previous Distribution Date, except as provided below;

(xi)           to the Holders of the Class B-1 Certificates,  an amount equal to
               (x) the Subordinate Principal  Distribution Amount for such Class
               of Certificates for such  Distribution  Date minus (y) the amount
               of any Class PO Collection  Shortfalls for such Distribution Date
               or remaining unpaid for all previous  Distribution  Dates, to the
               extent the amounts  available  pursuant to clause (x) of Sections
               4.02(a)(xiii),  (xiv) and (xv) are insufficient therefor, applied
               in reduction of the  Certificate  Principal  Balance of the Class
               B-1 Certificates;

(xii)          to the  Holders  of  the  Class  B-2  Certificates,  the  Accrued
               Certificate Interest thereon for such Distribution Date, plus any
               Accrued  Certificate  Interest thereon  remaining unpaid from any
               previous Distribution Date, except as provided below;

(xiii)         to the Holders of the Class B-2 Certificates,  an amount equal to
               (x) the Subordinate Principal  Distribution Amount for such Class
               of Certificates for such  Distribution  Date minus (y) the amount
               of any Class PO Collection  Shortfalls for such Distribution Date
               or remaining unpaid for all previous  Distribution  Dates, to the
               extent the amounts  available  pursuant to clause (x) of Sections
               4.02(a)(xiv)  and  (xv) are  insufficient  therefor,  applied  in
               reduction of the Certificate  Principal  Balance of the Class B-2
               Certificates;

(xiv)          to the Holders of the Class B-3 Certificates,  an amount equal to
               (x)  the   Accrued   Certificate   Interest   thereon   for  such
               Distribution Date, plus any Accrued Certificate  Interest thereon
               remaining unpaid from any previous  Distribution  Date, except as
               provided  below,  minus (y) the amount of any Class PO Collection
               Shortfalls for such Distribution Date or remaining unpaid for all
               previous  Distribution Dates, to the extent the amounts available
               pursuant to clause (x) of Section  4.02(a) (xv) are  insufficient
               therefor;

(xv)           to the Holders of the Class B-3 Certificates,  an amount equal to
               (x) the Subordinate Principal  Distribution Amount for such Class
               of Certificates for such  Distribution  Date minus (y) the amount
               of any Class PO Collection  Shortfalls for such Distribution Date
               or remaining unpaid for all previous  Distribution  Dates applied
               in reduction of the  Certificate  Principal  Balance of the Class
               B-3 Certificates;

                                       73
<PAGE>

(xvi)to the Senior  Certificates,  in the priority set forth in Section 4.02(b),
     the portion,  if any, of the Available  Distribution Amount remaining after
     the foregoing  distributions,  applied to reduce the Certificate  Principal
     Balances  of such  Senior  Certificates,  but in no  event  more  than  the
     aggregate of the outstanding  Certificate  Principal  Balances of each such
     Class of Senior Certificates,  and thereafter, to each Class of Subordinate
     Certificates  then  outstanding  beginning with such Class with the Highest
     Priority,  any portion of the Available Distribution Amount remaining after
     the  Senior   Certificates  have  been  retired,   applied  to  reduce  the
     Certificate   Principal   Balance  of  each  such   Class  of   Subordinate
     Certificates,  but  in no  event  more  than  the  outstanding  Certificate
     Principal Balance of each such Class of Subordinate Certificates;

(xvii)         to the Trustee,  any fees and/or expenses payable or reimbursable
               by the Servicer  pursuant to Section  8.05 hereof,  to the extent
               not paid by the Servicer; and

(xviii)        to the  Class  R-I  Certificates,  the  balance,  if any,  of the
               Available Distribution Amount.

        Notwithstanding the foregoing, on any Distribution Date, with respect to
the Class of Subordinate Certificates outstanding on such Distribution Date with
the Lowest Priority, or in the event the Subordinate  Certificates are no longer
outstanding,  the Senior  Certificates,  Accrued  Certificate  Interest  thereon
remaining unpaid from any previous Distribution Date shall be distributable only
to the extent that such unpaid Accrued Certificate  Interest was attributable to
interest shortfalls relating to the failure of the Servicer to make any required
Advance, or the determination by the Servicer that any proposed Advance would be
a  Nonrecoverable  Advance with respect to the related  Mortgage Loan where such
Mortgage  Loan  has  not yet  been  the  subject  of a Cash  Liquidation  or REO
Disposition.

(b)            Distributions  of  principal on the Senior  Certificates  on each
               Distribution Date occurring prior to the Credit Support Depletion
               Date shall be made as follows:

(i)            first,  to the  Class  PO  Certificates,  until  the  Certificate
               Principal  Balance  thereof is reduced  to zero,  an amount  (the
               "Class PO Principal  Distribution Amount") equal to the aggregate
               of:

(A)            the related  Discount  Fraction of the principal  portion of each
               Monthly  Payment on each  Discount  Mortgage  Loan due during the
               related  Due Period,  whether or not  received on or prior to the
               related  Determination  Date, minus the Discount  Fraction of the
               principal  portion of any related  Debt Service  Reduction  which
               together  with other  Bankruptcy  Losses  exceeds the  Bankruptcy
               Amount;

(B)  the related Discount  Fraction of the principal  portion of all unscheduled
     collections  on each Discount  Mortgage Loan received  during the preceding
     calendar month or, in the case of Principal Prepayments in Full, during the
     related Prepayment Period (other than amounts received in connection with a
     Cash  Liquidation or REO Disposition of a Discount  Mortgage Loan described

                                       74
<PAGE>

     in clause (C) below), including Principal Prepayments in Full, Curtailments
     and repurchases  (including  deemed  repurchases  under Section 3.07(b)) of
     Discount  Mortgage  Loans (or, in the case of a  substitution  of a Deleted
     Mortgage  Loan,  the  Discount  Fraction  of the  amount  of any  shortfall
     deposited in the Custodial Account in connection with such substitution);

(C)  in connection  with the Cash  Liquidation or REO  Disposition of a Discount
     Mortgage  Loan that did not result in any  Excess  Special  Hazard  Losses,
     Excess Fraud Losses,  Excess Bankruptcy Losses or Extraordinary  Losses, an
     amount equal to the lesser of (1) the applicable  Discount  Fraction of the
     Stated Principal  Balance of such Discount  Mortgage Loan immediately prior
     to such  Distribution  Date and (2) the aggregate amount of the collections
     on such Mortgage Loan to the extent applied as recoveries of principal;

(D)            any amounts allocable to principal for any previous  Distribution
               Date (calculated  pursuant to clauses (A) through (C) above) that
               remain undistributed; and

(E)            the  amount  of any  Class  PO  Collection  Shortfalls  for  such
               Distribution  Date and the  amount  of any  Class  PO  Collection
               Shortfalls remaining unpaid for all previous  Distribution Dates,
               but  only  to  the  extent  of  the   Eligible   Funds  for  such
               Distribution Date; and

(ii)           an  amount  equal to the  Accrual  Distribution  Amount  shall be
               distributed to the Accretion Directed  Certificates and the Class
               A-9  Certificates  in the order of priority  set forth in Section
               4.02(b)(vi) below;

(iii)          the Senior  Principal  Distribution  Amount shall be  distributed
               sequentially,  to the  Class  R-I  Certificates  and  Class  R-II
               Certificates,  in that order,  in each case until the Certificate
               Principal Balance thereof has been reduced to zero;

(iv) the balance of the Senior Principal Distribution Amount remaining after the
     distributions, if any, described in clause (iii) above shall be distributed
     to the Lockout  Certificates,  in  reduction of the  Certificate  Principal
     Balance  thereof,  in an  amount  equal  to  the  sum of  (A)  the  Lockout
     Percentage  of  the  Lockout  Certificate  Share  of the  aggregate  of the
     collections  described  in  clauses  (ii)(Y)(A),  (B),  (C) and (E) (to the
     extent  clause (E)  relates to clause (A),  (B) or (C)) of Section  4.02(a)
     without  application of the Senior  Percentage  and the Senior  Accelerated
     Distribution Percentage; provided that, if the aggregate of the amounts set
     forth in clauses  (ii)(Y)(A),  (B),  (C) and (E) (to the extent  clause (E)
     relates to clause (A), (B) or (C)) of Section 4.02(a)  without  application
     of the Senior Percentage and the Senior Accelerated Distribution Percentage
     is more  than the  portion  of the  Senior  Principal  Distribution  Amount
     available for distribution  under this clause (iv) of this Section 4.02(b),
     the amount  paid to the Lockout  Certificates  pursuant to this clause (iv)
     shall be reduced by an amount equal to the Lockout  Certificate  Share,  of


                                       75
<PAGE>

     such difference;

(v)            an  amount   equal  to  the  balance  of  the  Senior   Principal
               Distribution  Amount remaining after the  distributions,  if any,
               described  in  clause  (iv)  of this  Section  4.02(b)  shall  be
               distributed concurrently as follows:

(A)            11.7107689241043%   of  the  portion  of  the  Senior   Principal
               Distribution  Amount  described  in clause (v) above to the Class
               A-1 Certificates until the Certificate  Principal Balance thereof
               has been reduced to zero; and

(B)            88.2892310758957%   of  the  portion  of  the  Senior   Principal
               Distribution   Amount  described  in  clause  (v)  above  in  the
               following order of priority:

(1)            first, to the Class A-3  Certificates in the amount  necessary to
               cause the  Certificate  Principal  Balance  thereof  to equal its
               Planned Principal Balance for such Distribution Date;

(2)            second,  to the Class  A-4  Certificates  until  the  Certificate
               Principal Balance thereof has been reduced to zero;

(3)            third,  to the  Class  A-3  Certificates  without  regard  to its
               Planned  Principal  Balance for such  Distribution Date until the
               Certificate  Principal  Balance thereof has been reduced to zero;
               and

(4)            fourth,  to the Class  A-5  Certificates  until  the  Certificate
               Principal Balance thereof has been reduced to zero;

(vi)           an  amount   equal  to  the  balance  of  the  Senior   Principal
               Distribution  Amount remaining after the  distributions,  if any,
               described  in  clause  (v)  of  this  Section   4.02(b)  will  be
               distributed  sequentially,  to the Class A-6, Class A-8 and Class
               A-9  Certificates,   in  that  order,  in  each  case  until  the
               Certificate  Principal  Balance thereof has been reduced to zero;
               and

(vii)          an  amount   equal  to  the  balance  of  the  Senior   Principal
               Distribution  Amount remaining after the  distributions,  if any,
               described  in  clause  (vi)  of  this  Section  4.02(b)  will  be
               distributed  to the Lockout  Certificates  until the  Certificate
               Principal Balance of the Lockout Certificates has been reduced to
               zero.

(c)            On or after the Credit  Support  Depletion  Date,  all priorities
               relating to  distributions  as described in Section 4.02(b) above
               in  respect  of  principal  among the  various  classes of Senior
               Certificates  (other  than the  Class PO  Certificates)  shall be
               disregarded,  and (i) an amount equal to the Discount Fraction of
               the  principal  portion of  scheduled  payments  and  unscheduled
               collections  received  or  advanced  in respect  of the  Discount
               Mortgage Loans shall be distributed to the Class PO Certificates,
               (ii)  the  Senior   Principal   Distribution   Amount   shall  be
               distributed to the remaining Senior  Certificates (other than the
               Class  PO  Certificates)   pro  rata  in  accordance  with  their
               respective outstanding  Certificate Principal Balances, and (iii)
               the amount set forth in Section  4.02(a)(i)  shall be distributed
               as set forth therein.

                                       76
<PAGE>

(d)            After the reduction of the Certificate  Principal Balances of the
               Senior  Certificates  (other than the Class PO  Certificates)  to
               zero but prior to the Credit Support  Depletion  Date, the Senior
               Certificates  (other  than the  Class PO  Certificates)  shall be
               entitled to no further distributions of principal thereon and the
               Available  Distribution Amount shall be distributed solely to the
               holders of the Class PO, Class IO and  Subordinate  Certificates,
               in each case as described herein.

(e)            In addition to the foregoing  distributions,  with respect to any
               Mortgage  Loan  that  was   previously  the  subject  of  a  Cash
               Liquidation  or an REO  Disposition  that  resulted in a Realized
               Loss,  in the event  that  within  two years of the date on which
               such Realized  Loss was  determined to have occurred the Servicer
               receives  amounts,  which the  Servicer  reasonably  believes  to
               represent  subsequent  recoveries (net of any related liquidation
               expenses), or determines that it holds surplus amounts previously
               reserved to cover  estimated  expenses,  specifically  related to
               such Mortgage Loan (including,  but not limited to, recoveries in
               respect of the representations and warranties made by the related
               Seller  pursuant to the Purchase  Agreement),  the Servicer shall
               distribute such amounts to the applicable  Certificateholders  of
               the Class or Classes to which such Realized  Loss was  allocated,
               if applicable (with the amounts to be distributed allocated among
               such Classes in the same  proportions  as such  Realized Loss was
               allocated),  and within each such Class to the Certificateholders
               of record as of the Record Date immediately preceding the date of
               such  distribution (or if such Class of Certificates is no longer
               outstanding, to the Certificateholders of record at the time that
               such  Realized  Loss  was  allocated);   provided  that  no  such
               distribution   to  any  Class  of   Certificates   of  subsequent
               recoveries  related  to a  Mortgage  Loan  shall  exceed,  either
               individually  or in the  aggregate  and  together  with any other
               amounts distributed in reimbursement  therefor, the amount of the
               related  Realized  Loss  that  was  allocated  to such  Class  of
               Certificates. Notwithstanding the foregoing, no such distribution
               shall be made with  respect to the  Certificates  of any Class to
               the extent that either (i) such Class was  protected  against the
               related Realized Loss or (ii) such Class of Certificates has been
               deposited into a separate trust fund or other structuring vehicle
               and  separate  certificates  or  other  instruments  representing
               interests  therein have been issued in one or more  classes,  and
               any of such  separate  certificates  or  other  instruments  were
               protected  against  the  related  Realized  Loss  pursuant to any
               limited  guaranty,  payment  obligation,  irrevocable  letter  of
               credit,  surety bond, insurance policy or similar instrument or a
               reserve  fund,  or a  combination  thereof.  Any  amount to be so
               distributed  with respect to the  Certificates of any Class shall
               be  distributed  by the  Servicer  to the  Certificateholders  of
               record as of the Record Date  immediately  preceding  the date of
               such  distribution  (i) with respect to the  Certificates  of any
               Class (other than the Class IO Certificates), on a pro rata basis
               based on the Percentage Interest  represented by each Certificate
               of such Class as of such Record Date and (ii) with respect to the
               Class IO  Certificates,  to the Class IO Certificates in the same
               proportion  as the  related  Realized  Loss  was  allocated.  Any
               amounts  to  be  so  distributed  shall  not  be  remitted  to or
               distributed from the Trust Fund, and shall constitute  subsequent
               recoveries  with  respect  to  Mortgage  Loans that are no longer
               assets of the Trust Fund.

(f)            Each distribution with respect to a Book-Entry  Certificate shall
               be paid to the Depository,  as Holder thereof, and the Depository
               shall be solely  responsible  for  crediting  the  amount of such
               distribution  to the accounts of its Depository  Participants  in
               accordance   with  its   normal   procedures.   Each   Depository
               Participant shall be responsible for disbursing such distribution
               to the Certificate Owners that it represents and to each indirect


                                       77
<PAGE>

               participating  brokerage  firm (a "brokerage  firm") for which it
               acts as agent.  Each  brokerage  firm  shall be  responsible  for
               disbursing  funds to the  Certificate  Owners that it represents.
               None of the Trustee,  the Certificate  Registrar,  the Company or
               the Servicer shall have any  responsibility for the allocation of
               such distributions among Depository Participants, brokerage firms
               and Certificate Owners.

(g)            Except as  otherwise  provided in Section  9.01,  if the Servicer
               anticipates that a final  distribution  with respect to any Class
               of Certificates  shall be made on the next Distribution Date, the
               Servicer shall, no later than the Determination Date in the month
               of such final  distribution,  notify the  Trustee and the Trustee
               shall,  no later than two (2) Business Days after receipt of such
               notices  or such  Determination  Date,  mail on such date to each
               Holder of such Class of Certificates a notice to the effect that:
               (i) the  Trustee  anticipates  that the final  distribution  with
               respect  to such  Class  of  Certificates  shall  be made on such
               Distribution  Date but only upon  presentation  and  surrender of
               such  Certificates  at the office of the Trustee or as  otherwise
               specified  therein,  and (ii) no  interest  shall  accrue on such
               Certificates  from  and  after  the end of the  related  Interest
               Accrual Period. In the event that Certificateholders  required to
               surrender their  Certificates  pursuant to Section 9.01(c) do not
               surrender their Certificates for final cancellation,  the Trustee
               shall cause funds distributable with respect to such Certificates
               to be  withdrawn  from the  Payment  Account  and  credited  to a
               separate    escrow    account    for   the    benefit   of   such
               Certificateholders as provided in Section 9.01(d).

Section 4.03.  Statements to Certificateholders.
               --------------------------------

(a) Concurrently with each distribution  charged to the Payment Account and with
respect  to  each  Distribution  Date,  the  Trustee  shall  make  available  to
Certificateholders  and  other  parties  to this  Agreement  via  the  Trustee's
internet  website a statement as to each Class of Certificates  and the Mortgage
Pool that includes the information set forth in Exhibit M attached hereto.

        The  Trustee's   internet   website   shall   initially  be  located  at
"www.abs.bankone.com."  Assistance  in using  the  website  can be  obtained  by
calling the Trustee's customer service desk at (800) 524-9472.  Parties that are
unable to use the website  are  entitled to have a paper copy mailed to them via
first class mail by calling the customer  service desk and indicating  such. The
Trustee shall have the right to change the way Distribution  Date statements are
distributed  in order to make such  distribution  more  convenient  and/or  more
accessible  to the above  parties,  provided  that such  procedures  are no less
convenient for the  Certificateholders  and the Trustee shall provide timely and
adequate notification to all above parties regarding any such changes.

(b) Within a reasonable  period of time after the end of each calendar year, the
Trustee shall prepare,  or cause to be prepared,  and shall forward, or cause to
be  forwarded,  to each Person who at any time during the calendar  year was the
Holder  of a  Certificate,  other  than  a  Class  R  Certificate,  a  statement
containing the  information  set forth in clauses (i) and (ii) of subsection (a)
above  aggregated  for such calendar year or applicable  portion  thereof during
which such Person was a Certificateholder.  Such obligation of the Trustee shall
be deemed to have been  satisfied  to the extent that  substantially  comparable
information shall be provided by the Trustee pursuant to any requirements of the
Code.

                                       78
<PAGE>

(c) Within a reasonable  period of time after the end of each calendar year, the
Trustee shall prepare,  or cause to be prepared,  and shall forward, or cause to
be  forwarded,  to each Person who at any time during the calendar  year was the
Holder  of  a  Class  R  Certificate,  a  statement  containing  the  applicable
distribution  information  provided pursuant to this Section 4.03 aggregated for
such calendar year or applicable  portion  thereof  during which such Person was
the Holder of a Class R  Certificate.  Such  obligation  of the Trustee shall be
deemed  to have been  satisfied  to the  extent  that  substantially  comparable
information  shall be provided by the Servicer  pursuant to any  requirements of
the Code.

(d) Upon the written request of any  Certificateholder,  the Trustee, as soon as
reasonably practicable, shall provide the requesting Certificateholder with such
information as is necessary and  appropriate,  in the Trustee's sole discretion,
for purposes of satisfying  applicable  reporting  requirements under Rule 144A.
The Company and the Servicer  shall  cooperate with the Trustee as is reasonably
necessary to respond to any such request.

Section               4.04.  Distribution  of  Reports  to the  Trustee  and the
                      Company; Advances by the Servicer.

(a) Prior to the close of  business on the  Business  Day next  succeeding  each
Determination  Date,  the Servicer  shall furnish the  Remittance  Report to the
Trustee in a mutually  agreed upon form of an  electromagnetic  tape or disk and
hard  copy,  or other  automated  transmission.  The  Remittance  Report and any
information  supplemental thereto shall include such information with respect to
the  Mortgage  Loans that is required by the Trustee for  purposes of making the
calculations  described in Section 4.02, as set forth in written  specifications
or  guidelines  issued by the  Servicer  or the Trustee  from time to time.  The
Trustee  shall be  protected in relying  upon the  information  set forth in the
Remittance Report without any independent check or verification.

(b) On or before 2:00 P.M. New York time on each Payment  Account  Deposit Date,
the Servicer shall either (i) deposit in the Payment Account from its own funds,
or  funds  received  therefor  from the  Subservicers,  an  amount  equal to the
Advances to be made by the Servicer in respect of the related Distribution Date,
which shall be in an aggregate  amount equal to the aggregate  amount of Monthly
Payments (with each interest portion thereof adjusted to the Net Mortgage Rate),
less the amount of any related Servicing Modifications,  Debt Service Reductions
or reductions in the amount of interest  collectable from the Mortgagor pursuant
to the Relief Act, on the Outstanding Mortgage Loans as of the related Due Date,
which  Monthly  Payments  were  delinquent as of the close of business as of the
related  Determination  Date; provided that no Advance shall be made if it would
be a  Nonrecoverable  Advance,  (ii)  withdraw  from  amounts  on deposit in the
Custodial  Account and  deposit in the  Payment  Account all or a portion of the
Amount Held for Future  Distribution in discharge of any such Advance,  or (iii)
make advances in the form of any  combination  of (i) and (ii)  aggregating  the
amount of such Advance.  Any portion of the Amount Held for Future  Distribution
so used shall be replaced by the  Servicer by deposit in the Payment  Account on
or before 11:00 A.M. New York time on any future Payment Account Deposit Date to
the extent that funds  attributable  to the Mortgage Loans that are available in
the Custodial Account for deposit in the Payment Account on such Payment Account
Deposit Date shall be less than  payments to  Certificateholders  required to be
made on the following  Distribution  Date. The Servicer shall be entitled to use


                                       79
<PAGE>

any Advance made by a Subservicer as described in Section  3.07(b) that has been
deposited in the Custodial  Account on or before such  Distribution Date as part
of the Advance made by the Servicer pursuant to this Section 4.04. The amount of
any reimbursement pursuant to Section 4.02(a) in respect of outstanding Advances
on any Distribution Date shall be allocated to specific Monthly Payments due but
delinquent  for previous Due Periods,  which  allocation  shall be made,  to the
extent  practicable,  to Monthly  Payments  which have been  delinquent  for the
longest  period of time.  Such  allocations  shall be conclusive for purposes of
reimbursement to the Servicer from recoveries on related Mortgage Loans pursuant
to Section 3.10.

        The  determination  by the  Servicer  that it has made a  Nonrecoverable
Advance or that any proposed Advance, if made, would constitute a Nonrecoverable
Advance,  shall  be  evidenced  by an  Officer's  Certificate  of  the  Servicer
delivered to the Company and the Trustee.

        If the Servicer  determines as of the Business Day preceding any Payment
Account Deposit Date that it will be unable to deposit in the Payment Account an
amount equal to the Advance  required to be made for the immediately  succeeding
Distribution  Date,  it shall give  notice to the  Trustee of its  inability  to
advance  (such notice may be given by telecopy),  not later than 3:00 P.M.,  New
York time, on such Business Day,  specifying  the portion of such amount that it
will be unable to  deposit.  Not later  than 3:00 P.M.,  New York  time,  on the
Payment Account  Deposit Date the Trustee shall,  unless by 12:00 Noon, New York
time,  on such day the Trustee shall have been notified in writing (by telecopy)
that the Servicer  shall have  directly or  indirectly  deposited in the Payment
Account such portion of the amount of the Advance as to which the Servicer shall
have given notice pursuant to the preceding sentence,  pursuant to Section 7.01,
(a)  terminate  all of the rights and  obligations  of the  Servicer  under this
Agreement  in  accordance  with  Section  7.01 and (b)  assume  the  rights  and
obligations  of the Servicer  hereunder,  including the obligation to deposit in
the  Payment  Account  an  amount  equal  to the  Advance  for  the  immediately
succeeding Distribution Date.

        The Trustee shall deposit all funds it receives pursuant to this Section
4.04 into the Payment Account.

Section 4.05.  Allocation of Realized Losses.
               -----------------------------

        Prior to each Distribution  Date, the Servicer shall determine the total
amount of Realized  Losses,  if any, that  resulted  from any Cash  Liquidation,
Servicing  Modification,  Debt  Service  Reduction,  Deficient  Valuation or REO
Disposition  that  occurred  during the calendar  month  preceding  the month of
distribution  or, in the case of a Servicing  Modification  that  constitutes  a
reduction of the interest rate on a Mortgage  Loan,  the amount of the reduction
in the  interest  portion of the  Monthly  Payment  due during the  related  Due
Period.  The amount of each  Realized  Loss shall be  evidenced  by an Officer's
Certificate.  All Realized  Losses,  other than Excess  Special  Hazard  Losses,
Extraordinary  Losses, Excess Bankruptcy Losses or Excess Fraud Losses, shall be
allocated as follows: first, to the Class B-3 Certificates until the Certificate
Principal  Balance  thereof has been reduced to zero;  second,  to the Class B-2
Certificates until the Certificate Principal Balance thereof has been reduced to


                                       80
<PAGE>

zero;  third,  to the Class B-1  Certificates  until the  Certificate  Principal
Balance thereof has been reduced to zero;  fourth, to the Class M-3 Certificates
until the Certificate Principal Balance thereof has been reduced to zero; fifth,
to the Class M-2 Certificates  until the Certificate  Principal  Balance thereof
has been  reduced  to zero;  sixth,  to the  Class  M-1  Certificates  until the
Certificate Principal Balance thereof has been reduced to zero; and, thereafter,
if any such  Realized  Losses are on a Discount  Mortgage  Loan, to the Class PO
Certificates  in an  amount  equal to the  Discount  Fraction  of the  principal
portion  thereof,  and the  remainder  of such  Realized  Losses on the Discount
Mortgage  Loans and the entire  amount of such Realized  Losses on  Non-Discount
Mortgage Loans shall be allocated among all the Senior  Certificates (other than
the  Class PO  Certificates)  on a pro  rata  basis,  as  described  below.  The
principal portion of any Excess Special Hazard Losses, Excess Bankruptcy Losses,
Excess Fraud Losses and  Extraordinary  Losses on the  Discount  Mortgage  Loans
shall be  allocated  to the  Class PO  Certificates  in an  amount  equal to the
Discount  Fraction  thereof and the  remainder  of such  Realized  Losses on the
Discount  Mortgage  Loans  and the  entire  amount  of such  Realized  Losses on
Non-Discount  Mortgage  Loans will be  allocated  among the Senior  Certificates
(other than the Class PO Certificates)  and Subordinate  Certificates,  on a pro
rata basis, as described below.

        As used herein,  an  allocation of a Realized Loss on a "pro rata basis"
among two or more specified Classes of Certificates means an allocation on a pro
rata  basis,  among the  various  Classes  so  specified,  to each such Class of
Certificates  on the  basis  of their  then  outstanding  Certificate  Principal
Balances prior to giving effect to distributions to be made on such Distribution
Date in the case of the  principal  portion of a  Realized  Loss or based on the
Accrued Certificate  Interest thereon payable on such Distribution Date (without
regard to any Compensating  Interest for such Distribution  Date) in the case of
an  interest  portion  of  a  Realized  Loss;  provided  that  for  purposes  of
determining  "pro  rata,"  the  Certificate  Principal  Balance  of the  Accrual
Certificates  shall be deemed to be the  lesser of (a) the  related  Certificate
Principal Balance thereof as of the Closing Date or (b) the related  Certificate
Principal Balance thereof as of such date of  determination.  Except as provided
in the following  sentence,  any allocation of the principal portion of Realized
Losses (other than Debt Service  Reductions) to a Class of Certificates shall be
made by reducing  the  Certificate  Principal  Balance  thereof by the amount so
allocated,   which   allocation  shall  be  deemed  to  have  occurred  on  such
Distribution  Date. Any allocation of the principal  portion of Realized  Losses
(other  than Debt  Service  Reductions)  to the  Subordinate  Certificates  then
outstanding  with  the  Lowest  Priority  shall  be  made  by  operation  of the
definition of "Certificate Principal Balance" and by operation of the provisions
of Section  4.02(a).  Allocations  of the interest  portions of Realized  Losses
shall be made in proportion to the amount of Accrued Certificate Interest and by
operation of the definition of "Accrued  Certificate  Interest" and by operation
of the provisions of Section  4.02(a).  Allocations of the principal  portion of
Debt Service  Reductions shall be made by operation of the provisions of Section
4.02(a).  All  Realized  Losses  and all other  losses  allocated  to a Class of
Certificates hereunder will be allocated among the Certificates of such Class in
proportion to the Percentage Interests evidenced thereby.

Section 4.06.  Reports of Foreclosures and Abandonment of Mortgaged Property.
               -------------------------------------------------------------

        The Servicer or the  Subservicers  shall file  information  returns with
respect to the receipt of mortgage  interests  received in a trade or  business,
the reports of foreclosures and  abandonments of any Mortgaged  Property and the
information returns relating to cancellation of indebtedness income with respect
to  any  Mortgaged  Property  required  by  Sections  6050H,  6050J  and  6050P,
respectively,  of  the  Code.  Such  reports  shall  be in  form  and  substance
sufficient to meet the reporting  requirements  imposed by Sections 6050H, 6050J
and 6050P of the Code.

                                       81
<PAGE>

Section 4.07.  Optional Purchase of Defaulted Mortgage Loans.
               ---------------------------------------------

        As to any  Mortgage  Loan which is  delinquent  in payment by 90 days or
more,  the Servicer may, upon the written  request of and with funds provided by
the Junior  Certificateholder,  purchase  such Mortgage Loan from the Trustee at
the Purchase Price therefor.  If at any time the Servicer makes a payment to the
Payment  Account  covering the amount of the Purchase  Price for such a Mortgage
Loan,  and the  Servicer  provides  to the Trustee a  certification  signed by a
Servicing  Officer stating that the amount of such payment has been deposited in
the Payment  Account,  then the Trustee  shall  execute the  assignment  of such
Mortgage  Loan at the  request of the  Servicer  without  recourse to the Junior
Certificateholder,  which shall  succeed to all the Trustee's  right,  title and
interest in and to such Mortgage Loan,  and all security and documents  relative
thereto.  Such assignment shall be an assignment  outright and not for security.
The Junior  Certificateholder  shall  thereupon own such Mortgage,  and all such
security and  documents,  free of any further  obligation  to the Trustee or the
Certificateholders with respect thereto.

ARTICLE V

                                THE CERTIFICATES

Section 5.01.  The Certificates.
               ----------------

(a) The Senior, Class M, Class B and Class R Certificates shall be substantially
in the forms set forth in Exhibits A, B, C and D,  respectively,  and shall,  on
original  issue,  be executed and  delivered  by the Trustee to the  Certificate
Registrar  for  authentication  and delivery to or upon the order of the Company
upon receipt by the Trustee or one or more Custodians of the documents specified
in Section 2.01. The Certificates shall be issuable in the minimum denominations
designated in the Preliminary Statement.

        The Certificates  shall be executed by manual or facsimile  signature on
behalf of an  authorized  signatory  of the  Trustee.  Certificates  bearing the
manual or facsimile  signatures of  individuals  who were at any time the proper
authorized  signatories  of the Trustee shall bind the Trustee,  notwithstanding
that such  individuals  or any of them have ceased to hold such offices prior to
the authentication and delivery of such Certificate or did not hold such offices
at the  date of such  Certificates.  No  Certificate  shall be  entitled  to any
benefit under this Agreement,  or be valid for any purpose, unless there appears
on such  Certificate a certificate of  authentication  substantially in the form
provided for herein executed by the Certificate  Registrar by manual  signature,
and such certificate upon any Certificate shall be conclusive evidence,  and the
only evidence,  that such Certificate has been duly  authenticated and delivered
hereunder. All Certificates shall be dated the date of their authentication.

(b) Except as provided below, registration of Book-Entry Certificates may not be
transferred by the Trustee except to another Depository that agrees to hold such
Certificates  for the respective  Certificate  Owners with  Ownership  Interests
therein. The Holders of the Book-Entry  Certificates shall hold their respective
Ownership  Interests in and to each of such Certificates  through the book-entry
facilities  of the  Depository  and,  except  as  provided  below,  shall not be
entitled to Definitive Certificates in respect of such Ownership Interests.  All
transfers by Certificate Owners of their respective  Ownership  Interests in the


                                       82
<PAGE>

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 transfer the Ownership
Interests  only  in  the  Book-Entry   Certificates  of  Certificate  Owners  it
represents or of brokerage  firms for which it acts as agent in accordance  with
the Depository's normal procedures.

        The  Trustee,  the  Servicer  and  the  Company  may  for  all  purposes
(including  the making of payments due on the  respective  Classes of Book-Entry
Certificates)  deal with the Depository as the authorized  representative of the
Certificate  Owners  with  respect  to  the  respective  Classes  of  Book-Entry
Certificates  for the purposes of  exercising  the rights of  Certificateholders
hereunder.  The rights of  Certificate  Owners  with  respect to the  respective
Classes of Book-Entry  Certificates shall be limited to those established by law
and agreements between such Certificate  Owners and the Depository  Participants
and brokerage firms representing such Certificate Owners.  Multiple requests and
directions  from,  and  votes  of,  the  Depository  as  Holder  of any Class of
Book-Entry  Certificates  with  respect to any  particular  matter  shall not be
deemed  inconsistent  if they are made with  respect  to  different  Certificate
Owners.  The Trustee may establish a reasonable  record date in connection  with
solicitations  of consents from or voting by  Certificateholders  and shall give
notice to the Depository of such record date.

        If (i)(A) the Company advises the Trustee in writing that the Depository
is no longer  willing or able to  properly  discharge  its  responsibilities  as
Depository and (B) the Company is unable to locate a qualified successor or (ii)
the  Company  at its option  advises  the  Trustee in writing  that it elects to
terminate the book-entry system through the Depository, the Trustee shall notify
all Certificate  Owners,  through the Depository,  of the occurrence of any such
event and of the availability of Definitive  Certificates to Certificate  Owners
requesting   the  same.   Upon  surrender  to  the  Trustee  of  the  Book-Entry
Certificates by the Depository,  accompanied by registration  instructions  from
the  Depository  for  registration  of  transfer,  the  Trustee  shall issue the
Definitive Certificates. Neither the Company, the Servicer nor the Trustee shall
be liable for any actions  taken by the  Depository  or its nominee,  including,
without  limitation,  any  delay  in  delivery  of  such  instructions  and  may
conclusively  rely on, and shall be protected in relying on, such  instructions.
Upon  the  issuance  of  Definitive   Certificates  all  references   herein  to
obligations  imposed upon or to be performed by the Company in  connection  with
the issuance of the Definitive  Certificates pursuant to this Section 5.01 shall
be deemed to be imposed upon and  performed by the Trustee,  and the Trustee and
the Servicer  shall  recognize  the Holders of the  Definitive  Certificates  as
Certificateholders hereunder.

Section 5.02.  Registration of Transfer and Exchange of Certificates.
               -----------------------------------------------------

(a)                   The  Trustee  shall cause to be kept at one of the offices
                      or agencies to be appointed  by the Trustee in  accordance
                      with  the   provisions  of  Section  8.12,  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
                      is  initially  appointed  Certificate  Registrar  for  the
                      purpose of  registering  Certificates  and  transfers  and
                      exchanges of Certificates as herein provided.

                                       83
<PAGE>

(b)                   Upon  surrender  for   registration  of  transfer  of  any
                      Certificate  at  any  office  or  agency  of  the  Trustee
                      maintained for such purpose  pursuant to Section 8.12 and,
                      in  the  case  of  any  Class  M,   Class  B  or  Class  R
                      Certificate, upon satisfaction of the conditions set forth
                      below,  the  Trustee  shall  execute  and the  Certificate
                      Registrar shall  authenticate and deliver,  in the name of
                      the designated transferee or transferees,  one or more new
                      Certificates  of a like  Class  and  aggregate  Percentage
                      Interest.

(c)                   At the option of the Certificateholders,  Certificates may
                      be  exchanged   for  other   Certificates   of  authorized
                      denominations  of a like  Class 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   Certificate   Registrar   shall
                      authenticate  and deliver the  Certificates  of such Class
                      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 his attorney duly authorized in writing.

(d)                   No transfer,  sale, pledge or other disposition of a Class
                      B Certificate  shall be made unless such  transfer,  sale,
                      pledge   or  other   disposition   is   exempt   from  the
                      registration  requirements  of the Securities Act of 1933,
                      as amended, and any applicable state securities laws or is
                      made in  accordance  with said Act and laws.  In the event
                      that a  transfer  of a Class B  Certificate  is to be made
                      either (i)(A) the Trustee shall require a written  Opinion
                      of  Counsel  acceptable  to  and  in  form  and  substance
                      satisfactory  to the  Trustee  and the  Company  that such
                      transfer may be made pursuant to an exemption,  describing
                      the applicable exemption and the basis therefor, from said
                      Act and laws or is  being  made  pursuant  to said Act and
                      laws,  which Opinion of Counsel shall not be an expense of
                      the Trustee,  the Company or the Servicer (except that, if
                      such  transfer is made by the  Company or the  Servicer or
                      any Affiliate  thereof,  the Company or the Servicer shall
                      provide  such  Opinion of  Counsel at their own  expense);
                      provided  that  such  Opinion  of  Counsel  shall  not  be
                      required in  connection  with the initial  transfer of any
                      such  Certificate by the Company or any Affiliate  thereof
                      to the Company or an  Affiliate of the Company and (B) the
                      Trustee  shall   require  the   transferee  to  execute  a
                      representation  letter,   substantially  in  the  form  of
                      Exhibit  H  hereto,  and the  Trustee  shall  require  the
                      transferor   to   execute   a    representation    letter,
                      substantially  in the  form  of  Exhibit  I  hereto,  each
                      acceptable  to and in form and substance  satisfactory  to
                      the Company and the Trustee  certifying to the Company and
                      the Trustee the facts  surrounding  such  transfer,  which
                      representation  letters  shall  not be an  expense  of the
                      Trustee, the Company or the Servicer;  provided,  however,
                      that such representation  letters shall not be required in
                      connection  with any transfer of any such  Certificate  by
                      the Company or any Affiliate  thereof to the Company or an
                      Affiliate  of  the  Company,  and  the  Trustee  shall  be
                      entitled  to  conclusively   rely  upon  a  representation
                      (which,  upon  the  request  of the  Trustee,  shall  be a
                      written representation) from the Company, of the status of
                      such transferee as an Affiliate of the Company or (ii) the
                      prospective  transferee  of such a  Certificate  shall  be
                      required  to provide  the  Trustee,  the  Company  and the
                      Servicer with an investment  letter  substantially  in the
                      form of Exhibit J  attached  hereto (or such other form as
                      the  Company  in its sole  discretion  deems  acceptable),
                      which  investment  letter  shall not be an  expense of the
                      Trustee, the Company or the Servicer, and which investment
                      letter states that,  among other things,  such  transferee
                      (A) is a "qualified  institutional buyer" as defined under
                      Rule 144A,  acting for its own account or the  accounts of
                      other  "qualified  institutional  buyers" as defined under


                                       84
<PAGE>

                      Rule 144A,  and (B) is aware that the proposed  transferor
                      intends  to  rely  on  the  exemption  from   registration
                      requirements under the Securities Act of 1933, as amended,
                      provided by Rule 144A. The Holder of any such  Certificate
                      desiring  to effect  any such  transfer,  sale,  pledge or
                      other  disposition   shall,  and  does  hereby  agree  to,
                      indemnify the Trustee,  the Company,  the Servicer and the
                      Certificate  Registrar  against  any  liability  that  may
                      result if the transfer,  sale, pledge or other disposition
                      is not so  exempt or is not made in  accordance  with such
                      federal and state laws.

(e)                   (i) In the  case  of any  Class B or  Class R  Certificate
                      presented  for  registration  in the  name of any  Person,
                      either (A) the Trustee shall require an Opinion of Counsel
                      acceptable  to and in form and substance  satisfactory  to
                      the  Trustee,  the Company and the  Servicer to the effect
                      that the  purchase  or  holding of such Class B or Class R
                      Certificate is permissible  under applicable law, will not
                      constitute   or  result  in  any   non-exempt   prohibited
                      transaction  under Section 406 of the Employee  Retirement
                      Income  Security  Act of 1974,  as amended  ("ERISA"),  or
                      Section 4975 of the Code (or comparable  provisions of any
                      subsequent enactments),  and will not subject the Trustee,
                      the Company or the Servicer to any obligation or liability
                      (including  obligations  or  liabilities  under  ERISA  or
                      Section 4975 of the Code) in addition to those  undertaken
                      in this  Agreement,  which Opinion of Counsel shall not be
                      an expense of the Trustee,  the Company or the Servicer or
                      (B)  the  prospective  Transferee  shall  be  required  to
                      provide the Trustee,  the Company and the Servicer  with a
                      certification  to the effect set forth in paragraph six of
                      Exhibit H or paragraph three of Exhibit J (with respect to
                      any Class B Certificate)  or paragraph  sixteen of Exhibit
                      G-1 (with respect to any Class R  Certificate),  which the
                      Trustee  may  rely  upon   without   further   inquiry  or
                      investigation, or such other certifications as the Trustee
                      may deem desirable or necessary in order to establish that
                      such   Transferee   or  the  Person  in  whose  name  such
                      registration  is  requested  either (a) is not an employee
                      benefit  plan or  other  plan  subject  to the  prohibited
                      transaction  provisions  of ERISA or  Section  4975 of the
                      Code, or any Person  (including an investment  manager,  a
                      named  fiduciary  or a  trustee  of any such  plan) who is
                      using  "plan  assets"  of any  such  plan to  effect  such
                      acquisition  (each, a "Plan  Investor") or (b) in the case
                      of any Class B Certificate,  the following  conditions are
                      satisfied:  (i) such  Transferee is an insurance  company,
                      (ii) the  source of funds used to  purchase  and hold such
                      Certificate (or interest therein) is an "insurance company
                      general  account" (as defined in U.S.  Department of Labor
                      Prohibited Transaction Class Exemption ("PTCE") 95-60, and
                      (iii) the  conditions  set forth in  Sections I and III of
                      PTCE 95-60 have been satisfied (each entity that satisfies
                      these  subsections (i) through (iii) of this clause (b), a
                      "Complying Insurance Company").

(ii) Any Transferee of a Senior  Certificate  (other than a Class R Certificate)
     or a Class M Certificate  shall be deemed to have  represented by virtue of
     its  purchase or holding of such  Certificate  (or interest  therein)  that
     either (a) such Transferee is not a Plan Investor,  (b) it has acquired and
     is holding such Certificate in reliance on Prohibited Transaction Exemption
     ("PTE")  94-29,  59 Fed.  Reg.  14674 (March 29,  1994),  as amended by PTE
     97-34, 62 Fed. Reg. 39021 (July 21, 1997), PTE 2000-58,  65 Fed. Reg. 67765
     (November 13, 2000) and PTE 2002-41,  67 Fed. Reg.  54487 (August 22, 2002)
     (the  "Issuer  Exemption"),  and that (i) it  understands  that  there  are
     certain  conditions to the availability of the Issuer  Exemption  including
     that such  Certificate  must be rated,  at the time of purchase,  not lower
     that "BBB-" (or its equivalent) by Standard & Poor's,  Fitch or Moody's and
     (ii)  it is an  "accredited  investor"  as  defined  in Rule  501(a)(1)  of
     Regulation  D of the  Securities  Act of  1933,  as  amended,  or (c)  such
     Transferee is a Complying Insurance Company.

                                       85
<PAGE>

(iii)(A) If any Senior  Certificate  (other than a Class R  Certificate)  or any
     Class M  Certificate  (or any interest  therein) is acquired or held by any
     Person that does not satisfy the  conditions  described in  paragraph  (ii)
     above,  then the last  preceding  Transferee  that either (i) is not a Plan
     Investor,  (ii) acquired  such  Certificate  in compliance  with the Issuer
     Exemption,  or (iii) is a Complying Insurance Company shall be restored, to
     the extent  permitted by law, to all rights and  obligations as Certificate
     Owner thereof retroactive to the date of such Transfer of such Certificate.
     The  Trustee  shall be under no  liability  to any  Person  for  making any
     payments due on such Certificate to such preceding Transferee.

(B)                   Any  purported  Certificate  Owner  whose  acquisition  or
                      holding  of  any  Senior   Certificate   or  any  Class  M
                      Certificate   (or   interest   therein)  was  effected  in
                      violation  of the  restrictions  in this  Section  5.02(e)
                      shall  indemnify  and  hold  harmless  the  Company,   the
                      Trustee, the Servicer, any Subservicer, and the Trust Fund
                      from and against any and all liabilities, claims, costs or
                      expenses  incurred  by such  parties  as a result  of such
                      acquisition or holding.

(f)                   (i) Each  Person  who has or who  acquires  any  Ownership
                      Interest in a Class R  Certificate  shall be deemed by the
                      acceptance or acquisition  of such  Ownership  Interest to
                      have agreed to be bound by the following provisions and to
                      have  irrevocably  authorized  the Trustee or its designee
                      under  clause  (iii)(A)  below to  deliver  payments  to a
                      Person other than such Person and to  negotiate  the terms
                      of any mandatory  sale under clause  (iii)(B) below and to
                      execute all  instruments  of transfer  and to do all other
                      things  necessary in  connection  with any such sale.  The
                      rights of each Person acquiring any Ownership  Interest in
                      a  Class  R  Certificate  are  expressly  subject  to  the
                      following provisions:

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

(B)  In connection  with any proposed  Transfer of any  Ownership  Interest in a
     Class R  Certificate,  the Trustee shall require  delivery to it, and shall
     not register the Transfer of any Class R Certificate  until its receipt of,
     (I) an affidavit and agreement (a "Transfer  Affidavit and  Agreement,"  in
     the form attached hereto as Exhibit G-1) from the proposed  Transferee,  in
     form  and  substance   satisfactory  to  the  Servicer,   representing  and
     warranting,  among other things, that it is a Permitted Transferee, that it
     is not acquiring its Ownership  Interest in the Class R Certificate that is
     the subject of the proposed Transfer as a nominee, trustee or agent for any
     Person who is not a  Permitted  Transferee,  that for so long as it retains
     its  Ownership  Interest  in a Class R  Certificate,  it shall  endeavor to


                                       86
<PAGE>

     remain a Permitted  Transferee,  and that it has reviewed the provisions of
     this  Section  5.02(f)  and  agrees  to  be  bound  by  them,  and  (II)  a
     certificate,  in the form  attached  hereto as Exhibit G-2, from the Holder
     wishing  to  transfer  the  Class  R  Certificate,  in form  and  substance
     satisfactory  to the Servicer,  representing  and  warranting,  among other
     things,  that  no  purpose  of  the  proposed  Transfer  is to  impede  the
     assessment or collection of tax.

(C)                   Notwithstanding  the delivery of a Transfer  Affidavit and
                      Agreement by a proposed Transferee under clause (B) above,
                      if a Responsible Officer of the Trustee who is assigned to
                      this  Agreement  has actual  knowledge  that the  proposed
                      Transferee is not a Permitted  Transferee,  no Transfer of
                      an  Ownership  Interest in a Class R  Certificate  to such
                      proposed Transferee shall be effected.

(D)                   Each Person holding or acquiring any Ownership Interest in
                      a  Class  R  Certificate  shall  agree  (x) to  require  a
                      Transfer  Affidavit and Agreement from any other Person to
                      whom  such  Person  attempts  to  transfer  its  Ownership
                      Interest in a Class R Certificate  and (y) not to transfer
                      its Ownership Interest unless it provides a certificate to
                      the Trustee in the form attached hereto as Exhibit G-2.

(E)  Each  Person  holding  or  acquiring  an  Ownership  Interest  in a Class R
     Certificate,  by  purchasing  an  Ownership  Interest in such  Certificate,
     agrees  to give  the  Trustee  written  notice  that it is a  "pass-through
     interest  holder"  within the  meaning of  Temporary  Treasury  Regulations
     Section   1.67-3T(a)(2)(i)(A)   immediately  upon  acquiring  an  Ownership
     Interest  in a Class R  Certificate,  if it is, or is holding an  Ownership
     Interest in a Class R Certificate  on behalf of, a  "pass-through  interest
     holder."

(ii)                  The Trustee  shall  register  the  Transfer of any Class R
                      Certificate  only if it shall have  received  the Transfer
                      Affidavit  and  Agreement,  a  certificate  of the  Holder
                      requesting  such transfer in the form  attached  hereto as
                      Exhibit G-2 and all of such other  documents as shall have
                      been reasonably  required by the Trustee as a condition to
                      such  registration.  Transfers of the Class R Certificates
                      to   Non-United    States    Persons   and    Disqualified
                      Organizations  (as  defined in Section  860E(e)(5)  of the
                      Code) are prohibited.

(iii)(A) If any  Disqualified  Organization  shall  become a holder of a Class R
     Certificate,   then  the  last  preceding  Permitted  Transferee  shall  be
     restored,  to the extent permitted by law, to all rights and obligations as
     Holder thereof  retroactive to the date of registration of such Transfer of
     such Class R  Certificate.  If a  Non-United  States  Person shall become a
     holder of a Class R  Certificate,  then the last  preceding  United  States
     Person shall be restored, to the extent permitted by law, to all rights and
     obligations as Holder thereof  retroactive to the date of  registration  of
     such  Transfer  of such Class R  Certificate.  If a  transfer  of a Class R
     Certificate  is   disregarded   pursuant  to  the  provisions  of  Treasury
     Regulations  Section 1.860E-1 or Section 1.860G-3,  then the last preceding
     Permitted Transferee shall be restored,  to the extent permitted by law, to


                                       87
<PAGE>

     all rights and  obligations  as Holder  thereof  retroactive to the date of
     registration  of such  Transfer  of such Class R  Certificate.  The Trustee
     shall be under no liability to any Person for any  registration of Transfer
     of a Class R  Certificate  that is in fact not  permitted  by this  Section
     5.02(f) or for making any  payments due on such  Certificate  to the holder
     thereof or for taking any other  action with  respect to such holder  under
     the provisions of this Agreement.

(B)  If any purported  Transferee shall become a Holder of a Class R Certificate
     in violation of the  restrictions in this Section 5.02(f) and to the extent
     that the retroactive  restoration of the rights of the Holder of such Class
     R  Certificate  as  described  in clause  (iii)(A)  above shall be invalid,
     illegal or unenforceable,  then the Servicer shall have the right,  without
     notice to the holder or any prior  holder of such Class R  Certificate,  to
     sell such Class R  Certificate  to a purchaser  selected by the Servicer on
     such terms as the  Servicer may choose.  Such  purported  Transferee  shall
     promptly  endorse and deliver the Class R Certificates  in accordance  with
     the instructions of the Servicer. Such purchaser may be the Servicer itself
     or any  Affiliate of the  Servicer.  The proceeds of such sale,  net of the
     commissions (which may include  commissions  payable to the Servicer or its
     Affiliates),  expenses  and taxes due,  if any,  shall be  remitted  by the
     Servicer to such purported Transferee. The terms and conditions of any sale
     under this clause  (iii)(B)  shall be determined in the sole  discretion of
     the Servicer,  and the Servicer shall not be liable to any Person having an
     Ownership  Interest in a Class R Certificate as a result of its exercise of
     such discretion.

(iv) The Trustee shall make  available,  upon written  request from the Internal
     Revenue  Service  or  any  potentially  affected  Person,  all  information
     necessary  to compute any tax imposed (A) as a result of the Transfer of an
     Ownership  Interest  in a  Class  R  Certificate  to  any  Person  who is a
     Disqualified  Organization,  including the  information  regarding  "excess
     inclusions"  of such Class R  Certificates  required  to be provided to the
     Internal  Revenue  Service and  certain  Persons as  described  in Treasury
     Regulations Sections 1.860D-1(b)(5) and 1.860E-2(a)(5), and (B) as a result
     of any regulated  investment company,  real estate investment trust, common
     trust fund, partnership, trust, estate or organization described in Section
     1381 of the Code that holds an Ownership  Interest in a Class R Certificate
     having  as  among  its  record  holders  at any time  any  Person  who is a
     Disqualified  Organization.  Reasonable  compensation  for  providing  such
     information  may be  required by the Trustee  before it will  provide  such
     information to any such potentially affected Person.

(v)  The  provisions of this Section  5.02(f) set forth prior to this clause (v)
     may be modified,  added to or  eliminated,  provided  that there shall have
     been delivered to the Trustee the following:

(A)  written  notification  from  each  Rating  Agency  to the  effect  that the
     modification,  addition to or elimination of such provisions will not cause
     such Rating Agency to downgrade its  then-current  ratings,  if any, of any
     Class of the Senior, Class M or Class B Certificates below the lower of the
     then-current  rating or the rating assigned to such  Certificates as of the
     Closing Date by such Rating Agency; and

                                       88
<PAGE>

(B)  subject to Section  10.01(f),  an  Officer's  Certificate  of the  Servicer
     stating that the  Servicer has received an Opinion of Counsel,  in form and
     substance   satisfactory   to  the  Servicer,   to  the  effect  that  such
     modification,  addition to or absence of such provisions will not cause any
     portion of the applicable REMIC to cease to qualify as a REMIC and will not
     cause  (x)  any  portion  of  the  applicable  REMIC  to be  subject  to an
     entity-level  tax caused by the  Transfer of any Class R  Certificate  to a
     Person that is a Disqualified  Organization or (y) a  Certificateholder  or
     another Person to be subject to a REMIC-related  tax caused by the Transfer
     of a Class R Certificate to a Person that is not a Permitted Transferee.

(g)                   No  service  charge  shall  be made  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.

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

Section 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates.
               -------------------------------------------------

        If (i) any  mutilated  Certificate  is  surrendered  to the  Certificate
Registrar,  or the Trustee and the  Certificate  Registrar  receive  evidence to
their  satisfaction of the destruction,  loss or theft of any  Certificate,  and
(ii) there is  delivered  to the  Trustee  and the  Certificate  Registrar  such
security or indemnity as may be required by them to save each of them  harmless,
then, in the absence of notice to the Trustee or the Certificate  Registrar that
such  Certificate has been acquired by a bona fide purchaser,  the Trustee shall
execute  and the  Certificate  Registrar  shall  authenticate  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 Fund, as if originally  issued,
whether or not the lost,  stolen or destroyed  Certificate shall be found at any
time.

Section 5.04.  Persons Deemed Owners.
               ---------------------

        Prior to due presentation of a Certificate for registration of transfer,
the Company, the Servicer,  the Trustee, the Certificate Registrar and any agent
of the Company,  the Servicer,  the Trustee,  or the  Certificate  Registrar may


                                       89
<PAGE>

treat the Person in whose name any  Certificate  is  registered  as the owner of
such Certificate for the purpose of receiving  distributions pursuant to Section
4.02 and for all other purposes whatsoever, except as and to the extent provided
in the definition of "Certificateholder," and neither the Company, the Servicer,
the  Trustee,  the  Certificate  Registrar  nor any  agent of the  Company,  the
Servicer,  the Trustee, or the Certificate Registrar shall be affected by notice
to the contrary except as provided in Section 5.02(f).

Section 5.05.  Appointment of Paying Agent.
               ---------------------------

        The  Trustee  may  appoint  a Paying  Agent  for the  purpose  of making
distributions to the  Certificateholders  pursuant to Section 4.02. In the event
of any such appointment, on or prior to each Distribution Date the Trustee shall
deposit or cause to be deposited  with the Paying Agent a sum sufficient to make
the payments to the Certificateholders in the amounts and in the manner provided
for in  Section  4.02,  such  sum to be held in  trust  for the  benefit  of the
Certificateholders.

        The Trustee  shall cause each Paying Agent to execute and deliver to the
Trustee an  instrument  in which such Paying  Agent shall agree with the Trustee
that such  Paying  Agent  shall hold all sums held by it for the  payment to the
Certificateholders in trust for the benefit of the  Certificateholders  entitled
thereto until such sums shall be  distributed  to such  Certificateholders.  Any
sums so held by such Paying Agent shall be held only in Eligible Accounts to the
extent such sums are not  distributed to the  Certificateholders  on the date of
receipt by such Paying Agent.

Section 5.06.  Optional Purchase of Certificates.
               ---------------------------------

(a)            On any  Distribution  Date on  which  the Pool  Stated  Principal
               Balance,  prior to giving effect to  distributions  to be made on
               such  Distribution  Date, is less than ten percent of the Cut-off
               Date Principal  Balance of the Mortgage Loans, the Servicer shall
               have the right,  at its option,  to purchase the  Certificates in
               whole,  but not in  part,  at a price  equal  to the  outstanding
               Certificate  Principal  Balance of such Certificates plus the sum
               of Accrued Certificate  Interest thereon for the related Interest
               Accrual  Period and any  previously  unpaid  Accrued  Certificate
               Interest.

(b)            The Servicer  shall give the Trustee not less than 60 days' prior
               notice of the Distribution Date on which the Servicer anticipates
               that it shall  purchase  the  Certificates  pursuant  to  Section
               5.06(a). Notice of any such purchase, specifying the Distribution
               Date upon which the Holders may surrender  their  Certificates to
               the Trustee for payment in  accordance  with this  Section  5.06,
               shall  be  given   promptly   by  the   Servicer   by  letter  to
               Certificateholders  (with a copy to the Certificate Registrar and
               each Rating  Agency) mailed not earlier than the 15th day and not
               later than the 25th day of the month next  preceding the month of
               such final distribution, specifying:

(i)            the Distribution  Date upon which purchase of the Certificates is
               anticipated  to be made upon  presentation  and surrender of such
               Certificates  at the  office  or agency  of the  Trustee  therein
               designated,

(ii)           the purchase price therefor, if known, and

                                       90
<PAGE>

(iii)          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 Servicer gives the notice  specified above, the Servicer shall deposit in
the Payment Account before the Distribution  Date on which the purchase pursuant
to Section  5.06(a) is to be made, in  immediately  available  funds,  an amount
equal to the purchase price for the Certificates computed as provided above.

(c) Upon presentation and surrender of the Certificates to be purchased pursuant
to Section 5.06(a) by the Holders thereof,  the Trustee shall distribute to such
Holders an amount equal to the outstanding Certificate Principal Balance thereof
plus the sum of Accrued  Certificate  Interest  thereon for the related Interest
Accrual  Period and any  previously  unpaid  Accrued  Certificate  Interest with
respect thereto.

(d) If any  Certificateholders  do not surrender their Certificates on or before
the Distribution Date on which a purchase pursuant to this Section 5.06 is to be
made,  the  Trustee  shall on such date cause all funds in the  Payment  Account
deposited  therein by the Servicer  pursuant to Section  5.06(b) to be withdrawn
therefrom  and  deposited in a separate  escrow  account for the benefit of such
Certificateholders,  and the Servicer shall give a second written notice to such
Certificateholders  to surrender their  Certificates for payment of the purchase
price  therefor.  If within six months after the second  notice any  Certificate
shall not have  been  surrendered  for  cancellation,  the  Trustee  shall  take
appropriate  steps as  directed  by the  Servicer to contact the Holders of such
Certificates concerning surrender of their Certificates.  The costs and expenses
of maintaining the escrow account and of contacting  Certificateholders shall be
paid out of the assets which remain in the escrow account. If within nine months
after the second notice any  Certificates  shall not have been  surrendered  for
cancellation  in accordance with this Section 5.06, the Trustee shall pay to the
Servicer all amounts distributable to the Holders thereof and the Servicer shall
thereafter  hold such amounts until  distributed  to such  Holders.  No interest
shall  accrue or be payable to any  Certificateholder  on any amount held in the
escrow  account  or by the  Servicer  as a  result  of such  Certificateholder's
failure to surrender  its  Certificate(s)  for payment in  accordance  with this
Section 5.06. Any Certificate that is not surrendered on the  Distribution  Date
on which a purchase pursuant to this Section 5.06 occurs as provided above shall
be deemed to have been  purchased  and the  Holder as of such date shall have no
rights with respect  thereto except to receive the purchase price therefor minus
any costs and expenses associated with such escrow account and notices allocated
thereto.  Any Certificates so purchased or deemed to have been purchased on such
Distribution Date shall remain outstanding hereunder.  The Servicer shall be for
all purposes the Holder thereof as of such date.

                                       91
<PAGE>

                                   ARTICLE VI

                          THE COMPANY AND THE SERVICER

Section 6.01.  Respective Liabilities of the Company and the Servicer.

        The Company 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 Company and the Servicer  herein.  By way of  illustration
and  not   limitation,   the  Company  is  not  liable  for  the  servicing  and
administration  of the  Mortgage  Loans,  nor is it obligated by Section 7.01 or
Section 10.01 to assume any obligations of the Servicer or to appoint a designee
to assume such obligations,  nor 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               6.02.  Merger  or  Consolidation  of  the  Company  or the
                      Servicer; Assignment of Rights and Delegation of Duties by
                      Servicer.

(a) The Company and the Servicer  shall each keep in full effect its  existence,
rights  and  franchises  as a  corporation  under  the laws of the  state of its
incorporation,  and shall  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.

(b) Any  Person  into  which  the  Company  or the  Servicer  may be  merged  or
consolidated,  or any corporation  resulting from any merger or consolidation to
which the Company or the Servicer shall be a party, or any Person  succeeding to
the  business  of the Company or the  Servicer,  shall be the  successor  of the
Company 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 Fannie Mae or Freddie Mac; and provided further that
each  Rating  Agency's  ratings,  if  any,  of the  Senior  Class  M or  Class B
Certificates in effect  immediately  prior to such merger or consolidation  will
not be  qualified,  reduced or withdrawn as a result  thereof (as evidenced by a
letter to such effect from each Rating Agency).

(c)  Notwithstanding  anything else in this Section 6.02 and Section 6.04 to the
contrary,  the  Servicer  may  assign its  rights  and  delegate  its duties and
obligations  under  this  Agreement;  provided  that the Person  accepting  such
assignment  or  delegation  shall be a  Person  which is  qualified  to  service
mortgage   loans  on  behalf  of  Fannie  Mae  or  Freddie  Mac,  is  reasonably
satisfactory to the Trustee and the Company,  is willing to service the Mortgage
Loans and executes and delivers to the Company and the Trustee an agreement,  in
form and substance reasonably satisfactory to the Company and the Trustee, which
contains an  assumption by such Person of the due and punctual  performance  and
observance  of each  covenant  and  condition to be performed or observed by the
Servicer under this Agreement; provided further that each Rating Agency's rating
of the Classes of Certificates that have been rated in effect  immediately prior
to such assignment and delegation will not be qualified, reduced or withdrawn as


                                       92
<PAGE>

a result of such  assignment  and  delegation  (as evidenced by a letter to such
effect  from  each  Rating  Agency).  In the  case of any  such  assignment  and
delegation,  the  Servicer  shall be released  from its  obligations  under this
Agreement,  except that the Servicer shall remain liable for all liabilities and
obligations  incurred by it as Servicer  hereunder prior to the  satisfaction of
the conditions to such assignment and delegation set forth in the next preceding
sentence.

Section 6.03.  Limitation on Liability of the Company, the Servicer and Others.

        Neither the Company,  the Servicer nor any of the  directors,  officers,
employees or agents of the Company or the Servicer  shall be under any liability
to the  Trust  Fund  or the  Certificateholders  for  any  action  taken  or for
refraining  from  the  taking  of any  action  in good  faith  pursuant  to this
Agreement,  or for errors in judgment;  provided,  however,  that this provision
shall not  protect the  Company,  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 Company,  the Servicer and any director,
officer, employee or agent of the Company or the Servicer may rely in good faith
on any document of any kind prima facie  properly  executed and submitted by any
Person respecting any matters arising hereunder.  The Company,  the Servicer and
any director, officer, employee or agent of the Company or the Servicer shall be
indemnified by the Trust Fund 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 the Company nor the Servicer  shall be under any  obligation  to
appear in, prosecute or defend any legal or administrative  action,  proceeding,
hearing or examination  that 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  Company  or the  Servicer  may in its
discretion undertake any such action, proceeding, hearing or examination that 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,
proceeding,  hearing or examination and any liability  resulting therefrom shall
be expenses,  costs and  liabilities  of the Trust Fund, and the Company and the
Servicer shall be entitled to be reimbursed therefor out of amounts attributable
to the Mortgage Loans on deposit in the Custodial Account as provided by Section
3.10  and,  on  the  Distribution  Date(s)  following  such  reimbursement,  the
aggregate  of such  expenses  and costs shall be  allocated  in reduction of the
Accrued  Certificate  Interest on each Class entitled thereto in the same manner
as if such expenses and costs constituted a Prepayment Interest Shortfall.

Section 6.04.  Company and Servicer Not to Resign.
               ----------------------------------

        Subject to the  provisions of Section 6.02,  neither the Company 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


                                       93
<PAGE>

resignation  of the Company 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 7.02.

ARTICLE VII

                                     DEFAULT

Section 7.01.  Events of Default.
               -----------------

        Event of Default,  wherever used herein,  means any one of the following
events  (whatever  reason  for such  Event of  Default  and  whether it shall be
voluntary or  involuntary  or be effected by operation of law or pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body):

(i)  the  Servicer  shall  fail to  deposit  or cause to be  deposited  into the
     Payment Account any amounts required to be so deposited therein at the time
     required  pursuant to Section 4.01 or otherwise,  and in either case,  such
     failure  shall  continue  unremedied  for a period of 5 days after the date
     upon which  written  notice of such failure,  requiring  such failure to be
     remedied,  shall  have been  given to the  Servicer  by the  Trustee or the
     Company or to the  Servicer,  the Company and the Trustee by the Holders of
     Certificates of such Class evidencing  Percentage Interests aggregating not
     less than 25%; or

(ii) the Servicer  shall fail to observe or perform in any material  respect any
     other of the covenants or agreements on the part of the Servicer  contained
     in the  Certificates  of any Class or in this  Agreement  and such  failure
     shall continue  unremedied for a period of 30 days (except that such number
     of days  shall be 15 in the case of a failure  to pay the  premium  for any
     Required  Insurance  Policy) 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 Company, or to the Servicer, the Company and
     the Trustee by the Holders of Certificates of any Class evidencing,  in the
     case of any such Class, Percentage Interests aggregating not less than 25%;
     or

(iii)a decree  or order of a court or  agency or  supervisory  authority  having
     jurisdiction  in the premises in an  involuntary  case under any present or
     future federal or state bankruptcy, insolvency or similar law or appointing
     a conservator or receiver or liquidator in any insolvency,  readjustment of
     debt, marshalling of assets and liabilities or similar proceedings,  or for
     the  winding-up  or  liquidation  of its  affairs,  shall have been entered
     against the Servicer and such decree or order shall have  remained in force
     undischarged or unstayed for a period of 60 days; or

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

                                       94
<PAGE>

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

(vi)           the Servicer shall notify the Trustee pursuant to Section 4.04(b)
               that it is unable to  deposit  in the  Payment  Account an amount
               equal to the Advance.

        If an Event of  Default  described  in clauses  (i)-(v) of this  Section
shall  occur,  then,  and in each and every such case,  so long as such Event of
Default shall not have been  remedied,  the Company may, and at the direction of
Holders  of  Certificates  entitled  to at least 51% of the Voting  Rights,  the
Trustee shall, by notice in writing to the Servicer (and to the Company if given
by the Trustee or to the Trustee if given by the Company),  terminate all of the
rights and  obligations  of the Servicer  under this Agreement and in and to the
Mortgage  Loans  and  the  proceeds   thereof,   other  than  its  rights  as  a
Certificateholder  hereunder.  If an Event of Default  described  in clause (vi)
hereof  shall  occur,  the  Trustee  shall,  by notice to the  Servicer  and the
Company, immediately terminate all of the rights and obligations of the Servicer
under this Agreement and in and to the Mortgage Loans and the proceeds  thereof,
other than its rights as a  Certificateholder  hereunder  as provided in Section
4.04(b).  On or after the receipt by the  Servicer of such written  notice,  all
authority and power of the Servicer under this  Agreement,  whether with respect
to the  Certificates  (other than as a Holder  thereof) or the Mortgage Loans or
otherwise, shall subject to Section 7.02 pass to and be vested in the Trustee or
the  Trustee's  designee  appointed  pursuant  to  Section  7.02;  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 or assignment of
the Mortgage Loans and related documents,  or otherwise.  The Servicer agrees to
cooperate  with the  Trustee in  effecting  the  termination  of the  Servicer's
responsibilities  and  rights  hereunder,  including,  without  limitation,  the
transfer to the Trustee or its  designee  for  administration  by it of all cash
amounts  which  shall at the time be credited  to the  Custodial  Account or the
Payment  Account or thereafter  be received with respect to the Mortgage  Loans,
and the delivery to the Trustee of the Mortgage  Files,  and the  recordation of
Assignments  of  Mortgages  to the  Trustee  if MERS is not the  mortgagee  of a
Mortgage  Loan  or  otherwise  in  accordance  with  Section  7.02(b).  No  such
termination shall release the Servicer for any liability that it would otherwise
have  hereunder  for any act or  omission  prior to the  effective  time of such
termination.

        Notwithstanding  any  termination  of the  activities  of  GMACM  in its
capacity as Servicer hereunder,  GMACM shall be entitled to receive,  out of any
late  collection of a Monthly  Payment on a Mortgage Loan which was due prior to
the notice terminating  GMACM's rights and obligations as Servicer hereunder and
received after such notice, that portion to which GMACM would have been entitled
pursuant to Sections 3.10(a)(ii), (vi) and (vii) as well as its Servicing Fee in
respect  thereof,   and  any  other  amounts  payable  to  GMACM  hereunder  the
entitlement to which arose prior to the termination of its activities hereunder.

                                       95
<PAGE>

Section 7.02.  Trustee to Act; Appointment of Successor.
               ----------------------------------------

(a) Within 90 days of the time the Servicer  resigns pursuant to Section 6.04 or
receives a notice of  termination  pursuant  to Section  7.01,  the Trustee or a
successor  Servicer appointed by the Trustee hereunder 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
thereafter to all the responsibilities,  duties,  liabilities and limitations on
liabilities relating thereto placed on the Servicer, including the obligation to
make Advances  which have been or will be required to be made, but excluding the
representations  of the  Servicer  contained in Section  2.03,  by the terms and
provisions  hereof;  provided  that  any  failure  to  perform  such  duties  or
responsibilities  caused  by  the  predecessor  Servicer's  failure  to  provide
information  required by Section 4.02 or 4.03 shall not be  considered a default
by the Trustee as successor  Servicer  hereunder;  and provided further that the
Trustee shall have no obligation whatsoever with respect to any liability (other
than  Advances  deemed  recoverable  and not  previously  made)  incurred by the
predecessor  Servicer at or prior to the time of receipt by such Servicer of the
notice of termination  pursuant to Section 7.01 or receipt by the Trustee of the
Opinion of Counsel  referred to in Section 6.04. As compensation  therefor,  the
Trustee  shall be entitled to the  Servicing  Fee and all funds  relating to the
Mortgage  Loans  which the  Servicer  would have been  entitled to charge to the
Custodial  Account if the Servicer had  continued to act  hereunder,  except for
amounts that the Servicer shall be entitled to receive pursuant to Section 7.01.
If the Trustee has become the  successor  to the  Servicer  in  accordance  with
Section  6.04 or this  Section  7.02,  then  notwithstanding  the above,  if the
Trustee  shall be unwilling to so act, or shall be unable to so act, the Trustee
may  appoint,  or petition a court of  competent  jurisdiction  to appoint,  any
established housing and home finance institution,  which is also a Fannie Mae or
Freddie Mac-approved mortgage servicing  institution,  having a net worth of not
less  than  $10,000,000  as the  successor  to  the  Servicer  hereunder  in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the  Servicer  hereunder.  Pending  appointment  of a successor  to the Servicer
hereunder,  the Trustee shall act in such capacity as herein above provided.  In
connection  with such  appointment  and  assumption,  the  Trustee may make such
arrangements  for the compensation of such successor out of payments on Mortgage
Loans as it and such  successor  shall agree;  provided,  however,  that no such
compensation shall be in excess of that permitted the Servicer  hereunder.  Each
of the  Sellers,  the  Trustee  and  such  successor  shall  take  such  action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession.

        If the Trustee  becomes the  successor  to the Servicer  hereunder,  the
Trustee  shall be  entitled  to be  reimbursed  by the  Servicer  for all  costs
associated  with the  transfer of the  servicing  of the  Mortgage  Loans to the
Trustee,  including any costs or expenses  associated with the complete transfer
of all servicing data and the  completion,  correction or  manipulation  of such
servicing  data as may be  required  by the  Trustee  to  correct  any errors or
insufficiencies  in the  servicing  data or  otherwise  to enable the Trustee to
service the Mortgage Loans in accordance with this Agreement. To the extent that
any such costs and expenses of the Trustee resulting from the termination of the
Servicer  pursuant to this Section  7.02 are not  reimbursed  by the  terminated
Servicer,  the  Trustee  shall be entitled  to  reimbursement  of such costs and
expenses from the Payment Account.

                                       96
<PAGE>

        Any successor,  including the Trustee, to the Servicer shall maintain in
force  during its term as Servicer  hereunder  insurance  policies  and fidelity
bonds as may be required to be  maintained  by the Servicer  pursuant to Section
3.12.

        If the Trustee  shall succeed to any duties of the Servicer with respect
to the Mortgage Loans as provided herein,  it shall do so in a separate capacity
and not in its capacity as Trustee and,  accordingly,  the provisions of Article
VIII shall be inapplicable to the Trustee in its duties as successor Servicer in
the servicing of the Mortgage Loans (although such provisions  shall continue to
apply to the Trustee in its capacity as trustee); the provisions of Article III,
however, shall apply to the Trustee in its capacity as successor Servicer.

(b) In connection with the termination or resignation of the Servicer hereunder,
either (i) the  successor  Servicer,  including  the  Trustee if the  Trustee is
acting as successor Servicer, shall represent and warrant that it is a member of
MERS in good  standing and shall agree to comply in all material  respects  with
the  rules  and  procedures  of MERS in  connection  with the  servicing  of the
Mortgage  Loans that are  registered  with MERS,  in which case the  predecessor
Servicer shall  cooperate with the successor  Servicer in causing MERS to revise
its records to reflect the transfer of servicing  to the  successor  Servicer as
necessary under MERS' rules and  regulations,  or (ii) the predecessor  Servicer
shall  cooperate  with the  successor  Servicer  in causing  MERS to execute and
deliver an assignment  of Mortgage in  recordable  form to transfer the Mortgage
from  MERS to the  Trustee  and to  execute  and  deliver  such  other  notices,
documents  and other  instruments  as may be  necessary or desirable to effect a
transfer of such Mortgage Loan or servicing of such Mortgage Loan on the MERS(R)
System to the successor Servicer.  The predecessor  Servicer shall file or cause
to be  filed  any such  assignment  in the  appropriate  recording  office.  The
predecessor Servicer shall bear any and all fees of MERS, costs of preparing any
assignments  of  Mortgage,  and fees and  costs of  filing  any  assignments  of
Mortgage that may be required under this subsection (b). The successor  Servicer
shall cause such  assignment  to be  delivered  to the Trustee or the  Custodian
promptly upon receipt of the original  with  evidence of recording  thereon or a
copy  certified  by the public  recording  office in which such  assignment  was
recorded.

Section 7.03.  Notification to Certificateholders.
               ----------------------------------

(a) Upon any such termination or appointment of a successor to the Servicer, the
Trustee shall give prompt written notice  thereof to the  Certificateholders  at
their respective addresses appearing in the Certificate Register.

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

Section 7.04.  Waiver of Events of Default.
               ---------------------------

        The Holders representing at least 66% of the Voting Rights affected by a
default  or Event of  Default  hereunder  may  waive  such  default  or Event of
Default; provided,  however, that (a) a default or Event of Default under clause
(i) of Section  7.01 may be waived  only by all of the  Holders of  Certificates
affected by such default or Event of Default and (b) no waiver  pursuant to this

                                       97
<PAGE>

Section 7.04 shall affect the Holders of Certificates in the manner set forth in
Section  11.01(b)(i)  or (ii).  Upon any such  waiver of a  default  or Event of
Default by the Holders  representing  the requisite  percentage of Voting Rights
affected by such  default or Event of Default,  such default or Event of Default
shall cease to exist and shall be deemed to have been remedied for every purpose
hereunder.  No such waiver shall extend to any  subsequent  or other  default or
Event of  Default or impair any right  consequent  thereon  except to the extent
expressly so waived.

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

Section 8.01.  Duties of Trustee.
               -----------------

(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 (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 prudent  investor  would  exercise  or use under the  circumstances  in the
conduct of such investor's own affairs.

(b) 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.  The Trustee  shall notify the
Certificateholders  of any such documents which do not materially conform to the
requirements  of  this  Agreement  in the  event  that  the  Trustee,  after  so
requesting, does not receive satisfactorily corrected documents.

        The Trustee shall  forward or cause to be forwarded in a timely  fashion
the  notices,  reports and  statements  required to be  forwarded by the Trustee
pursuant to Sections 4.03, 7.03 and 10.01. The Trustee shall furnish in a timely
fashion to the Servicer such information as the Servicer may reasonably  request
from time to time for the  Servicer  to fulfill  its duties as set forth in this
Agreement.   The  Trustee  covenants  and  agrees  that  it  shall  perform  its
obligations hereunder in a manner so as to maintain the status of any portion of
the  applicable  REMIC as a REMIC  under the REMIC  Provisions  and  (subject to
Section  10.01(f))  to prevent the  imposition  of any  federal,  state or local
income,  prohibited transaction,  contribution or other tax on the Trust Fund to
the extent that  maintaining  such status and avoiding such taxes are reasonably
within the  control of the Trustee  and are  reasonably  within the scope of its
duties under this Agreement.

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

                                       98
<PAGE>

(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 Company
     or the Servicer and which on their face, do not contradict the requirements
     of this Agreement;

(ii)           The  Trustee  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  negligent  in  ascertaining  the  pertinent
               facts;

(iii)          The Trustee  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  of any
               Class  holding  Certificates  which  evidence,  as to such Class,
               Percentage  Interests  aggregating  not  less  than 25% as to the
               time,  method  and place of  conducting  any  proceeding  for any
               remedy available to the Trustee, or exercising any trust or power
               conferred upon the Trustee, under this Agreement;

(iv)           The Trustee  shall not be charged  with  knowledge of any default
               (other  than a default in payment to the  Trustee)  specified  in
               clauses (i) and (ii) of Section 7.01 or an Event of Default under
               clauses (iii),  (iv) and (v) of Section 7.01 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
               the Trustee  receives  written notice of such failure or event at
               its Corporate Trust Office from the Servicer,  the Company or any
               Certificateholder; and

(v)  Except to the  extent  provided  in  Section  7.02,  no  provision  in this
     Agreement  shall  require  the  Trustee  to  expend  or risk its own  funds
     (including,  without  limitation,  the making of any  Advance) 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.

(d)  The Trustee shall timely pay, from its own funds, the amount of any and all
     federal,  state and local taxes  imposed on the Trust Fund or its assets or
     transactions including,  without limitation,  (A) "prohibited  transaction"
     penalty  taxes as defined in Section 860F of the Code,  if, when and as the
     same  shall be due and  payable,  (B) any tax on  contributions  to a REMIC
     after the Closing Date  imposed by Section  860G(d) of the Code and (C) any
     tax on "net income from foreclosure property" as defined in Section 860G(c)
     of the Code, but only if such taxes arise out of a breach by the Trustee of
     its obligations  hereunder,  which breach constitutes negligence or willful
     misconduct of the Trustee.

                                       99
<PAGE>

Section 8.02.  Certain Matters Affecting the Trustee.
               -------------------------------------

(a)            Except as otherwise provided in Section 8.01:

(i)  The Trustee may rely and shall be  protected in acting or  refraining  from
     acting upon any resolution, Officer's Certificate, certificate of Servicing
     Officer,  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 the written advice of such 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 advice or 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 waiver 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 of
     Certificates  of  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 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  as a
     condition  to  so  proceeding.   The  reasonable   expense  of  every  such
     examination  shall be paid by the  Servicer,  if an Event of Default  shall
     have occurred and is  continuing,  and  otherwise by the  Certificateholder
     requesting the investigation;

                                      100
<PAGE>

(vi) The Trustee may  execute any of the trusts or powers  hereunder  or perform
     any duties hereunder either directly or by or through Affiliates, agents or
     attorneys; and

(vii)To the extent  authorized  under the Code and the  regulations  promulgated
     thereunder,  each  Holder  of a  Class  R  Certificate  hereby  irrevocably
     appoints and authorizes the Trustee to be its attorney-in-fact for purposes
     of  signing  any Tax  Returns  required  to be filed on behalf of the Trust
     Fund. The Trustee shall sign on behalf of the Trust Fund and deliver to the
     Servicer in a timely manner any Tax Returns prepared by or on behalf of the
     Servicer that the Trustee is required to sign as determined by the Servicer
     pursuant to applicable federal,  state or local tax laws, provided that the
     Servicer shall  indemnify the Trustee for signing any such Tax Returns that
     contain errors or omissions.

(b)            Following the issuance of the Certificates, the Trustee shall not
               accept  any  contribution  of  assets to the  Trust  Fund  unless
               (subject  to Section  10.01(f))  it shall have  obtained  or been
               furnished  with an Opinion of Counsel,  which shall not be a cost
               of the  Trustee  or the  Trust  Fund,  to the  effect  that  such
               contribution  will not (i) cause any  portion  of the  applicable
               REMIC  to fail  to  qualify  as a  REMIC  at any  time  that  any
               Certificates  are  outstanding or (ii) cause the Trust Fund to be
               subject  to any  federal  tax as a  result  of such  contribution
               (including  the  imposition  of any  federal  tax on  "prohibited
               transactions" imposed under Section 860F(a) of the Code).

Section 8.03.  Trustee Not Liable for Certificates or Mortgage Loans.
               -----------------------------------------------------

        The recitals  contained herein and in the  Certificates  (other than the
execution of the  Certificates and relating to the acceptance and receipt of the
Mortgage  Loans) shall be taken as the statements of the Company or the Servicer
as the  case  may be,  and the  Trustee  assumes  no  responsibility  for  their
correctness.  The  Trustee  makes  no  representations  as to  the  validity  or
sufficiency  of  this  Agreement  or  of  the  Certificates   (except  that  the
Certificates  shall be duly and  validly  executed  and  authenticated  by it as
Certificate  Registrar)  or of any  Mortgage  Loan,  Mortgage  File  or  related
document, or of MERS or the MERS(R) System. Except as otherwise provided herein,
the Trustee shall not be  accountable  for the use or application by the Company
or the  Servicer  of  any  of  the  Certificates  or of  the  proceeds  of  such
Certificates,  or for the use or application of any funds paid to the Company or
the Servicer in respect of the Mortgage  Loans or deposited in or withdrawn from
the Custodial Account or the Payment Account by the Company or the Servicer.

Section 8.04.  Trustee May Own Certificates.
               ----------------------------

        The Trustee in its individual or any other capacity may become the owner
or pledgee  of  Certificates  with the same  rights it would have if it were not
Trustee. The Trustee may transact business with the Company,  the Servicer,  and
their Affiliates, with the same rights it would have if it were not Trustee.

                                      101
<PAGE>

Section 8.05.  Servicer to Pay Trustee's Fees and Expenses; Indemnification.
               ------------------------------------------------------------

(a)            The  Servicer  shall pay the  Trustee's  fees and  reimburse  its
               expenses hereunder pursuant to a separate agreement to be entered
               into between the Servicer and the Trustee.

(b)            The Servicer agrees to indemnify the Trustee for, and to hold the
               Trustee harmless against, any loss, liability or expense incurred
               without  negligence or willful  misconduct on the Trustee's part,
               arising  out  of,  or in  connection  with,  the  acceptance  and
               administration  of  the  Trust  Fund,  including  the  costs  and
               expenses  (including  reasonable  legal  fees  and  expenses)  of
               defending  itself  against  any  claim  in  connection  with  the
               exercise or performance of any of its powers or duties under this
               Agreement and the Custodial Agreement, provided that:

(i)            with respect to any such claim,  the Trustee shall have given the
               Servicer  written notice thereof promptly after the Trustee shall
               have actual knowledge thereof;

(ii)           while maintaining control over its own defense, the Trustee shall
               cooperate and consult  fully with the Servicer in preparing  such
               defense; and

(iii)          notwithstanding  anything in this Agreement to the contrary,  the
               Servicer  shall not be liable for  settlement of any claim by the
               Trustee  entered into  without the prior  consent of the Servicer
               which consent shall not be unreasonably withheld.

No termination of this Agreement,  or the resignation or removal of the Trustee,
shall affect the obligations  created by this Section 8.05(b) of the Servicer to
indemnify the Trustee under the conditions and to the extent set forth herein.

        Notwithstanding  the  foregoing,  the  indemnification  provided  by the
Servicer in this  Section  8.05(b)  shall not pertain to any loss,  liability or
expense of the Trustee,  including  the costs and  expenses of defending  itself
against any claim,  incurred in connection with any actions taken by the Trustee
at the  direction  of the  Certificateholders  pursuant  to the  terms  of  this
Agreement.

Section 8.06.  Eligibility Requirements for Trustee.
               ------------------------------------

        The Trustee  hereunder shall at all times be a corporation or a national
banking  association  having its principal office in a state and city acceptable
to the Company and organized and doing  business under the laws of such state or
the United States of America,  authorized under such laws to exercise  corporate
trust powers,  having a combined capital and surplus of at least $50,000,000 and
subject to supervision or  examination  by federal or state  authority.  If such
corporation or national 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 the
combined  capital  and  surplus  of such  corporation  shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  In case at any time the  Trustee  shall  cease to be eligible in
accordance  with the  provisions  of this  Section,  the  Trustee  shall  resign
immediately in the manner and with the effect specified in Section 8.07.

                                      102
<PAGE>

Section 8.07.  Resignation and Removal of the Trustee.
               --------------------------------------

(a) The Trustee may at any time resign and be discharged  from the trusts hereby
created by giving  written  notice  thereof to the Company.  Upon receiving such
notice of resignation, the Company shall promptly appoint a 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 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.

(b) If at any time the Trustee shall cease to be eligible in accordance with the
provisions  of  Section  8.06 and shall  fail to resign  after  written  request
therefor by the Company, or if at any time the Trustee shall become incapable of
acting, or shall be adjudged bankrupt or insolvent, or a receiver of the Trustee
or of its property  shall be appointed,  or any public officer shall take charge
or  control of the  Trustee or of its  property  or affairs  for the  purpose of
rehabilitation,  conservation  or  liquidation,  then the Company 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  trustee.  In  addition,  in the event  that the  Company
determines  that  the  Trustee  has  failed  (i) to  distribute  or  cause to be
distributed  to the  Certificateholders  any amount  required to be  distributed
hereunder, if such amount is held by the Trustee or its Paying Agent (other than
the Servicer or the Company) for  distribution  or (ii) to otherwise  observe or
perform in any material respect any of its covenants,  agreements or obligations
hereunder, and such failure shall continue unremedied for a period of 5 days (in
respect of clause (i) above) or 30 days (in respect of clause (ii) above)  after
the date on which  written  notice of such failure,  requiring  that the same be
remedied,  shall have been given to the Trustee by the Company, then the Company
may remove the Trustee and  appoint a  successor  trustee by written  instrument
delivered  as  provided  in the  preceding  sentence.  In  connection  with  the
appointment  of a successor  trustee  pursuant to the  preceding  sentence,  the
Company  shall,  on or  before  the date on which any such  appointment  becomes
effective,  obtain  from  each  Rating  Agency  written  confirmation  that  the
appointment  of any such  successor  trustee will not result in the reduction of
the  ratings  on any  class of the  Certificates  below  the  lesser of the then
current or original ratings on such Certificates.

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

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

                                      103
<PAGE>

Section 8.08.  Successor Trustee.
               -----------------

(a) Any successor  trustee  appointed as provided in Section 8.07 shall execute,
acknowledge  and  deliver  to the  Company  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 shall become effective and such successor  trustee,  without any further
act, deed or conveyance,  shall become fully vested with all the rights, powers,
duties and obligations of its predecessor hereunder,  with the like effect as if
originally named as trustee herein. The predecessor trustee shall deliver to the
successor  trustee all Mortgage Files and related  documents and statements held
by it hereunder  (other than any Mortgage Files at the time held by a Custodian,
which  shall  become  the agent of any  successor  trustee  hereunder),  and the
Company, the Servicer and the predecessor trustee shall execute and deliver such
instruments  and do such other  things as may  reasonably  be required  for more
fully and certainly  vesting and  confirming  in the successor  trustee all such
rights, powers, duties and obligations.

(b) No successor  trustee shall accept  appointment  as provided in this Section
unless at the time of such acceptance  such successor  trustee shall be eligible
under the provisions of Section 8.06.

(c) Upon  acceptance of appointment  by a successor  trustee as provided in this
Section,  the  Company  shall  mail  notice of the  succession  of such  trustee
hereunder  to all Holders of  Certificates  at their  addresses  as shown in the
Certificate  Register.  If the Company  fails to mail such notice within 10 days
after acceptance of appointment by the successor trustee,  the successor trustee
shall cause such notice to be mailed at the expense of the Company.

Section 8.09.  Merger or Consolidation of Trustee.
               ----------------------------------

        Any corporation or national  banking  association into which the Trustee
may be  merged  or  converted  or  with  which  it may  be  consolidated  or any
corporation  or  national  banking   association   resulting  from  any  merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation or national  banking  association  succeeding to the business of the
Trustee,  shall  be  the  successor  of the  Trustee  hereunder,  provided  such
corporation  or  national  banking  association  shall  be  eligible  under  the
provisions of Section 8.06,  without the execution or filing of any paper or any
further act on the part of any of the  parties  hereto,  anything  herein to the
contrary  notwithstanding.  The Trustee  shall mail notice of any such merger or
consolidation  to the  Certificateholders  at  their  address  as  shown  in the
Certificate Register.

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

(a) Notwithstanding any other provisions hereof, at any time, for the purpose of
meeting  any legal  requirements  of any  jurisdiction  in which any part of the
Trust  Fund or  property  securing  the  same may at the  time be  located,  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 to act as  co-trustee  or  co-trustees,  jointly  with the  Trustee,  or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or  Persons,  in such  capacity,  such title to the Trust


                                      104
<PAGE>

Fund, or any part thereof,  and, subject to the other provisions of this Section
8.10, 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 15 days after the receipt by it of a request
so to do, or in case an Event of Default shall have occurred and be  continuing,
the Trustee alone shall have the power to make such  appointment.  No co-trustee
or separate trustee hereunder shall be required to meet the terms of eligibility
as a successor  trustee under Section 8.06 hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.08 hereof.

(b) In the case of any appointment of a co-trustee or separate  trustee pursuant
to this Section 8.10 all rights,  powers,  duties and  obligations  conferred or
imposed upon the Trustee  shall be  conferred  or imposed upon and  exercised or
performed by the  Trustee,  and such  separate  trustee or  co-trustee  jointly,
except  to the  extent  that  under  any law of any  jurisdiction  in which  any
particular act or acts are to be performed  (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 Fund 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.

(c) 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 VIII. Each separate trustee and co-trustee,  upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided  therein,  subject to all the  provisions of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument shall be filed with the Trustee.

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

Section 8.11.  Appointment of Custodians.

        The Trustee  may,  with the  consent of the  Servicer  and the  Company,
appoint one or more  Custodians  who,  except for Escrow Bank USA, an industrial
loan  corporation  organized  under  the  laws of the  State  of  Utah,  are not
Affiliates of the Company,  the Servicer or the Sellers to hold all or a portion
of the  Mortgage  Notes as agent for the Trustee,  by entering  into a Custodial
Agreement;  provided,  however, that the Trustee may appoint a Custodian that is
an Affiliate of the Company, the Servicer or the Sellers if the Trustee receives
written  confirmation  from each Rating  Agency that such  appointment  will not
reduce the rating  assigned to any Class of  Certificates  by such Rating Agency
below  the  lower of the  then-current  rating or the  rating  assigned  to such
Certificates  as of the Closing Date by such Rating  Agency.  Subject to Article
VIII, the Trustee  agrees to comply with the terms of each  Custodial  Agreement


                                      105
<PAGE>

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 and shall be
qualified  to do business  in the  jurisdiction  in which it holds any  Mortgage
File. Each Custodian (other than the Custodian appointed as of the Closing Date)
shall  have a  combined  capital  and  surplus  of at  least  $10,000,000.  Each
Custodial  Agreement  may be amended  only as  provided  in Section  11.01.  The
Trustee shall notify the  Certificateholders of the appointment of any Custodian
(other than the  Custodian  appointed as of the Closing  Date)  pursuant to this
Section 8.11.

Section 8.12.  Appointment of Office or Agency.
               -------------------------------

        The Trustee  shall  maintain an office or agency in the City of New York
where  Certificates may be surrendered for registration of transfer or exchange.
The Trustee initially  designates its offices located at 55 Water Street,  First
Floor,  New York,  New York 10041 for the  purposes of keeping  the  Certificate
Register.  The Trustee shall maintain an office at each of the addresses  stated
in Section  11.05  hereof  where  notices  and demands to or upon the Trustee in
respect of this Agreement may be served.

ARTICLE IX

                                   TERMINATION

Section 9.01.  Termination  Upon Purchase by the Servicer or  Liquidation of All
     Mortgage Loans.

(a)            Subject  to  Section  9.02,   the  respective   obligations   and
               responsibilities  of the  Company,  the  Servicer and the Trustee
               created  hereby in respect of the  Certificates  (other  than the
               obligation  of the  Trustee to make  certain  payments  after the
               Final Distribution Date to Certificateholders  and the obligation
               of the Company to send certain  notices as hereinafter set forth)
               shall  terminate upon the last action required to be taken by the
               Trustee on the Final  Distribution  Date pursuant to this Article
               IX following the earlier of:

(i)            the  later of the  final  payment  or other  liquidation  (or any
               Advance with respect thereto) of the last Mortgage Loan remaining
               in the Trust Fund or the  disposition  of all  property  acquired
               upon  foreclosure  or deed in lieu of foreclosure of any Mortgage
               Loan, or

(ii) the  purchase  by the  Servicer  of all  Mortgage  Loans  and all  property
     acquired in respect of any Mortgage  Loan  remaining in the Trust Fund at a
     price equal to 100% of the unpaid  principal  balance of each Mortgage Loan
     or,  the fair  market  value of the  related  underlying  property  of such
     Mortgage  Loan with  respect to  Mortgage  Loans as to which title has been
     acquired  if such fair  market  value is less than  such  unpaid  principal
     balance (net of any unreimbursed Advances attributable to principal) on the
     day of repurchase  plus accrued  interest  thereon at the Net Mortgage Rate


                                      106
<PAGE>

     (or Modified Net Mortgage Rate in the case of any Modified  Mortgage  Loan)
     to, but not including,  the first day of the month in which such repurchase
     price is distributed,  provided,  however, that in no event shall the trust
     created hereby continue beyond the expiration of 21 years from the death of
     the last  survivor  of the  descendants  of  Joseph  P.  Kennedy,  the late
     ambassador of the United  States to the Court of St.  James,  living on the
     date hereof and provided  further  that the purchase  price set forth above
     shall be increased as is necessary, as determined by the Servicer, to avoid
     disqualification of any portion of either REMIC as a REMIC.

        The right of the  Servicer to purchase  all the assets of the Trust Fund
pursuant to clause  (ii) above is  conditioned  upon the Pool  Stated  Principal
Balance  as  of  the  Final   Distribution  Date,  prior  to  giving  effect  to
distributions to be made on such Distribution  Date, being less than ten percent
of the Cut-off Date Principal  Balance of the Mortgage  Loans.  If such right is
exercised by the Servicer,  the Servicer shall be deemed to have been reimbursed
for the full amount of any  unreimbursed  Advances  theretofore  made by it with
respect to the Mortgage Loans. In addition,  the Servicer,  shall provide to the
Trustee  and the  Custodian  a Request  for  Release  substantially  in the form
attached hereto as Exhibit F and the Trustee and any Custodian  shall,  promptly
following payment of the purchase price, release to the Servicer, as applicable,
the Mortgage Files pertaining to the Mortgage Loans being purchased.

(b)            The Servicer  shall give the Trustee not less than 60 days' prior
               notice of the Distribution Date on which the Servicer anticipates
               that the final  distribution  will be made to  Certificateholders
               (whether as a result of the exercise by the Servicer of its right
               to purchase the assets of the Trust Fund or otherwise). Notice of
               any termination,  specifying the anticipated  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 (if so required by
               the terms  hereof)  for  payment  of the final  distribution  and
               cancellation,  shall be given  promptly by the Servicer (if it is
               exercising  its right to purchase  the assets of the Trust Fund),
               or  by  the  Trustee  (in  any  other  case)  by  letter  to  the
               Certificateholders  mailed not earlier  than the 15th day and not
               later than the 25th day of the month next  preceding the month of
               such final distribution specifying:

(i)            the anticipated Final  Distribution Date upon which final payment
               of the  Certificates is anticipated to be made upon  presentation
               and  surrender  of  Certificates  at the  office or agency of the
               Trustee therein designated,

(ii)           the amount of any such final payment, if known, and

(iii)          that the Record Date  otherwise  applicable to such  Distribution
               Date  is  not   applicable,   and  in  the  case  of  the  Senior
               Certificates and Class M Certificates, that payment shall be made
               only upon  presentation  and surrender of the Certificates at the
               office or agency of the Trustee therein specified.

If the Servicer is obligated to give notice to  Certificateholders as aforesaid,
it shall give such notice to the  Certificate  Registrar at the time such notice
is  given  to  Certificateholders.  In the  event  such  notice  is given by the
Servicer,  the Servicer  shall deposit in the Payment  Account  before the Final
Distribution Date in immediately available funds an amount equal to the purchase
price for the assets of the Trust Fund computed as above provided.

                                      107
<PAGE>

(c)  In  the  case  of  the  Senior,  Class  M or  Class  B  Certificates,  upon
presentation  and  surrender  of  the  Certificates  by  the  Certificateholders
thereof, the Trustee shall distribute to the  Certificateholders  (i) the amount
otherwise distributable on such Distribution Date, if not in connection with the
Servicer's  election  to  repurchase,  or (ii)  if the  Servicer  elected  to so
repurchase,   an  amount  determined  as  follows:  (A)  with  respect  to  each
Certificate the outstanding  Certificate Principal Balance thereof, plus Accrued
Certificate  Interest for the related  Interest  Accrual  Period thereon and any
previously  unpaid  Accrued  Certificate  Interest,  subject to the priority set
forth in Section 4.02(a), and (B) with respect to the Class R Certificates,  any
excess of the amounts available for distribution (including the repurchase price
specified  in clause  (ii) of  subsection  (a) of this  Section)  over the total
amount distributed under the immediately preceding clause (A).

(d) If any  Certificateholders  shall not surrender their Certificates for final
payment  and  cancellation  on or  before  the  Final  Distribution  Date (if so
required by the terms hereof), the Trustee shall on such date cause all funds in
the Payment Account not distributed in final distribution to  Certificateholders
to be withdrawn  therefrom and credited to the remaining  Certificateholders  by
depositing  such  funds in a separate  escrow  account  for the  benefit of such
Certificateholders,  and the Servicer (if it exercised its right to purchase the
assets of the Trust  Fund),  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 six months after the second notice any Certificate shall not
have been surrendered for cancellation, the Trustee shall take appropriate steps
as  directed  by  the  Servicer  to  contact  the  remaining  Certificateholders
concerning   surrender  of  their  Certificates.   The  costs  and  expenses  of
maintaining  the escrow  account and of contacting  Certificateholders  shall be
paid out of the assets which remain in the escrow account. If within nine months
after the second notice any  Certificates  shall not have been  surrendered  for
cancellation, the Trustee shall pay to the Servicer all amounts distributable to
the holders  thereof and the Servicer shall  thereafter  hold such amounts until
distributed  to such  holders.  No  interest  shall  accrue or be payable to any
Certificateholder on any amount held in the escrow account or by the Servicer as
a result of such Certificateholder's failure to surrender its Certificate(s) for
final payment thereof in accordance with this Section 9.01.

Section 9.02.  Additional Termination Requirements.
               -----------------------------------

(a)            Each REMIC that  comprises  the Trust Fund shall be terminated in
               accordance  with the following  additional  requirements,  unless
               (subject to Section  10.01(f))  the Trustee and the Servicer have
               received an Opinion of Counsel  (which  Opinion of Counsel  shall
               not be an expense of the  Trustee) to the effect that the failure
               of either REMIC to comply with the  requirements  of this Section
               9.02 will not (i) result in the  imposition  on the Trust Fund of
               taxes on "prohibited  transactions," as described in Section 860F
               of the Code,  or (ii) cause  either REMIC to fail to qualify as a
               REMIC at any time that any Certificate is outstanding:

(i)            The Servicer shall establish a 90-day liquidation period for such
               REMIC and  specify  the first day of such  period in a  statement
               attached  to the  Trust  Fund's  final  Tax  Return  pursuant  to
               Treasury  regulations  Section 1.860F-1.  The Servicer also shall
               satisfy all of the requirements of a qualified  liquidation for a
               REMIC under Section 860F of the Code and regulations thereunder;

                                      108
<PAGE>

(ii)           The Servicer shall notify the Trustee at the commencement of such
               90-day  liquidation period and, at or prior to the time of making
               of the final payment on the Certificates,  the Trustee shall sell
               or otherwise  dispose of all of the remaining assets of the Trust
               Fund in accordance with the terms hereof; and

(iii)          If the Servicer is exercising its right to purchase the assets of
               the Trust Fund, the Servicer shall, during the 90-day liquidation
               period and at or prior to the Final Distribution  Date,  purchase
               all of the assets of the Trust Fund for cash.

(b)            Each Holder of a Certificate  and the Trustee hereby  irrevocably
               approves and appoints  the  Servicer as its  attorney-in-fact  to
               adopt  a plan of  complete  liquidation  for  such  REMIC  at the
               expense  of the  Trust  Fund in  accordance  with the  terms  and
               conditions of this Agreement.

                                   ARTICLE X

                                REMIC PROVISIONS

Section 10.01. REMIC Administration.
               --------------------

(a) The REMIC  Administrator  shall make an  election to treat the Trust Fund as
two REMICs under the Code and, if  necessary,  under  applicable  state law. The
assets of each REMIC are set forth in this  Agreement.  Such  election  shall be
made on  Form  1066 or  other  appropriate  federal  tax or  information  return
(including  Form 8811) or any  appropriate  state  return for the  taxable  year
ending  on the  last day of the  calendar  year in which  the  Certificates  are
issued.  For the  purposes of the REMIC  elections in respect of the Trust Fund,
Certificates  and interests to be designated as the "regular  interests" and the
sole class of "residual  interests"  in each REMIC shall be set forth in Section
10.03. The REMIC  Administrator and the Trustee shall not permit the creation of
any  "interests"  (within the meaning of Section 860G of the Code) in each REMIC
elected in respect of the Trust  Fund  other than the  "regular  interests"  and
"residual interests" so designated.

(b) The Closing Date is hereby designated as the "startup day" of the Trust Fund
within the meaning of Section 860G(a)(9) of the Code.

(c) GMACM  shall  hold a Class R  Certificate  representing  a 0.02%  Percentage
Interest in each Class of the Class R  Certificates  and shall be  designated as
"the tax matters person" with respect to each REMIC in the manner provided under
Treasury  regulations  section  1.860F-4(d)  and  Treasury  regulations  section
301.6231(a)(7)-1.  The REMIC Administrator, as tax matters person, shall (i) act
on behalf of each REMIC in relation to any tax matter or  controversy  involving
the Trust  Fund and (ii)  represent  the  Trust  Fund in any  administrative  or
judicial  proceeding  relating to an  examination  or audit by any  governmental
taxing authority with respect  thereto.  The legal expenses,  including  without
limitation attorneys' or accountants' fees, and costs of any such proceeding and
any liability  resulting  therefrom  shall be expenses of the Trust Fund and the
REMIC Administrator  shall be entitled to reimbursement  therefor out of amounts


                                      109
<PAGE>

attributable  to the  Mortgage  Loans on  deposit  in the  Custodial  Account as
provided by Section  3.10 unless such legal  expenses  and costs are incurred by
reason  of the REMIC  Administrator's  willful  misfeasance,  bad faith or gross
negligence.

(d) The REMIC Administrator shall prepare or cause to be prepared all of the Tax
Returns  that it  determines  are required  with  respect to each REMIC  created
hereunder and deliver such Tax Returns in a timely manner to the Trustee and the
Trustee shall sign and file such Tax Returns in a timely manner. The expenses of
preparing  such returns  shall be borne by the REMIC  Administrator  without any
right of reimbursement therefor. The REMIC Administrator agrees to indemnify and
hold harmless the Trustee with respect to any tax or liability  arising from the
Trustee's  signing of Tax Returns that contain errors or omissions.  The Trustee
and  Servicer  shall  promptly  provide  the  REMIC   Administrator   with  such
information  as the REMIC  Administrator  may from time to time  request for the
purpose of enabling the REMIC Administrator to prepare Tax Returns.

(e) The REMIC  Administrator  shall  provide (i) to any  Transferor of a Class R
Certificate  such  information  as is necessary for the  application  of any tax
relating  to the  transfer of a Class R  Certificate  to any Person who is not a
Permitted Transferee,  (ii) to the Trustee, and the Trustee shall forward to the
Certificateholders,  such  information or reports as are required by the Code or
the REMIC  Provisions  including  reports  relating to interest,  original issue
discount and market  discount or premium (using the Prepayment  Assumption)  and
(iii) to the Internal  Revenue  Service the name,  title,  address and telephone
number of the person who will serve as the representative of each REMIC.

(f) The Servicer and the REMIC  Administrator  shall take such actions and shall
cause each REMIC created hereunder to take such actions as are reasonably within
the Servicer's or the REMIC Administrator's  control and the scope of its duties
more  specifically  set  forth  herein as shall be  necessary  or  desirable  to
maintain the status of each REMIC as a REMIC under the REMIC Provisions (and the
Trustee  shall assist the Servicer  and the REMIC  Administrator,  to the extent
reasonably  requested by the Servicer and the REMIC Administrator to do so). The
Servicer and the REMIC  Administrator  shall not knowingly or intentionally take
any action,  cause the Trust Fund to take any action or fail to take (or fail to
cause to be taken) any action reasonably  within their respective  control that,
under the REMIC Provisions, if taken or not taken, as the case may be, could (i)
endanger  the status of any portion of either REMIC as a REMIC or (ii) result in
the imposition of a tax upon either REMIC  (including but not limited to the tax
on prohibited  transactions as defined in Section 860F(a)(2) of the Code and the
tax on  contributions  to a REMIC  set  forth in  Section  860G(d)  of the Code)
(either   such  event,   in  the  absence  of  an  Opinion  of  Counsel  or  the
indemnification  referred to in this sentence,  an "Adverse REMIC Event") unless
the Servicer or the REMIC Administrator,  as applicable, has received an Opinion
of Counsel (at the expense of the party  seeking to take such action or, if such
party fails to pay such expense, and the Servicer or the REMIC Administrator, as
applicable,  determines  that taking such action is in the best  interest of the
Trust Fund and the Certificateholders,  at the expense of the Trust Fund, but in
no event at the expense of the Servicer, the REMIC Administrator or the Trustee)
to the effect that the contemplated  action will not, with respect to each REMIC
created  hereunder,  endanger  such status or,  unless the  Servicer,  the REMIC
Administrator or both, as applicable,  determine in its or their sole discretion
to indemnify the Trust Fund against the imposition of such a tax,  result in the
imposition of such a tax.  Wherever in this Agreement a contemplated  action may
not be taken because the timing of such action might result in the imposition of
a tax on the Trust Fund, or may only be taken  pursuant to an Opinion of Counsel
that such  action  would not  impose a tax on the Trust  Fund,  such  action may
nonetheless be taken provided that the indemnity given in the preceding sentence
with respect to any taxes that might be imposed on the Trust Fund has been given


                                      110
<PAGE>

and  that all  other  preconditions  to the  taking  of such  action  have  been
satisfied. The Trustee shall not take or fail to take any action (whether or not
authorized  hereunder) as to which the Servicer or the REMIC  Administrator,  as
applicable, has advised it in writing that it has received an Opinion of Counsel
to the effect  that an Adverse  REMIC  Event  could  occur with  respect to such
action.  In  addition,  prior to taking any action with  respect to either REMIC
created hereunder or any related assets thereof, or causing either REMIC to take
any action,  which is not expressly permitted under the terms of this Agreement,
the Trustee  shall  consult  with the  Servicer or the REMIC  Administrator,  as
applicable,  or its  designee,  in writing,  with respect to whether such action
could cause an Adverse  REMIC Event to occur with respect to either  REMIC,  and
the  Trustee  shall not take any such action or cause  either  REMIC to take any
such action as to which the Servicer or the REMIC Administrator,  as applicable,
has advised it in writing that an Adverse REMIC Event could occur.  The Servicer
or the REMIC Administrator, as applicable, may consult with counsel to make such
written advice, and the cost of same shall be borne by the party seeking to take
the action not  expressly  permitted by this  Agreement,  but in no event at the
expense  of the  Servicer  or the  REMIC  Administrator.  At all times as may be
required by the Code,  the Servicer  shall to the extent  within its control and
the  scope  of  its  duties  more   specifically  set  forth  herein,   maintain
substantially  all of the assets of each REMIC  created  hereunder as "qualified
mortgages"  as  defined  in  Section  860G(a)(3)  of  the  Code  and  "permitted
investments" as defined in Section 860G(a)(5) of the Code.

(g) In the event that any tax is imposed on "prohibited  transactions" of either
REMIC  created  hereunder as defined in Section  860F(a)(2) of the Code, on "net
income from foreclosure  property" of either REMIC as defined in Section 860G(c)
of the Code, on any contributions to either REMIC after the Startup Day therefor
pursuant to Section 860G(d) of the Code, or any other tax is imposed by the Code
or any  applicable  provisions  of state or local  tax  laws,  such tax shall be
charged (i) to the Servicer,  if such tax arises out of or results from a breach
by the Servicer of any of its  obligations  under this Agreement or the Servicer
has in its sole  discretion  determined to indemnify the Trust Fund against such
tax, (ii) to the Trustee,  if such tax arises out of or results from a breach by
the Trustee of any of its  obligations  under this Article X, or (iii) otherwise
against amounts on deposit in the Custodial  Account as provided by Section 3.10
and on the Distribution  Date(s)  following such  reimbursement the aggregate of
such taxes shall be allocated in reduction of the Accrued  Certificate  Interest
on each Class entitled thereto in the same manner as if such taxes constituted a
Prepayment Interest Shortfall.

(h) The  Trustee  and the  Servicer  shall,  for  federal  income tax  purposes,
maintain  books and records  with respect to each REMIC  created  hereunder on a
calendar  year and on an accrual  basis or as  otherwise  may be required by the
REMIC Provisions.

(i) Following the Startup Day, neither the Servicer nor the Trustee shall accept
any contributions of assets to either REMIC created hereunder unless (subject to
Section 10.01(f)) the Servicer and the Trustee shall have received an Opinion of
Counsel (at the expense of the party seeking to make such  contribution)  to the
effect that the  inclusion  of such  assets in such REMIC will not cause  either
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding  or subject  either REMIC to any tax under the REMIC  Provisions  or
other applicable provisions of federal, state and local law or ordinances.

                                      111
<PAGE>

(j) Neither the Servicer  nor the Trustee  shall  (subject to Section  10.01(f))
enter into any arrangement by which either REMIC created  hereunder will receive
a fee or other  compensation for services nor permit either REMIC to receive any
income  from  assets  other  than  "qualified  mortgages"  as defined in Section
860G(a)(3)  of the  Code  or  "permitted  investments"  as  defined  in  Section
860G(a)(5) of the Code.

(k)  Solely for the  purposes  of Section  1.860G-1(a)(4)(iii)  of the  Treasury
Regulations,  the  "latest  possible  maturity  date" for each  REMIC II Regular
Interest shall be its Maturity Date, and the "latest possible maturity date" for
each REMIC I Regular Interest shall be its latest possible  maturity date as set
forth in the preliminary statement.

(l) Within 30 days after the Closing Date, the REMIC Administrator shall prepare
and file with the Internal  Revenue Service Form 8811,  "Information  Return for
Real Estate Mortgage  Investment  Conduits (REMIC) and Issuers of Collateralized
Debt Obligations" for each REMIC created hereunder.

(m) Neither the Trustee nor the Servicer  shall sell,  dispose of or  substitute
for any of the  Mortgage  Loans  (except  in  connection  with (i) the  default,
imminent  default or foreclosure  of a Mortgage Loan,  including but not limited
to, the acquisition or sale of a Mortgaged  Property acquired by deed in lieu of
foreclosure,  (ii) the bankruptcy of either REMIC created  hereunder,  (iii) the
termination of the applicable  REMIC pursuant to Article IX of this Agreement or
(iv) a  purchase  of  Mortgage  Loans  pursuant  to  Article  II or III of  this
Agreement)  nor acquire any assets for either REMIC,  nor sell or dispose of any
investments in the Custodial  Account or the Payment Account for gain nor accept
any  contributions to either REMIC after the Closing Date unless it has received
an Opinion of Counsel that such sale,  disposition,  substitution or acquisition
will not (a)  affect  adversely  the  status of  either  REMIC as a REMIC or (b)
unless the Servicer has determined in its sole discretion to indemnify the Trust
Fund against such tax,  cause either REMIC to be subject to a tax on "prohibited
transactions" or "contributions" pursuant to the REMIC Provisions.

(n) The  Trustee  shall  apply for an  employer  identification  number from the
Internal Revenue Service on a Form SS-4 or any other  acceptable  method for all
tax entities.

Section 10.02. Servicer, REMIC Administrator and Trustee Indemnification.
               ---------------------------------------------------------

(a) The Trustee  agrees to  indemnify  the Trust Fund,  the  Company,  the REMIC
Administrator  and the  Servicer  for any  taxes and  costs  including,  without
limitation,  any  reasonable  attorneys fees imposed on or incurred by the Trust
Fund,  the  Company or the  Servicer,  as a result of a breach of the  Trustee's
covenants set forth in Article VIII or this Article X.

(b) The REMIC Administrator agrees to indemnify the Trust Fund, the Company, the
Servicer and the Trustee for any taxes and costs (including, without limitation,
any  reasonable  attorneys'  fees) imposed on or incurred by the Trust Fund, the
Company,  the  Servicer  or the  Trustee,  as a result  of a breach of the REMIC
Administrator's covenants set forth in this Article X with respect to compliance
with the REMIC Provisions,  including without limitation,  any penalties arising


                                      112
<PAGE>

from the Trustee's  execution of Tax Returns prepared by the REMIC Administrator
that contain errors or omissions;  provided,  however, that such liability shall
not be imposed to the extent  such breach is a result of an error or omission in
information  provided to the REMIC  Administrator  by the Servicer in which case
Section 10.02(c) shall apply.

(c) The Servicer  agrees to  indemnify  the Trust Fund,  the Company,  the REMIC
Administrator  and the  Trustee  for any  taxes and  costs  (including,  without
limitation,  any reasonable attorneys' fees) imposed on or incurred by the Trust
Fund,  the Company,  the REMIC  Administrator  or the Trustee,  as a result of a
breach of the Servicer's covenants set forth in this Article X or in Article III
with  respect  to  compliance  with  the  REMIC  Provisions,  including  without
limitation,  any penalties  arising from the Trustee's  execution of Tax Returns
prepared by the Servicer that contain errors or omissions.

Section 10.03. Designation of REMIC(s).
               -----------------------

        The REMIC  Administrator  shall  make an  election  to treat the  entire
segregated pool of assets described in the definition of Trust Fund, and subject
to this  Agreement  (including  the Mortgage  Loans) as a REMIC  ("REMIC I") and
shall  make  an  election  to  treat  the  pool  of  assets   comprised  of  the
uncertificated  REMIC I Regular  Interests  as a REMIC  ("REMIC II") for federal
income tax purposes.

        The REMIC I Regular Interests will be "regular interests" in REMIC I and
the Class R-I  Certificates  will be the sole class of "residual  interests"  in
REMIC I for  purposes  of the REMIC  Provisions  (as defined  herein)  under the
federal income tax law.

        The Class A-1,  Class A-3,  Class A-4,  Class A-5, Class A-6, Class A-7,
Class A-8, Class A-9, Class PO, Class IO, Class M-1, Class M-2, Class M-3, Class
B-1, Class B-2 and Class B-3 Certificates,  will be "regular interests" in REMIC
II,  and the  Class  R-II  Certificates  will be the  sole  class  of  "residual
interests"  therein for  purposes of the REMIC  Provisions  (as defined  herein)
under federal income tax law. The Class A-2 Regular Interest shall be considered
to have three  components,  each with a notional  principal  amount equal to the
principal  balance  of one of the Class A-3,  Class  A-6,  and Class A-8 REMIC I
Regular  Interests  and  interest  rates of 3.00%,  1.25%  and 0.25% per  annum,
respectively.

Section 10.04.  Distributions on  Uncertificated  REMIC I Regular  Interests and
     REMIC II Regular Interests.

(a)     On each  Distribution  Date the Trustee shall be deemed to distribute to
        itself,  as the holder of the REMIC I Regular  Interests,  the following
        amounts  in  the  following  order  of  priority  to the  extent  of the
        Available Distribution Amount reduced by distributions made to the Class
        R-I Certificates pursuant to Section 4.02(a):

(i)     Uncertificated  Interest  on the  REMIC I  Regular  Interests  for  such
        Distribution  Date, plus any  Uncertificated  Interest thereon remaining
        unpaid from any previous Distribution Date; and

                                      113
<PAGE>

(ii)    In accordance with the priority set forth in Section 10.04(b), an amount
        equal to the sum of the amounts in respect of principal distributable on
        each Class of Certificates (other than the Class R-I Certificates) under
        Section 4.02(a), as allocated thereto pursuant to Section 4.02(b).

(b)     The amount described in Section 10.04(a)(ii) shall be deemed distributed
        with  respect  to  REMIC I  Regular  Interests  in  accordance  with the
        priority assigned to each Related Class of Certificates  (other than the
        Class R-I Certificates),  respectively,  under Section 4.02(b) until the
        Uncertificated Balance of each such interest is reduced to zero.

(c)     The portion of the Uncertificated  Interest amounts described in Section
        10.04(a)(i)  shall  be  deemed  distributed  by  REMIC I to  REMIC II in
        accordance  with the  priority  assigned  to the  REMIC II  Certificates
        relative to that  assigned  to the REMIC I  Certificates  under  Section
        4.02(a).

(d)     In determining from time to time the amounts  distributable on the REMIC
        I Regular  Interests  Realized Losses  allocated to the REMIC II Regular
        Interests shall be deemed allocated to the REMIC I Regular  Interests in
        accordance  with  the  priority   assigned  to  each  Related  Class  of
        Certificates (other than the Class R-I Certificates)  respectively under
        Section 4.05.

(e)     On each Distribution Date the Trustee shall be deemed to distribute from
        REMIC II, in the priority set forth in Sections  4.02(a) and (b), to the
        Holders  of each  Class  of  Certificates  (other  than  the  Class  R-I
        Certificates) the amounts  distributable thereon from the amounts deemed
        to have been received by REMIC II from REMIC I under this Section 10.04.

(f)     Notwithstanding the deemed  distributions on the Uncertificated  REMIC I
        Regular  Interests  described in this Section  10.04,  distributions  of
        funds from the Certificate Account shall be made only in accordance with
        Section 4.02.

Section 10.05. Compliance with Withholding Requirements.
               ----------------------------------------

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

                                      114
<PAGE>

ARTICLE XI

                            MISCELLANEOUS PROVISIONS

Section 11.01. Amendment.
               ---------

(a)            This  Agreement or any  Custodial  Agreement  may be amended from
               time  to time  by the  Company,  the  Servicer  and the  Trustee,
               without the consent of any of the Certificateholders:

(i)            to cure any ambiguity,

(ii)           to correct or supplement any provisions herein or therein,  which
               may be inconsistent  with any other provisions  herein or therein
               or to correct any error,

(iii)to modify,  eliminate  or add to any of its  provisions  to such  extent as
     shall be necessary or  desirable  to maintain the  qualification  of either
     REMIC  created  hereunder as a REMIC at all times that any  Certificate  is
     outstanding  or to avoid or minimize the risk of the  imposition of any tax
     on the Trust Fund  pursuant  to the Code that would be a claim  against the
     Trust Fund, provided that the Trustee has received an Opinion of Counsel to
     the effect that (A) 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  will not  adversely  affect in any  material
     respect the interests of any Certificateholder,

(iv) to change the timing and/or  nature of deposits into the Custodial  Account
     or the Payment Account or to change the name in which the Custodial Account
     is maintained,  provided that (A) the Payment Account Deposit Date shall in
     no event be later than the related Distribution Date, (B) such change shall
     not,  as  evidenced  by an  Opinion  of  Counsel,  adversely  affect in any
     material respect the interests of any Certificateholder and (C) such change
     shall not  result in a  reduction  of the rating  assigned  to any Class of
     Certificates  below the  lower of the  then-current  rating  or the  rating
     assigned to such  Certificates  as of the Closing  Date,  as evidenced by a
     letter from each Rating Agency to such effect,

(v)  to modify,  eliminate or add to the  provisions  of Section  5.02(f) or any
     other provision hereof restricting transfer of the Class R Certificates, by
     virtue of their being the "residual  interests"  in a REMIC,  provided that
     (A) such change shall not result in reduction of the rating assigned to any
     such Class of Certificates  below the lower of the  then-current  rating or
     the  rating  assigned  to such  Certificates  as of the  Closing  Date,  as
     evidenced by a letter from each Rating Agency to such effect,  and (B) such
     change shall not (subject to Section 10.01(f)),  as evidenced by an Opinion
     of Counsel (at the expense of the party seeking so to modify,  eliminate or
     add such  provisions),  cause either REMIC created  hereunder or any of the
     Certificateholders  (other than the  transferor) to be subject to a federal
     tax caused by a transfer to a Person that is not a Permitted Transferee,

                                      115
<PAGE>

(vi)           to make any other provisions with respect to matters or questions
               arising under this  Agreement or such Custodial  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, or

(vii)          to amend any provision  herein or therein that is not material to
               any of the Certificateholders.

(b)            This  Agreement or any  Custodial  Agreement  may also be amended
               from time to time by the  Company,  the  Servicer and the Trustee
               with the consent of the Holders of Certificates evidencing in the
               aggregate not less than 66% of the  Percentage  Interests of each
               Class of Certificates  affected thereby for the purpose of adding
               any provisions to or changing in any manner or eliminating any of
               the provisions of this  Agreement or such Custodial  Agreement or
               of  modifying  in  any  manner  the  rights  of  the  Holders  of
               Certificates  of  such  Class;  provided,  however,  that no such
               amendment shall:

(i)            reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments which are required to be distributed on any  Certificate
               without the consent of the Holder of such Certificate,

(ii)           reduce the aforesaid  percentage of Certificates of any Class the
               Holders of which are  required to consent to any such  amendment,
               in any such  case  without  the  consent  of the  Holders  of all
               Certificates of such Class then outstanding.

(c)            Notwithstanding  any contrary  provision of this  Agreement,  the
               Trustee  shall not  consent to any  amendment  to this  Agreement
               unless  it shall  have  first  received  an  Opinion  of  Counsel
               (subject  to  Section  10.01(f)  and at the  expense of the party
               seeking such  amendment) to the effect that such amendment or the
               exercise of any power granted to the Servicer, the Company or the
               Trustee in accordance  with such amendment will not result in the
               imposition  of a federal  tax on the Trust  Fund or cause  either
               REMIC  to fail  to  qualify  as a  REMIC  at any  time  that  any
               Certificate is outstanding.

(d)            Promptly  after the  execution of any such  amendment the Trustee
               shall  furnish  written  notification  of the  substance  of such
               amendment to the Custodian and each  Certificateholder.  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
               regulations as the Trustee may prescribe.

Section 11.02. Recordation of Agreement; Counterparts.
               --------------------------------------

(a) To the extent  permitted by  applicable  law,  this  Agreement is subject to
recordation in all appropriate  public offices for real property  records in all
the  counties  or other  comparable  jurisdictions  in  which  any or all of the
properties  subject to the Mortgages are situated,  and in any other appropriate
public  recording  office or elsewhere,  such  recordation to be effected by the
Servicer and at its expense on direction by the Trustee (pursuant to the request
of Holders of Certificates  entitled to at least 25% of the Voting Rights),  but
only upon direction accompanied by an Opinion of Counsel to the effect that such
recordation   materially   and   beneficially   affects  the  interests  of  the
Certificateholders.

                                      116
<PAGE>

(b) 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.
               ------------------------------------------

(a) The  death or  incapacity  of any  Certificateholder  shall not  operate  to
terminate this Agreement or the Trust Fund, nor entitle such Certificateholder's
legal  representatives  or heirs to claim an accounting or to take any action or
proceeding  in any court for a partition  or winding up of the Trust  Fund,  nor
otherwise  affect the rights,  obligations and liabilities of any of the parties
hereto.

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

(c) No Certificateholder shall have any right by virtue of any provision of this
Agreement to institute  any suit,  action or proceeding in equity or at law upon
or under or with respect to this Agreement,  unless such Holder previously shall
have given to the  Trustee a written  notice of default  and of the  continuance
thereof, as hereinbefore  provided,  and unless also the Holders of Certificates
of any  Class  evidencing  in the  aggregate  not less  than 25% of the  related
Percentage  Interests of such Class,  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
of any  Class  shall  have any  right in any  manner  whatever  by virtue of any
provision of this  Agreement to affect,  disturb or prejudice  the rights of the
Holders of any other of such  Certificates  of such Class or any other Class, or
to  obtain or seek to  obtain  priority  over or  preference  to any other  such
Holder,  or to  enforce  any right  under this  Agreement,  except in the manner
herein provided and for the common benefit of  Certificateholders  of such Class
or all Classes,  as the case may be. 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.

                                      117
<PAGE>

Section 11.04. Governing Law.
               -------------

        This agreement and the  Certificates  shall be governed by and construed
in accordance with the laws of the State of New York and the obligations, rights
and remedies of the parties  hereunder  shall be determined  in accordance  with
such laws.

Section 11.05. Notices.
               -------

        All  demands  and  notices  hereunder  shall be in writing  and shall be
deemed to have been duly given if sent by facsimile or if  personally  delivered
at or mailed by  registered  mail,  postage  prepaid  (except for notices to the
Trustee  which shall be deemed to have been duly given only when  received),  to
the appropriate address for each recipient listed in the table below or, in each
case,  such  other  address  as may  hereafter  be  furnished  in writing to the
Servicer, the Trustee and the Company, as applicable:

Recipient                           Address
Company                             8400 Normandale Lake Boulevard
                                    Suite 250, Minneapolis, Minnesota 55437,
                              Attention: President
Servicer                            100 Witmer Road
                                    Horsham, Pennsylvania 19044,
                              Attention: President
Trustee                             1 Bank One Plaza
                                    Suite IL1-0481
                                    Chicago, Illinois 60670-0481
Standard & Poor's                   55 Water Street
                            New York, New York 10041
Fitch                               One State Street Plaza
                                    Residential Mortgage-Backed Securities
                                    30th Floor
                            New York, New York 10004

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. Required Notices to Rating Agency and Subservicer.
               -------------------------------------------------

        The Company,  the Servicer or the Trustee,  as applicable,  shall notify
each Rating Agency and the Subservicer at such time as it is otherwise  required
pursuant  to this  Agreement  to give  notice of the  occurrence  of, any of the
events  described in clause (a),  (b),  (c),  (d), (g) or (h) below or provide a
copy to each Rating  Agency at such time as  otherwise  required to be delivered
pursuant to this Agreement of any of the statements described in clauses (e) and
(f) below:

                                      118
<PAGE>

(a) a material change or amendment to this Agreement,

(b) the occurrence of an Event of Default,

(c) the  termination  or  appointment  of a  successor  Servicer or Trustee or a
change in the majority ownership of the Trustee,

(d) the filing of any claim under the Servicer's  blanket  fidelity bond and the
errors  and  omissions   insurance  policy  required  by  Section  3.12  or  the
cancellation or modification of coverage under any such instrument,

(e) the  statement  required  to be  delivered  to the  Holders of each Class of
Certificates  pursuant to Section 4.03, which statements shall be mailed to each
Rating Agency via first class mail,

(f) the statements required to be delivered pursuant to Sections 3.18 and 3.19,

(g) the  occurrence  of any monthly  cash flow  shortfall  to the Holders of any
Class of  Certificates  resulting  from the  failure by the  Servicer to make an
Advance pursuant to Section 4.04, and

(h) the occurrence of the Final Distribution Date.

provided,  however,  that with respect to notice of the occurrence of the events
described in clauses (d) or (g) above, the Servicer shall provide prompt written
notice to each Rating Agency and the  Subservicer of any such event known to the
Servicer.

Section 11.07. 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 11.08. Supplemental Provisions for Resecuritization.
               --------------------------------------------

        This  Agreement  may be  supplemented  by  means  of the  addition  of a
separate  Article  hereto  (a   "Supplemental   Article")  for  the  purpose  of
resecuritizing  any of the Certificates  issued  hereunder,  under the following
circumstances.  With  respect  to any Class or Classes  of  Certificates  issued
hereunder,  or any portion of any such Class,  as to which the Company or any of
its  Affiliates  (or  any  designee  thereof)  is  the  registered  Holder  (the
"Resecuritized  Certificates"),  the  Company  may  deposit  such  Resecuritized
Certificates into a new REMIC, grantor trust, FASIT or custodial  arrangement (a
"Restructuring  Vehicle") to be held by the Trustee  pursuant to a  Supplemental


                                      119
<PAGE>

Article.  The instrument adopting such Supplemental Article shall be executed by
the Company, the Servicer and the Trustee;  provided,  that neither the Servicer
nor the  Trustee  shall  withhold  their  consent  thereto  if their  respective
interests would not be materially adversely affected thereby. To the extent that
the terms of the Supplemental Article do not in any way affect any provisions of
this Agreement as to any of the  Certificates  initially issued  hereunder,  the
adoption of the Supplemental Article shall not constitute an "amendment" of this
Agreement.

        Each  Supplemental  Article  shall set forth  all  necessary  provisions
relating to the holding of the  Resecuritized  Certificates by the Trustee,  the
establishment of the  Restructuring  Vehicle,  the issuing of various classes of
new certificates by the  Restructuring  Vehicle and the distributions to be made
thereon,  and any  other  provisions  necessary  for the  purposes  thereof.  In
connection  with each  Supplemental  Article,  the Company  shall deliver to the
Trustee an Opinion of Counsel to the effect that (i) the  Restructuring  Vehicle
will  qualify as a REMIC,  grantor  trust,  FASIT or other entity not subject to
taxation  for  federal  income  tax  purposes  and  (ii)  the  adoption  of  the
Supplemental  Article  will not  endanger  the  status of either  REMIC  created
hereunder as a REMIC or (subject to Section  10.01(f))  result in the imposition
of a tax upon the Trust Fund or either REMIC created  hereunder  (including  but
not  limited  to the  tax on  prohibited  transactions  as  defined  in  Section
860F(a)(2) of the Code and the tax on  contributions  to a REMIC as set forth in
Section 860G(d) of the Code).

Section 11.09. Allocation of Voting Rights.
               ---------------------------

        97% of all of the Voting  Rights  shall be  allocated  among  Holders of
Certificates,  other  than the  Class  A-9,  Class  A-10,  Class IO and  Class R
Certificates, in proportion to the outstanding Certificate Principal Balances of
their respective Certificates;  1% of all Voting Rights shall be allocated among
the Holders of the Class A-2  Certificates,  in accordance with their respective
Percentage Interests,  in accordance with their respective Percentage Interests,
1% of all Voting  Rights  shall be  allocated  among the Holders of the Class IO
Certificates,  in accordance with their respective Percentage Interests, 0.5% of
all  Voting  Rights  shall be  allocated  among  the  Holders  of the  Class R-I
Certificates, in accordance with their respective Percentage Interests, and 0.5%
of all Voting  Rights  shall be  allocated  among the  Holders of the Class R-II
Certificates, in accordance with their respective Percentage Interests.

Section 11.10. Non-Petition.
               ------------

        The Company, GMACM, as Seller, the Servicer and the Trustee, by entering
into this  Agreement,  and each  Certificateholder,  by accepting a Certificate,
hereby  covenant and agree that they will not at any time institute  against the
Trust Fund or Witmer Funding LLC, or join in any  institution  against the Trust
Fund or Witmer  Funding  LLC of,  any  bankruptcy  proceedings  under any United
States  federal  or state  bankruptcy  or  similar  law in  connection  with any
obligation with respect to the Certificates or this Agreement.


                                      120
<PAGE>

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

                                            RESIDENTIAL ASSET MORTGAGE
                                                   PRODUCTS, INC.



                                            By:  ...............................
                                                   Name:
                                                   Title:



                                            GMAC MORTGAGE CORPORATION



                                            By:  ...............................
                                                   Name:
                                                   Title:



                                            BANK ONE, NATIONAL ASSOCIATION,
                                                   as Trustee



                                            By:  ...............................
                                                   Name:
                                                   Title:


                                      121
<PAGE>


STATE OF                                      )
                                              )  ss.:
COUNTY OF                                     )

        On the _____ day of March,  200__ before me, a notary  public in and for
said State, personally appeared __________, known to me to be _______________ of
Residential Asset Mortgage Products, Inc., one of the corporations that executed
the within instrument,  and also known to me to be the person who executed it on
behalf  of  said  corporation,  and  acknowledged  to me that  such  corporation
executed the within instrument.

        IN WITNESS WHEREOF,  I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                                                   Notary Public

[Notarial Seal]



<PAGE>



STATE OF                                      )
                                              )  ss.:
COUNTY OF                                     )

        On the ___ day of March,  200__  before  me, a notary  public in and for
said   State,   personally   appeared   _______________,   known  to  me  to  be
________________  of GMAC Mortgage  Corporation,  one of the  corporations  that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed  it on behalf of said  corporation,  and  acknowledged  to me that such
corporation executed the within instrument.

        IN WITNESS WHEREOF,  I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                                                   Notary Public

[Notarial Seal]



<PAGE>



STATE OF        ILLINOIS                      )
                                              )  ss.:
COUNTY OF          COOK                       )

        On the ___ day of March,  200__  before  me, a notary  public in and for
said  State,  personally  appeared  ______________,  known  to  me  to  be  a[n]
______________   of  Bank  One,   National   Association,   a  national  banking
association, that executed the within instrument, and also known to me to be the
person who executed it on behalf of said banking  corporation,  and acknowledged
to me that such banking corporation executed the within instrument.

        IN WITNESS WHEREOF,  I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                                                   Notary Public

[Notarial Seal]


<PAGE>




                                   EXHIBIT A-1

                           FORM OF CLASS A CERTIFICATE



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

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

Any Transferee of this  Certificate will be deemed to have represented by virtue
of its purchase or holding of this  Certificate (or interest herein) that EITHER
(a) such Transferee is not an employee benefit plan or other plan subject to the
prohibited transaction provisions of the employee retirement income security act
of 1974,  as amended or section 4975 of the code,  or any person  (including  an
investment  manager,  a named  fiduciary or a trustee of any such Plan)  acting,
directly or indirectly,  on behalf of or purchasing any  Certificate  with "plan
assets" of any such Plan (a "plan investor"), (B) it has acquired and is holding
such Certificate in reliance on Prohibited  Transaction Exemption ("PTE") 94-29,
59 Fed. Reg. 14674 (March 29, 1994), as amended by PTE 97-34, 62 Fed. Reg. 39021
(July 21, 1997),  PTE 2000-58,  65 Fed. Reg.  67765  (November 13, 2000) AND PTE
2002-41, 67 FED. REG. 54487 (AUGUST 22, 2002) (the "ISSUER Exemption"), and that
(i) it understands that there are certain  conditions to the availability of the
ISSUER  Exemption  including that such Certificate must be rated, at the time of
purchase,  not lower than "BBB-" (or its equivalent) by Standard & Poor's, Fitch
or moody's and (Ii) it is an "accredited  investor" as defined in rule 501(a)(1)
OF  REGULATION  D OF THE  SECURITIES  ACT OF 1933,  AS  AMENDED,  or (C) (I) the
transferee is an insurance company, (II) the source of funds to be used by it to
purchase and hold the Certificate (or interest therein) is an "insurance company
general   account"  (within  the  meaning  of  Department  of  Labor  Prohibited
Transaction Class Exemption  ("PTCE") 95-60), and (iii) the CONDITIONS SET FORTH
IN  SECTIONS I AND III OF PTCE  95-60  HAVE BEEN  SATISFIED  (EACH  ENTITY  THAT
SATISFIES THIS CLAUSE (C), A "COMPLYING INSURANCE COMPANY).

                                       1
<PAGE>

If this  Certificate (OR ANY INTEREST  HEREIN) IS ACQUIRED OR HELD BY ANY PERSON
THAT DOES NOT SATISFY THE CONDITIONS DESCRIBED IN THE PRECEDING PARAGRAPH,  THEN
THE LAST  preceding  Transferee  that  either (i) is not a Plan  Investor,  (II)
ACQUIRED SUCH CERTIFICATE IN COMPLIANCE WITH THE ISSUER EXEMPTION, or (III) is a
Complying  Insurance Company shall be restored,  to the extent permitted by law,
to all rights and  obligations as Certificate  Owner thereof  retroactive to the
date of such  Transfer  of this  Certificate.  The  Trustee  shall  be  under no
liability to any Person for making any payments due on this  Certificate to such
preceding Transferee.

Any purported Certificate Owner whose acquisition or holding of this Certificate
(or interest  herein) was effected in violation of the  restrictions  in Section
5.02(e) of the Pooling and Servicing Agreement shall indemnify and hold harmless
the Company, the Trustee, the Servicer, any Subservicer, and the Trust Fund from
and against any and all liabilities,  claims, costs or expenses incurred by such
parties as a result of such acquisition or holding.
<TABLE>
<CAPTION>


<S>             <C>
Certificate No. 1                                       [[  ]% Pass-Through Rate][Based upon a
                                                        Notional Principal Balance]
Class A-     Senior
                                                        Aggregate Initial Certificate Principal
Date of Pooling and Servicing Agreement :               Balance of the Class A-
                                                        Certificates:
February 27, 2003
                                                        Initial [Certificate Principal Balance]
                                                        [Notational Amount] of this
Cut-off Date:                                           Certificate:
                                                        $
February 1, 2003

First Distribution Date:
March 25, 2003                                          CUSIP                    -
                                                              -------------------

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2018

</TABLE>

                                       2
<PAGE>



<PAGE>


                     GMAC MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 2003-J1

               evidencing a percentage  interest in the distributions  allocable
               to the Class  A-__  Certificates  with  respect  to a Trust  Fund
               consisting  primarily  of a pool  of one-  to  four-family  fixed
               interest rate first mortgage loans formed and sold by RESIDENTIAL
               ASSET MORTGAGE PRODUCTS, INC.

               This  Certificate  is payable solely from the assets of the Trust
Fund, and does not represent an obligation of or interest in  Residential  Asset
Mortgage Products, Inc., the Servicer,  Witmer Funding LLC, the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental   agency  or  instrumentality  or  by  Residential  Asset  Mortgage
Products,  Inc., the Servicer,  Witmer Funding LLC, the Trustee or GMAC Mortgage
Group,  Inc. or any of their  affiliates.  None of the  Company,  the  Servicer,
Witmer Funding LLC, GMAC Mortgage  Group,  Inc. or any of their  affiliates will
have any obligation with respect to any certificate or other obligation  secured
by or payable from payments on the Certificates.

               This  certifies  that CEDE & CO. is the  registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Initial  Certificate  Principal  Balance of this  Certificate  by the  aggregate
Initial  Certificate  Principal  Balance  of all Class A-  Certificates  both as
specified  above) in  certain  distributions  with  respect  to the  Trust  Fund
consisting  primarily  of an  interest  in a pool of one- to  four-family  fixed
interest rate first mortgage loans (the  "Mortgage  Loans"),  formed and sold by
Residential Asset Mortgage  Products,  Inc.  (hereinafter  called the "Company,"
which term includes any successor entity under the Agreement referred to below).
The Trust Fund was created  pursuant to a Pooling and Servicing  Agreement dated
as specified above (the  "Agreement")  among the Company,  the Servicer and Bank
One, National Association,  as trustee (the "Trustee"),  a summary of certain of
the  pertinent  provisions  of which is set forth  hereafter.  To the extent not
defined herein,  the capitalized terms used herein have the meanings assigned in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing as
described  in the  Agreement,  to the Person in whose name this  Certificate  is
registered  at the close of business on the last day (or if such last day is not
a Business  Day, the Business Day  immediately  preceding  such last day) of the
month immediately  preceding the month of such distribution (the "Record Date"),
from the Available  Distribution Amount in an amount equal to the product of the
Percentage Interest evidenced by this Certificate and the amount of interest and
principal, if any required to be distributed to Holders of Class A- Certificates
on such Distribution Date.

               Distributions  on this  Certificate  will be made  either  by the
Trustee or by a Paying Agent  appointed by the Trustee in immediately  available
funds (by wire  transfer or  otherwise)  for the account of the Person  entitled


                                       3
<PAGE>

thereto if such Person shall have so notified the Trustee or such Paying  Agent,
or by check mailed to the address of the Person entitled  thereto,  as such name
and address shall appear on the Certificate Register.

               Notwithstanding   the  above,  the  final  distribution  on  this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the  Trustee  for that  purpose  in the  City of  Chicago,
Illinois. [The [Initial Certificate Principal Balance] [Notional Amount] of this
Certificate is set forth above. The Certificate Principal Balance hereof will be
reduced to the extent of  distributions  allocable to principal and any Realized
Losses allocable hereto.]

               As  described  above,  in  connection  with any  transfer of this
Certificate, the Transferee will be deemed to have made representations relating
to the permissibility of such transfer under ERISA and Section 4975 of the Code,
as described in Section  5.02(e) of the  Agreement.  In addition,  any purported
Certificate  Owner whose acquisition or holding of this Certificate (or interest
herein) was effected in violation of the  restrictions in Section 5.02(e) of the
Agreement  shall  indemnify  and hold  harmless  the Company,  the Trustee,  the
Servicer,  any  Subservicer,  and the Trust  Fund from and  against  any and all
liabilities,  claims,  costs or expenses incurred by such parties as a result of
such acquisition or holding.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates issued in several Classes designated as GMACM Mortgage Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

               The  Certificates  are  limited  in right of  payment  to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement.  In the event Servicer funds
are advanced with respect to any Mortgage Loan,  such advance is reimbursable to
the Servicer,  to the extent provided in the Agreement,  from related recoveries
on such Mortgage Loan or from other cash that would have been  distributable  to
Certificateholders.

               As  provided in the  Agreement,  withdrawals  from the  Custodial
Account and/or the Payment Account created for the benefit of Certificateholders
may be  made  by the  Servicer  from  time  to  time  for  purposes  other  than
distributions to Certificateholders,  such purposes including without limitation
reimbursement to the Servicer of advances made, or certain expenses incurred, by
it.

               The Agreement permits,  with certain exceptions therein provided,
the  amendment  of  the  Agreement  and  the  modification  of  the  rights  and
obligations  of the Company,  the Servicer and the Trustee and the rights of the
Certificateholders  under the Agreement at any time by the Company, the Servicer
and the Trustee with the consent of the Holders of  Certificates  evidencing  in
the  aggregate  not less than 66% of the  Percentage  Interests of each Class of
Certificates   affected  thereby.  Any  such  consent  by  the  Holder  of  this
Certificate  shall be conclusive  and binding on such Holder and upon all future
holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
consent is made upon the  Certificate.  The Agreement also permits the amendment
thereof in certain  circumstances  without  the consent of the Holders of any of
the Certificates and, in certain additional  circumstances,  without the consent
of the Holders of certain Classes of Certificates.

                                       4
<PAGE>

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer  at the  offices or  agencies  appointed  by the Trustee in the City of
Chicago, Illinois, duly endorsed by, or accompanied by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same Class and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

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

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

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

               This Certificate shall be governed by and construed in accordance
with the laws of the State of New York.

               The  obligations  created  by the  Agreement  in  respect  of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure  of any Mortgage Loan and (ii) the purchase by the Servicer from the
Trust Fund of all remaining  Mortgage Loans and all property acquired in respect
of such Mortgage Loans,  thereby effecting early retirement of the Certificates.
The Agreement permits,  but does not require,  the Servicer to (i) purchase at a
price  determined as provided in the Agreement all remaining  Mortgage Loans and
all property acquired in respect of any Mortgage Loan or (ii) purchase in whole,
but not in part, all of the  Certificates  from the Holders  thereof;  provided,
that any such option may only be exercised if the Pool Stated Principal  Balance
of the Mortgage Loans as of the Distribution Date upon which the proceeds of any
such  purchase  are  distributed  is less than ten percent of the  Cut-off  Date
Principal Balance of the Mortgage Loans.

                                       5
<PAGE>

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



                                       6
<PAGE>


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

Dated:  __________, 200__          BANK ONE, NATIONAL ASSOCIATION,
                                   Not in its individual capacity but solely as
                                   Trustee



                                       By:
                                       -------------------------------------
                                         Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  A  Certificates  referred  to in the
within-mentioned Agreement.

                                BANK ONE, NATIONAL ASSOCIATION,
                                Not in its individual capacity but solely as
                                Certificate Registrar



                                       By:
                                         -----------------------------------
                                           Authorized Signatory



                                       7
<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s)  unto  ______________(Please  print or  typewrite  name and  address
including  postal zip code of assignee) a Percentage  Interest  evidenced by the
within  GMACM  Mortgage  Pass-Through  Certificate  and  hereby  authorizes  the
transfer  of  registration  of such  interest  to  assignee  on the  Certificate
Register of the Trust Fund.

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


Dated:  Signature by or on behalf of assignor

                                            _____________________________
                                            Signature Guaranteed




                            DISTRIBUTION INSTRUCTIONS

           The  assignee   should   include  the   following   for  purposes  of
distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available    funds   to    ________________________    for   the    account   of
__________________ account number__________________,  or, if mailed by check, to
________________________.    Applicable   statements   should   be   mailed   to
_____________________.

     This information is provided by _______________,  the assignee named above,
or ____________________, as its agent.



                                       8
<PAGE>


                                   EXHIBIT A-2

                          FORM OF CLASS IO CERTIFICATE

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

Any Transferee of this  Certificate will be deemed to have represented by virtue
of its purchase or holding of this  Certificate (or interest herein) that EITHER
(a) such Transferee is not an EMPLOYEE BENEFIT PLAN OR OTHER PLAN SUBJECT TO THE
PROHIBITED TRANSACTION PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
OF 1974,  AS AMENDED OR SECTION 4975 OF THE CODE,  OR ANY PERSON  (including  an
investment  manager,  a named  fiduciary or a trustee of any such Plan)  acting,
directly or indirectly,  on behalf of or purchasing any  Certificate  with "plan
assets" of any such Plan (a "plan investor"), (B) it has acquired and is holding
such Certificate in reliance on Prohibited  Transaction Exemption ("PTE") 94-29,
59 Fed. Reg. 14674 (March 29, 1994), as amended by PTE 97-34, 62 Fed. Reg. 39021
(July 21, 1997),  and PTE 2000-58,  65 Fed. Reg. 67765  (November 13, 2000) (the
"ISSUER  Exemption"),  and  that  (i) it  understands  that  there  are  certain
conditions  to the  availability  of the ISSUER  Exemption  including  that such
Certificate  must be rated,  at the time of purchase,  not lower than "BBB-" (or
its  equivalent)  by  Standard  &  Poor's,  Fitch or  Moody's  and (iI) it is an
"accredited  investor"  as  defined in rule  501(a)(1)  OF  REGULATION  D OF THE
SECURITIES  ACT OF 1933, AS AMENDED,  or (C) (I) the  transferee is an insurance
company,  (II) the  source  of funds to be used by it to  purchase  and hold the
Certificate  (OR INTEREST  THEREIN) is an "insurance  company  general  account"
(within  the  meaning  of  Department  of  Labor  Prohibited  Transaction  Class
Exemption  ("PTCE") 95-60), and (iii) the CONDITIONS SET FORTH IN SECTIONS I AND
III OF PTCE 95-60 HAVE BEEN  SATISFIED  (EACH ENTITY THAT  SATISFIES THIS CLAUSE
(C), A "COMPLYING INSURANCE COMPANY).

If this  Certificate (OR ANY INTEREST  HEREIN) IS ACQUIRED OR HELD BY ANY PERSON
THAT DOES NOT SATISFY THE CONDITIONS DESCRIBED IN THE PRECEDING PARAGRAPH,  THEN
THE LAST  preceding  Transferee  that  either (i) is not a Plan  Investor,  (II)
ACQUIRED SUCH CERTIFICATE IN COMPLIANCE WITH THE ISSUER EXEMPTION, or (III) is a
Complying  Insurance Company shall be restored,  to the extent permitted by law,
to all rights and  obligations as Certificate  Owner thereof  retroactive to the
date of such  Transfer  of this  Certificate.  The  Trustee  shall  be  under no
liability to any Person for making any payments due on this  Certificate to such
preceding Transferee.

                                       1
<PAGE>

Any purported Certificate Owner whose acquisition or holding of this Certificate
(or interest  herein) was effected in violation of the  restrictions  in Section
5.02(e) of the Pooling and Servicing Agreement shall indemnify and hold harmless
the Company, the Trustee, the Servicer, any Subservicer, and the Trust Fund from
and against any and all liabilities,  claims, costs or expenses incurred by such
parties as a result of such acquisition or holding.

<TABLE>
<CAPTION>

<S>             <C>
Certificate No. 1                                       Variable Pass-Through Rate based on
                                                        a Notional Amount
Class IO Senior
                                                        [Percentage Interest      %]
                                                                             -----
Date of Pooling and Servicing Agreement :
February 27, 2003                                       [                ] Initial Pass-Through
                                                         ----------------
                                                        Rate
                                                        based on a Notional Amount
Cut-off Date:
February 1, 2003

First Distribution Date:
March 25, 2003

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2018

</TABLE>

                                       2
<PAGE>


                     GMACM MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 2003-J1

               evidencing a percentage  interest in the distributions  allocable
               to the  Class  IO  Certificates  with  respect  to a  Trust  Fund
               consisting  primarily  of a pool  of one-  to  four-family  fixed
               interest rate first mortgage loans formed and sold by RESIDENTIAL
               ASSET MORTGAGE PRODUCTS, INC.

               This  Certificate  is payable solely from the assets of the Trust
Fund, and does not represent an obligation of or interest in  Residential  Asset
Mortgage Products, Inc., the Servicer,  Witmer Funding LLC, the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental   agency  or  instrumentality  or  by  Residential  Asset  Mortgage
Products,  Inc., the Servicer,  Witmer Funding LLC, the Trustee or GMAC Mortgage
Group,  Inc. or any of their  affiliates.  None of the  Company,  the  Servicer,
Witmer Funding LLC, GMAC Mortgage  Group,  Inc. or any of their  affiliates will
have any obligation with respect to any certificate or other obligation  secured
by or payable from payments on the Certificates.

               This certifies  that GMAC MORTGAGE  CORPORATION is the registered
owner of the Percentage  Interest  evidenced by this  Certificate  (as specified
above) in  certain  distributions  with  respect  to the Trust  Fund  consisting
primarily of an interest in a pool of one- to  four-family  fixed  interest rate
first  mortgage  loans (the  "Mortgage  Loans"),  formed and sold by Residential
Asset Mortgage  Products,  Inc.  (hereinafter  called the "Company,"  which term
includes any successor entity under the Agreement  referred to below). The Trust
Fund  was  created  pursuant  to a  Pooling  and  Servicing  Agreement  dated as
specified above (the "Agreement") among the Company,  the Servicer and Bank One,
National  Association,  as trustee (the "Trustee"),  a summary of certain of the
pertinent provisions of which is set forth hereafter.  To the extent not defined
herein,  the  capitalized  terms used herein have the  meanings  assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing as
described  in the  Agreement,  to the Person in whose name this  Certificate  is
registered  at the close of business on the last day (or if such last day is not
a Business  Day, the Business Day  immediately  preceding  such last day) of the
month immediately  preceding the month of such distribution (the "Record Date"),
from the Available  Distribution Amount in an amount equal to the product of the
Percentage  Interest  evidenced by this  Certificate  and the amount of interest
required  to be  distributed  to  Holders  of  Class  IO  Certificates  on  such
Distribution  Date. The Notional Amount as of any date of determination is equal
to the Stated Principal Balance of the Mortgage Loans. The Class IO Certificates
have no Certificate Principal Balance.

               Distributions  on this  Certificate  will be made  either  by the
Trustee or by a Paying Agent  appointed by the Trustee in immediately  available
funds (by wire  transfer or  otherwise)  for the account of the Person  entitled
thereto if such Person shall have so notified the Trustee or such Paying  Agent,
or by check mailed to the address of the Person entitled  thereto,  as such name
and address shall appear on the Certificate Register.

               Notwithstanding   the  above,  the  final  distribution  on  this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the  Trustee  for that  purpose  in the  City of  Chicago,
Illinois. The Class IO Notional Amount of this Certificate is set forth above.

                                       3
<PAGE>

               As  described  above,  in  connection  with any  transfer of this
Certificate the Transferee will be deemed to have made representations  relating
to the permissibility of such transfer under ERISA and Section 4975 of the Code,
as described in Section  5.02(e) of the  Agreement.  In addition,  any purported
Certificate  Owner whose acquisition or holding of this Certificate (or interest
herein) was effected in violation of the  restrictions in Section 5.02(e) of the
Agreement  shall  indemnify  and hold  harmless  the Company,  the Trustee,  the
Servicer,  any  Subservicer,  and the Trust  Fund from and  against  any and all
liabilities,  claims,  costs or expenses incurred by such parties as a result of
such acquisition or holding.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates issued in several Classes designated as GMACM Mortgage Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

               The  Certificates  are  limited  in right of  payment  to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement.  In the event Servicer funds
are advanced with respect to any Mortgage Loan,  such advance is reimbursable to
the Servicer,  to the extent provided in the Agreement,  from related recoveries
on such Mortgage Loan or from other cash that would have been  distributable  to
Certificateholders.

               As  provided in the  Agreement,  withdrawals  from the  Custodial
Account and/or the Payment Account created for the benefit of Certificateholders
may be  made  by the  Servicer  from  time  to  time  for  purposes  other  than
distributions to Certificateholders,  such purposes including without limitation
reimbursement to the Servicer of advances made, or certain expenses incurred, by
it.

               The Agreement permits,  with certain exceptions therein provided,
the  amendment  of  the  Agreement  and  the  modification  of  the  rights  and
obligations  of the Company,  the Servicer and the Trustee and the rights of the
Certificateholders  under the Agreement at any time by the Company, the Servicer
and the Trustee with the consent of the Holders of  Certificates  evidencing  in
the  aggregate  not less than 66% of the  Percentage  Interests of each Class of
Certificates   affected  thereby.  Any  such  consent  by  the  Holder  of  this
Certificate  shall be conclusive  and binding on such Holder and upon all future
holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
consent is made upon the  Certificate.  The Agreement also permits the amendment
thereof in certain  circumstances  without  the consent of the Holders of any of
the Certificates and, in certain additional  circumstances,  without the consent
of the Holders of certain Classes of Certificates.

                                       4
<PAGE>

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer  at the  offices or  agencies  appointed  by the Trustee in the City of
Chicago, Illinois, duly endorsed by, or accompanied by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same Class and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

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

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

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

               This Certificate shall be governed by and construed in accordance
with the laws of the State of New York.

               The  obligations  created  by the  Agreement  in  respect  of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure  of any Mortgage Loan and (ii) the purchase by the Servicer from the
Trust Fund of all remaining  Mortgage Loans and all property acquired in respect
of such Mortgage Loans,  thereby effecting early retirement of the Certificates.
The Agreement permits,  but does not require,  the Servicer to (i) purchase at a
price  determined as provided in the Agreement all remaining  Mortgage Loans and
all property acquired in respect of any Mortgage Loan or (ii) purchase in whole,
but not in part, all of the  Certificates  from the Holders  thereof;  provided,
that any such option may only be exercised if the Pool Stated Principal  Balance
of the Mortgage Loans as of the Distribution Date upon which the proceeds of any
such  purchase  are  distributed  is less than ten percent of the  Cut-off  Date
Principal Balance of the Mortgage Loans.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.


                                       5
<PAGE>


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

Dated:  __________, 200__      BANK ONE, NATIONAL ASSOCIATION,
                               Not in its individual capacity but solely as
                               Trustee



                                       By:
                                                     ---------------------------
                                                        Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION

               This  is one of the  Class  IO  Certificates  referred  to in the
within-mentioned Agreement.

                              BANK ONE, NATIONAL ASSOCIATION,
                              Not in its individual capacity but solely as
                              Certificate Registrar



                                       By:
                                                     ---------------------------
                                                        Authorized Signatory



                                       6
<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s)  unto  ______________(Please  print or  typewrite  name and  address
including  postal zip code of assignee) a Percentage  Interest  evidenced by the
within  GMACM  Mortgage  Pass-Through  Certificate  and  hereby  authorizes  the
transfer  of  registration  of such  interest  to  assignee  on the  Certificate
Register of the Trust Fund.

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


Dated:  Signature by or on behalf of assignor

                                            _____________________________
                                            Signature Guaranteed




                            DISTRIBUTION INSTRUCTIONS

           The  assignee   should   include  the   following   for  purposes  of
distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available    funds   to    ________________________    for   the    account   of
__________________ account number__________________,  or, if mailed by check, to
________________________.    Applicable   statements   should   be   mailed   to
_____________________.

     This information is provided by _______________,  the assignee named above,
or ____________________, as its agent.



                                       7
<PAGE>

                                EXHIBIT A-3

                          FORM OF CLASS PO CERTIFICATE

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

Any Transferee of this  Certificate will be deemed to have represented by virtue
of its purchase or holding of this  Certificate (or interest herein) that EITHER
(a) such Transferee is not AN EMPLOYEE BENEFIT PLAN OR OTHER PLAN SUBJECT TO THE
PROHIBITED TRANSACTION PROVISIONS Of THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
OF 1974,  AS AMENDED OR SECTION  4975 OF THE CODE,  OR ANY PERSON  INCLUDING  an
investment  manager,  a named  fiduciary or a trustee of any SUCH Plan)  acting,
directly or indirectly,  on behalf of or purchasing any  Certificate  with "plan
assets" of any SUCH Plan (a "plan investor"), (B) it has acquired and is holding
such Certificate in reliance on Prohibited  Transaction Exemption ("PTE") 94-29,
59 Fed. Reg. 14674 (March 29, 1994), as amended by PTE 97-34, 62 Fed. Reg. 39021
(July 21, 1997),  PTE 2000-58,  65 Fed. Reg.  67765  (November 13, 2000) AND PTE
2002-41, 67 FED. REG. 54487 (AUGUST 22, 2002) (the "ISSUER Exemption"), and that
(iI) it understands that there are certain conditions to the availability of the
ISSUER  Exemption  including that such Certificate must be rated, at the time of
purchase,  not lower than "BBB-" (or its equivalent) by Standard & Poor's, Fitch
or moody's and (i) it is an  "accredited  investor" as defined in rule 501(a)(1)
OF  REGULATION  D OF THE  SECURITIES  ACT OF 1933,  AS  AMENDED,  or (C) (I) the
transferee is an insurance company, (II) the source of funds to be used by it to
purchase AND HOLD the Certificate (or interest therein) is an "insurance company
general   account"  (within  the  meaning  of  Department  of  Labor  Prohibited
Transaction Class Exemption  ("PTCE") 95-60), and (iii) the CONDITIONS SET FORTH
IN  SECTIONS I AND III OF PTCE  95-60  HAVE BEEN  SATISFIED  (EACH  ENTITY  THAT
SATISFIES THIS CLAUSE (C), A "COMPLYING INSURANCE COMPANY).

If this  Certificate (OR ANY INTEREST  HEREIN) IS ACQUIRED OR HELD BY ANY PERSON
THAT DOES NOT SATISFY THE CONDITIONS DESCRIBED IN THE PRECEDING PARAGRAPH,  THEN
THE LAST  preceding  Transferee  that  either (i) is not a Plan  Investor,  (II)
ACQUIRED SUCH CERTIFICATE IN COMPLIANCE WITH THE ISSUER EXEMPTION, or (III) is a
Complying  Insurance Company shall be restored,  to the extent permitted by law,
to all rights and  obligations as Certificate  Owner thereof  retroactive to the
date of such  Transfer  of this  Certificate.  The  Trustee  shall  be  under no
liability to any Person for making any payments due on this  Certificate to such
preceding Transferee.

                                       1
<PAGE>

Any purported Certificate Owner whose acquisition or holding of this Certificate
(or interest  herein) was effected in violation of the  restrictions  in Section
5.02(e) of the Pooling and Servicing Agreement shall indemnify and hold harmless
the Company, the Trustee, the Servicer, any Subservicer, and the Trust Fund from
and against any and all liabilities,  claims, costs or expenses incurred by such
parties as a result of such acquisition or holding.

<TABLE>
<CAPTION>

<S>             <C>                                   <C>
Certificate No. 1                                     0.00% Pass-Through Rate

Class PO Senior                                       Aggregate Initial Certificate Principal
                                                      Balance of the Class PO Certificates $[  ]
Date of Pooling and Servicing Agreement :
February 27, 2003                                     Initial Certificate Principal
                                                      Balance of this Certificate:
                                                      $
Cut-off Date:
February 1, 2003                                      CUSIP                    -
                                                            -------------------

First Distribution Date:
March 25, 2003

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2018
</TABLE>


                                       2
<PAGE>


                     GMACM MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 2003-J1

               evidencing a percentage  interest in the distributions  allocable
               to the  Class  PO  Certificates  with  respect  to a  Trust  Fund
               consisting  primarily  of a pool  of one-  to  four-family  fixed
               interest rate first mortgage loans formed and sold by RESIDENTIAL
               ASSET MORTGAGE PRODUCTS, INC.

               This  Certificate  is payable solely from the assets of the Trust
Fund, and does not represent an obligation of or interest in  Residential  Asset
Mortgage Products, Inc., the Servicer,  Witmer Funding LLC, the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental   agency  or  instrumentality  or  by  Residential  Asset  Mortgage
Products,  Inc., the Servicer,  Witmer Funding LLC, the Trustee or GMAC Mortgage
Group,  Inc. or any of their  affiliates.  None of the  Company,  the  Servicer,
Witmer Funding LLC, GMAC Mortgage  Group,  Inc. or any of their  affiliates will
have any obligation with respect to any certificate or other obligation  secured
by or payable from payments on the Certificates.

               This certifies  that GMAC MORTGAGE  CORPORATION is the registered
owner of the  Percentage  Interest  evidenced by this  Certificate  (obtained by
dividing the Initial Certificate Principal Balance of all Class PO Certificates,
both as specified above) in certain distributions with respect to the Trust Fund
consisting  primarily  of an  interest  in a pool of one- to  four-family  fixed
interest rate first mortgage loans (the  "Mortgage  Loans"),  formed and sold by
Residential Asset Mortgage  Products,  Inc.  (hereinafter  called the "Company,"
which term includes any successor entity under the Agreement referred to below).
The Trust Fund was created  pursuant to a Pooling and Servicing  Agreement dated
as specified above (the  "Agreement")  among the Company,  the Servicer and Bank
One, National Association,  as trustee (the "Trustee"),  a summary of certain of
the  pertinent  provisions  of which is set forth  hereafter.  To the extent not
defined herein,  the capitalized terms used herein have the meanings assigned in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing as
described  in the  Agreement,  to the Person in whose name this  Certificate  is
registered  at the close of business on the last day (or if such last day is not
a Business  Day, the Business Day  immediately  preceding  such last day) of the
month immediately  preceding the month of such distribution (the "Record Date"),
from the Available  Distribution Amount in an amount equal to the product of the
Percentage  Interest  evidenced by this  Certificate and the amount of principal
required  to be  distributed  to  Holders  of  Class  PO  Certificates  on  such
Distribution Date.

               Distributions  on this  Certificate  will be made  either  by the
Trustee or by a Paying Agent  appointed by the Trustee in immediately  available
funds (by wire  transfer or  otherwise)  for the account of the Person  entitled
thereto if such Person shall have so notified the Trustee or such Paying  Agent,
or by check mailed to the address of the Person entitled  thereto,  as such name
and address shall appear on the Certificate Register.

                                       3
<PAGE>

               Notwithstanding   the  above,  the  final  distribution  on  this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the  Trustee  for that  purpose  in the  City of  Chicago,
Illinois.  The Initial Certificate  Principal Balance of this Certificate is set
forth above.  The  Certificate  Principal  Balance hereof will be reduced to the
extent of distributions allocable to principal and any Realized Losses allocable
hereto.

               As  described  above,  in  connection  with any  transfer of this
Certificate the Transferee will be deemed to have made representations  relating
to the permissibility of such transfer under ERISA and Section 4975 of the Code,
as described in Section  5.02(e) of the  Agreement.  In addition,  any purported
Certificate  Owner whose acquisition or holding of this Certificate (or interest
herein) was effected in violation of the  restrictions in Section 5.02(e) of the
Agreement  shall  indemnify  and hold  harmless  the Company,  the Trustee,  the
Servicer,  any  Subservicer,  and the Trust  Fund from and  against  any and all
liabilities,  claims,  costs or expenses incurred by such parties as a result of
such acquisition or holding.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates issued in several Classes designated as GMACM Mortgage Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

               The  Certificates  are  limited  in right of  payment  to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement.  In the event Servicer funds
are advanced with respect to any Mortgage Loan,  such advance is reimbursable to
the Servicer,  to the extent provided in the Agreement,  from related recoveries
on such Mortgage Loan or from other cash that would have been  distributable  to
Certificateholders.

               As  provided in the  Agreement,  withdrawals  from the  Custodial
Account and/or the Payment Account created for the benefit of Certificateholders
may be  made  by the  Servicer  from  time  to  time  for  purposes  other  than
distributions to Certificateholders,  such purposes including without limitation
reimbursement to the Servicer of advances made, or certain expenses incurred, by
it.

               The Agreement permits,  with certain exceptions therein provided,
the  amendment  of  the  Agreement  and  the  modification  of  the  rights  and
obligations  of the Company,  the Servicer and the Trustee and the rights of the
Certificateholders  under the Agreement at any time by the Company, the Servicer
and the Trustee with the consent of the Holders of  Certificates  evidencing  in
the  aggregate  not less than 66% of the  Percentage  Interests of each Class of
Certificates   affected  thereby.  Any  such  consent  by  the  Holder  of  this
Certificate  shall be conclusive  and binding on such Holder and upon all future
holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
consent is made upon the  Certificate.  The Agreement also permits the amendment
thereof in certain  circumstances  without  the consent of the Holders of any of
the Certificates and, in certain additional  circumstances,  without the consent
of the Holders of certain Classes of Certificates.

                                       4
<PAGE>

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer  at the  offices or  agencies  appointed  by the Trustee in the City of
Chicago, Illinois, duly endorsed by, or accompanied by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same Class and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

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

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

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

               This Certificate shall be governed by and construed in accordance
with the laws of the State of New York.

               The  obligations  created  by the  Agreement  in  respect  of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure  of any Mortgage Loan and (ii) the purchase by the Servicer from the
Trust Fund of all remaining  Mortgage Loans and all property acquired in respect
of such Mortgage Loans,  thereby effecting early retirement of the Certificates.
The Agreement permits,  but does not require,  the Servicer to (i) purchase at a
price  determined as provided in the Agreement all remaining  Mortgage Loans and
all property acquired in respect of any Mortgage Loan or (ii) purchase in whole,
but not in part, all of the  Certificates  from the Holders  thereof;  provided,
that any such option may only be exercised if the Pool Stated Principal  Balance
of the Mortgage Loans as of the Distribution Date upon which the proceeds of any
such  purchase  are  distributed  is less than ten percent of the  Cut-off  Date
Principal Balance of the Mortgage Loans.

                                       5
<PAGE>

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.


                                       6
<PAGE>


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

Dated:  _________, 200__        BANK ONE, NATIONAL ASSOCIATION,
                                Not in its individual capacity but solely as
                                Trustee



                                       By:
                                                     ---------------------------
                                                        Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION

               This  is one of the  Class  PO  Certificates  referred  to in the
within-mentioned Agreement.

                                   BANK ONE, NATIONAL ASSOCIATION,
                                   Not in its individual capacity but solely as
                                   Certificate Registrar



                                       By:
                                                     --------------------------
                                                        Authorized Signatory



                                       7
<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s)  unto  ______________(Please  print or  typewrite  name and  address
including  postal zip code of assignee) a Percentage  Interest  evidenced by the
within  GMACM  Mortgage  Pass-Through  Certificate  and  hereby  authorizes  the
transfer  of  registration  of such  interest  to  assignee  on the  Certificate
Register of the Trust Fund.

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


Dated:  Signature by or on behalf of assignor

                                            _____________________________
                                            Signature Guaranteed




                            DISTRIBUTION INSTRUCTIONS

           The  assignee   should   include  the   following   for  purposes  of
distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available    funds   to    ________________________    for   the    account   of
__________________ account number__________________,  or, if mailed by check, to
________________________.    Applicable   statements   should   be   mailed   to
_____________________.

     This information is provided by _______________,  the assignee named above,
or ____________________, as its agent.


                                       8
<PAGE>

                                    EXHIBIT B

                           FORM OF CLASS M CERTIFICATE

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE SENIOR  CERTIFICATES
[CLASS  M-1  CERTIFICATES]  [AND CLASS M-2  CERTIFICATES]  AS  DESCRIBED  IN THE
AGREEMENT (AS DEFINED BELOW).

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

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

Any Transferee of this  Certificate will be deemed to have represented by virtue
of its purchase or holding of this  Certificate (or interest herein) that EITHER
(a) such Transferee is not an employee benefit plan or other plan subject to the
prohibited transaction provisions of the employee retirement income security act
of 1974,  as amended or section 4975 of the code,  or any person  (including  an
investment  manager,  a named  fiduciary or a trustee of any such Plan)  acting,
directly or indirectly,  on behalf of or purchasing any  Certificate  with "plan
assets" of any such Plan (a "plan investor"), (B) it has acquired and is holding
such Certificate in reliance on Prohibited  Transaction Exemption ("PTE") 94-29,
59 Fed. Reg. 14674 (March 29, 1994), as amended by PTE 97-34, 62 Fed. Reg. 39021
(July 21, 1997),  PTE 2000-58,  65 Fed. Reg.  67765  (November 13, 2000) AND PTE
2002-41, 67 FED. REG. 54487 (AUGUST 22, 2002) (the "ISSUER Exemption"), and that
(i) it understands that there are certain  conditions to the availability of the
ISSUER  Exemption  including that such Certificate must be rated, at the time of
purchase,  not lower than "BBB-" (or its equivalent) by Standard & Poor's, Fitch
or moody's and (iI) it is an "accredited  investor" as defined in rule 501(a)(1)
OF  REGULATION  D OF THE  SECURITIES  ACT OF 1933,  AS  AMENDED,  or (C) (I) the
transferee is an insurance company, (II) the source of funds to be used by it to
purchase and hold the Certificate (OR INTEREST THEREIN) is an "insurance company
general   account"  (within  the  meaning  of  Department  of  Labor  Prohibited
Transaction Class Exemption  ("PTCE") 95-60), and (iii) the CONDITIONS SET FORTH
IN  SECTIONS I AND III OF PTCE  95-60  HAVE BEEN  SATISFIED  (EACH  ENTITY  THAT
SATISFIES THIS CLAUSE (C), A "COMPLYING INSURANCE COMPANY).

                                       1
<PAGE>

If this  Certificate (OR ANY INTEREST  HEREIN) IS ACQUIRED OR HELD BY ANY PERSON
THAT DOES NOT SATISFY THE CONDITIONS DESCRIBED IN THE PRECEDING PARAGRAPH,  THEN
THE LAST  preceding  Transferee  that  either (i) is not a Plan  Investor,  (II)
ACQUIRED SUCH CERTIFICATE IN COMPLIANCE WITH THE ISSUER EXEMPTION, or (III) is a
Complying  Insurance Company shall be restored,  to the extent permitted by law,
to all rights and  obligations as Certificate  Owner thereof  retroactive to the
date of such  Transfer  of this  Certificate.  The  Trustee  shall  be  under no
liability to any Person for making any payments due on this  Certificate to such
preceding Transferee.

Any purported Certificate Owner whose acquisition or holding of this Certificate
(or interest  herein) was effected in violation of the  restrictions  in Section
5.02(e) of the Pooling and Servicing Agreement shall indemnify and hold harmless
the Company, the Trustee, the Servicer, any Subservicer, and the Trust Fund from
and against any and all liabilities,  claims, costs or expenses incurred by such
parties as a result of such acquisition or holding.

<TABLE>
<CAPTION>

<S>             <C>
Certificate No. 1                                       [          ]% Pass-Through Rate

Class M-     Subordinate
                                                        Aggregate Certificate Principal Balance
Date of Pooling and Servicing Agreement :               of the Class M-[   ] Certificates:
                                                                        ----
February 27, 2003                                       $                            ]
                                                         ----------------------------

Cut-off Date:                                           Initial Certificate Principal Balance
                                                        of
February 1, 2003                                        this Certificate:
                                                        $
                                                        -

First Distribution Date:                                CUSIP                    -
                                                              -------------------
March 25, 2003

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2018
</TABLE>



                                       2
<PAGE>


                    GMACM MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 2003-J1

               evidencing a percentage  interest in any distributions  allocable
               to the Class M-  Certificates  with  respect  to the  Trust  Fund
               consisting  primarily  of a pool  of one-  to  four-family  fixed
               interest rate first mortgage loans formed and sold by RESIDENTIAL
               ASSET MORTGAGE PRODUCTS, INC.

               This  Certificate  is payable solely from the assets of the Trust
Fund, and does not represent an obligation of or interest in  Residential  Asset
Mortgage Products, Inc., the Servicer,  Witmer Funding LLC, the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental   agency  or  instrumentality  or  by  Residential  Asset  Mortgage
Products,  Inc., the Servicer,  Witmer Funding LLC, the Trustee or GMAC Mortgage
Group,  Inc. or any of their  affiliates.  None of the  Company,  the  Servicer,
Witmer Funding LLC, GMAC Mortgage  Group,  Inc. or any of their  affiliates will
have any obligation with respect to any certificate or other obligation  secured
by or payable from payments on the Certificates.

               This  certifies  that CEDE & CO. is the  registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Certificate  Principal Balance of this Certificate by the aggregate  Certificate
Principal  Balance of all Class M-  Certificates,  both as  specified  above) in
certain  distributions  with respect to a Trust Fund  consisting  primarily of a
pool of one- to  four-family  fixed  interest  rate  first  mortgage  loans (the
"Mortgage Loans"),  formed and sold by Residential Asset Mortgage Products, Inc.
(hereinafter  called the  "Company,"  which term includes any  successor  entity
under the Agreement referred to below). The Trust Fund was created pursuant to a
Pooling and Servicing Agreement dated as specified above (the "Agreement") among
the Company,  the Servicer and Bank One, National  Association,  as trustee (the
"Trustee"),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  To the extent not defined herein,  the capitalized  terms used
herein have the meanings  assigned in the Agreement.  This Certificate is issued
under and is subject to the terms,  provisions  and conditions of the Agreement,
to which  Agreement the Holder of this  Certificate  by virtue of the acceptance
hereof assents and by which such Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing as
described  in the  Agreement,  to the Person in whose name this  Certificate  is
registered  at the close of business on the last day (or if such last day is not
a Business  Day, the Business Day  immediately  preceding  such last day) of the
month immediately  preceding the month of such distribution (the "Record Date"),
from the Available  Distribution Amount in an amount equal to the product of the
Percentage Interest evidenced by this Certificate and the amount of interest and
principal, if any required to be distributed to Holders of Class M- Certificates
on such Distribution Date.

               Distributions  on this  Certificate  will be made  either  by the
Trustee or by a Paying Agent  appointed by the Trustee in immediately  available
funds (by wire  transfer or  otherwise)  for the account of the Person  entitled
thereto if such Person shall have so notified the Trustee or such Paying  Agent,
or by check mailed to the address of the Person entitled  thereto,  as such name
and address shall appear on the Certificate Register.

                                       3
<PAGE>

               Notwithstanding   the  above,  the  final  distribution  on  this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the  Trustee  for that  purpose  in the  City of  Chicago,
Illinois.  The Initial Certificate  Principal Balance of this Certificate is set
forth above.  The  Certificate  Principal  Balance hereof will be reduced to the
extent of the  distributions  allocable  to principal  and any  Realized  Losses
allocable hereto.

               As  described  above,  in  connection  with any  transfer of this
Certificate the Transferee will be deemed to have made representations  relating
to the permissibility of such transfer under ERISA and Section 4975 of the Code,
as described in Section  5.02(e) of the  Agreement.  In addition,  any purported
Certificate  Owner whose acquisition or holding of this Certificate (or interest
herein) was effected in violation of the  restrictions in Section 5.02(e) of the
Agreement  shall  indemnify  and hold  harmless  the Company,  the Trustee,  the
Servicer,  any  Subservicer,  and the Trust  Fund from and  against  any and all
liabilities,  claims,  costs or expenses incurred by such parties as a result of
such acquisition or holding.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates issued in several Classes designated as GMACM Mortgage Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

               The  Certificates  are  limited  in right of  payment  to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement.  In the event Servicer funds
are advanced with respect to any Mortgage Loan,  such advance is reimbursable to
the Servicer,  to the extent provided in the Agreement,  from related recoveries
on such Mortgage Loan or from other cash that would have been  distributable  to
Certificateholders.

               As  provided in the  Agreement,  withdrawals  from the  Custodial
Account and/or the Payment Account created for the benefit of Certificateholders
may be  made  by the  Servicer  from  time  to  time  for  purposes  other  than
distributions to Certificateholders,  such purposes including without limitation
reimbursement to the Servicer of advances made, or certain expenses incurred, by
it.

               The Agreement permits,  with certain exceptions therein provided,
the  amendment  of  the  Agreement  and  the  modification  of  the  rights  and
obligations  of the Company,  the Servicer and the Trustee and the rights of the
Certificateholders  under the Agreement at any time by the Company, the Servicer
and the Trustee with the consent of the Holders of  Certificates  evidencing  in
the  aggregate  not less than 66% of the  Percentage  Interests of each Class of
Certificates   affected  thereby.  Any  such  consent  by  the  Holder  of  this
Certificate  shall be conclusive  and binding on such Holder and upon all future
holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
consent is made upon the  Certificate.  The Agreement also permits the amendment
thereof in certain  circumstances  without  the consent of the Holders of any of
the Certificates and, in certain additional  circumstances,  without the consent
of the Holders of certain Classes of Certificates.

                                       4
<PAGE>

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer  at the  offices or  agencies  appointed  by the Trustee in the City of
Chicago, Illinois, duly endorsed by, or accompanied by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same Class and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

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

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

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

               This Certificate shall be governed by and construed in accordance
with the laws of the State of New York.

               The  obligations  created  by the  Agreement  in  respect  of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure  of any Mortgage Loan and (ii) the purchase by the Servicer from the
Trust Fund of all remaining  Mortgage Loans and all property acquired in respect
of such Mortgage Loans,  thereby effecting early retirement of the Certificates.
The Agreement permits,  but does not require,  the Servicer to (i) purchase at a
price  determined as provided in the Agreement all remaining  Mortgage Loans and
all property acquired in respect of any Mortgage Loan or (ii) purchase in whole,
but not in part, all of the  Certificates  from the Holders  thereof;  provided,
that any such option may only be exercised if the Pool Stated Principal  Balance
of the Mortgage Loans as of the Distribution Date upon which the proceeds of any
such  purchase  are  distributed  is less than ten percent of the  Cut-off  Date
Principal Balance of the Mortgage Loans.

                                       5
<PAGE>

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.


                                       6
<PAGE>


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

Dated:  __________, 200__           BANK ONE, NATIONAL ASSOCIATION,
                                    Not in its individual capacity but solely as
                                    Trustee



                                       By:
                                                     --------------------------
                                                        Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  M  Certificates  referred  to in the
within-mentioned Agreement.

                                  BANK ONE, NATIONAL ASSOCIATION,
                                  Not in its individual capacity but solely as
                                  Certificate Registrar



                                       By:
                                                     ---------------------------
                                                        Authorized Signatory


                                       7
<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s)  unto  ______________(Please  print or  typewrite  name and  address
including  postal zip code of assignee) a Percentage  Interest  evidenced by the
within  GMACM  Mortgage  Pass-Through  Certificate  and  hereby  authorizes  the
transfer  of  registration  of such  interest  to  assignee  on the  Certificate
Register of the Trust Fund.

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


Dated:  Signature by or on behalf of assignor

                                            _____________________________
                                            Signature Guaranteed




                            DISTRIBUTION INSTRUCTIONS

           The  assignee   should   include  the   following   for  purposes  of
distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available    funds   to    ________________________    for   the    account   of
__________________ account number__________________,  or, if mailed by check, to
________________________.    Applicable   statements   should   be   mailed   to
_____________________.

     This information is provided by _______________,  the assignee named above,
or ____________________, as its agent.


                                       8
<PAGE>

                                    EXHIBIT C

                           FORM OF CLASS B CERTIFICATE

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE SENIOR  CERTIFICATES
AND CLASS M CERTIFICATES [AND CLASS B-1] [CLASS B-2  CERTIFICATES]  DESCRIBED IN
THE AGREEMENT (AS DEFINED HEREIN).

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 5.02 OF THE AGREEMENT.

NO TRANSFER OF THIS CERTIFICATE MAY BE MADE TO ANY PERSON, UNLESS THE TRANSFEREE
PROVIDES EITHER A CERTIFICATION  PURSUANT TO SECTION 5.02(e) OF THE AGREEMENT OR
AN OPINION OF COUNSEL SATISFACTORY TO THE SERVICER,  THE COMPANY AND THE TRUSTEE
THAT THE  PURCHASE  OF THIS  CERTIFICATE  WILL NOT  CONSTITUTE  OR  RESULT  IN A
NON-EXEMPT  PROHIBITED  TRANSACTION UNDER SECTION 406 OF THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE CODE
AND WILL NOT SUBJECT THE SERVICER,  THE COMPANY OR THE TRUSTEE TO ANY OBLIGATION
OR LIABILITY IN ADDITION TO THOSE UNDERTAKEN IN THE AGREEMENT.
<TABLE>
<CAPTION>

<S>             <C>
Certificate No. 1                                 [[  ]% Pass-Through Rate][Based upon a
                                                  Notional Principal Balance]
Class B-     Subordinate
                                                  Aggregate Certificate Principal Balance of the
Date of Pooling and Servicing Agreement :         Class B-     Certificates as of the Cut-off
                                                          ----
                                                  Date::
February 27, 2003                                 $                           ]
                                                   ---------------------------

Cut-off Date:                                     Initial Certificate Principal Balance of
February 1, 2003                                  this Certificate:
                                                  $

First Distribution Date:
March 25, 2003

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2018

</TABLE>

                                       1
<PAGE>

                    GMACM MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 2003-J1

               evidencing a percentage  interest in any distributions  allocable
               to the Class B-  Certificates  with  respect  to the  Trust  Fund
               consisting  primarily  of a pool  of one-  to  four-family  fixed
               interest rate first mortgage loans formed and sold by RESIDENTIAL
               ASSET MORTGAGE PRODUCTS, INC.

               This  Certificate  is payable solely from the assets of the Trust
Fund, and does not represent an obligation of or interest in  Residential  Asset
Mortgage Products, Inc., the Servicer,  Witmer Funding LLC, the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental   agency  or  instrumentality  or  by  Residential  Asset  Mortgage
Products,  Inc., the Servicer,  Witmer Funding LLC, the Trustee or GMAC Mortgage
Group,  Inc. or any of their  affiliates.  None of the  Company,  the  Servicer,
Witmer Funding LLC, GMAC Mortgage  Group,  Inc. or any of their  affiliates will
have any obligation with respect to any certificate or other obligation  secured
by or payable from payments on the Certificates.

               This certifies that [ ] is the registered owner of the Percentage
Interest  evidenced by this  Certificate  (obtained by dividing the  Certificate
Principal  Balance of this  Certificate by the aggregate  Certificate  Principal
Balance  of all Class B-  Certificates,  both as  specified  above)  in  certain
distributions  with  respect to a Trust Fund  consisting  primarily of a pool of
one- to  four-family  fixed  interest rate first  mortgage  loans (the "Mortgage
Loans"),   formed  and  sold  by  Residential  Asset  Mortgage  Products,   Inc.
(hereinafter  called the  "Company,"  which term includes any  successor  entity
under the Agreement referred to below). The Trust Fund was created pursuant to a
Pooling and Servicing Agreement dated as specified above (the "Agreement") among
the Company,  the Servicer and Bank One, National  Association,  as trustee (the
"Trustee"),  a summary of certain of the  pertinent  provisions  of which is set
forth hereafter.  To the extent not defined herein,  the capitalized  terms used
herein have the meanings  assigned in the Agreement.  This Certificate is issued
under and is subject to the terms,  provisions  and conditions of the Agreement,
to which  Agreement the Holder of this  Certificate  by virtue of the acceptance
hereof assents and by which such Holder is bound.

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

               Distributions  on this  Certificate  will be made  either  by the
Trustee or by a Paying Agent  appointed by the Trustee in immediately  available
funds (by wire  transfer or  otherwise)  for the account of the Person  entitled
thereto if such Person shall have so notified the Trustee or such Paying  Agent,
or by check mailed to the address of the Person entitled  thereto,  as such name
and address shall appear on the Certificate Register.

                                       2
<PAGE>

               Notwithstanding   the  above,  the  final  distribution  on  this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the  Trustee  for that  purpose  in the  City of  Chicago,
Illinois.  The Initial Certificate  Principal Balance of this Certificate is set
forth above.  The  Certificate  Principal  Balance hereof will be reduced to the
extent of the  distributions  allocable  to principal  and any  Realized  Losses
allocable hereto.

               No transfer,  sale,  pledge or other  disposition of this Class B
Certificate will be made unless such transfer, sale, pledge or other disposition
is exempt from the  registration  requirements of the Securities Act of 1933, as
amended,  and any applicable state securities laws or is made in accordance with
said Act and laws.  In the event that such a transfer is to be made,  either (i)
(A) the Trustee  shall  require an opinion of counsel  acceptable to and in form
and substance  satisfactory to the Trustee and the Company that such transfer is
exempt  (describing the applicable  exemption and the basis therefor) from or is
being made pursuant to the  registration  requirements  of the Securities Act of
1933, as amended, and of any applicable statute of any state and (B) the Trustee
shall  require the  transferee  to execute a  representation  letter in the form
described by the  Agreement,  and the Trustee  shall  require the  transferor to
execute a  representation  letter in the form described by the  Agreement,  each
acceptable  to and in form and  substance  satisfactory  to the  Company and the
Trustee  certifying  to the Company and the Trustee the facts  surrounding  such
transfer,  which representation  letters shall not be an expense of the Trustee,
the Company or the Servicer; provided, however, that such representation letters
shall  not be  required  in  connection  with  any  transfer  of  this  Class  B
Certificate  by the  Company  or any  affiliate  thereof  to the  Company  or an
affiliate of the Company, and the Trustee shall be entitled to conclusively rely
upon a  representation  (which,  upon the  request  of the  Trustee,  shall be a
written representation) from the Company, of the status of such transferee as an
affiliate of the Company,  or (ii) the  prospective  transferee  of this Class B
Certificate  shall be  required  to provide  the  Trustee,  the  Company and the
Servicer with an investment  letter  substantially  in the form described in the
Agreement  (or such  other  form as the  Company  in its sole  discretion  deems
acceptable), which investment letter shall not be an expense of the Trustee, the
Company or the Servicer,  and which  investment  letter states that, among other
things,  such  transferee  (A) is a "qualified  institutional  buyer" as defined
under Rule 144A,  acting for its own account or the accounts of other "qualified
institutional  buyers"  as defined  under  Rule 144A,  and (B) is aware that the
proposed   transferor  intends  to  rely  on  the  exemption  from  registration
requirements  under the  Securities  Act of 1933,  as amended,  provided by Rule
144A. The Holder hereof desiring to effect such transfer shall,  and does hereby
agree to, indemnify the Trustee,  the Company,  the Servicer and the Certificate
Registrar  acting on behalf of the Trustee 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.  In  connection  with any such  transfer,  the Trustee will also
require either (i) an opinion of counsel acceptable to and in form and substance
satisfactory  to the Trustee,  the Company and the Servicer  with respect to the
permissibility  of such transfer under the Employee  Retirement  Income Security
Act of 1974, as amended ("ERISA"), and Section 4975 of the Internal Revenue Code
(the "Code") and stating, among other things, that the transferee's  acquisition
of a  Class  B  Certificate  will  not  constitute  or  result  in a  non-exempt
prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or


                                       3
<PAGE>

(ii) a representation letter, in the form as described by the Agreement,  either
stating that the transferee is not an employee  benefit or other plan subject to
the  prohibited  transaction  provisions of ERISA or Section 4975 of the Code (a
"Plan"), or any other person (including an investment manager, a named fiduciary
or a trustee  of any  Plan)  acting,  directly  or  indirectly,  on behalf of or
purchasing any  Certificate  with "plan assets" of any Plan, or stating that the
transferee  is an  insurance  company,  the  source of funds to be used by it to
purchase the Certificate (or interest therein) is an "insurance  company general
account" (within the meaning of Department of Labor Prohibited Transaction Class
Exemption  ("PTCE")  95-60),  and  conditions set forth in Sections I and III of
PTCE 95-60 have been satisfied.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates issued in several Classes designated as GMACM Mortgage Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

               The  Certificates  are  limited  in right of  payment  to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement.  In the event Servicer funds
are advanced with respect to any Mortgage Loan,  such advance is reimbursable to
the Servicer,  to the extent provided in the Agreement,  from related recoveries
on such Mortgage Loan or from other cash that would have been  distributable  to
Certificateholders.

               As  provided in the  Agreement,  withdrawals  from the  Custodial
Account and/or the Payment Account created for the benefit of Certificateholders
may be  made  by the  Servicer  from  time  to  time  for  purposes  other  than
distributions to Certificateholders,  such purposes including without limitation
reimbursement to the Servicer of advances made, or certain expenses incurred, by
it.

               The Agreement permits,  with certain exceptions therein provided,
the  amendment  of  the  Agreement  and  the  modification  of  the  rights  and
obligations  of the Company,  the Servicer and the Trustee and the rights of the
Certificateholders  under the Agreement at any time by the Company, the Servicer
and the Trustee with the consent of the Holders of  Certificates  evidencing  in
the  aggregate  not less than 66% of the  Percentage  Interests of each Class of
Certificates   affected  thereby.  Any  such  consent  by  the  Holder  of  this
Certificate  shall be conclusive  and binding on such Holder and upon all future
holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
consent is made upon the  Certificate.  The Agreement also permits the amendment
thereof in certain  circumstances  without  the consent of the Holders of any of
the Certificates and, in certain additional  circumstances,  without the consent
of the Holders of certain Classes of Certificates.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer  at the  offices or  agencies  appointed  by the Trustee in the City of
Chicago, Illinois, duly endorsed by, or accompanied by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same Class and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

                                       4
<PAGE>

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

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

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

               This Certificate shall be governed by and construed in accordance
with the laws of the State of New York.

               The  obligations  created  by the  Agreement  in  respect  of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure  of any Mortgage Loan and (ii) the purchase by the Servicer from the
Trust Fund of all remaining  Mortgage Loans and all property acquired in respect
of such Mortgage Loans,  thereby effecting early retirement of the Certificates.
The Agreement permits,  but does not require,  the Servicer to (i) purchase at a
price  determined as provided in the Agreement all remaining  Mortgage Loans and
all property acquired in respect of any Mortgage Loan or (ii) purchase in whole,
but not in part, all of the  Certificates  from the Holders  thereof;  provided,
that any such option may only be exercised if the Pool Stated Principal  Balance
of the Mortgage Loans as of the Distribution Date upon which the proceeds of any
such  purchase  are  distributed  is less than ten percent of the  Cut-off  Date
Principal Balance of the Mortgage Loans.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.


                                       5
<PAGE>


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

Dated:  __________, 200__          BANK ONE, NATIONAL ASSOCIATION,
                                   Not in its individual capacity but solely as
                                   Trustee



                                       By:
                                                     ---------------------------
                                                        Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  B  Certificates  referred  to in the
within-mentioned Agreement.

                                 BANK ONE, NATIONAL ASSOCIATION,
                                 Not in its individual capacity but solely as
                                 Certificate Registrar



                                       By:
                                                     ---------------------------
                                                        Authorized Signatory


                                       6
<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s)  unto  ______________(Please  print or  typewrite  name and  address
including  postal zip code of assignee) a Percentage  Interest  evidenced by the
within  GMACM  Mortgage  Pass-Through  Certificate  and  hereby  authorizes  the
transfer  of  registration  of such  interest  to  assignee  on the  Certificate
Register of the Trust Fund.

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


Dated:  Signature by or on behalf of assignor

                                            _____________________________
                                            Signature Guaranteed




                            DISTRIBUTION INSTRUCTIONS

           The  assignee   should   include  the   following   for  purposes  of
distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available    funds   to    ________________________    for   the    account   of
__________________ account number__________________,  or, if mailed by check, to
________________________.    Applicable   statements   should   be   mailed   to
_____________________.

     This information is provided by _______________,  the assignee named above,
or ____________________, as its agent.


                                       7
<PAGE>

                                    EXHIBIT D

                           FORM OF CLASS R CERTIFICATE

THIS CERTIFICATE MAY NOT BE HELD BY OR TRANSFERRED TO A NON-UNITED STATES PERSON
OR A DISQUALIFIED ORGANIZATION (AS DEFINED BELOW).

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

NO TRANSFER OF THIS CERTIFICATE MAY BE MADE TO ANY PERSON, UNLESS THE TRANSFEREE
PROVIDES EITHER A CERTIFICATION  PURSUANT TO SECTION 5.02(e) OF THE AGREEMENT OR
AN OPINION OF COUNSEL SATISFACTORY TO THE SERVICER,  THE COMPANY AND THE TRUSTEE
THAT THE  PURCHASE  OF THIS  CERTIFICATE  WILL NOT  CONSTITUTE  OR  RESULT  IN A
NON-EXEMPT  PROHIBITED  TRANSACTION UNDER SECTION 406 OF THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE CODE
AND WILL NOT SUBJECT THE SERVICER,  THE COMPANY OR THE TRUSTEE TO ANY OBLIGATION
OR LIABILITY IN ADDITION TO THOSE UNDERTAKEN IN THE AGREEMENT.

ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS CERTIFICATE MAY BE MADE ONLY
IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE SERVICER AND THE
TRUSTEE  THAT (1) SUCH  TRANSFEREE  IS NOT (A) THE UNITED  STATES,  ANY STATE OR
POLITICAL  SUBDIVISION  THEREOF,  ANY  POSSESSION OF THE UNITED  STATES,  OR ANY
AGENCY OR INSTRUMENTALITY OF ANY OF THE FOREGOING (OTHER THAN AN INSTRUMENTALITY
WHICH IS A CORPORATION  IF ALL OF ITS  ACTIVITIES  ARE SUBJECT TO TAX AND EXCEPT
FOR THE FHLMC,  A MAJORITY  OF ITS BOARD OF  DIRECTORS  IS NOT  SELECTED BY SUCH
GOVERNMENTAL UNIT), (B) A FOREIGN GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, OR
ANY AGENCY OR INSTRUMENTALITY  OF EITHER OF THE FOREGOING,  (C) ANY ORGANIZATION
(OTHER THAN CERTAIN FARMERS' COOPERATIVES  DESCRIBED IN SECTION 521 OF THE CODE)
WHICH IS  EXEMPT  FROM THE TAX  IMPOSED  BY  CHAPTER 1 OF THE CODE  UNLESS  SUCH
ORGANIZATION IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE (INCLUDING
THE TAX  IMPOSED  BY  SECTION  511 OF THE  CODE ON  UNRELATED  BUSINESS  TAXABLE
INCOME),  (D) RURAL  ELECTRIC AND  TELEPHONE  COOPERATIVES  DESCRIBED IN SECTION
1381(a)(2)(C)  OF THE CODE,  (E) AN ELECTING  LARGE  PARTNERSHIP  UNDER  SECTION
775(a) OF THE CODE (ANY SUCH PERSON DESCRIBED IN THE FOREGOING CLAUSES (A), (B),
(C), (D) OR (E) BEING HEREIN REFERRED TO AS A "DISQUALIFIED  ORGANIZATION"),  OR
(F) AN AGENT OF A DISQUALIFIED ORGANIZATION,  (2) NO PURPOSE OF SUCH TRANSFER IS
TO IMPEDE THE ASSESSMENT OR COLLECTION OF TAX, (3) THE PROPOSED  TRANSFEREE WILL


                                       1
<PAGE>

NOT CAUSE INCOME FROM THIS CERTIFICATE TO BE ATTRIBUTABLE TO A FOREIGN PERMANENT
ESTABLISHMENT  OR FIXED BASE  (WITHIN  THE MEANING OF AN  APPLICABLE  INCOME TAX
TREATY) OF THE TRANSFEREE OR ANOTHER U.S.  TAXPAYER,  AND (4) ANY TRANSFER OF AN
OWNERSHIP  INTEREST IN THIS  CERTIFICATE WILL SATISFY EITHER THE "ASSET TEST" AS
SET FORTH IN SECTION  1.860E-1(C)(5) OF THE TREASURY REGULATIONS OR THE "FORMULA
TEST"  SET  FORTH  IN  SECTION   1.860E-1(C)(7)  OF  THE  TREASURY  REGULATIONS.
NOTWITHSTANDING  THE  REGISTRATION IN THE CERTIFICATE  REGISTER OR ANY TRANSFER,
SALE OR OTHER DISPOSITION OF THIS CERTIFICATE TO A DISQUALIFIED  ORGANIZATION OR
AN AGENT OF A DISQUALIFIED ORGANIZATION, SUCH REGISTRATION SHALL BE DEEMED TO BE
OF NO LEGAL FORCE OR EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE
A CERTIFICATEHOLDER  FOR ANY PURPOSE HEREUNDER,  INCLUDING,  BUT NOT LIMITED TO,
THE  RECEIPT  OF  DISTRIBUTIONS  ON  THIS  CERTIFICATE.   EACH  HOLDER  OF  THIS
CERTIFICATE BY ACCEPTANCE OF THIS CERTIFICATE  SHALL BE DEEMED TO HAVE CONSENTED
TO THE PROVISIONS OF THIS PARAGRAPH.

<TABLE>
<CAPTION>

<S>             <C>
Certificate No. 1                                 [          ]% Pass-Through Rate]

Class R-     Senior                               Aggregate Initial Certificate Principal
        ----
                                                  Balance
                                                  of the Class R-     Certificates:  $50.00
                                                                 ----
Date of Pooling and Servicing Agreement :
February 27, 2003                                 Initial Certificate Principal Balance of
                                                  this Certificate:
                                                  $
Cut-off Date:
February 1, 2003                                  [Percentage Interest:  [  ]%]

First Distribution Date:                          CUSIP
March 25, 2003

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2018

</TABLE>


                                       2
<PAGE>

                    GMACM MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 2003-J1

               evidencing a percentage  interest in any distributions  allocable
               to the Class R-[ ]  Certificates  with  respect to the Trust Fund
               consisting  primarily  of a pool  of one-  to  four-family  fixed
               interest rate first mortgage loans formed and sold by RESIDENTIAL
               ASSET MORTGAGE PRODUCTS, INC.

               This  Certificate  is payable solely from the assets of the Trust
Fund, and does not represent an obligation of or interest in  Residential  Asset
Mortgage Products, Inc., the Servicer,  Witmer Funding LLC, the Trustee referred
to below or GMAC Mortgage Group, Inc. or any of their  affiliates.  Neither this
Certificate  nor the underlying  Mortgage Loans are guaranteed or insured by any
governmental   agency  or  instrumentality  or  by  Residential  Asset  Mortgage
Products,  Inc., the Servicer,  Witmer Funding LLC, the Trustee or GMAC Mortgage
Group,  Inc. or any of their  affiliates.  None of the  Company,  the  Servicer,
Witmer Funding LLC, GMAC Mortgage  Group,  Inc. or any of their  affiliates will
have any obligation with respect to any certificate or other obligation  secured
by or payable from payments on the Certificates.

               This  certifies  that  [ ]  [GMAC  Mortgage  Corporation]  is the
registered  owner  of the  Percentage  Interest  evidenced  by this  Certificate
(obtained  by  dividing  the  Initial  Certificate  Principal  Balance  of  this
Certificate by the aggregate Initial Certificate  Principal Balance of all Class
R-[ ]  Certificates,  both as  specified  above) in certain  distributions  with
respect to the Trust Fund consisting  primarily of a pool of one- to four-family
fixed interest rate first mortgage loans (the "Mortgage Loans"), formed and sold
by Residential Asset Mortgage Products,  Inc. (hereinafter called the "Company,"
which term includes any successor entity under the Agreement referred to below).
The Trust Fund was created  pursuant to a Pooling and Servicing  Agreement dated
as specified above (the  "Agreement")  among the Company,  the Servicer and Bank
One, National Association,  as trustee (the "Trustee"),  a summary of certain of
the  pertinent  provisions  of which is set forth  hereafter.  To the extent not
defined herein,  the capitalized terms used herein have the meanings assigned in
the  Agreement.  This  Certificate  is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant to the terms of the Agreement,  a  distribution  will be
made on the 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (the "Distribution Date"),  commencing as
described  in the  Agreement,  to the Person in whose name this  Certificate  is
registered  at the close of business on the last day (or if such last day is not
a Business  Day, the Business Day  immediately  preceding  such last day) of the
month immediately  preceding the month of such distribution (the "Record Date"),
from the Available  Distribution Amount in an amount equal to the product of the
Percentage Interest evidenced by this Certificate and the amount of interest and
principal,  if  any  required  to be  distributed  to  Holders  of  Class  R-[ ]
Certificates on such Distribution Date.

               Each Holder of this  Certificate will be deemed to have agreed to
be bound by the  restrictions  set forth in the Agreement to the effect that (i)
each person holding or acquiring any Ownership Interest in this Certificate must
be a United States Person and a Permitted  Transferee,  (ii) the transfer of any


                                       3
<PAGE>

Ownership  Interest in this Certificate will be conditioned upon the delivery to
the Trustee of,  among other  things,  an  affidavit  to the effect that it is a
United  States  Person  and  Permitted  Transferee,  (iii) any  transfer  of any
Ownership  Interest in this  Certificate will satisfy either the "asset test" as
set forth in Section  1.860E-1(C)(5) of the Treasury regulations or the "formula
test" as set forth in Section  1.860E-1(C)(7) of the Treasury regulations,  (iv)
any  attempted  or  purported   transfer  of  any  Ownership  Interest  in  this
Certificate in violation of such  restrictions  will be absolutely null and void
and will vest no rights in the purported transferee, and (v) if any person other
than a United  States Person and a Permitted  Transferee  acquires any Ownership
Interest in this Certificate in violation of such restrictions, then the Company
will have the right,  in its sole discretion and without notice to the Holder of
this  Certificate,  to sell this  Certificate  to a  purchaser  selected  by the
Company, which purchaser may be the Company, or any affiliate of the Company, on
such terms and conditions as the Company may choose.

               Notwithstanding   the  above,  the  final  distribution  on  this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  appointed  by the  Trustee  for that  purpose  in the  City of  Chicago,
Illinois.  The Initial Certificate  Principal Balance of this Certificate is set
forth above.  The  Certificate  Principal  Balance hereof will be reduced to the
extent of distributions allocable to principal and any Realized Losses allocable
hereto.  Notwithstanding  the  reduction of the  Certificate  Principal  Balance
hereof to zero, this Certificate will remain outstanding under the Agreement and
the  Holder  hereof  may  have  additional  obligations  with  respect  to  this
Certificate,   including  tax  liabilities,  and  may  be  entitled  to  certain
additional  distributions hereon, in accordance with the terms and provisions of
the Agreement.

               No transfer of this Class R-[ ]  Certificate  will be made unless
the Trustee has received  either (i) an opinion of counsel  acceptable to and in
form and  substance  satisfactory  to the Trustee,  the Company and the Servicer
with  respect  to  the  permissibility  of  such  transfer  under  the  Employee
Retirement Income Security Act of 1974, as amended  ("ERISA"),  and Section 4975
of the Internal Revenue Code (the "Code") and stating,  among other things, that
the transferee's acquisition of a Class R-[ ] Certificate will not constitute or
result in a  non-exempt  prohibited  transaction  under  Section 406 of ERISA or
Section  4975 of the  Code  or  (ii) a  representation  letter,  in the  form as
described  by the  Agreement,  stating  that the  transferee  is not an employee
benefit or other plan subject to the prohibited  transaction provisions of ERISA
or  Section  4975 of the Code (a  "Plan"),  or any other  person  (including  an
investment manager, a named fiduciary or a trustee of any Plan) acting, directly
or indirectly,  on behalf of or purchasing any Certificate with "plan assets" of
any Plan.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates issued in several Classes designated as GMACM Mortgage Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

               The  Certificates  are  limited  in right of  payment  to certain
collections  and  recoveries   respecting  the  Mortgage  Loans,   all  as  more
specifically set forth herein and in the Agreement.  In the event Servicer funds
are advanced with respect to any Mortgage Loan,  such advance is reimbursable to
the Servicer,  to the extent provided in the Agreement,  from related recoveries
on such Mortgage Loan or from other cash that would have been  distributable  to
Certificateholders.

                                       4
<PAGE>

               As  provided in the  Agreement,  withdrawals  from the  Custodial
Account and/or the Payment Account created for the benefit of Certificateholders
may be  made  by the  Servicer  from  time  to  time  for  purposes  other  than
distributions to Certificateholders,  such purposes including without limitation
reimbursement to the Servicer of advances made, or certain expenses incurred, by
it.

               The Agreement permits,  with certain exceptions therein provided,
the  amendment  of  the  Agreement  and  the  modification  of  the  rights  and
obligations  of the Company,  the Servicer and the Trustee and the rights of the
Certificateholders  under the Agreement at any time by the Company, the Servicer
and the Trustee with the consent of the Holders of  Certificates  evidencing  in
the  aggregate  not less than 66% of the  Percentage  Interests of each Class of
Certificates   affected  thereby.  Any  such  consent  by  the  Holder  of  this
Certificate  shall be conclusive  and binding on such Holder and upon all future
holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
consent is made upon the  Certificate.  The Agreement also permits the amendment
thereof in certain  circumstances  without  the consent of the Holders of any of
the Certificates and, in certain additional  circumstances,  without the consent
of the Holders of certain Classes of Certificates.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer  at the  offices or  agencies  appointed  by the Trustee in the City of
Chicago, Illinois, duly endorsed by, or accompanied by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same Class and aggregate
Percentage Interest will be issued to the designated transferee or transferees.

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

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

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

                                       5
<PAGE>

               This Certificate shall be governed by and construed in accordance
with the laws of the State of New York.

               The  obligations  created  by the  Agreement  in  respect  of the
Certificates and the Trust Fund created thereby shall terminate upon the payment
to  Certificateholders  of all  amounts  held by or on behalf of the Trustee and
required to be paid to them pursuant to the  Agreement  following the earlier of
(i) the maturity or other  liquidation of the last Mortgage Loan subject thereto
or the disposition of all property  acquired upon foreclosure or deed in lieu of
foreclosure  of any Mortgage Loan and (ii) the purchase by the Servicer from the
Trust Fund of all remaining  Mortgage Loans and all property acquired in respect
of such Mortgage Loans,  thereby effecting early retirement of the Certificates.
The Agreement permits,  but does not require,  the Servicer to (i) purchase at a
price  determined as provided in the Agreement all remaining  Mortgage Loans and
all property acquired in respect of any Mortgage Loan or (ii) purchase in whole,
but not in part, all of the  Certificates  from the Holders  thereof;  provided,
that any such option may only be exercised if the Pool Stated Principal  Balance
of the Mortgage Loans as of the Distribution Date upon which the proceeds of any
such  purchase  are  distributed  is less than ten percent of the  Cut-off  Date
Principal Balance of the Mortgage Loans.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.


                                       6
<PAGE>


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

Dated:  __________, 200__         BANK ONE, NATIONAL ASSOCIATION,
                                  Not in its individual capacity but solely as
                                  Trustee



                                       By:
                                                     ---------------------------
                                                        Authorized Signatory



                          CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  R  Certificates  referred  to in the
within-mentioned Agreement.

                                 BANK ONE, NATIONAL ASSOCIATION,
                                 Not in its individual capacity but solely as
                                 Certificate Registrar



                                       By:
                                                     ---------------------------
                                                        Authorized Signatory


                                       7
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s)  unto  ______________(Please  print or  typewrite  name and  address
including  postal zip code of assignee) a Percentage  Interest  evidenced by the
within  GMACM  Mortgage  Pass-Through  Certificate  and  hereby  authorizes  the
transfer  of  registration  of such  interest  to  assignee  on the  Certificate
Register of the Trust Fund.

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


Dated:  Signature by or on behalf of assignor

                                            _____________________________
                                            Signature Guaranteed




                            DISTRIBUTION INSTRUCTIONS

           The  assignee   should   include  the   following   for  purposes  of
distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available    funds   to    ________________________    for   the    account   of
__________________ account number__________________,  or, if mailed by check, to
________________________.    Applicable   statements   should   be   mailed   to
_____________________.

     This information is provided by _______________,  the assignee named above,
or ____________________, as its agent.


                                       8
<PAGE>
<TABLE>
<CAPTION>

                                    EXHIBIT E

                             MORTGAGE LOAN SCHEDULE

                                 (See attached)


 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

<S>                                 <C>                                  <C>
 503415002                          $250,000.00                          $1,498.88                      PURCHASE
 PA                                 11/12/2002                           $249,249.60                    02/01/2003

 19348                              01/01/2003                           6                              STATED INCOME
                                    SINGLE FAMILY
 70.4                                                                    PRIMARY RESIDENCE              N

 516528700                          $650,000.00                          $3,949.47                      PURCHASE
 CO                                 12/04/2002                           $648,733.25                    03/01/2003

 80424                              02/01/2003                           6.125                          STANDARD
 57.76                              PUD                                  PRIMARY RESIDENCE              N

 520247206                          $332,600.00                          $2,075.00                      REFINANCE

 CA                                 11/15/2001                           $327,777.27                    02/01/2003

 91104                              01/01/2002                           6.375                          STANDARD
 72.3                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 521466508                          $337,000.00                          $2,130.07                      REFINANCE

 CA                                 11/29/2001                           $329,552.04                    02/01/2003
 90068                              01/01/2002                           6.5                            STANDARD

 48.14                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 522153808                          $400,000.00                          $2,561.25                      PURCHASE

 NJ                                 04/08/2002                           $396,381.85                    03/01/2003
 08558                              06/01/2002                           6.625                          RELOCATION

 51.61                              PUD                                  PRIMARY RESIDENCE              N

 522458108                          $409,000.00                          $2,551.63                      REFINANCE
 CA                                 01/03/2002                           $399,656.46                    02/01/2003

 92315                              02/01/2002                           6.375                          STANDARD

 63.91                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 522932706                          $500,000.00                          $3,119.35                      REFINANCE
 CA                                 01/04/2002                           $493,287.90                    02/01/2003

 93405                              02/01/2002                           6.375                          STANDARD
                                    SINGLE FAMILY
 66.67                                                                   PRIMARY RESIDENCE              N
 523143402                          $568,000.00                          $3,543.59                      PURCHASE

 CA                                 12/28/2001                           $560,363.85                    02/01/2003

 90807                              02/01/2002                           6.375                          STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 523424208                          $376,000.00                          $2,396.51                      CONSTRUCTION-PERMANENT

 CT                                 03/29/2002                           $375,278.37                    02/01/2003

 06525                              02/01/2003                           6.5                            STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 523608800                          $415,000.00                          $2,726.26                      REFINANCE

 CA                                 01/17/2002                           $407,102.00                    02/01/2003

 91356                              03/01/2002                           6.875                          STANDARD
 63.85                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 524856507                          $420,000.00                          $2,507.93                      CONSTRUCTION-PERMANENT
 TN                                 03/04/2002                           $418,638.32                    02/01/2003

 37922                              01/01/2003                           5.875                          RELOCATION
                                    SINGLE FAMILY
 75.95                                                                   PRIMARY RESIDENCE              N

 524945607                          $363,200.00                          $2,788.70                      PURCHASE
 CA                                 02/28/2002                           $354,432.76                    02/01/2003

 91709                              04/01/2002                           6.875                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 525588901                          $384,000.00                          $2,490.62                      PURCHASE

 CA                                 03/13/2002                           $379,907.49                    02/01/2003

 92833                              04/01/2002                           6.75                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 526284401                          $432,000.00                          $2,801.95                      PURCHASE

 CA                                 03/29/2002                           $427,745.61                    02/01/2003
 90043                              05/01/2002                           6.75                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 528574106                          $640,000.00                          $3,940.60                      PURCHASE

 CA                                 06/12/2002                           $635,052.37                    03/01/2003
 93109                              08/01/2002                           6.25                           SELECT

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 528601404                          $392,350.00                          $2,523.52                      CONSTRUCTION-PERMANENT
 PA                                 06/13/2002                           $391,271.81                    02/01/2003

 18930                              01/01/2003                           6.625                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 528659907                          $357,600.00                          $2,319.39                      REFINANCE
 CA                                 05/30/2002                           $354,765.82                    02/01/2003

 91401                              07/01/2002                           6.75                           STANDARD
                                    SINGLE FAMILY
 71.52                                                                   PRIMARY RESIDENCE              N
 529102501                          $373,750.00                          $2,301.25                      PURCHASE

 VA                                 01/17/2003                           $373,395.36                    03/01/2003

 22553                              03/01/2003                           6.25                           SELECT
                                    SINGLE FAMILY
 79.99                                                                   PRIMARY RESIDENCE              N
 529269508                          $488,000.00                          $2,965.14                      PURCHASE

 PA                                 01/31/2003                           $487,525.69                    02/01/2003

 18901                              03/01/2003                           6.125                          STANDARD
 79.31                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 529544306                          $454,050.00                          $2,722.26                      PURCHASE

 NH                                 10/04/2002                           $451,767.24                    02/01/2003

 03087                              11/01/2002                           6                              SELECT
 79.99                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 529635609                          $397,800.00                          $2,547.16                      PURCHASE
 IL                                 12/05/2002                           $397,096.12                    02/01/2003

 60062                              02/01/2003                           6.625                          STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N

 530138601                          $278,000.00                          $1,757.15                      REFINANCE
 NJ                                 11/19/2002                           $277,241.95                    02/01/2003

 07928                              01/01/2003                           6.5                            STATED INCOME
 52.55                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 531127405                          $499,000.00                          $3,072.43                      PURCHASE

 NY                                 10/29/2002                           $497,091.26                    02/01/2003

 11768                              12/01/2002                           6.25                           STANDARD
 78.58                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 531204808                          $397,900.00                          $2,482.38                      PURCHASE

 MI                                 11/22/2002                           $396,788.51                    02/01/2003
 48188                              01/01/2003                           6.375                          STANDARD

 79.99                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 531320406                          $366,000.00                          $2,283.37                      REFINANCE

 CA                                 11/13/2002                           $364,633.17                    02/01/2003
 94526                              12/01/2002                           6.375                          STANDARD

 43.06                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 531596302                          $371,000.00                          $2,284.32                      REFINANCE
 MI                                 11/14/2002                           $368,930.57                    02/01/2003

 48170                              01/01/2003                           6.25                           STANDARD

 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 531688703                          $327,000.00                          $2,066.87                      REFINANCE
 NJ                                 08/13/2002                           $323,184.35                    02/01/2003

 08527                              10/01/2002                           6.5                            SELECT
                                    SINGLE FAMILY
 76.94                                                                   PRIMARY RESIDENCE              N
 532385804                          $400,000.00                          $2,495.48                      PURCHASE

 IL                                 08/29/2002                           $397,747.37                    02/01/2003

 60091                              10/01/2002                           6.375                          STANDARD
                                    SINGLE FAMILY
 71.43                                                                   PRIMARY RESIDENCE              N
 533017901                          $447,400.00                          $2,682.39                      PURCHASE

 MI                                 12/18/2002                           $446,388.80                    02/01/2003

 48306                              02/01/2003                           6                              SELECT
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 533226304                          $600,000.00                          $3,841.87                      REFINANCE

 NJ                                 10/16/2002                           $597,864.92                    03/01/2003

 08812                              12/01/2002                           6.625                          STANDARD
 75                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 533360806                          $500,000.00                          $3,160.35                      PURCHASE
 NY                                 11/05/2002                           $498,572.69                    03/01/2003

 10021                              01/01/2003                           6.5                            STANDARD
                                    CO-OP
 39.22                                                                   PRIMARY RESIDENCE              N

 534061502                          $477,498.00                          $2,978.97                      PURCHASE
 PA                                 11/26/2002                           $476,164.16                    03/01/2003

 19382                              01/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 534341300                          $368,000.00                          $2,356.35                      REFINANCE

 MI                                 11/18/2002                           $366,718.90                    03/01/2003

 48079                              01/01/2003                           6.625                          SELECT
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 534380308                          $360,000.00                          $2,216.59                      PURCHASE

 FL                                 11/08/2002                           $358,969.88                    02/01/2003
 33487                              01/01/2003                           6.25                           STANDARD

 80                                 CONDOMINIUM                          PRIMARY RESIDENCE              N

 534432307                          $479,600.00                          $2,952.98                      REFINANCE

 TX                                 11/08/2002                           $478,161.84                    02/01/2003
 76012                              01/01/2003                           6.25                           SELECT

 75.65                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 534469903                          $380,000.00                          $2,370.71                      REFINANCE
 MS                                 10/31/2002                           $378,580.90                    02/01/2003

 38606                              12/01/2002                           6.375                          STREAMLINE

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 534665807                          $381,750.00                          $2,350.51                      REFINANCE
 NJ                                 11/06/2002                           $380,657.64                    02/01/2003

 07901                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 51.23                                                                   PRIMARY RESIDENCE              N
 534713102                          $396,300.00                          $2,440.09                      REFINANCE

 MT                                 12/13/2002                           $395,166.03                    02/01/2003

 59741                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 60.6                                                                    SECOND HOME                    N
 534798707                          $360,000.00                          $2,245.94                      PURCHASE

 NY                                 11/21/2002                           $358,280.59                    02/01/2003

 10128                              01/01/2003                           6.375                          STANDARD
 80                                 CO-OP                                PRIMARY RESIDENCE              N

 534801501                          $630,000.00                          $3,982.03                      REFINANCE

 NJ                                 12/07/2002                           $628,857.86                    02/01/2003

 07901                              02/01/2003                           6.5                            STATED INCOME
 33.16                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 534977707                          $558,640.00                          $3,577.04                      REFINANCE
 HI                                 01/17/2003                           $557,651.52                    02/01/2003

 96714                              02/01/2003                           6.625                          STREAMLINE
                                    CONDOMINIUM
 79.24                                                                   PRIMARY RESIDENCE              N

 534999701                          $400,000.00                          $2,462.87                      REFINANCE
 MO                                 12/05/2002                           $398,454.41                    02/01/2003

 63367                              01/01/2003                           6.25                           STANDARD
 63.19                              PUD                                  PRIMARY RESIDENCE              N

 535014906                          $436,100.00                          $2,720.70                      REFINANCE

 MI                                 11/21/2002                           $434,881.80                    02/01/2003

 48346                              01/01/2003                           6.375                          STREAMLINE
 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535025407                          $600,000.00                          $3,694.31                      REFINANCE

 NJ                                 11/08/2002                           $598,283.15                    02/01/2003
 07059                              01/01/2003                           6.25                           STANDARD

 57.14                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535036909                          $448,850.00                          $2,763.65                      REFINANCE

 NY                                 11/14/2002                           $447,565.66                    02/01/2003
 11758                              01/01/2003                           6.25                           SELECT

 79.8                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535063903                          $370,000.00                          $2,308.32                      REFINANCE
 IL                                 11/20/2002                           $368,840.52                    02/01/2003

 60062                              01/01/2003                           6.375                          STANDARD

 77.41                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535070700                          $493,500.00                          $2,879.94                      PURCHASE
 PA                                 11/19/2002                           $491,946.83                    02/01/2003

 19343                              01/01/2003                           5.75                           RELOCATION
                                    SINGLE FAMILY
 79.99                                                                   PRIMARY RESIDENCE              N
 535109102                          $340,900.00                          $2,126.78                      REFINANCE

 IN                                 11/05/2002                           $339,947.71                    02/01/2003

 46033                              01/01/2003                           6.375                          STREAMLINE
                                    PUD
 79.84                                                                   PRIMARY RESIDENCE              N
 535128508                          $334,600.00                          $2,033.07                      REFINANCE

 NY                                 11/06/2002                           $333,619.36                    02/01/2003

 10541                              01/01/2003                           6.125                          STANDARD
 69.71                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535144208                          $559,200.00                          $3,263.34                      PURCHASE

 CT                                 11/15/2002                           $556,435.28                    03/01/2003

 06897                              01/01/2003                           5.75                           RELOCATION
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 535210603                          $525,500.00                          $3,278.44                      REFINANCE
 CO                                 12/27/2002                           $524,523.97                    02/01/2003

 81632                              02/01/2003                           6.375                          SELECT
                                    SINGLE FAMILY
 55.32                                                                   SECOND HOME                    N

 535308704                          $359,150.00                          $2,211.35                      REFINANCE
 CA                                 11/26/2002                           $358,122.33                    02/01/2003

 91326                              01/01/2003                           6.25                           STANDARD
 74.82                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535333108                          $336,850.00                          $2,074.05                      REFINANCE

 MI                                 01/10/2003                           $336,209.09                    02/01/2003

 48065                              02/01/2003                           6.25                           STANDARD
 74.86                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535335004                          $328,800.00                          $2,024.48                      REFINANCE

 MI                                 12/04/2002                           $327,773.37                    03/01/2003
 48187                              02/01/2003                           6.25                           SELECT

 71.48                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535336309                          $390,000.00                          $2,401.30                      REFINANCE

 NJ                                 11/21/2002                           $388,884.06                    02/01/2003
 07652                              01/01/2003                           6.25                           STANDARD

 59.09                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535338404                          $335,000.00                          $2,062.66                      REFINANCE
 PA                                 11/06/2002                           $333,718.56                    02/01/2003

 19147                              12/01/2002                           6.25                           STREAMLINE

 57.76                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535347702                          $650,000.00                          $4,055.16                      REFINANCE
 MI                                 12/13/2002                           $648,792.74                    04/01/2003

 48009                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 42.62                                                                   PRIMARY RESIDENCE              N
 535371108                          $465,000.00                          $2,901.00                      PURCHASE

 NJ                                 11/15/2002                           $463,701.05                    03/01/2003

 08202                              01/01/2003                           6.375                          STANDARD
                                    CONDOMINIUM
 75                                                                      SECOND HOME                    N
 535407605                          $374,450.00                          $2,275.20                      REFINANCE

 NY                                 12/23/2002                           $373,720.26                    03/01/2003

 10512                              02/01/2003                           6.125                          STANDARD
 57.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535423701                          $174,900.00                          $1,105.49                      REFINANCE

 CA                                 11/26/2002                           $174,418.01                    02/01/2003

 92714                              01/01/2003                           6.5                            STATED INCOME
 36.59                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 535484901                          $340,000.00                          $2,121.16                      PURCHASE
 MA                                 12/10/2002                           $339,368.51                    02/01/2003

 02563                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 535524706                          $430,000.00                          $2,647.59                      REFINANCE
 NJ                                 11/22/2002                           $428,769.59                    02/01/2003

 08243                              01/01/2003                           6.25                           STANDARD
 66.15                              CONDOMINIUM                          SECOND HOME                    N

 535727408                          $630,250.00                          $3,778.67                      REFINANCE

 HI                                 12/27/2002                           $628,992.02                    03/01/2003

 96744                              02/01/2003                           6                              STREAMLINE
 78.78                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535746507                          $643,000.00                          $3,959.07                      REFINANCE

 PA                                 11/15/2002                           $641,160.12                    02/01/2003
 19103                              01/01/2003                           6.25                           STREAMLINE

 69.51                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535747703                          $341,400.00                          $2,129.90                      REFINANCE

 NH                                 10/28/2002                           $340,117.42                    02/01/2003
 03820                              12/01/2002                           6.375                          SELECT

 72.64                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535766000                          $452,000.00                          $2,783.05                      REFINANCE
 NJ                                 12/23/2002                           $451,140.00                    02/01/2003

 08801                              02/01/2003                           6.25                           STREAMLINE

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535773808                          $400,000.00                          $2,561.25                      REFINANCE
 CA                                 01/07/2003                           $399,292.21                    02/01/2003

 94585                              02/01/2003                           6.625                          STANDARD
                                    SINGLE FAMILY
 76.34                                                                   PRIMARY RESIDENCE              N
 535787006                          $385,000.00                          $2,370.52                      REFINANCE

 PA                                 11/08/2002                           $381,967.56                    02/01/2003

 19440                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 77                                                                      PRIMARY RESIDENCE              N
 535812309                          $296,000.00                          $1,822.53                      REFINANCE

 IN                                 12/06/2002                           $295,436.81                    02/01/2003

 46033                              02/01/2003                           6.25                           STATED INCOME
 62.85                              PUD                                  PRIMARY RESIDENCE              N

 535847503                          $423,450.00                          $2,793.37                      REFINANCE

 CA                                 11/25/2002                           $421,677.10                    02/01/2003

 92879                              01/01/2003                           6.25                           STANDARD
 54.15                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 535861603                          $404,500.00                          $2,668.37                      REFINANCE
 NJ                                 11/21/2002                           $402,806.42                    02/01/2003

 07733                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 62.23                                                                   PRIMARY RESIDENCE              N

 535870901                          $337,800.00                          $2,107.44                      REFINANCE
 TX                                 11/21/2002                           $336,357.30                    02/01/2003

 75154                              01/01/2003                           6.375                          STATED INCOME
 67.02                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535878706                          $500,000.00                          $3,078.59                      REFINANCE

 NJ                                 12/04/2002                           $499,048.69                    03/01/2003

 07480                              02/01/2003                           6.25                           STREAMLINE
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535902100                          $400,000.00                          $2,462.87                      REFINANCE

 CA                                 11/27/2002                           $398,654.93                    03/01/2003
 94538                              01/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535920409                          $600,000.00                          $3,597.31                      REFINANCE

 HI                                 01/13/2003                           $598,802.39                    02/01/2003
 96816                              02/01/2003                           6                              STANDARD

 66.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535920904                          $200,000.00                          $1,280.63                      REFINANCE
 CA                                 11/18/2002                           $199,467.68                    02/01/2003

 90640                              01/01/2003                           6.625                          STATED INCOME

 46.19                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535931109                          $348,000.00                          $2,142.70                      REFINANCE
 NJ                                 12/10/2002                           $347,337.88                    02/01/2003

 07726                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 57.05                                                                   PRIMARY RESIDENCE              N
 535955207                          $440,000.00                          $2,709.16                      PURCHASE

 NJ                                 12/30/2002                           $439,162.84                    02/01/2003

 07405                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 535972806                          $612,500.00                          $3,771.27                      REFINANCE

 TX                                 01/03/2003                           $611,334.64                    02/01/2003

 78230                              02/01/2003                           6.25                           STANDARD
 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 535983100                          $411,600.00                          $2,567.85                      REFINANCE

 MI                                 01/02/2003                           $410,835.53                    02/01/2003

 48322                              02/01/2003                           6.375                          SELECT
 55.62                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 536017007                          $436,000.00                          $2,684.53                      PURCHASE
 NJ                                 12/12/2002                           $435,170.45                    03/01/2003

 07640                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 536020209                          $339,700.00                          $2,091.60                      REFINANCE
 NY                                 02/03/2003                           $339,700.00                    03/01/2003

 10514                              04/01/2003                           6.25                           STANDARD
 33.97                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536043706                          $384,000.00                          $2,395.67                      REFINANCE

 CA                                 12/23/2002                           $383,286.77                    02/01/2003

 91915                              02/01/2003                           6.375                          STANDARD
 79.18                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536058209                          $348,000.00                          $2,171.07                      REFINANCE

 MI                                 12/20/2002                           $347,178.65                    02/01/2003
 48329                              02/01/2003                           6.375                          STREAMLINE

 78.73                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536082803                          $443,400.00                          $2,802.59                      REFINANCE

 CA                                 11/20/2002                           $441,094.45                    02/01/2003
 94563                              12/01/2002                           6.5                            STREAMLINE

 40.31                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536085202                          $380,700.00                          $2,313.18                      REFINANCE
 MI                                 01/02/2003                           $379,958.07                    02/01/2003

 48103                              02/01/2003                           6.125                          STANDARD

 59.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536094402                          $340,000.00                          $2,093.44                      REFINANCE
 IL                                 11/12/2002                           $339,027.12                    02/01/2003

 60137                              01/01/2003                           6.25                           STREAMLINE
                                    SINGLE FAMILY
 73.91                                                                   PRIMARY RESIDENCE              N
 536112709                          $487,200.00                          $3,039.50                      REFINANCE

 NH                                 11/20/2002                           $482,444.00                    02/01/2003

 03862                              01/01/2003                           6.375                          STREAMLINE
                                    SINGLE FAMILY
 68.62                                                                   PRIMARY RESIDENCE              N
 536130206                          $615,600.00                          $3,690.84                      PURCHASE

 NY                                 11/26/2002                           $613,752.28                    02/01/2003

 10706                              01/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536192800                          $373,750.00                          $2,331.72                      REFINANCE

 CA                                 12/17/2002                           $373,055.82                    02/01/2003

 92606                              02/01/2003                           6.375                          STANDARD
 56.63                              PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 536322001                          $324,900.00                          $2,000.47                      PURCHASE
 CA                                 11/12/2002                           $323,970.33                    03/01/2003

 94521                              01/01/2003                           6.25                           STANDARD
                                    PUD
 74.69                                                                   PRIMARY RESIDENCE              N

 536342108                          $328,490.00                          $2,049.36                      REFINANCE
 NE                                 11/20/2002                           $327,572.37                    03/01/2003

 68118                              01/01/2003                           6.375                          STANDARD
 58.66                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536351406                          $584,000.00                          $3,643.41                      PURCHASE

 VT                                 11/27/2002                           $582,368.64                    02/01/2003

 05482                              01/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536353105                          $468,000.00                          $2,919.72                      REFINANCE

 IL                                 11/22/2002                           $466,692.67                    03/01/2003
 60043                              01/01/2003                           6.375                          STANDARD

 78.66                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536432206                          $408,000.00                          $2,446.17                      PURCHASE

 CA                                 11/22/2002                           $406,775.39                    03/01/2003
 95123                              01/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536495906                          $424,700.00                          $2,614.96                      REFINANCE
 CA                                 12/11/2002                           $422,323.60                    02/01/2003

 94579                              01/01/2003                           6.25                           STREAMLINE

 79.99                              PUD                                  PRIMARY RESIDENCE              N

 536515901                          $360,000.00                          $2,216.59                      REFINANCE
 MI                                 12/06/2002                           $359,214.52                    02/01/2003

 48316                              02/01/2003                           6.25                           STREAMLINE
                                    SINGLE FAMILY
 78.26                                                                   PRIMARY RESIDENCE              N
 536522808                          $446,250.00                          $2,747.64                      REFINANCE

 CA                                 11/26/2002                           $444,973.11                    02/01/2003

 92691                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 78.98                                                                   PRIMARY RESIDENCE              N
 536574700                          $461,100.00                          $2,839.08                      REFINANCE

 CT                                 11/20/2002                           $459,780.57                    03/01/2003

 06525                              01/01/2003                           6.25                           STREAMLINE
 66.83                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536575509                          $370,000.00                          $2,278.16                      REFINANCE

 MI                                 01/02/2003                           $369,296.01                    03/01/2003

 48301                              02/01/2003                           6.25                           STANDARD
 63.03                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 536577604                          $415,400.00                          $2,557.69                      REFINANCE
 MI                                 01/06/2003                           $411,902.93                    02/01/2003

 48167                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 51.28                                                                   PRIMARY RESIDENCE              N

 536578404                          $608,000.00                          $3,743.57                      REFINANCE
 MI                                 01/08/2003                           $606,843.19                    02/01/2003

 48170                              02/01/2003                           6.25                           STANDARD
 76                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536592207                          $348,000.00                          $2,171.07                      REFINANCE

 MA                                 11/08/2002                           $347,027.90                    03/01/2003

 01720                              01/01/2003                           6.375                          STREAMLINE
 66.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536603202                          $368,000.00                          $2,689.82                      REFINANCE

 CA                                 12/16/2002                           $366,402.44                    02/01/2003
 91321                              02/01/2003                           6.25                           STANDARD

 79.65                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536626302                          $325,850.00                          $2,032.89                      REFINANCE

 CA                                 11/27/2002                           $324,939.74                    03/01/2003
 91423                              01/01/2003                           6.375                          STANDARD

 74.06                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536659501                          $540,200.00                          $3,370.15                      REFINANCE
 PA                                 11/21/2002                           $538,690.99                    02/01/2003

 17543                              01/01/2003                           6.375                          STREAMLINE

 72.41                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536686207                          $420,000.00                          $2,518.12                      PURCHASE
 NJ                                 11/12/2002                           $418,739.36                    03/01/2003

 07869                              01/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 536686702                          $395,150.00                          $2,433.01                      REFINANCE

 CA                                 11/21/2002                           $394,019.32                    02/01/2003

 90019                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 65.86                                                                   PRIMARY RESIDENCE              N
 536696503                          $185,250.00                          $1,155.72                      REFINANCE

 MA                                 12/20/2002                           $184,905.93                    03/01/2003

 02563                              02/01/2003                           6.375                          STATED INCOME
 63.88                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536715204                          $217,750.00                          $1,623.49                      REFINANCE

 NJ                                 12/05/2002                           $216,859.57                    02/01/2003

 07748                              02/01/2003                           6.5                            STATED INCOME
 65                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 536741101                          $404,000.00                          $2,487.50                      REFINANCE
 FL                                 12/27/2002                           $403,231.34                    02/01/2003

 33498                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 536809502                          $540,000.00                          $3,324.88                      PURCHASE
 FL                                 11/13/2002                           $538,454.84                    02/01/2003

 33076                              01/01/2003                           6.25                           STANDARD
 62.79                              PUD                                  PRIMARY RESIDENCE              N

 536818800                          $383,000.00                          $2,799.46                      REFINANCE

 NH                                 11/15/2002                           $380,573.40                    02/01/2003

 03801                              01/01/2003                           6.25                           STREAMLINE
 70.93                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536833106                          $405,250.00                          $2,495.20                      REFINANCE

 CA                                 11/25/2002                           $404,090.41                    02/01/2003
 91504                              01/01/2003                           6.25                           STREAMLINE

 79.77                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536902000                          $384,000.00                          $2,302.28                      PURCHASE

 NY                                 11/21/2002                           $382,847.42                    02/01/2003
 10956                              01/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 536924202                          $333,500.00                          $2,107.95                      PURCHASE
 WV                                 12/04/2002                           $332,895.39                    02/01/2003

 26209                              02/01/2003                           6.5                            STANDARD

 80                                 CONDOMINIUM                          SECOND HOME                    N

 536941800                          $650,000.00                          $3,949.47                      REFINANCE
 NY                                 10/25/2002                           $647,453.50                    03/01/2003

 11733                              12/01/2002                           6.125                          STREAMLINE
                                    SINGLE FAMILY
 67.36                                                                   PRIMARY RESIDENCE              N
 536947203                          $600,000.00                          $3,792.41                      REFINANCE

 FL                                 11/07/2002                           $597,812.67                    03/01/2003

 33414                              12/01/2002                           6.5                            STREAMLINE
                                    PUD
 66.67                                                                   PRIMARY RESIDENCE              N
 536988801                          $429,050.00                          $2,641.74                      REFINANCE

 MI                                 01/07/2003                           $428,233.67                    03/01/2003

 48375                              02/01/2003                           6.25                           STANDARD
 68.32                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537000903                          $584,800.00                          $3,600.72                      REFINANCE

 CA                                 11/26/2002                           $583,126.65                    02/01/2003

 91208                              01/01/2003                           6.25                           STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 537034100                          $588,000.00                          $3,668.36                      PURCHASE
 MA                                 11/19/2002                           $586,357.48                    02/01/2003

 01945                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 537069502                          $382,900.00                          $2,388.80                      PURCHASE
 IL                                 11/22/2002                           $381,830.41                    02/01/2003

 60002                              01/01/2003                           6.375                          RELOCATION
 79.29                              PUD                                  PRIMARY RESIDENCE              N

 537114803                          $328,500.00                          $2,049.42                      REFINANCE

 MA                                 11/15/2002                           $327,582.35                    03/01/2003

 01890                              01/01/2003                           6.375                          STREAMLINE
 78.99                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537116709                          $610,000.00                          $3,805.61                      REFINANCE

 CA                                 01/13/2003                           $608,867.03                    02/01/2003
 95405                              02/01/2003                           6.375                          STREAMLINE

 79.22                              PUD                                  PRIMARY RESIDENCE              N

 537132706                          $500,000.00                          $2,997.76                      PURCHASE

 NJ                                 12/20/2002                           $499,001.99                    02/01/2003
 07733                              02/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537214801                          $583,400.00                          $3,639.66                      REFINANCE
 MI                                 11/11/2002                           $581,770.33                    02/01/2003

 48236                              01/01/2003                           6.375                          STANDARD

 61.87                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537233207                          $365,200.00                          $2,248.60                      REFINANCE
 NJ                                 11/18/2002                           $364,155.02                    02/01/2003

 07652                              01/01/2003                           6.25                           STREAMLINE
                                    PUD
 78.54                                                                   PRIMARY RESIDENCE              N
 537239907                          $344,100.00                          $2,174.95                      PURCHASE

 NY                                 12/18/2002                           $343,476.17                    03/01/2003

 10913                              02/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 93                                                                      PRIMARY RESIDENCE              N
 537245409                          $446,750.00                          $2,714.51                      REFINANCE

 CO                                 11/22/2002                           $444,970.45                    02/01/2003

 80442                              01/01/2003                           6.125                          STREAMLINE
 79.63                              PUD                                  SECOND HOME                    N

 537269102                          $410,150.00                          $2,459.06                      PURCHASE

 CA                                 11/07/2002                           $408,467.00                    03/01/2003

 91390                              01/01/2003                           6                              STANDARD
 79.99                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 537286502                          $504,000.00                          $3,103.22                      PURCHASE
 FL                                 12/16/2002                           $503,041.07                    02/01/2003

 33126                              02/01/2003                           6.25                           STANDARD
                                    CONDOMINIUM
 80                                                                      PRIMARY RESIDENCE              N

 537291809                          $520,000.00                          $3,244.13                      REFINANCE
 PA                                 12/05/2002                           $519,034.18                    02/01/2003

 18938                              02/01/2003                           6.375                          STANDARD
 62.28                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537320806                          $448,000.00                          $2,685.99                      PURCHASE

 NJ                                 11/14/2002                           $446,655.33                    02/01/2003

 07934                              01/01/2003                           6                              STANDARD
 84.69                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537534802                          $325,000.00                          $1,896.62                      PURCHASE

 OH                                 11/25/2002                           $323,977.13                    02/01/2003
 44406                              01/01/2003                           5.75                           RELOCATION

 94.48                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537601601                          $342,250.00                          $2,163.26                      REFINANCE

 CA                                 01/02/2003                           $341,629.51                    02/01/2003
 92374                              02/01/2003                           6.5                            STANDARD

 75.39                              PUD                                  PRIMARY RESIDENCE              N

 537616708                          $394,300.00                          $2,395.81                      REFINANCE
 MI                                 01/02/2003                           $393,531.57                    03/01/2003

 48130                              02/01/2003                           6.125                          STREAMLINE

 79.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537621203                          $409,200.00                          $2,552.88                      PURCHASE
 MA                                 12/05/2002                           $408,138.39                    02/01/2003

 02739                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 537683302                          $415,000.00                          $2,589.07                      PURCHASE

 MT                                 12/27/2002                           $414,229.19                    03/01/2003

 59870                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 79.81                                                                   SECOND HOME                    N
 537697609                          $367,600.00                          $2,203.95                      PURCHASE

 PA                                 12/20/2002                           $366,866.27                    02/01/2003

 19446                              02/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537835001                          $375,000.00                          $2,188.40                      PURCHASE

 CA                                 11/13/2002                           $373,819.79                    02/01/2003

 90278                              01/01/2003                           5.75                           RELOCATION
 75                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 537835605                          $650,000.00                          $3,897.08                      PURCHASE
 IL                                 12/30/2002                           $648,699.67                    02/01/2003

 60044                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 69.67                                                                   PRIMARY RESIDENCE              N

 537841108                          $387,700.00                          $2,387.14                      REFINANCE
 ID                                 12/18/2002                           $386,962.34                    02/01/2003

 83619                              02/01/2003                           6.25                           STANDARD
 69.23                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537857401                          $650,000.00                          $4,108.45                      PURCHASE

 NJ                                 01/31/2003                           $649,412.38                    02/01/2003

 08226                              03/01/2003                           6.5                            STANDARD
 74.71                              CONDOMINIUM                          SECOND HOME                    N

 537909608                          $515,000.00                          $3,212.93                      PURCHASE

 NY                                 12/19/2002                           $513,945.25                    02/01/2003
 11576                              02/01/2003                           6.375                          STANDARD

 67.32                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537946709                          $356,600.00                          $2,195.65                      REFINANCE

 KS                                 11/22/2002                           $355,579.63                    02/01/2003
 66216                              01/01/2003                           6.25                           STANDARD

 78.37                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 537947707                          $383,900.00                          $2,395.04                      PURCHASE
 WV                                 12/31/2002                           $383,186.97                    02/01/2003

 26209                              02/01/2003                           6.375                          STANDARD

 80                                 CONDOMINIUM                          SECOND HOME                    N

 537948101                          $367,425.00                          $2,322.38                      PURCHASE
 WV                                 12/19/2002                           $366,533.87                    02/01/2003

 26209                              02/01/2003                           6.5                            STANDARD
                                    CONDOMINIUM
 75                                                                      INVESTMENT PROPERTY            N
 537978603                          $406,400.00                          $2,502.28                      REFINANCE

 IL                                 12/19/2002                           $405,626.77                    02/01/2003

 60044                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 78.46                                                                   PRIMARY RESIDENCE              N
 537989402                          $400,000.00                          $2,462.87                      REFINANCE

 IL                                 12/06/2002                           $399,238.95                    02/01/2003

 60137                              02/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538000506                          $531,000.00                          $3,269.46                      REFINANCE

 CA                                 12/20/2002                           $529,989.70                    02/01/2003

 92705                              02/01/2003                           6.25                           STANDARD
 57.72                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 538023201                          $427,400.00                          $2,631.58                      REFINANCE
 CA                                 12/05/2002                           $426,586.81                    02/01/2003

 95125                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 62.21                                                                   PRIMARY RESIDENCE              N

 538073305                          $436,000.00                          $2,720.08                      PURCHASE
 CA                                 11/13/2002                           $434,782.06                    02/01/2003

 94539                              01/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538078502                          $495,800.00                          $3,093.15                      REFINANCE

 MI                                 02/12/2003                           $495,340.79                    02/01/2003

 48167                              03/01/2003                           6.375                          STANDARD
 55.46                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538093303                          $411,000.00                          $2,530.60                      REFINANCE

 CA                                 12/30/2002                           $410,218.01                    02/01/2003
 94566                              02/01/2003                           6.25                           STANDARD

 55.54                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538102906                          $667,500.00                          $4,109.92                      REFINANCE

 TX                                 12/18/2002                           $666,229.98                    02/01/2003
 78735                              02/01/2003                           6.25                           STANDARD

 60.68                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538112004                          $400,000.00                          $2,495.48                      REFINANCE
 NJ                                 02/05/2003                           $400,000.00                    03/01/2003

 07762                              04/01/2003                           6.375                          STANDARD

 36.36                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538186800                          $430,000.00                          $2,647.59                      REFINANCE
 IL                                 12/06/2002                           $429,181.86                    02/01/2003

 60187                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 77.48                                                                   PRIMARY RESIDENCE              N
 538189705                          $351,150.00                          $2,133.63                      REFINANCE

 CA                                 01/21/2003                           $350,465.66                    02/01/2003

 93021                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 78.03                                                                   PRIMARY RESIDENCE              N
 538191800                          $354,173.00                          $2,238.62                      PURCHASE

 NV                                 12/04/2002                           $353,530.90                    02/01/2003

 89113                              02/01/2003                           6.5                            STANDARD
 95                                 PUD                                  PRIMARY RESIDENCE              N

 538214305                          $468,000.00                          $2,805.90                      PURCHASE

 NJ                                 12/20/2002                           $467,065.87                    02/01/2003

 07090                              02/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 538245002                          $367,500.00                          $2,292.73                      REFINANCE
 MI                                 12/23/2002                           $366,817.42                    02/01/2003

 48309                              02/01/2003                           6.375                          SELECT
                                    SINGLE FAMILY
 68.69                                                                   PRIMARY RESIDENCE              N

 538251000                          $421,500.00                          $2,595.25                      REFINANCE
 MI                                 01/07/2003                           $420,698.04                    03/01/2003

 48167                              02/01/2003                           6.25                           STREAMLINE
 66.38                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538267204                          $639,100.00                          $3,987.16                      REFINANCE

 MO                                 11/22/2002                           $637,314.72                    02/01/2003

 64029                              01/01/2003                           6.375                          SELECT
 53.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538274903                          $369,900.00                          $2,307.70                      REFINANCE

 MI                                 02/04/2003                           $369,557.39                    02/01/2003
 48322                              03/01/2003                           6.375                          STREAMLINE

 78.42                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538299504                          $1,000,000.00                        $6,238.70                      REFINANCE

 NJ                                 11/21/2002                           $996,961.65                    03/01/2003
 07417                              01/01/2003                           6.375                          STREAMLINE

 69.78                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538322603                          $337,350.00                          $2,132.29                      REFINANCE
 MI                                 02/03/2003                           $337,045.02                    02/01/2003

 48025                              03/01/2003                           6.5                            STANDARD

 71.78                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538341801                          $428,000.00                          $2,635.27                      REFINANCE
 CA                                 12/26/2002                           $427,185.68                    02/01/2003

 92883                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 79.26                                                                   PRIMARY RESIDENCE              N
 538362104                          $420,000.00                          $2,586.02                      REFINANCE

 NJ                                 12/24/2002                           $419,186.83                    02/01/2003

 07733                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 70                                                                      PRIMARY RESIDENCE              N
 538387804                          $372,000.00                          $2,351.30                      REFINANCE

 PA                                 12/19/2002                           $368,596.25                    03/01/2003

 19438                              02/01/2003                           6.5                            STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 538406208                          $500,000.00                          $3,119.35                      REFINANCE

 TX                                 12/19/2002                           $499,071.34                    02/01/2003

 78209                              02/01/2003                           6.375                          STANDARD
 79.37                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 538447707                          $266,250.00                          $1,661.06                      REFINANCE
 TN                                 11/21/2002                           $265,506.24                    02/01/2003

 37075                              01/01/2003                           6.375                          STATED INCOME
                                    PUD
 75                                                                      PRIMARY RESIDENCE              N

 538490509                          $368,000.00                          $2,265.84                      PURCHASE
 MA                                 12/09/2002                           $367,299.84                    03/01/2003

 01523                              02/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538491002                          $475,450.00                          $2,888.89                      PURCHASE

 IL                                 02/21/2003                           $475,450.00                    03/01/2003

 60605                              04/01/2003                           6.125                          STANDARD
 79.91                              PUD                                  PRIMARY RESIDENCE              N

 538528605                          $480,000.00                          $2,955.45                      REFINANCE

 CA                                 01/02/2003                           $479,086.73                    02/01/2003
 93455                              02/01/2003                           6.25                           STREAMLINE

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538530601                          $520,000.00                          $3,329.62                      REFINANCE

 NV                                 12/31/2002                           $518,897.71                    02/01/2003
 89123                              02/01/2003                           6.625                          STANDARD

 80                                 PUD                                  PRIMARY RESIDENCE              N

 538598707                          $354,950.00                          $2,099.67                      REFINANCE
 CO                                 12/19/2002                           $354,224.44                    02/01/2003

 80538                              02/01/2003                           5.875                          STREAMLINE

 70.91                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538782301                          $380,000.00                          $2,339.73                      PURCHASE
 NY                                 12/18/2002                           $379,277.00                    03/01/2003

 10968                              02/01/2003                           6.25                           STANDARD
                                    CONDOMINIUM
 66.9                                                                    PRIMARY RESIDENCE              N
 538842600                          $373,850.00                          $2,271.56                      REFINANCE

 NJ                                 01/02/2003                           $373,121.41                    02/01/2003

 08501                              02/01/2003                           6.125                          STREAMLINE
                                    SINGLE FAMILY
 71.21                                                                   PRIMARY RESIDENCE              N
 538848607                          $408,000.00                          $2,446.17                      PURCHASE

 MA                                 11/25/2002                           $406,627.88                    02/01/2003

 02458                              01/01/2003                           6                              STANDARD
 80                                 CONDOMINIUM                          PRIMARY RESIDENCE              N

 538870908                          $419,000.00                          $2,579.86                      PURCHASE

 NY                                 01/27/2003                           $418,602.43                    03/01/2003

 10956                              03/01/2003                           6.25                           STATED INCOME
 67.58                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 538886706                          $450,000.00                          $2,697.98                      REFINANCE
 MI                                 01/28/2003                           $450,000.00                    03/01/2003

 49315                              04/01/2003                           6                              SELECT
                                    SINGLE FAMILY
 70.87                                                                   PRIMARY RESIDENCE              N

 538906801                          $360,000.00                          $2,158.39                      REFINANCE
 CO                                 12/16/2002                           $359,271.18                    02/01/2003

 80503                              02/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538922006                          $421,000.00                          $2,592.17                      REFINANCE

 IL                                 12/23/2002                           $420,199.00                    02/01/2003

 60015                              02/01/2003                           6.25                           STANDARD
 79.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 538971607                          $650,000.00                          $4,108.45                      PURCHASE

 CO                                 12/23/2002                           $648,821.58                    02/01/2003
 80016                              02/01/2003                           6.5                            SELECT

 79.46                              PUD                                  PRIMARY RESIDENCE              N

 538981606                          $348,500.00                          $2,117.53                      REFINANCE

 CA                                 02/07/2003                           $348,161.27                    02/01/2003
 93063                              03/01/2003                           6.125                          STANDARD

 79.2                               PUD                                  PRIMARY RESIDENCE              N

 538996703                          $366,000.00                          $2,194.36                      REFINANCE
 MA                                 01/03/2003                           $365,269.46                    02/01/2003

 01960                              02/01/2003                           6                              STANDARD

 64.21                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539017608                          $425,700.00                          $2,621.11                      PURCHASE
 NY                                 12/30/2002                           $424,890.05                    02/01/2003

 10920                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 90                                                                      PRIMARY RESIDENCE              N
 539028001                          $412,700.00                          $2,574.72                      REFINANCE

 WA                                 12/26/2002                           $411,933.47                    02/01/2003

 98052                              02/01/2003                           6.375                          STANDARD
                                    PUD
 75.72                                                                   PRIMARY RESIDENCE              N
 539085704                          $132,650.00                          $827.57                        PURCHASE

 MI                                 12/16/2002                           $132,403.61                    02/01/2003

 48067                              02/01/2003                           6.375                          STATED INCOME
 72.88                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539104802                          $487,600.00                          $2,923.41                      PURCHASE

 CA                                 12/10/2002                           $486,626.75                    02/01/2003

 91312                              02/01/2003                           6                              SELECT
 80                                 PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 539106500                          $399,000.00                          $2,456.72                      REFINANCE
 NJ                                 12/13/2002                           $398,240.83                    03/01/2003

 08502                              02/01/2003                           6.25                           STREAMLINE
                                    SINGLE FAMILY
 73.62                                                                   PRIMARY RESIDENCE              N

 539120808                          $479,400.00                          $2,912.89                      REFINANCE
 MI                                 01/30/2003                           $478,934.05                    02/01/2003

 48065                              03/01/2003                           6.125                          STANDARD
 71.02                              CONDOMINIUM                          PRIMARY RESIDENCE              N

 539126003                          $570,000.00                          $3,463.39                      REFINANCE

 NJ                                 01/28/2003                           $569,445.99                    03/01/2003

 07722                              03/01/2003                           6.125                          STANDARD
 73.55                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539138800                          $356,000.00                          $2,134.40                      PURCHASE

 CA                                 12/30/2002                           $355,223.50                    02/01/2003
 93420                              02/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        SECOND HOME                    N

 539146001                          $516,000.00                          $3,093.69                      PURCHASE

 CA                                 12/23/2002                           $514,970.05                    02/01/2003
 95120                              02/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539173906                          $392,000.00                          $2,836.76                      REFINANCE
 CA                                 12/26/2002                           $390,323.88                    02/01/2003

 91326                              02/01/2003                           6.125                          STREAMLINE

 79.19                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539178509                          $474,700.00                          $2,961.52                      REFINANCE
 MI                                 12/19/2002                           $473,818.31                    03/01/2003

 48236                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 69.81                                                                   PRIMARY RESIDENCE              N
 539186502                          $495,700.00                          $3,308.39                      REFINANCE

 MI                                 02/12/2003                           $493,098.70                    02/01/2003

 48348                              03/01/2003                           6.375                          SELECT
                                    SINGLE FAMILY
 75.68                                                                   PRIMARY RESIDENCE              N
 539196600                          $518,650.00                          $3,151.38                      REFINANCE

 MI                                 02/14/2003                           $518,650.00                    03/01/2003

 48009                              04/01/2003                           6.125                          SELECT
 64.83                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539199208                          $385,000.00                          $2,433.47                      REFINANCE

 MI                                 02/06/2003                           $385,000.00                    03/01/2003

 48362                              04/01/2003                           6.5                            SELECT
 71.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 539213504                          $496,000.00                          $2,973.78                      PURCHASE
 VT                                 12/20/2002                           $495,009.97                    03/01/2003

 05445                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 539215608                          $398,600.00                          $2,421.94                      REFINANCE
 NJ                                 12/20/2002                           $397,823.18                    03/01/2003

 07866                              02/01/2003                           6.125                          STANDARD
 65.34                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539223909                          $355,600.00                          $2,189.50                      REFINANCE

 ID                                 12/13/2002                           $354,923.41                    02/01/2003

 83333                              02/01/2003                           6.25                           SELECT
 45.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539231902                          $444,000.00                          $2,662.01                      PURCHASE

 CA                                 12/26/2002                           $443,113.45                    03/01/2003
 91504                              02/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539260802                          $500,000.00                          $3,078.59                      REFINANCE

 CA                                 02/11/2003                           $500,000.00                    03/01/2003
 91206                              04/01/2003                           6.25                           STREAMLINE

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539369603                          $432,000.00                          $2,590.06                      PURCHASE
 NJ                                 12/17/2002                           $431,137.73                    03/01/2003

 07401                              02/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539447805                          $900,000.00                          $5,541.46                      REFINANCE
 FL                                 12/18/2002                           $898,027.75                    02/01/2003

 33418                              02/01/2003                           6.25                           SELECT
                                    PUD
 64.29                                                                   SECOND HOME                    N
 539461301                          $632,000.00                          $3,789.16                      REFINANCE

 CO                                 12/09/2002                           $630,738.53                    02/01/2003

 80906                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 539497503                          $424,000.00                          $2,576.27                      PURCHASE

 CA                                 12/12/2002                           $422,973.69                    02/01/2003

 90278                              02/01/2003                           6.125                          SELECT
 80                                 CONDOMINIUM                          PRIMARY RESIDENCE              N

 539639401                          $360,000.00                          $2,216.59                      REFINANCE

 PA                                 12/30/2002                           $359,315.04                    03/01/2003

 18963                              02/01/2003                           6.25                           STREAMLINE
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 539693507                          $394,350.00                          $2,396.12                      REFINANCE
 NY                                 12/20/2002                           $393,581.46                    02/01/2003

 11746                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 56.34                                                                   PRIMARY RESIDENCE              N

 539733006                          $392,400.00                          $2,352.64                      PURCHASE
 SC                                 12/27/2002                           $391,616.77                    02/01/2003

 29710                              02/01/2003                           6                              STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 539804302                          $531,200.00                          $3,184.82                      PURCHASE

 CA                                 12/16/2002                           $530,139.72                    02/01/2003

 94404                              02/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539814509                          $676,700.00                          $4,111.71                      REFINANCE

 NJ                                 12/13/2002                           $675,381.20                    02/01/2003
 07417                              02/01/2003                           6.125                          STANDARD

 46.99                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539841502                          $480,000.00                          $2,994.58                      PURCHASE

 MA                                 02/19/2003                           $480,000.00                    03/01/2003
 02476                              04/01/2003                           6.375                          STANDARD

 56.64                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539862201                          $453,000.00                          $2,826.14                      REFINANCE
 IL                                 02/03/2003                           $453,000.00                    03/01/2003

 60050                              04/01/2003                           6.375                          SELECT

 66.47                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 539884403                          $580,100.00                          $3,666.63                      REFINANCE
 CA                                 01/02/2003                           $579,048.32                    02/01/2003

 91741                              02/01/2003                           6.5                            SELECT
                                    SINGLE FAMILY
 78.14                                                                   PRIMARY RESIDENCE              N
 539938704                          $448,000.00                          $2,685.99                      PURCHASE

 CA                                 12/26/2002                           $447,105.78                    02/01/2003

 93420                              02/01/2003                           6                              SELECT
                                    SINGLE FAMILY
 80                                                                      SECOND HOME                    N
 539945501                          $521,450.00                          $3,382.12                      REFINANCE

 TX                                 02/21/2003                           $521,450.00                    03/01/2003

 77069                              04/01/2003                           6.75                           SELECT
 73.96                              PUD                                  PRIMARY RESIDENCE              N

 540001104                          $456,000.00                          $2,661.10                      PURCHASE

 AL                                 12/30/2002                           $455,045.52                    02/01/2003

 35242                              02/01/2003                           5.75                           RELOCATION
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 540037405                          $607,500.00                          $3,740.49                      REFINANCE
 CO                                 02/10/2003                           $607,500.00                    03/01/2003

 80904                              04/01/2003                           6.25                           SELECT
                                    PUD
 72.75                                                                   PRIMARY RESIDENCE              N

 540104700                          $338,750.00                          $2,058.29                      REFINANCE
 TX                                 02/12/2003                           $338,750.00                    03/01/2003

 77019                              04/01/2003                           6.125                          STANDARD
 76.12                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540119401                          $790,000.00                          $4,864.17                      PURCHASE

 CA                                 02/06/2003                           $790,000.00                    03/01/2003

 95020                              04/01/2003                           6.25                           SELECT
 71.82                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540180502                          $495,200.00                          $3,008.89                      PURCHASE

 CA                                 01/24/2003                           $494,718.69                    02/01/2003
 90043                              03/01/2003                           6.125                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540222106                          $858,900.00                          $5,358.42                      PURCHASE

 CA                                 02/12/2003                           $858,104.49                    02/01/2003
 92253                              03/01/2003                           6.375                          SELECT

 70                                 PUD                                  PRIMARY RESIDENCE              N

 540289402                          $401,800.00                          $2,473.96                      REFINANCE
 NJ                                 02/14/2003                           $401,800.00                    03/01/2003

 07924                              04/01/2003                           6.25                           SELECT

 58.23                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540305406                          $427,000.00                          $2,629.12                      REFINANCE
 NH                                 01/24/2003                           $426,594.84                    02/01/2003

 03818                              03/01/2003                           6.25                           STREAMLINE
                                    SINGLE FAMILY
 70                                                                      PRIMARY RESIDENCE              N
 540374501                          $370,000.00                          $2,248.16                      PURCHASE

 NJ                                 02/06/2003                           $370,000.00                    03/01/2003

 07605                              04/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 71.15                                                                   PRIMARY RESIDENCE              N
 540407509                          $437,500.00                          $2,729.44                      PURCHASE

 NY                                 02/21/2003                           $437,500.00                    03/01/2003

 12572                              04/01/2003                           6.375                          STATED INCOME
 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540447703                          $441,000.00                          $2,751.27                      REFINANCE

 CO                                 02/03/2003                           $441,000.00                    03/01/2003

 80302                              04/01/2003                           6.375                          STANDARD
 46.91                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 540508504                          $500,000.00                          $3,078.59                      REFINANCE
 IL                                 01/28/2003                           $499,525.58                    02/01/2003

 60093                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 69.44                                                                   PRIMARY RESIDENCE              N

 540545308                          $518,400.00                          $3,149.86                      REFINANCE
 MA                                 01/27/2003                           $517,896.14                    02/01/2003

 01742                              03/01/2003                           6.125                          STREAMLINE
 72.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540547205                          $374,500.00                          $2,367.10                      REFINANCE

 MI                                 02/19/2003                           $374,500.00                    03/01/2003

 48360                              04/01/2003                           6.5                            SELECT
 62.11                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540547502                          $448,000.00                          $2,794.94                      PURCHASE

 CT                                 02/21/2003                           $448,000.00                    03/01/2003
 06370                              04/01/2003                           6.375                          SELECT

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540585700                          $576,000.00                          $3,499.84                      PURCHASE

 NY                                 02/18/2003                           $576,000.00                    03/01/2003
 10605                              04/01/2003                           6.125                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540593100                          $343,200.00                          $2,113.15                      PURCHASE
 RI                                 01/31/2003                           $342,874.35                    02/01/2003

 02878                              03/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540666708                          $383,900.00                          $2,332.62                      PURCHASE
 MA                                 02/14/2003                           $383,900.00                    03/01/2003

 02635                              04/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 540679602                          $474,000.00                          $2,880.08                      REFINANCE

 PA                                 02/13/2003                           $474,000.00                    03/01/2003

 19010                              04/01/2003                           6.125                          STREAMLINE
                                    SINGLE FAMILY
 55.76                                                                   PRIMARY RESIDENCE              N
 540733201                          $371,000.00                          $2,224.34                      REFINANCE

 NJ                                 02/20/2003                           $371,000.00                    03/01/2003

 07834                              04/01/2003                           6                              STANDARD
 68.07                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540759008                          $397,000.00                          $2,380.22                      REFINANCE

 IL                                 01/30/2003                           $395,694.29                    03/01/2003

 60060                              03/01/2003                           6                              STANDARD
 69.89                              PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 540793304                          $348,000.00                          $2,086.44                      REFINANCE
 IL                                 02/14/2003                           $348,000.00                    03/01/2003

 60558                              04/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 59.79                                                                   PRIMARY RESIDENCE              N

 540811106                          $543,700.00                          $3,391.99                      REFINANCE
 CA                                 02/17/2003                           $543,700.00                    03/01/2003

 95361                              04/01/2003                           6.375                          STANDARD
 74.99                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540837101                          $344,000.00                          $2,090.19                      REFINANCE

 IL                                 02/10/2003                           $344,000.00                    03/01/2003

 60062                              04/01/2003                           6.125                          STREAMLINE
 71.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 540841202                          $101,900.00                          $619.16                        REFINANCE

 CO                                 01/31/2003                           $101,800.95                    02/01/2003
 80449                              03/01/2003                           6.125                          STATED INCOME

 61.76                              SINGLE FAMILY                        SECOND HOME                    N

 540977303                          $395,650.00                          $2,436.09                      REFINANCE

 IL                                 02/18/2003                           $395,650.00                    03/01/2003
 60510                              04/01/2003                           6.25                           SELECT

 65.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 541083408                          $398,000.00                          $2,515.64                      REFINANCE
 MA                                 02/12/2003                           $398,000.00                    03/01/2003

 02472                              04/01/2003                           6.5                            STANDARD

 73.03                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 541261509                          $500,000.00                          $3,078.59                      REFINANCE
 IL                                 02/28/2003                           $500,000.00                    03/01/2003

 60614                              04/01/2003                           6.25                           STANDARD
                                    CONDOMINIUM
 80                                                                      PRIMARY RESIDENCE              N
 541376802                          $628,000.00                          $3,765.18                      REFINANCE

 IL                                 02/21/2003                           $628,000.00                    03/01/2003

 60201                              04/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 69.01                                                                   PRIMARY RESIDENCE              N
 541393807                          $532,000.00                          $3,275.62                      REFINANCE

 IL                                 02/17/2003                           $532,000.00                    03/01/2003

 60093                              04/01/2003                           6.25                           STANDARD
 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 541432803                          $516,000.00                          $3,177.11                      REFINANCE

 NJ                                 02/07/2003                           $516,000.00                    03/01/2003

 07733                              04/01/2003                           6.25                           STANDARD
 53.75                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 541469805                          $419,200.00                          $2,547.11                      REFINANCE
 GA                                 02/19/2003                           $419,200.00                    03/01/2003

 30345                              04/01/2003                           6.125                          STATED INCOME
                                    SINGLE FAMILY
 64.99                                                                   PRIMARY RESIDENCE              N

 541474102                          $473,500.00                          $2,915.43                      REFINANCE
 WA                                 02/14/2003                           $473,500.00                    03/01/2003

 98685                              04/01/2003                           6.25                           STREAMLINE
 65.31                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 541555405                          $550,000.00                          $3,297.53                      PURCHASE

 MA                                 02/14/2003                           $550,000.00                    03/01/2003

 02478                              04/01/2003                           6                              STANDARD
 71.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 541568002                          $353,200.00                          $2,146.09                      REFINANCE

 NJ                                 02/12/2003                           $353,200.00                    03/01/2003
 07733                              04/01/2003                           6.125                          STANDARD

 71.35                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 541607909                          $144,800.00                          $868.15                        REFINANCE

 ME                                 02/19/2003                           $144,800.00                    03/01/2003
 04210                              04/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 541679908                          $465,000.00                          $2,787.91                      REFINANCE
 SC                                 02/19/2003                           $465,000.00                    03/01/2003

 29928                              04/01/2003                           6                              STREAMLINE

 72.66                              SINGLE FAMILY                        SECOND HOME                    N

 541711107                          $700,000.00                          $4,196.86                      PURCHASE
 WY                                 02/20/2003                           $700,000.00                    03/01/2003

 83001                              04/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 74.87                                                                   SECOND HOME                    N
 541832309                          $694,000.00                          $4,972.04                      REFINANCE

 NJ                                 02/17/2003                           $694,000.00                    03/01/2003

 07645                              04/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 67.71                                                                   PRIMARY RESIDENCE              N
 541840104                          $601,000.00                          $3,651.74                      REFINANCE

 MA                                 02/19/2003                           $601,000.00                    03/01/2003

 01915                              04/01/2003                           6.125                          STANDARD
 50.08                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 541966404                          $440,000.00                          $2,781.10                      PURCHASE

 VA                                 02/20/2003                           $440,000.00                    03/01/2003

 23112                              04/01/2003                           6.5                            STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 542745203                          $637,500.00                          $3,822.14                      PURCHASE
 CO                                 02/07/2003                           $637,500.00                    03/01/2003

 80435                              04/01/2003                           6                              STANDARD
                                    CONDOMINIUM
 75                                                                      SECOND HOME                    N

 600176804                          $352,000.00                          $2,167.32                      REFINANCE
 NJ                                 12/12/2002                           $351,330.28                    03/01/2003

 08824                              02/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600227297                          $325,000.00                          $2,786.63                      REFINANCE

 VA                                 11/15/2001                           $295,629.43                    03/01/2003

 23139                              01/01/2002                           6.25                           STANDARD
 39.16                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600333675                          $400,000.00                          $2,627.72                      REFINANCE

 MD                                 05/17/2002                           $396,905.29                    03/01/2003
 20764                              07/01/2002                           6.875                          STANDARD

 46.4                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600358791                          $422,000.00                          $2,598.33                      REFINANCE

 IL                                 02/07/2003                           $422,000.00                    03/01/2003
 60302                              04/01/2003                           6.25                           STANDARD

 56.64                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600364955                          $400,000.00                          $2,462.87                      REFINANCE
 MI                                 01/24/2003                           $399,620.46                    02/01/2003

 48230                              03/01/2003                           6.25                           STANDARD

 68.38                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600369051                          $333,000.00                          $2,104.79                      REFINANCE
 RI                                 08/07/2002                           $331,062.16                    02/01/2003

 02857                              10/01/2002                           6.5                            STANDARD
                                    SINGLE FAMILY
 51.23                                                                   PRIMARY RESIDENCE              N
 600382248                          $368,800.00                          $2,331.07                      PURCHASE

 LA                                 07/19/2002                           $366,344.84                    02/01/2003

 71111                              09/01/2002                           6.5                            STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N
 600386849                          $593,600.00                          $3,703.30                      PURCHASE

 CO                                 08/15/2002                           $590,257.10                    02/01/2003

 80465                              10/01/2002                           6.375                          STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600387053                          $750,000.00                          $4,740.51                      PURCHASE

 MA                                 09/17/2002                           $746,573.03                    03/01/2003

 02446                              11/01/2002                           6.5                            STANDARD
 65.22                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600387144                          $750,000.00                          $4,496.63                      REFINANCE
 PA                                 12/30/2002                           $748,503.01                    02/01/2003

 19312                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 50                                                                      PRIMARY RESIDENCE              N

 600396150                          $406,000.00                          $2,566.20                      REFINANCE
 MA                                 08/19/2002                           $403,767.77                    02/01/2003

 01536                              10/01/2002                           6.5                            STANDARD
 61.05                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600396269                          $600,000.00                          $3,694.30                      REFINANCE

 IL                                 10/11/2002                           $596,783.06                    03/01/2003

 60613                              12/01/2002                           6.25                           STANDARD
 50                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600398234                          $610,000.00                          $3,755.87                      REFINANCE

 MD                                 08/06/2002                           $602,745.33                    05/01/2003
 20854                              10/01/2002                           6.25                           STANDARD

 48.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600399572                          $335,000.00                          $2,172.80                      REFINANCE

 VA                                 07/26/2002                           $332,946.63                    02/01/2003
 22039                              09/01/2002                           6.75                           STANDARD

 72.04                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600399598                          $348,000.00                          $2,228.28                      REFINANCE
 NC                                 09/04/2002                           $346,042.58                    02/01/2003

 27572                              10/01/2002                           6.625                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600399948                          $565,000.00                          $3,571.18                      REFINANCE
 MA                                 10/24/2002                           $562,940.29                    03/01/2003

 01945                              12/01/2002                           6.5                            STANDARD
                                    SINGLE FAMILY
 79.58                                                                   PRIMARY RESIDENCE              N
 600400253                          $324,300.00                          $1,996.77                      REFINANCE

 FL                                 09/30/2002                           $322,745.35                    02/01/2003

 33414                              11/01/2002                           6.25                           STANDARD
                                    PUD
 79.49                                                                   PRIMARY RESIDENCE              N
 600400877                          $443,000.00                          $2,763.74                      REFINANCE

 NJ                                 08/30/2002                           $440,505.26                    02/01/2003

 07078                              10/01/2002                           6.375                          STANDARD
 65.15                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600406299                          $380,000.00                          $2,370.71                      PURCHASE

 NV                                 08/19/2002                           $377,859.99                    03/01/2003

 89052                              10/01/2002                           6.375                          STANDARD
 82.08                              PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600406396                          $423,200.00                          $2,674.91                      REFINANCE
 MD                                 09/25/2002                           $421,085.88                    03/01/2003

 21108                              11/01/2002                           6.5                            STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N

 600407602                          $465,000.00                          $2,977.45                      REFINANCE
 IL                                 11/15/2002                           $463,762.41                    02/01/2003

 60025                              01/01/2003                           6.625                          STANDARD
 64.58                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600407619                          $440,000.00                          $2,781.10                      PURCHASE

 WI                                 09/23/2002                           $437,989.49                    02/01/2003

 53217                              11/01/2002                           6.5                            STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600407824                          $356,500.00                          $2,195.03                      REFINANCE

 VA                                 12/18/2002                           $355,821.72                    02/01/2003
 22304                              02/01/2003                           6.25                           STANDARD

 70.38                              PUD                                  PRIMARY RESIDENCE              N

 600409032                          $490,000.00                          $3,097.13                      PURCHASE

 MA                                 09/26/2002                           $487,761.07                    03/01/2003
 01581                              11/01/2002                           6.5                            STANDARD

 71.01                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600410041                          $360,000.00                          $2,245.93                      REFINANCE
 MA                                 11/22/2002                           $358,921.25                    02/01/2003

 01801                              01/01/2003                           6.375                          STANDARD

 78.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600414527                          $410,500.00                          $2,594.64                      REFINANCE
 UT                                 09/25/2002                           $408,624.30                    02/01/2003

 84065                              11/01/2002                           6.5                            STREAMLINE
                                    SINGLE FAMILY
 72.4                                                                    PRIMARY RESIDENCE              N
 600418484                          $400,000.00                          $2,462.87                      REFINANCE

 FL                                 10/28/2002                           $395,779.22                    02/01/2003

 34215                              12/01/2002                           6.25                           STANDARD
                                    PUD
 50.96                                                                   PRIMARY RESIDENCE              N
 600424091                          $325,000.00                          $2,027.58                      REFINANCE

 SC                                 11/13/2002                           $323,759.19                    03/01/2003

 29585                              01/01/2003                           6.375                          STANDARD
 73.13                              CONDOMINIUM                          SECOND HOME                    N

 600425335                          $650,000.00                          $4,002.16                      REFINANCE

 NJ                                 10/14/2002                           $647,513.69                    03/01/2003

 08540                              12/01/2002                           6.25                           STANDARD
 52                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600429449                          $385,000.00                          $2,370.52                      PURCHASE
 CT                                 11/20/2002                           $383,898.35                    03/01/2003

 06432                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 44                                                                      PRIMARY RESIDENCE              N

 600429504                          $360,000.00                          $2,631.34                      REFINANCE
 NJ                                 10/25/2002                           $356,208.15                    02/01/2003

 07640                              12/01/2002                           6.25                           STANDARD
 65.45                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600430650                          $365,000.00                          $2,247.37                      REFINANCE

 SC                                 10/21/2002                           $363,603.82                    02/01/2003

 29501                              12/01/2002                           6.25                           STANDARD
 76.2                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600430892                          $478,850.00                          $2,948.36                      REFINANCE

 IL                                 11/05/2002                           $477,479.84                    02/01/2003
 60657                              01/01/2003                           6.25                           STANDARD

 47.89                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600431042                          $468,000.00                          $2,919.71                      PURCHASE

 IL                                 11/25/2002                           $466,692.70                    02/01/2003
 60172                              01/01/2003                           6.375                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600431691                          $336,000.00                          $2,096.20                      REFINANCE
 CA                                 10/02/2002                           $334,745.24                    02/01/2003

 91105                              12/01/2002                           6.375                          STANDARD

 77.24                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600435865                          $650,000.00                          $4,162.02                      PURCHASE
 FL                                 10/31/2002                           $647,686.94                    02/01/2003

 33786                              12/01/2002                           6.625                          STANDARD
                                    SINGLE FAMILY
 77.84                                                                   PRIMARY RESIDENCE              N
 600439791                          $650,000.00                          $4,002.16                      REFINANCE

 IL                                 11/26/2002                           $648,140.12                    02/01/2003

 60201                              01/01/2003                           6.25                           STREAMLINE
                                    SINGLE FAMILY
 59.63                                                                   PRIMARY RESIDENCE              N
 600440796                          $375,000.00                          $2,339.51                      PURCHASE

 RI                                 10/16/2002                           $373,599.60                    02/01/2003

 02871                              12/01/2002                           6.375                          STANDARD
 69.44                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600441053                          $413,850.00                          $2,615.81                      REFINANCE

 AZ                                 10/11/2002                           $412,341.31                    02/01/2003

 86018                              12/01/2002                           6.5                            STANDARD
 74.57                              SINGLE FAMILY                        SECOND HOME                    N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600441385                          $480,000.00                          $2,994.58                      REFINANCE
 IL                                 12/10/2002                           $479,108.48                    02/01/2003

 60448                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 48                                                                      PRIMARY RESIDENCE              N

 600441490                          $350,000.00                          $2,126.64                      REFINANCE
 IL                                 10/03/2002                           $348,628.82                    02/01/2003

 60010                              12/01/2002                           6.125                          STANDARD
 54.69                              PUD                                  PRIMARY RESIDENCE              N

 600442407                          $625,000.00                          $3,848.23                      REFINANCE

 IL                                 09/05/2002                           $622,003.84                    02/01/2003

 60521                              11/01/2002                           6.25                           STANDARD
 56.82                              PUD                                  PRIMARY RESIDENCE              N

 600442475                          $400,000.00                          $2,462.87                      REFINANCE

 NC                                 10/24/2002                           $398,469.95                    02/01/2003
 27921                              12/01/2002                           6.25                           STANDARD

 64                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600443028                          $527,300.00                          $3,376.36                      REFINANCE

 IL                                 10/17/2002                           $525,423.64                    02/01/2003
 60048                              12/01/2002                           6.625                          STREAMLINE

 60.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600443061                          $448,000.00                          $2,758.41                      REFINANCE
 AZ                                 10/17/2002                           $446,286.36                    02/01/2003

 85253                              12/01/2002                           6.25                           STANDARD

 64                                 PUD                                  PRIMARY RESIDENCE              N

 600444308                          $406,000.00                          $2,499.82                      REFINANCE
 NJ                                 10/18/2002                           $404,446.97                    02/01/2003

 07738                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 73.82                                                                   PRIMARY RESIDENCE              N
 600444826                          $342,000.00                          $2,105.75                      PURCHASE

 OR                                 10/08/2002                           $340,691.82                    02/01/2003

 97530                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 57.77                                                                   PRIMARY RESIDENCE              N
 600446055                          $548,000.00                          $3,418.81                      PURCHASE

 PA                                 10/23/2002                           $545,782.58                    02/01/2003

 19073                              12/01/2002                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600446449                          $460,000.00                          $2,832.30                      REFINANCE

 AZ                                 10/03/2002                           $458,240.44                    02/01/2003

 85253                              12/01/2002                           6.25                           STANDARD
 38.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600448343                          $484,000.00                          $3,019.53                      REFINANCE
 PA                                 11/14/2002                           $482,648.00                    02/01/2003

 19311                              01/01/2003                           6.375                          STREAMLINE
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 600450839                          $898,000.00                          $5,602.36                      REFINANCE
 MD                                 10/11/2002                           $894,646.46                    02/01/2003

 21658                              12/01/2002                           6.375                          STANDARD
 58.89                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600452049                          $550,000.00                          $3,386.44                      REFINANCE

 IL                                 11/18/2002                           $548,426.26                    03/01/2003

 60564                              01/01/2003                           6.25                           STANDARD
 79.71                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600452440                          $520,000.00                          $3,244.12                      REFINANCE

 CA                                 12/16/2002                           $518,735.79                    03/01/2003
 95124                              02/01/2003                           6.375                          STANDARD

 74.29                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600452547                          $336,000.00                          $2,292.11                      REFINANCE

 NY                                 11/12/2002                           $335,208.91                    03/01/2003
 11767                              01/01/2003                           7.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600453276                          $509,000.00                          $3,217.23                      REFINANCE
 MA                                 10/31/2002                           $507,144.41                    02/01/2003

 01890                              12/01/2002                           6.5                            STANDARD

 75.41                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600453915                          $370,500.00                          $2,372.35                      REFINANCE
 NJ                                 10/28/2002                           $369,181.60                    03/01/2003

 08854                              12/01/2002                           6.625                          STANDARD
                                    SINGLE FAMILY
 75.61                                                                   PRIMARY RESIDENCE              N
 600454508                          $475,000.00                          $2,924.66                      REFINANCE

 VA                                 11/01/2002                           $473,183.06                    03/01/2003

 22030                              12/01/2002                           6.25                           STANDARD
                                    PUD
 68.84                                                                   PRIMARY RESIDENCE              N
 600455206                          $460,000.00                          $3,362.27                      REFINANCE

 NJ                                 10/15/2002                           $454,679.60                    02/01/2003

 08867                              12/01/2002                           6.25                           STANDARD
 74.07                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600456080                          $625,000.00                          $3,848.24                      REFINANCE

 NC                                 10/09/2002                           $622,609.27                    02/01/2003

 27615                              12/01/2002                           6.25                           STANDARD
 75.76                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600456430                          $442,000.00                          $2,793.74                      REFINANCE
 FL                                 10/24/2002                           $440,388.68                    02/01/2003

 33770                              12/01/2002                           6.5                            STANDARD
                                    SINGLE FAMILY
 78.23                                                                   PRIMARY RESIDENCE              N

 600456489                          $586,000.00                          $3,703.92                      REFINANCE
 IN                                 10/21/2002                           $583,863.71                    02/01/2003

 46278                              12/01/2002                           6.5                            STANDARD
 69.76                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600457013                          $500,000.00                          $3,119.35                      REFINANCE

 MA                                 11/21/2002                           $498,402.06                    02/01/2003

 01721                              01/01/2003                           6.375                          STANDARD
 79.87                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600457469                          $475,000.00                          $2,963.38                      REFINANCE

 CA                                 10/22/2002                           $473,226.16                    02/01/2003
 92782                              12/01/2002                           6.375                          STANDARD

 73.08                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600457487                          $396,000.00                          $2,470.53                      REFINANCE

 SC                                 12/02/2002                           $395,264.49                    02/01/2003
 29732                              02/01/2003                           6.375                          STANDARD

 46.59                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600457602                          $488,000.00                          $3,084.49                      REFINANCE
 UT                                 09/20/2002                           $485,770.19                    03/01/2003

 84093                              11/01/2002                           6.5                            STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600457681                          $391,700.00                          $2,443.70                      REFINANCE
 CA                                 11/01/2002                           $390,492.33                    02/01/2003

 90275                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 79.94                                                                   PRIMARY RESIDENCE              N
 600458073                          $610,000.00                          $3,755.87                      REFINANCE

 MA                                 11/14/2002                           $608,839.41                    02/01/2003

 02465                              02/01/2003                           6.25                           STREAMLINE
                                    SINGLE FAMILY
 53.04                                                                   PRIMARY RESIDENCE              N
 600458339                          $356,000.00                          $2,220.98                      REFINANCE

 CA                                 11/14/2002                           $355,005.55                    02/01/2003

 93010                              01/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600458495                          $400,000.00                          $2,528.28                      REFINANCE

 MA                                 12/05/2002                           $398,061.65                    02/01/2003

 02061                              01/01/2003                           6.5                            STANDARD
 50                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600458877                          $585,000.00                          $3,601.95                      REFINANCE
 AZ                                 12/05/2002                           $583,886.95                    02/01/2003

 86336                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 65                                                                      PRIMARY RESIDENCE              N

 600459121                          $351,000.00                          $2,189.78                      REFINANCE
 HI                                 10/14/2002                           $349,689.23                    02/01/2003

 96761                              12/01/2002                           6.375                          STATED INCOME
 65                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600459126                          $451,000.00                          $2,813.65                      REFINANCE

 MA                                 10/18/2002                           $449,315.79                    02/01/2003

 02181                              12/01/2002                           6.375                          STANDARD
 47.47                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600459436                          $371,600.00                          $2,288.01                      REFINANCE

 TX                                 09/23/2002                           $369,818.57                    02/01/2003
 78746                              11/01/2002                           6.25                           STANDARD

 54.25                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600459516                          $371,000.00                          $2,284.31                      REFINANCE

 MA                                 11/14/2002                           $369,938.44                    02/01/2003
 02492                              01/01/2003                           6.25                           STANDARD

 73.47                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600459547                          $325,000.00                          $2,001.08                      REFINANCE
 CA                                 11/13/2002                           $324,070.06                    02/01/2003

 94618                              01/01/2003                           6.25                           STANDARD

 59.09                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600459638                          $440,000.00                          $2,709.16                      REFINANCE
 CO                                 10/25/2002                           $438,015.37                    02/01/2003

 81632                              12/01/2002                           6.25                           STANDARD
                                    PUD
 76.12                                                                   PRIMARY RESIDENCE              N
 600459750                          $427,500.00                          $2,632.19                      REFINANCE

 MA                                 12/10/2002                           $426,686.63                    02/01/2003

 02446                              02/01/2003                           6.25                           STANDARD
                                    CONDOMINIUM
 75                                                                      PRIMARY RESIDENCE              N
 600459829                          $398,000.00                          $2,483.01                      REFINANCE

 ME                                 12/06/2002                           $395,845.56                    02/01/2003

 03911                              01/01/2003                           6.375                          STANDARD
 61.71                              CONDOMINIUM                          SECOND HOME                    N

 600460554                          $543,200.00                          $3,344.58                      PURCHASE

 NJ                                 10/31/2002                           $541,122.18                    02/01/2003

 07945                              12/01/2002                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600460564                          $363,000.00                          $2,294.41                      REFINANCE
 NJ                                 11/01/2002                           $361,676.66                    03/01/2003

 07041                              12/01/2002                           6.5                            STANDARD
                                    SINGLE FAMILY
 74.69                                                                   PRIMARY RESIDENCE              N

 600460566                          $534,400.00                          $3,333.97                      REFINANCE
 MI                                 11/20/2002                           $532,907.19                    02/01/2003

 48334                              01/01/2003                           6.375                          STANDARD
 73.71                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600460580                          $650,000.00                          $4,162.03                      REFINANCE

 MA                                 12/13/2002                           $648,849.86                    03/01/2003

 02108                              02/01/2003                           6.625                          STANDARD
 35.14                              CONDOMINIUM                          PRIMARY RESIDENCE              N

 600460827                          $354,000.00                          $2,266.70                      REFINANCE

 MA                                 11/26/2002                           $353,057.84                    02/01/2003
 01960                              01/01/2003                           6.625                          STANDARD

 79.91                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600460948                          $477,300.00                          $2,977.73                      REFINANCE

 MA                                 11/13/2002                           $475,966.73                    03/01/2003
 01581                              01/01/2003                           6.375                          STANDARD

 61.99                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600461511                          $360,000.00                          $2,245.93                      REFINANCE
 MA                                 11/18/2002                           $358,973.82                    03/01/2003

 02474                              01/01/2003                           6.375                          STANDARD

 68.57                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600462102                          $497,000.00                          $3,019.82                      REFINANCE
 CT                                 11/15/2002                           $495,543.45                    02/01/2003

 06777                              01/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 45.81                                                                   SECOND HOME                    N
 600462268                          $428,000.00                          $2,635.27                      REFINANCE

 MI                                 11/21/2002                           $426,282.95                    02/01/2003

 48045                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 59.03                                                                   PRIMARY RESIDENCE              N
 600462292                          $382,000.00                          $2,352.04                      REFINANCE

 MA                                 10/28/2002                           $380,538.81                    02/01/2003

 02356                              12/01/2002                           6.25                           STANDARD
 67.85                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600462861                          $400,000.00                          $2,495.48                      REFINANCE

 NJ                                 11/18/2002                           $398,882.64                    02/01/2003

 07645                              01/01/2003                           6.375                          STANDARD
 75.47                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600463187                          $475,000.00                          $3,002.32                      REFINANCE
 CO                                 09/26/2002                           $472,829.60                    02/01/2003

 80116                              11/01/2002                           6.5                            STANDARD
                                    SINGLE FAMILY
 74.69                                                                   PRIMARY RESIDENCE              N

 600464182                          $503,000.00                          $3,097.06                      REFINANCE
 VA                                 11/29/2002                           $501,560.73                    02/01/2003

 22039                              01/01/2003                           6.25                           STANDARD
 68.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600464355                          $750,000.00                          $4,679.02                      REFINANCE

 NJ                                 11/19/2002                           $747,904.97                    02/01/2003

 07733                              01/01/2003                           6.375                          STANDARD
 60                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600464370                          $390,000.00                          $2,401.30                      REFINANCE

 VA                                 11/22/2002                           $388,634.21                    03/01/2003
 22027                              01/01/2003                           6.25                           STANDARD

 70.52                              PUD                                  PRIMARY RESIDENCE              N

 600464407                          $462,000.00                          $2,844.61                      REFINANCE

 WI                                 11/22/2002                           $460,678.06                    02/01/2003
 53066                              01/01/2003                           6.25                           STANDARD

 54.04                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600464464                          $407,592.00                          $2,509.62                      PURCHASE
 MI                                 10/30/2002                           $406,032.90                    02/01/2003

 48167                              12/01/2002                           6.25                           STANDARD

 80                                 PUD                                  PRIMARY RESIDENCE              N

 600464689                          $424,900.00                          $2,650.82                      PURCHASE
 MA                                 11/15/2002                           $423,713.10                    03/01/2003

 02478                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 70                                                                      PRIMARY RESIDENCE              N
 600464848                          $325,000.00                          $2,054.22                      REFINANCE

 DC                                 10/30/2002                           $323,362.77                    02/01/2003

 20015                              12/01/2002                           6.5                            STANDARD
                                    SINGLE FAMILY
 65.66                                                                   PRIMARY RESIDENCE              N
 600464869                          $448,000.00                          $2,758.41                      REFINANCE

 IL                                 10/31/2002                           $446,286.36                    02/01/2003

 60060                              12/01/2002                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600465236                          $650,000.00                          $4,108.45                      REFINANCE

 MA                                 12/10/2002                           $648,821.58                    02/01/2003

 02493                              02/01/2003                           6.5                            STANDARD
 52.21                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600465322                          $370,000.00                          $2,278.15                      REFINANCE
 IL                                 11/11/2002                           $368,941.30                    02/01/2003

 60014                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 67.27                                                                   PRIMARY RESIDENCE              N

 600465383                          $486,000.00                          $3,032.01                      REFINANCE
 MA                                 10/11/2002                           $484,185.06                    02/01/2003

 02493                              12/01/2002                           6.375                          STANDARD
 53.7                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600465770                          $750,000.00                          $4,679.02                      PURCHASE

 MA                                 12/10/2002                           $748,607.02                    02/01/2003

 02090                              02/01/2003                           6.375                          STANDARD
 41.69                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600465868                          $400,000.00                          $2,462.87                      REFINANCE

 IL                                 10/30/2002                           $398,357.39                    02/01/2003
 60546                              12/01/2002                           6.25                           STANDARD

 68.97                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600466202                          $412,500.00                          $2,573.47                      REFINANCE

 CO                                 10/24/2002                           $410,959.53                    02/01/2003
 80401                              12/01/2002                           6.375                          STANDARD

 75                                 PUD                                  PRIMARY RESIDENCE              N

 600466318                          $425,000.00                          $2,651.44                      REFINANCE
 MA                                 11/21/2002                           $423,812.83                    02/01/2003

 01740                              01/01/2003                           6.375                          STREAMLINE

 62.96                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600466484                          $479,000.00                          $2,949.29                      REFINANCE
 CA                                 11/13/2002                           $477,527.18                    02/01/2003

 94596                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 79.83                                                                   PRIMARY RESIDENCE              N
 600466577                          $358,000.00                          $2,233.46                      REFINANCE

 MA                                 10/28/2002                           $356,663.04                    02/01/2003

 01748                              12/01/2002                           6.375                          STANDARD
                                    SINGLE FAMILY
 45.9                                                                    PRIMARY RESIDENCE              N
 600466581                          $615,000.00                          $3,786.66                      REFINANCE

 MA                                 11/27/2002                           $613,240.26                    02/01/2003

 01773                              01/01/2003                           6.25                           STANDARD
 71.93                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600466593                          $345,000.00                          $2,124.22                      REFINANCE

 MA                                 11/21/2002                           $343,916.87                    02/01/2003

 02180                              01/01/2003                           6.25                           STANDARD
 79.13                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600466687                          $630,000.00                          $3,879.02                      REFINANCE
 AZ                                 10/21/2002                           $627,590.18                    02/01/2003

 86001                              12/01/2002                           6.25                           STANDARD
                                    PUD
 39.38                                                                   SECOND HOME                    N

 600466753                          $480,000.00                          $2,955.44                      REFINANCE
 MI                                 11/07/2002                           $478,626.55                    02/01/2003

 48098                              01/01/2003                           6.25                           STANDARD
 56.47                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600466778                          $650,000.00                          $4,002.16                      PURCHASE

 MA                                 11/14/2002                           $648,140.12                    03/01/2003

 02481                              01/01/2003                           6.25                           STANDARD
 61.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600467131                          $390,000.00                          $2,401.30                      REFINANCE

 MN                                 11/12/2002                           $388,884.06                    02/01/2003
 55124                              01/01/2003                           6.25                           STANDARD

 62.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600467253                          $460,000.00                          $2,832.30                      REFINANCE

 VA                                 11/22/2002                           $458,683.76                    02/01/2003
 22308                              01/01/2003                           6.25                           STANDARD

 79.31                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600467257                          $333,000.00                          $2,050.34                      REFINANCE
 IL                                 11/08/2002                           $332,043.11                    02/01/2003

 60304                              01/01/2003                           6.25                           STANDARD

 68.66                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600467288                          $360,000.00                          $2,216.58                      REFINANCE
 IL                                 11/18/2002                           $357,443.06                    02/01/2003

 60175                              01/01/2003                           6.25                           STREAMLINE
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600467473                          $593,000.00                          $3,651.21                      REFINANCE

 NJ                                 11/12/2002                           $591,303.19                    03/01/2003

 07733                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 49.42                                                                   PRIMARY RESIDENCE              N
 600468249                          $528,000.00                          $3,294.03                      REFINANCE

 MA                                 11/01/2002                           $526,525.10                    02/01/2003

 02140                              01/01/2003                           6.375                          STANDARD
 80                                 CONDOMINIUM                          PRIMARY RESIDENCE              N

 600468351                          $449,000.00                          $2,764.57                      REFINANCE

 MA                                 12/19/2002                           $448,145.72                    03/01/2003

 01720                              02/01/2003                           6.25                           STANDARD
 79.89                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600469367                          $381,000.00                          $2,345.88                      REFINANCE
 IL                                 11/15/2002                           $379,909.82                    03/01/2003

 60712                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 60.48                                                                   PRIMARY RESIDENCE              N

 600469729                          $711,000.00                          $4,435.71                      REFINANCE
 IL                                 11/04/2002                           $708,344.85                    02/01/2003

 60022                              12/01/2002                           6.375                          STATED INCOME
 52.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600469757                          $565,000.00                          $3,524.86                      REFINANCE

 MA                                 11/01/2002                           $562,890.07                    02/01/2003

 02461                              12/01/2002                           6.375                          STREAMLINE
 79.58                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600469819                          $416,000.00                          $2,561.38                      REFINANCE

 VA                                 11/08/2002                           $414,809.68                    02/01/2003
 20171                              01/01/2003                           6.25                           STANDARD

 78.94                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600469960                          $656,000.00                          $4,092.59                      REFINANCE

 MA                                 12/05/2002                           $654,167.53                    02/01/2003
 01810                              01/01/2003                           6.375                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600470307                          $375,000.00                          $2,248.31                      REFINANCE
 DE                                 11/04/2002                           $373,874.46                    02/01/2003

 19707                              01/01/2003                           6                              STANDARD

 79.79                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600470528                          $700,000.00                          $4,310.03                      REFINANCE
 NJ                                 11/07/2002                           $697,997.01                    03/01/2003

 08402                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 46.67                                                                   SECOND HOME                    N
 600470543                          $600,000.00                          $3,694.30                      REFINANCE

 CA                                 12/05/2002                           $598,858.43                    03/01/2003

 94010                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 30                                                                      PRIMARY RESIDENCE              N
 600471862                          $650,000.00                          $4,055.15                      REFINANCE

 WI                                 11/06/2002                           $648,184.32                    02/01/2003

 53045                              01/01/2003                           6.375                          STANDARD
 65                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600471897                          $340,000.00                          $2,149.03                      PURCHASE

 NJ                                 10/30/2002                           $338,316.30                    03/01/2003

 08226                              12/01/2002                           6.5                            STANDARD
 70.98                              CONDOMINIUM                          SECOND HOME                    N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600472027                          $626,000.00                          $3,905.43                      REFINANCE
 MA                                 12/17/2002                           $624,837.31                    02/01/2003

 02465                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 31.3                                                                    PRIMARY RESIDENCE              N

 600473765                          $475,000.00                          $2,924.65                      REFINANCE
 MA                                 11/20/2002                           $473,640.87                    02/01/2003

 02467                              01/01/2003                           6.25                           STREAMLINE
 47.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600473829                          $685,000.00                          $4,329.67                      REFINANCE

 NJ                                 11/08/2002                           $683,132.16                    03/01/2003

 07821                              01/01/2003                           6.5                            STANDARD
 76.11                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600473838                          $439,000.00                          $2,774.78                      REFINANCE

 MA                                 11/01/2002                           $437,297.98                    02/01/2003
 02332                              12/01/2002                           6.5                            STANDARD

 67.23                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600474680                          $400,000.00                          $2,430.44                      REFINANCE

 PA                                 10/17/2002                           $398,432.96                    04/01/2003
 19046                              12/01/2002                           6.125                          STANDARD

 72.73                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600474793                          $336,000.00                          $2,123.75                      REFINANCE
 IL                                 10/28/2002                           $334,775.09                    03/01/2003

 60062                              12/01/2002                           6.5                            STANDARD

 80                                 PUD                                  PRIMARY RESIDENCE              N

 600474807                          $463,200.00                          $2,852.00                      REFINANCE
 IL                                 11/06/2002                           $461,874.62                    02/01/2003

 60525                              01/01/2003                           6.25                           STREAMLINE
                                    SINGLE FAMILY
 78.51                                                                   PRIMARY RESIDENCE              N
 600474827                          $341,793.00                          $2,104.48                      PURCHASE

 VA                                 10/18/2002                           $340,487.30                    02/01/2003

 23120                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600474843                          $425,000.00                          $2,616.80                      REFINANCE

 IL                                 11/22/2002                           $423,349.30                    02/01/2003

 60047                              01/01/2003                           6.25                           STANDARD
 64.89                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600475090                          $416,000.00                          $2,527.66                      REFINANCE

 SC                                 11/20/2002                           $414,780.82                    02/01/2003

 29607                              01/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600475202                          $500,000.00                          $3,298.35                      REFINANCE
 MA                                 11/27/2002                           $497,906.59                    02/01/2003

 02025                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 69.44                                                                   PRIMARY RESIDENCE              N

 600475244                          $400,000.00                          $2,462.87                      REFINANCE
 IL                                 12/05/2002                           $399,238.95                    03/01/2003

 61265                              02/01/2003                           6.25                           STANDARD
 77.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600475489                          $500,650.00                          $3,082.59                      REFINANCE

 CA                                 11/07/2002                           $499,199.95                    03/01/2003

 94596                              01/01/2003                           6.25                           STANDARD
 79.85                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600475503                          $364,000.00                          $2,270.89                      REFINANCE

 NJ                                 11/26/2002                           $362,983.20                    03/01/2003
 07936                              01/01/2003                           6.375                          STANDARD

 63.86                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600475654                          $382,000.00                          $2,352.04                      REFINANCE

 VA                                 10/24/2002                           $380,538.81                    03/01/2003
 20171                              12/01/2002                           6.25                           STANDARD

 73.46                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600475746                          $649,000.00                          $3,996.00                      REFINANCE
 FL                                 10/30/2002                           $646,517.53                    03/01/2003

 33140                              12/01/2002                           6.25                           STREAMLINE

 64.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600475827                          $325,000.00                          $2,375.52                      REFINANCE
 MA                                 10/25/2002                           $322,247.34                    02/01/2003

 01824                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 57.02                                                                   PRIMARY RESIDENCE              N
 600475912                          $446,000.00                          $2,746.10                      REFINANCE

 NC                                 12/13/2002                           $445,151.43                    03/01/2003

 27949                              02/01/2003                           6.25                           STANDARD
                                    PUD
 53.73                                                                   SECOND HOME                    N
 600476454                          $337,000.00                          $2,020.49                      REFINANCE

 IL                                 12/11/2002                           $336,327.34                    02/01/2003

 60047                              02/01/2003                           6                              STANDARD
 76.77                              PUD                                  PRIMARY RESIDENCE              N

 600476481                          $352,000.00                          $2,110.42                      REFINANCE

 NC                                 11/01/2002                           $350,943.48                    02/01/2003

 28204                              01/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600476793                          $392,000.00                          $2,445.58                      REFINANCE
 NJ                                 11/12/2002                           $390,602.30                    02/01/2003

 07702                              01/01/2003                           6.375                          STANDARD
                                    PUD
 74.67                                                                   PRIMARY RESIDENCE              N

 600477012                          $360,000.00                          $2,275.45                      PURCHASE
 MA                                 10/31/2002                           $358,687.61                    02/01/2003

 01746                              12/01/2002                           6.5                            STANDARD
 88.93                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600477158                          $399,000.00                          $2,456.71                      REFINANCE

 CO                                 11/07/2002                           $397,858.31                    04/01/2003

 81657                              01/01/2003                           6.25                           STANDARD
 47.39                              SINGLE FAMILY                        SECOND HOME                    N

 600477348                          $381,000.00                          $2,284.29                      REFINANCE

 PA                                 11/06/2002                           $379,856.43                    02/01/2003
 17601                              01/01/2003                           6                              STANDARD

 79.05                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600477416                          $334,400.00                          $2,004.90                      PURCHASE

 NC                                 11/26/2002                           $333,396.30                    02/01/2003
 27615                              01/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600477647                          $999,000.00                          $6,232.46                      REFINANCE
 MD                                 11/14/2002                           $996,209.41                    03/01/2003

 20854                              01/01/2003                           6.375                          STANDARD

 67.5                               PUD                                  PRIMARY RESIDENCE              N

 600478015                          $560,000.00                          $3,402.62                      REFINANCE
 NC                                 12/30/2002                           $558,908.65                    02/01/2003

 27012                              02/01/2003                           6.125                          STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N
 600478269                          $109,000.00                          $680.02                        REFINANCE

 UT                                 10/18/2002                           $108,592.94                    02/01/2003

 84121                              12/01/2002                           6.375                          STATED INCOME
                                    SINGLE FAMILY
 58.92                                                                   PRIMARY RESIDENCE              N
 600478313                          $341,000.00                          $2,099.60                      REFINANCE

 MA                                 10/30/2002                           $339,632.30                    02/01/2003

 01523                              12/01/2002                           6.25                           STANDARD
 71.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600478402                          $380,000.00                          $2,339.73                      REFINANCE

 IL                                 11/12/2002                           $378,912.67                    03/01/2003

 60517                              01/01/2003                           6.25                           STREAMLINE
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600478525                          $375,000.00                          $2,308.94                      REFINANCE
 IL                                 11/11/2002                           $373,926.98                    02/01/2003

 60614                              01/01/2003                           6.25                           STANDARD
                                    CONDOMINIUM
 63.88                                                                   PRIMARY RESIDENCE              N

 600478527                          $466,000.00                          $2,793.91                      REFINANCE
 NC                                 11/07/2002                           $463,979.93                    03/01/2003

 27104                              01/01/2003                           6                              STANDARD
 79.66                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600478574                          $425,000.00                          $2,616.80                      REFINANCE

 PA                                 10/22/2002                           $423,374.32                    02/01/2003

 19004                              12/01/2002                           6.25                           STANDARD
 57.05                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600478620                          $387,000.00                          $2,320.26                      REFINANCE

 NC                                 11/04/2002                           $385,447.36                    02/01/2003
 28692                              12/01/2002                           6                              STANDARD

 79.79                              SINGLE FAMILY                        SECOND HOME                    N

 600478707                          $386,000.00                          $2,376.67                      REFINANCE

 IL                                 11/07/2002                           $384,895.51                    02/01/2003
 60640                              01/01/2003                           6.25                           STANDARD

 79.59                              CONDOMINIUM                          PRIMARY RESIDENCE              N

 600478785                          $372,000.00                          $2,200.52                      REFINANCE
 MA                                 11/12/2002                           $367,238.96                    03/01/2003

 01966                              01/01/2003                           5.875                          STANDARD

 43.16                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600479146                          $332,000.00                          $2,044.18                      PURCHASE
 SC                                 10/25/2002                           $330,730.08                    02/01/2003

 29605                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600479270                          $600,000.00                          $3,792.41                      REFINANCE

 MA                                 12/06/2002                           $598,912.24                    02/01/2003

 02181                              02/01/2003                           6.5                            STREAMLINE
                                    SINGLE FAMILY
 74.17                                                                   PRIMARY RESIDENCE              N
 600479497                          $391,000.00                          $2,375.76                      REFINANCE

 VA                                 12/02/2002                           $389,854.08                    02/01/2003

 20180                              01/01/2003                           6.125                          STANDARD
 79.8                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600479555                          $400,000.00                          $2,398.20                      REFINANCE

 IL                                 10/25/2002                           $398,395.22                    02/01/2003

 60564                              12/01/2002                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600479584                          $439,000.00                          $2,703.00                      REFINANCE
 MI                                 10/31/2002                           $437,320.78                    02/01/2003

 48390                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 79.82                                                                   PRIMARY RESIDENCE              N

 600479595                          $370,000.00                          $2,278.15                      REFINANCE
 PA                                 12/23/2002                           $369,296.03                    02/01/2003

 17562                              02/01/2003                           6.25                           STANDARD
 74                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600479691                          $925,000.00                          $5,695.38                      REFINANCE

 DC                                 12/23/2002                           $923,240.08                    03/01/2003

 20012                              02/01/2003                           6.25                           STANDARD
 61.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600479734                          $651,500.00                          $4,011.40                      REFINANCE

 FL                                 10/25/2002                           $649,007.93                    02/01/2003
 33324                              12/01/2002                           6.25                           STANDARD

 74.89                              PUD                                  PRIMARY RESIDENCE              N

 600479965                          $360,700.00                          $2,162.58                      REFINANCE

 AZ                                 11/07/2002                           $359,617.36                    02/01/2003
 85749                              01/01/2003                           6                              STANDARD

 53.84                              PUD                                  PRIMARY RESIDENCE              N

 600480514                          $750,000.00                          $4,679.02                      PURCHASE
 MA                                 11/19/2002                           $747,904.97                    02/01/2003

 02466                              01/01/2003                           6.375                          STANDARD

 57.78                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600480808                          $513,500.00                          $3,161.71                      REFINANCE
 CO                                 10/28/2002                           $511,535.80                    02/01/2003

 80908                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 77.33                                                                   PRIMARY RESIDENCE              N
 600481261                          $399,650.00                          $2,460.71                      PURCHASE

 MA                                 11/14/2002                           $398,506.47                    02/01/2003

 01564                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 79.72                                                                   PRIMARY RESIDENCE              N
 600481843                          $336,000.00                          $2,068.81                      REFINANCE

 CA                                 10/03/2002                           $334,714.76                    02/01/2003

 94587                              12/01/2002                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600481864                          $657,000.00                          $4,045.26                      REFINANCE

 NJ                                 11/27/2002                           $655,120.08                    02/01/2003

 07021                              01/01/2003                           6.25                           STANDARD
 69.16                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600481977                          $375,000.00                          $2,308.94                      REFINANCE
 CA                                 11/01/2002                           $373,926.98                    02/01/2003

 90278                              01/01/2003                           6.25                           STANDARD
                                    CONDOMINIUM
 70.75                                                                   PRIMARY RESIDENCE              N

 600482117                          $496,000.00                          $3,094.39                      REFINANCE
 MA                                 11/01/2002                           $494,147.75                    02/01/2003

 01746                              12/01/2002                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600482219                          $400,000.00                          $2,398.20                      REFINANCE

 NJ                                 11/14/2002                           $398,799.41                    02/01/2003

 08520                              01/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600482317                          $450,000.00                          $2,697.98                      REFINANCE

 MA                                 11/22/2002                           $448,649.33                    02/01/2003
 02081                              01/01/2003                           6                              STANDARD

 73.17                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600482820                          $380,000.00                          $2,401.86                      PURCHASE

 IL                                 12/05/2002                           $379,311.08                    02/01/2003
 60302                              02/01/2003                           6.5                            STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600482983                          $581,000.00                          $3,577.32                      REFINANCE
 CT                                 12/27/2002                           $579,493.53                    03/01/2003

 06831                              02/01/2003                           6.25                           STANDARD

 67.64                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600483337                          $395,000.00                          $2,368.22                      REFINANCE
 MD                                 11/18/2002                           $393,814.43                    02/01/2003

 21015                              01/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 71.82                                                                   PRIMARY RESIDENCE              N
 600483373                          $444,000.00                          $2,733.78                      REFINANCE

 CA                                 11/08/2002                           $442,729.57                    03/01/2003

 90278                              01/01/2003                           6.25                           STANDARD
                                    CONDOMINIUM
 80                                                                      PRIMARY RESIDENCE              N
 600483531                          $490,000.00                          $3,232.38                      REFINANCE

 NC                                 11/05/2002                           $487,947.84                    03/01/2003

 28207                              01/01/2003                           6.25                           STANDARD
 51.04                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600483542                          $325,000.00                          $2,054.22                      REFINANCE

 NJ                                 10/25/2002                           $323,815.22                    03/01/2003

 07733                              12/01/2002                           6.5                            STANDARD
 29.55                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600483643                          $746,000.00                          $4,593.25                      REFINANCE
 WI                                 11/22/2002                           $742,638.81                    03/01/2003

 53066                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 64.87                                                                   PRIMARY RESIDENCE              N

 600483712                          $435,000.00                          $2,749.50                      REFINANCE
 MA                                 12/03/2002                           $433,813.85                    02/01/2003

 02420                              01/01/2003                           6.5                            STREAMLINE
 79.09                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600483959                          $333,300.00                          $2,052.19                      REFINANCE

 VA                                 10/17/2002                           $332,025.07                    03/01/2003

 22030                              12/01/2002                           6.25                           STANDARD
 82.09                              PUD                                  PRIMARY RESIDENCE              N

 600484074                          $328,000.00                          $2,019.55                      REFINANCE

 MA                                 11/26/2002                           $326,840.42                    02/01/2003
 01742                              01/01/2003                           6.25                           STREAMLINE

 46.86                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600484180                          $476,400.00                          $2,856.26                      REFINANCE

 MA                                 12/23/2002                           $475,449.11                    02/01/2003
 02467                              02/01/2003                           6                              STANDARD

 79.4                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600484564                          $626,000.00                          $3,854.39                      REFINANCE
 CA                                 12/11/2002                           $624,758.70                    02/01/2003

 94947                              02/01/2003                           6.25                           STANDARD

 70.34                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600484691                          $350,000.00                          $2,212.24                      REFINANCE
 MA                                 12/24/2002                           $349,365.47                    02/01/2003

 02135                              02/01/2003                           6.5                            STREAMLINE
                                    SINGLE FAMILY
 77.78                                                                   PRIMARY RESIDENCE              N
 600484825                          $530,000.00                          $3,263.30                      REFINANCE

 FL                                 11/08/2002                           $528,483.48                    02/01/2003

 34108                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 59.22                                                                   PRIMARY RESIDENCE              N
 600484846                          $480,000.00                          $2,955.44                      REFINANCE

 MA                                 11/25/2002                           $478,536.74                    02/01/2003

 02493                              01/01/2003                           6.25                           STANDARD
 53.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600485140                          $750,000.00                          $4,496.63                      REFINANCE

 NJ                                 12/24/2002                           $748,503.01                    02/01/2003

 07430                              02/01/2003                           6                              STANDARD
 64.66                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600486221                          $420,000.00                          $2,551.96                      REFINANCE
 CT                                 12/21/2002                           $419,181.50                    02/01/2003

 06883                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 40                                                                      PRIMARY RESIDENCE              N

 600486980                          $428,560.00                          $2,569.44                      PURCHASE
 MD                                 10/31/2002                           $426,840.60                    02/01/2003

 20841                              12/01/2002                           6                              STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600487000                          $408,400.00                          $2,581.37                      REFINANCE

 MA                                 12/19/2002                           $407,659.60                    02/01/2003

 02459                              02/01/2003                           6.5                            STREAMLINE
 78.54                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600487270                          $650,000.00                          $4,002.17                      PURCHASE

 MA                                 11/15/2002                           $648,140.09                    02/01/2003
 02493                              01/01/2003                           6.25                           STANDARD

 56.42                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600487723                          $338,000.00                          $2,053.72                      REFINANCE

 MA                                 12/06/2002                           $337,341.30                    02/01/2003
 01907                              02/01/2003                           6.125                          STANDARD

 73.48                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600487934                          $440,000.00                          $2,638.02                      PURCHASE
 MD                                 12/06/2002                           $439,121.77                    02/01/2003

 20866                              02/01/2003                           6                              STANDARD

 73.9                               PUD                                  PRIMARY RESIDENCE              N

 600487972                          $398,000.00                          $2,450.55                      REFINANCE
 UT                                 11/04/2002                           $396,851.70                    03/01/2003

 84062                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 89.24                                                                   PRIMARY RESIDENCE              N
 600488100                          $708,000.00                          $4,301.88                      REFINANCE

 CA                                 12/11/2002                           $706,620.23                    02/01/2003

 94941                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 52.84                                                                   PRIMARY RESIDENCE              N
 600488183                          $466,000.00                          $2,907.23                      REFINANCE

 VA                                 12/19/2002                           $465,134.50                    02/01/2003

 20186                              02/01/2003                           6.375                          STANDARD
 86.78                              PUD                                  PRIMARY RESIDENCE              N

 600488655                          $400,000.00                          $2,528.27                      REFINANCE

 UT                                 11/14/2002                           $398,909.31                    02/01/2003

 84097                              01/01/2003                           6.5                            STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600488790                          $631,100.00                          $3,937.24                      REFINANCE
 CA                                 11/08/2002                           $629,337.10                    02/01/2003

 90275                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 79.68                                                                   PRIMARY RESIDENCE              N

 600489166                          $370,000.00                          $2,278.15                      REFINANCE
 MA                                 12/16/2002                           $369,296.03                    02/01/2003

 02421                              02/01/2003                           6.25                           STREAMLINE
 56.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600489249                          $600,000.00                          $3,549.23                      REFINANCE

 MD                                 11/04/2002                           $598,155.81                    02/01/2003

 21032                              01/01/2003                           5.875                          STANDARD
 54.55                              PUD                                  PRIMARY RESIDENCE              N

 600489303                          $700,000.00                          $4,310.03                      PURCHASE

 PA                                 11/08/2002                           $697,997.01                    02/01/2003
 19010                              01/01/2003                           6.25                           STANDARD

 58.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600489305                          $343,000.00                          $2,056.46                      REFINANCE

 IN                                 11/04/2002                           $341,623.88                    02/01/2003
 46151                              12/01/2002                           6                              STANDARD

 79.77                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600489498                          $336,000.00                          $2,068.81                      PURCHASE
 MN                                 11/26/2002                           $335,038.58                    02/01/2003

 55311                              01/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600489558                          $434,500.00                          $2,710.71                      REFINANCE
 ME                                 01/29/2003                           $434,097.57                    03/01/2003

 04074                              03/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 73.15                                                                   PRIMARY RESIDENCE              N
 600489634                          $406,916.00                          $2,472.46                      REFINANCE

 MA                                 11/27/2002                           $405,723.46                    02/01/2003

 02139                              01/01/2003                           6.125                          STANDARD
                                    CONDOMINIUM
 68.62                                                                   PRIMARY RESIDENCE              N
 600489893                          $561,500.00                          $3,457.25                      REFINANCE

 IL                                 10/31/2002                           $554,321.23                    03/01/2003

 60439                              12/01/2002                           6.25                           STANDARD
 68.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600489900                          $434,400.00                          $2,674.68                      PURCHASE

 IL                                 11/22/2002                           $433,157.01                    03/01/2003

 60614                              01/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600489901                          $475,000.00                          $2,963.38                      REFINANCE
 MA                                 12/16/2002                           $474,117.78                    02/01/2003

 02468                              02/01/2003                           6.375                          STREAMLINE
                                    SINGLE FAMILY
 39.58                                                                   PRIMARY RESIDENCE              N

 600490016                          $375,000.00                          $2,308.94                      REFINANCE
 MA                                 12/11/2002                           $374,286.51                    02/01/2003

 02472                              02/01/2003                           6.25                           STANDARD
 64.66                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600490044                          $359,900.00                          $2,215.97                      REFINANCE

 IL                                 11/06/2002                           $357,139.35                    02/01/2003

 60048                              01/01/2003                           6.25                           STANDARD
 74.98                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600490144                          $500,000.00                          $2,997.75                      REFINANCE

 PA                                 11/04/2002                           $498,499.27                    03/01/2003
 19382                              01/01/2003                           6                              STANDARD

 80                                 PUD                                  PRIMARY RESIDENCE              N

 600490148                          $376,000.00                          $2,315.10                      REFINANCE

 PA                                 11/26/2002                           $374,422.82                    03/01/2003
 19010                              01/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600490376                          $444,510.00                          $2,665.06                      REFINANCE
 CT                                 12/18/2002                           $443,603.75                    03/01/2003

 06902                              02/01/2003                           6                              STANDARD

 80.82                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600490387                          $528,000.00                          $3,165.63                      REFINANCE
 VA                                 12/02/2002                           $526,946.11                    02/01/2003

 22315                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600490393                          $352,000.00                          $2,167.32                      REFINANCE

 CO                                 11/20/2002                           $350,992.81                    03/01/2003

 80132                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600490428                          $380,000.00                          $2,339.73                      REFINANCE

 CO                                 11/18/2002                           $378,912.67                    02/01/2003

 81301                              01/01/2003                           6.25                           STANDARD
 68.47                              PUD                                  PRIMARY RESIDENCE              N

 600490613                          $572,000.00                          $3,568.54                      REFINANCE

 MA                                 11/27/2002                           $570,402.18                    02/01/2003

 02446                              01/01/2003                           6.375                          STANDARD
 71.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600490813                          $495,000.00                          $3,088.16                      REFINANCE
 MA                                 01/23/2003                           $494,541.53                    02/01/2003

 02445                              03/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 75.57                                                                   PRIMARY RESIDENCE              N

 600490976                          $369,000.00                          $2,302.08                      REFINANCE
 MI                                 10/30/2002                           $367,969.24                    03/01/2003

 48167                              01/01/2003                           6.375                          STANDARD
 79.87                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600491424                          $560,000.00                          $3,448.02                      REFINANCE

 MD                                 12/06/2002                           $558,934.53                    02/01/2003

 20816                              02/01/2003                           6.25                           STANDARD
 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600491516                          $370,000.00                          $2,248.16                      REFINANCE

 PA                                 12/13/2002                           $369,278.93                    03/01/2003
 19072                              02/01/2003                           6.125                          STANDARD

 75.2                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600492144                          $650,000.00                          $4,055.15                      REFINANCE

 MI                                 11/19/2002                           $648,184.32                    04/01/2003
 48009                              01/01/2003                           6.375                          STANDARD

 74.88                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600492270                          $647,500.00                          $4,092.64                      REFINANCE
 MD                                 11/25/2002                           $645,734.42                    02/01/2003

 20895                              01/01/2003                           6.5                            STANDARD

 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600492296                          $350,600.00                          $2,339.97                      REFINANCE
 MA                                 11/01/2002                           $348,675.10                    02/01/2003

 01776                              12/01/2002                           6.375                          STANDARD
                                    SINGLE FAMILY
 47.38                                                                   PRIMARY RESIDENCE              N
 600492677                          $588,500.00                          $3,528.35                      REFINANCE

 PA                                 12/19/2002                           $587,325.37                    02/01/2003

 19320                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 49.04                                                                   PRIMARY RESIDENCE              N
 600492705                          $369,000.00                          $2,332.34                      PURCHASE

 MA                                 11/14/2002                           $367,993.80                    03/01/2003

 01760                              01/01/2003                           6.5                            STANDARD
 90                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600492881                          $525,000.00                          $3,232.52                      REFINANCE

 ME                                 12/30/2002                           $524,001.11                    02/01/2003

 04101                              02/01/2003                           6.25                           STANDARD
 60                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600493531                          $343,000.00                          $2,111.91                      REFINANCE
 IN                                 11/01/2002                           $341,687.99                    03/01/2003

 46038                              12/01/2002                           6.25                           STANDARD
                                    PUD
 64.72                                                                   PRIMARY RESIDENCE              N

 600493564                          $505,600.00                          $3,195.74                      REFINANCE
 AZ                                 10/11/2002                           $503,756.80                    02/01/2003

 85331                              12/01/2002                           6.5                            STANDARD
 60.19                              SINGLE FAMILY                        SECOND HOME                    N

 600493948                          $450,000.00                          $2,807.41                      REFINANCE

 WA                                 11/14/2002                           $448,742.99                    02/01/2003

 98177                              01/01/2003                           6.375                          STANDARD
 77.59                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600494081                          $344,000.00                          $2,118.07                      PURCHASE

 OH                                 11/04/2002                           $343,015.69                    03/01/2003
 45459                              01/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600494331                          $648,000.00                          $3,989.85                      REFINANCE

 NC                                 12/02/2002                           $646,767.10                    02/01/2003
 27587                              02/01/2003                           6.25                           STANDARD

 63.53                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600494380                          $432,000.00                          $2,659.90                      PURCHASE
 NC                                 12/31/2002                           $431,071.11                    02/01/2003

 28270                              02/01/2003                           6.25                           STANDARD

 90                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600494450                          $427,500.00                          $2,667.05                      REFINANCE
 PA                                 11/01/2002                           $426,305.81                    02/01/2003

 18944                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 73.08                                                                   PRIMARY RESIDENCE              N
 600494692                          $394,000.00                          $2,458.05                      REFINANCE

 MD                                 12/30/2002                           $393,167.69                    02/01/2003

 20833                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 71.64                                                                   PRIMARY RESIDENCE              N
 600494878                          $390,000.00                          $2,465.07                      REFINANCE

 IL                                 11/20/2002                           $388,931.59                    02/01/2003

 60565                              01/01/2003                           6.5                            STANDARD
 60.47                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600495008                          $450,000.00                          $2,770.73                      REFINANCE

 IN                                 11/20/2002                           $448,712.38                    02/01/2003

 46077                              01/01/2003                           6.25                           STANDARD
 62.07                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600495698                          $383,600.00                          $2,299.88                      PURCHASE
 MA                                 11/18/2002                           $382,448.62                    02/01/2003

 02038                              01/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 600495999                          $331,000.00                          $2,065.01                      REFINANCE
 DC                                 11/19/2002                           $330,075.39                    02/01/2003

 20015                              01/01/2003                           6.375                          STANDARD
 60.85                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600496254                          $364,850.00                          $2,216.87                      REFINANCE

 IN                                 01/16/2003                           $364,384.55                    03/01/2003

 47122                              03/01/2003                           6.125                          STANDARD
 78.8                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600496872                          $397,800.00                          $2,417.07                      PURCHASE

 GA                                 11/26/2002                           $396,634.17                    02/01/2003
 30180                              01/01/2003                           6.125                          STANDARD

 89.81                              PUD                                  PRIMARY RESIDENCE              N

 600499543                          $353,000.00                          $2,173.48                      REFINANCE

 GA                                 10/31/2002                           $351,989.94                    03/01/2003
 30263                              12/01/2002                           6.25                           STANDARD

 50.07                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600499880                          $410,000.00                          $2,524.44                      REFINANCE
 NJ                                 11/22/2002                           $408,826.84                    02/01/2003

 08055                              01/01/2003                           6.25                           STANDARD

 56.55                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600499896                          $354,750.00                          $2,184.26                      REFINANCE
 CA                                 11/20/2002                           $353,734.92                    02/01/2003

 94566                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 59.13                                                                   PRIMARY RESIDENCE              N
 600501071                          $581,000.00                          $3,577.32                      REFINANCE

 VA                                 11/21/2002                           $579,337.53                    03/01/2003

 22150                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 77.99                                                                   PRIMARY RESIDENCE              N
 600501332                          $592,000.00                          $3,693.31                      PURCHASE

 IL                                 12/19/2002                           $590,900.47                    02/01/2003

 60618                              02/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600501548                          $400,000.00                          $2,495.48                      REFINANCE

 VA                                 11/06/2002                           $398,882.64                    02/01/2003

 23456                              01/01/2003                           6.375                          STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600501627                          $488,000.00                          $3,084.49                      REFINANCE
 VA                                 12/17/2002                           $487,115.29                    02/01/2003

 24554                              02/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 75.08                                                                   PRIMARY RESIDENCE              N

 600501677                          $372,000.00                          $2,290.47                      REFINANCE
 MA                                 10/31/2002                           $369,295.40                    02/01/2003

 01757                              12/01/2002                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600501684                          $350,000.00                          $2,212.24                      REFINANCE

 MA                                 12/19/2002                           $349,365.47                    03/01/2003

 02332                              02/01/2003                           6.5                            STANDARD
 50                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600501752                          $640,000.00                          $3,888.71                      REFINANCE

 IL                                 02/03/2003                           $640,000.00                    03/01/2003
 60202                              04/01/2003                           6.125                          STANDARD

 66.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600501809                          $536,000.00                          $3,343.95                      REFINANCE

 MA                                 02/05/2003                           $536,000.00                    03/01/2003
 02118                              04/01/2003                           6.375                          STANDARD

 76.35                              CONDOMINIUM                          PRIMARY RESIDENCE              N

 600501811                          $520,000.00                          $3,201.73                      REFINANCE
 AZ                                 11/26/2002                           $518,512.08                    03/01/2003

 85259                              01/01/2003                           6.25                           STANDARD

 80                                 PUD                                  PRIMARY RESIDENCE              N

 600501840                          $388,000.00                          $2,388.98                      REFINANCE
 MA                                 11/13/2002                           $386,889.80                    03/01/2003

 01886                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 73.48                                                                   PRIMARY RESIDENCE              N
 600501844                          $381,350.00                          $2,379.13                      REFINANCE

 MI                                 11/06/2002                           $379,881.54                    02/01/2003

 48302                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 54.48                                                                   PRIMARY RESIDENCE              N
 600501857                          $500,000.00                          $3,078.59                      PURCHASE

 FL                                 11/27/2002                           $498,569.31                    02/01/2003

 34109                              01/01/2003                           6.25                           STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600501905                          $346,000.00                          $2,186.96                      REFINANCE

 NJ                                 10/31/2002                           $344,738.63                    02/01/2003

 07023                              12/01/2002                           6.5                            STANDARD
 88.27                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600502132                          $474,250.00                          $2,958.70                      PURCHASE
 NJ                                 10/31/2002                           $472,478.96                    02/01/2003

 07920                              12/01/2002                           6.375                          STANDARD
                                    SINGLE FAMILY
 70                                                                      PRIMARY RESIDENCE              N

 600502565                          $400,000.00                          $2,430.45                      REFINANCE
 MA                                 12/11/2002                           $399,220.45                    03/01/2003

 01730                              02/01/2003                           6.125                          STANDARD
 58.82                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600502637                          $408,000.00                          $2,578.84                      REFINANCE

 MD                                 12/17/2002                           $407,060.32                    02/01/2003

 20817                              02/01/2003                           6.5                            STANDARD
 65.81                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600502783                          $332,000.00                          $2,071.25                      REFINANCE

 SC                                 11/15/2002                           $331,072.59                    02/01/2003
 29745                              01/01/2003                           6.375                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600502809                          $500,000.00                          $3,119.35                      REFINANCE

 MA                                 01/02/2003                           $498,750.49                    02/01/2003
 02138                              02/01/2003                           6.375                          STANDARD

 66.23                              CONDOMINIUM                          PRIMARY RESIDENCE              N

 600502883                          $347,100.00                          $2,165.46                      REFINANCE
 MD                                 11/26/2002                           $346,455.31                    02/01/2003

 21163                              02/01/2003                           6.375                          STANDARD

 76.29                              PUD                                  PRIMARY RESIDENCE              N

 600503165                          $473,000.00                          $3,120.24                      REFINANCE
 MA                                 12/23/2002                           $471,589.08                    02/01/2003

 01730                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 51.41                                                                   PRIMARY RESIDENCE              N
 600503190                          $430,000.00                          $2,682.64                      REFINANCE

 NJ                                 11/07/2002                           $428,798.85                    03/01/2003

 08820                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 79.63                                                                   PRIMARY RESIDENCE              N
 600503206                          $394,700.00                          $2,527.31                      REFINANCE

 MA                                 11/20/2002                           $393,572.85                    02/01/2003

 02461                              01/01/2003                           6.625                          STANDARD
 49.34                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600503280                          $354,000.00                          $2,179.64                      REFINANCE

 MN                                 12/05/2002                           $353,326.47                    02/01/2003

 55057                              02/01/2003                           6.25                           STANDARD
 74.53                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600503425                          $465,000.00                          $2,863.09                      REFINANCE
 MA                                 12/13/2002                           $464,115.27                    03/01/2003

 01810                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 74.04                                                                   PRIMARY RESIDENCE              N

 600503521                          $404,000.00                          $2,520.43                      PURCHASE
 MD                                 12/02/2002                           $402,871.48                    02/01/2003

 20854                              01/01/2003                           6.375                          STANDARD
 75.51                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600503604                          $333,000.00                          $2,050.34                      REFINANCE

 CA                                 11/26/2002                           $332,047.16                    02/01/2003

 92131                              01/01/2003                           6.25                           STANDARD
 55.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600503724                          $420,000.00                          $2,586.01                      REFINANCE

 VA                                 11/22/2002                           $357,402.58                    03/01/2003
 22102                              01/01/2003                           6.25                           STANDARD

 44.21                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600503827                          $438,000.00                          $2,732.56                      PURCHASE

 MA                                 12/31/2002                           $437,186.48                    02/01/2003
 02339                              02/01/2003                           6.375                          STANDARD

 78.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600503905                          $699,000.00                          $4,303.86                      REFINANCE
 MD                                 12/06/2002                           $697,670.07                    02/01/2003

 21042                              02/01/2003                           6.25                           STANDARD

 58.74                              PUD                                  PRIMARY RESIDENCE              N

 600504042                          $357,200.00                          $2,170.38                      REFINANCE
 VA                                 11/22/2002                           $356,153.17                    02/01/2003

 22039                              01/01/2003                           6.125                          STANDARD
                                    PUD
 61.37                                                                   PRIMARY RESIDENCE              N
 600504051                          $344,600.00                          $2,121.76                      PURCHASE

 WA                                 10/29/2002                           $343,281.88                    03/01/2003

 98579                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 88.92                                                                   PRIMARY RESIDENCE              N
 600504077                          $328,000.00                          $2,019.55                      REFINANCE

 CA                                 10/17/2002                           $326,745.37                    02/01/2003

 95037                              12/01/2002                           6.25                           STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600504099                          $343,000.00                          $2,111.91                      REFINANCE

 MA                                 12/10/2002                           $342,347.40                    02/01/2003

 02632                              02/01/2003                           6.25                           STANDARD
 41.08                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600504130                          $481,040.00                          $3,001.06                      PURCHASE
 PA                                 12/13/2002                           $480,146.57                    03/01/2003

 19002                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 600504377                          $377,100.00                          $2,321.87                      PURCHASE
 MN                                 11/11/2002                           $376,020.98                    02/01/2003

 55442                              01/01/2003                           6.25                           STANDARD
 90                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600504393                          $340,000.00                          $2,093.44                      PURCHASE

 MN                                 11/22/2002                           $339,027.12                    03/01/2003

 55347                              01/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600504421                          $473,000.00                          $3,028.67                      REFINANCE

 NJ                                 11/26/2002                           $471,741.12                    02/01/2003
 08550                              01/01/2003                           6.625                          STANDARD

 57.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600504452                          $451,000.00                          $3,296.49                      REFINANCE

 CA                                 11/27/2002                           $448,142.57                    02/01/2003
 95075                              01/01/2003                           6.25                           STANDARD

 53.06                              PUD                                  PRIMARY RESIDENCE              N

 600504591                          $425,800.00                          $2,621.72                      PURCHASE
 PA                                 12/03/2002                           $424,563.66                    03/01/2003

 18929                              01/01/2003                           6.25                           STANDARD

 76.04                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600504680                          $384,000.00                          $2,364.35                      PURCHASE
 MA                                 11/21/2002                           $382,901.24                    02/01/2003

 02460                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600504693                          $454,000.00                          $2,869.59                      REFINANCE

 NJ                                 11/15/2002                           $452,762.05                    03/01/2003

 08559                              01/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 72.06                                                                   PRIMARY RESIDENCE              N
 600504702                          $680,000.00                          $4,186.88                      REFINANCE

 CA                                 12/03/2002                           $678,706.22                    02/01/2003

 94941                              02/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600504739                          $535,000.00                          $3,294.09                      REFINANCE

 NJ                                 12/24/2002                           $533,982.09                    03/01/2003

 08822                              02/01/2003                           6.25                           STANDARD
 78.68                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600504796                          $390,000.00                          $2,401.30                      REFINANCE
 CA                                 11/05/2002                           $388,884.06                    02/01/2003

 92692                              01/01/2003                           6.25                           STANDARD
                                    PUD
 67.24                                                                   PRIMARY RESIDENCE              N

 600504801                          $742,550.00                          $4,693.43                      REFINANCE
 MI                                 12/06/2002                           $741,203.80                    03/01/2003

 48105                              02/01/2003                           6.5                            STANDARD
 74.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600505297                          $530,000.00                          $3,306.51                      REFINANCE

 MA                                 11/15/2002                           $528,272.22                    02/01/2003

 01966                              01/01/2003                           6.375                          STANDARD
 63.1                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600505666                          $364,000.00                          $2,300.73                      REFINANCE

 NJ                                 11/19/2002                           $363,007.45                    03/01/2003
 07028                              01/01/2003                           6.5                            STANDARD

 60.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600505729                          $350,000.00                          $2,335.97                      REFINANCE

 MA                                 01/30/2003                           $349,523.41                    02/01/2003
 01778                              03/01/2003                           6.375                          STANDARD

 43.75                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600505843                          $325,000.00                          $2,054.23                      REFINANCE
 MA                                 11/27/2002                           $324,088.34                    02/01/2003

 01864                              01/01/2003                           6.5                            STANDARD

 65                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600505955                          $400,000.00                          $2,528.27                      REFINANCE
 MD                                 12/13/2002                           $399,638.40                    02/01/2003

 20812                              02/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 76.92                                                                   PRIMARY RESIDENCE              N
 600505965                          $540,000.00                          $3,413.17                      REFINANCE

 DC                                 11/15/2002                           $538,527.55                    02/01/2003

 20015                              01/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 71.05                                                                   PRIMARY RESIDENCE              N
 600505968                          $452,000.00                          $2,819.89                      REFINANCE

 VA                                 11/22/2002                           $450,737.40                    04/01/2003

 20191                              01/01/2003                           6.375                          STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600506014                          $468,000.00                          $2,919.72                      REFINANCE

 MA                                 01/29/2003                           $467,566.53                    02/01/2003

 01776                              03/01/2003                           6.375                          STANDARD
 76.1                               SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600506175                          $735,000.00                          $4,585.45                      REFINANCE
 CA                                 11/25/2002                           $732,946.85                    02/01/2003

 92657                              01/01/2003                           6.375                          STANDARD
                                    PUD
 65.92                                                                   PRIMARY RESIDENCE              N

 600506281                          $365,600.00                          $2,221.43                      REFINANCE
 MN                                 12/06/2002                           $364,887.49                    02/01/2003

 55105                              02/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600506293                          $385,000.00                          $2,370.51                      REFINANCE

 MA                                 11/22/2002                           $383,898.38                    03/01/2003

 01886                              01/01/2003                           6.25                           STANDARD
 77                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600506355                          $600,000.00                          $3,743.22                      REFINANCE

 RI                                 02/21/2003                           $600,000.00                    03/01/2003
 02879                              04/01/2003                           6.375                          STANDARD

 46.15                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600506441                          $335,600.00                          $2,066.35                      PURCHASE

 MA                                 12/27/2002                           $334,961.48                    02/01/2003
 01845                              02/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600506459                          $396,000.00                          $2,470.52                      PURCHASE
 MA                                 12/16/2002                           $395,264.51                    02/01/2003

 01845                              02/01/2003                           6.375                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600506460                          $390,000.00                          $2,433.10                      REFINANCE
 MA                                 01/07/2003                           $389,638.78                    03/01/2003

 02467                              03/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 70.91                                                                   PRIMARY RESIDENCE              N
 600506589                          $546,000.00                          $3,361.82                      REFINANCE

 MA                                 12/23/2002                           $537,111.38                    02/01/2003

 02459                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 71.09                                                                   PRIMARY RESIDENCE              N
 600506606                          $380,000.00                          $2,339.73                      REFINANCE

 SC                                 11/25/2002                           $378,912.67                    02/01/2003

 29926                              01/01/2003                           6.25                           STANDARD
 71.7                               PUD                                  PRIMARY RESIDENCE              N

 600506662                          $361,600.00                          $2,255.91                      PURCHASE

 VA                                 12/09/2002                           $360,928.40                    02/01/2003

 22314                              02/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600506868                          $551,000.00                          $3,392.60                      REFINANCE
 MD                                 11/25/2002                           $549,408.55                    03/01/2003

 21153                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 49.55                                                                   PRIMARY RESIDENCE              N

 600506908                          $345,600.00                          $2,127.92                      REFINANCE
 VA                                 12/31/2002                           $344,833.88                    02/01/2003

 22043                              02/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600506955                          $380,000.00                          $2,370.71                      REFINANCE

 MA                                 12/31/2002                           $379,648.04                    03/01/2003

 01742                              03/01/2003                           6.375                          STANDARD
 63.87                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600506992                          $868,000.00                          $5,344.43                      REFINANCE

 NJ                                 01/24/2003                           $867,176.40                    02/01/2003
 08540                              03/01/2003                           6.25                           STREAMLINE

 57.29                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600507021                          $136,000.00                          $837.38                        REFINANCE

 NC                                 12/03/2002                           $135,671.59                    02/01/2003
 27041                              02/01/2003                           6.25                           STATED INCOME

 65.07                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600507030                          $474,800.00                          $3,001.06                      REFINANCE
 DE                                 12/03/2002                           $473,839.93                    02/01/2003

 19803                              02/01/2003                           6.5                            STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600507048                          $490,000.00                          $3,017.01                      REFINANCE
 VA                                 11/26/2002                           $488,597.94                    02/01/2003

 23226                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 52.41                                                                   PRIMARY RESIDENCE              N
 600507171                          $374,000.00                          $2,333.27                      REFINANCE

 CA                                 11/26/2002                           $372,955.28                    02/01/2003

 93546                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 71.92                                                                   PRIMARY RESIDENCE              N
 600507177                          $336,000.00                          $2,068.81                      REFINANCE

 DE                                 11/26/2002                           $335,038.58                    02/01/2003

 19808                              01/01/2003                           6.25                           STANDARD
 61.09                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600507399                          $407,500.00                          $2,443.17                      REFINANCE

 FL                                 11/22/2002                           $406,276.89                    02/01/2003

 33133                              01/01/2003                           6                              STANDARD
 78.37                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600507428                          $152,450.00                          $938.66                        PURCHASE
 SC                                 12/13/2002                           $152,159.95                    02/01/2003

 29466                              02/01/2003                           6.25                           STATED INCOME
                                    PUD
 50                                                                      PRIMARY RESIDENCE              N

 600507440                          $568,000.00                          $3,451.23                      REFINANCE
 MD                                 12/12/2002                           $566,893.06                    02/01/2003

 20685                              02/01/2003                           6.125                          STANDARD
 56.8                               PUD                                  PRIMARY RESIDENCE              N

 600507455                          $476,000.00                          $2,969.62                      REFINANCE

 IL                                 01/16/2003                           $475,559.13                    02/01/2003

 60646                              03/01/2003                           6.375                          STANDARD
 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600507549                          $368,500.00                          $2,298.96                      REFINANCE

 IN                                 11/27/2002                           $367,470.64                    03/01/2003
 46256                              01/01/2003                           6.375                          STANDARD

 81.89                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600507573                          $340,000.00                          $2,121.16                      REFINANCE

 RI                                 01/29/2003                           $339,685.09                    02/01/2003
 02818                              03/01/2003                           6.375                          STANDARD

 73.91                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600507574                          $346,200.00                          $2,131.61                      REFINANCE
 AZ                                 11/11/2002                           $345,209.39                    02/01/2003

 85233                              01/01/2003                           6.25                           STANDARD

 76.93                              PUD                                  PRIMARY RESIDENCE              N

 600507633                          $624,000.00                          $3,842.08                      REFINANCE
 MD                                 12/13/2002                           $622,812.76                    02/01/2003

 20854                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600507716                          $400,000.00                          $2,495.48                      REFINANCE

 MA                                 12/23/2002                           $399,256.10                    02/01/2003

 01742                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 47.9                                                                    PRIMARY RESIDENCE              N
 600507753                          $376,000.00                          $2,376.58                      REFINANCE

 MA                                 01/24/2003                           $375,660.09                    02/01/2003

 02081                              03/01/2003                           6.5                            STANDARD
 76.42                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600507978                          $362,400.00                          $2,260.90                      REFINANCE

 CA                                 12/06/2002                           $361,726.92                    02/01/2003

 95125                              02/01/2003                           6.375                          STANDARD
 65.89                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600508035                          $497,000.00                          $3,100.63                      REFINANCE
 MA                                 01/02/2003                           $496,076.92                    02/01/2003

 01760                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 83.95                                                                   PRIMARY RESIDENCE              N

 600508259                          $357,600.00                          $2,201.81                      REFINANCE
 VA                                 11/12/2002                           $356,576.76                    02/01/2003

 20147                              01/01/2003                           6.25                           STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600508263                          $352,800.00                          $2,172.25                      REFINANCE

 AZ                                 11/05/2002                           $350,437.31                    03/01/2003

 85262                              01/01/2003                           6.25                           STANDARD
 75.06                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600508268                          $337,000.00                          $2,130.07                      REFINANCE

 CO                                 12/12/2002                           $336,389.05                    02/01/2003
 80126                              02/01/2003                           6.5                            STANDARD

 68.5                               PUD                                  PRIMARY RESIDENCE              N

 600508442                          $400,000.00                          $2,528.27                      PURCHASE

 FL                                 11/22/2002                           $398,564.68                    02/01/2003
 34212                              01/01/2003                           6.5                            STANDARD

 76.02                              PUD                                  SECOND HOME                    N

 600508478                          $455,000.00                          $2,838.61                      REFINANCE
 MA                                 01/15/2003                           $454,578.58                    03/01/2003

 01949                              03/01/2003                           6.375                          STANDARD

 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600508559                          $590,000.00                          $3,632.74                      REFINANCE
 MA                                 12/24/2002                           $588,877.44                    02/01/2003

 02159                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 75.64                                                                   PRIMARY RESIDENCE              N
 600508564                          $419,500.00                          $2,548.93                      REFINANCE

 MA                                 12/20/2002                           $418,682.46                    03/01/2003

 01944                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 67.01                                                                   PRIMARY RESIDENCE              N
 600508566                          $698,000.00                          $4,297.71                      REFINANCE

 IL                                 01/15/2003                           $697,337.71                    02/01/2003

 60062                              03/01/2003                           6.25                           STANDARD
 46.53                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600509292                          $455,000.00                          $2,801.51                      REFINANCE

 CA                                 11/19/2002                           $451,679.82                    02/01/2003

 92064                              01/01/2003                           6.25                           STANDARD
 65                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600509436                          $500,000.00                          $3,119.35                      REFINANCE
 IL                                 12/20/2002                           $499,071.34                    02/01/2003

 60521                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 64.1                                                                    PRIMARY RESIDENCE              N

 600509525                          $597,000.00                          $3,724.51                      REFINANCE
 MA                                 12/10/2002                           $595,891.16                    02/01/2003

 02459                              02/01/2003                           6.375                          STANDARD
 59.7                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600509591                          $405,000.00                          $2,493.65                      PURCHASE

 MA                                 11/07/2002                           $403,450.85                    02/01/2003

 02190                              12/01/2002                           6.25                           STANDARD
 90                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600509677                          $440,000.00                          $2,781.10                      PURCHASE

 NJ                                 12/04/2002                           $439,202.31                    03/01/2003
 08735                              02/01/2003                           6.5                            STANDARD

 80                                 SINGLE FAMILY                        SECOND HOME                    N

 600509747                          $390,000.00                          $2,433.09                      REFINANCE

 CA                                 01/06/2003                           $389,638.79                    03/01/2003
 92677                              03/01/2003                           6.375                          STANDARD

 50.98                              PUD                                  PRIMARY RESIDENCE              N

 600509919                          $458,360.00                          $2,822.20                      PURCHASE
 WA                                 10/30/2002                           $456,606.73                    02/01/2003

 98027                              12/01/2002                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600509942                          $441,400.00                          $2,717.78                      REFINANCE
 IL                                 12/04/2002                           $440,521.40                    02/01/2003

 60516                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 67.91                                                                   PRIMARY RESIDENCE              N
 600510337                          $339,920.00                          $2,092.95                      PURCHASE

 CA                                 11/20/2002                           $338,947.36                    02/01/2003

 92620                              01/01/2003                           6.25                           STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N
 600510457                          $388,000.00                          $2,420.62                      REFINANCE

 CA                                 12/12/2002                           $387,179.35                    02/01/2003

 91006                              02/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600510666                          $381,000.00                          $2,345.89                      REFINANCE

 IL                                 12/26/2002                           $380,275.08                    03/01/2003

 60045                              02/01/2003                           6.25                           STANDARD
 54.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600510672                          $362,850.00                          $2,204.72                      PURCHASE
 MD                                 12/31/2002                           $362,142.86                    02/01/2003

 21161                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 79.99                                                                   PRIMARY RESIDENCE              N

 600510678                          $501,000.00                          $3,125.59                      REFINANCE
 MA                                 12/26/2002                           $500,069.48                    03/01/2003

 02093                              02/01/2003                           6.375                          STANDARD
 78.28                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600510884                          $326,000.00                          $2,007.24                      PURCHASE

 OH                                 11/13/2002                           $325,067.20                    02/01/2003

 43004                              01/01/2003                           6.25                           STANDARD
 74.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600511266                          $430,000.00                          $2,612.73                      REFINANCE

 MD                                 12/06/2002                           $429,161.99                    02/01/2003
 21117                              02/01/2003                           6.125                          STANDARD

 70.38                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600511591                          $440,000.00                          $2,709.16                      REFINANCE

 NH                                 12/24/2002                           $439,162.84                    02/01/2003
 03840                              02/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600511651                          $360,000.00                          $2,245.93                      REFINANCE
 IL                                 12/23/2002                           $359,022.41                    03/01/2003

 60525                              02/01/2003                           6.375                          STANDARD

 75                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600512126                          $400,000.00                          $2,398.20                      REFINANCE
 CO                                 12/16/2002                           $399,201.61                    02/01/2003

 80118                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 53.33                                                                   PRIMARY RESIDENCE              N
 600512289                          $500,000.00                          $3,078.59                      REFINANCE

 CO                                 12/06/2002                           $499,048.69                    02/01/2003

 81301                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 72.25                                                                   PRIMARY RESIDENCE              N
 600512621                          $490,000.00                          $3,017.01                      REFINANCE

 MA                                 12/26/2002                           $489,067.72                    02/01/2003

 01810                              02/01/2003                           6.25                           STANDARD
 61.25                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600512630                          $450,000.00                          $2,734.25                      REFINANCE

 NJ                                 12/20/2002                           $449,123.02                    02/01/2003

 07961                              02/01/2003                           6.125                          STANDARD
 71.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600512672                          $396,000.00                          $2,470.52                      REFINANCE
 MA                                 01/22/2003                           $395,633.23                    02/01/2003

 01720                              03/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 75.43                                                                   PRIMARY RESIDENCE              N

 600512758                          $398,250.00                          $2,484.57                      REFINANCE
 MA                                 12/27/2002                           $397,510.30                    03/01/2003

 01568                              02/01/2003                           6.375                          STANDARD
 75                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600512835                          $800,000.00                          $4,990.96                      REFINANCE

 CA                                 12/19/2002                           $798,514.14                    03/01/2003

 90275                              02/01/2003                           6.375                          STANDARD
 74.42                              PUD                                  PRIMARY RESIDENCE              N

 600513173                          $605,000.00                          $3,725.09                      REFINANCE

 NJ                                 12/11/2002                           $603,848.91                    03/01/2003
 07081                              02/01/2003                           6.25                           STANDARD

 71.18                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600513188                          $414,750.00                          $2,520.06                      REFINANCE

 VA                                 12/20/2002                           $413,941.73                    02/01/2003
 20124                              02/01/2003                           6.125                          STANDARD

 75                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600513203                          $640,000.00                          $3,992.77                      REFINANCE
 MA                                 12/17/2002                           $638,811.31                    03/01/2003

 02492                              02/01/2003                           6.375                          STANDARD

 71.91                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600513214                          $467,700.00                          $2,879.71                      REFINANCE
 AZ                                 12/05/2002                           $466,810.15                    02/01/2003

 85028                              02/01/2003                           6.25                           STANDARD
                                    PUD
 71.95                                                                   PRIMARY RESIDENCE              N
 600513379                          $645,000.00                          $3,867.10                      REFINANCE

 IL                                 12/27/2002                           $643,712.59                    02/01/2003

 60305                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 66.15                                                                   PRIMARY RESIDENCE              N
 600513493                          $359,000.00                          $2,239.69                      REFINANCE

 MA                                 12/04/2002                           $357,997.19                    02/01/2003

 02066                              01/01/2003                           6.375                          STREAMLINE
 59.83                              SINGLE FAMILY                        SECOND HOME                    N

 600513614                          $388,000.00                          $2,420.62                      PURCHASE

 PA                                 11/26/2002                           $386,916.15                    02/01/2003

 18954                              01/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600513671                          $447,000.00                          $2,862.19                      REFINANCE
 NY                                 12/02/2002                           $445,810.33                    02/01/2003

 11210                              01/01/2003                           6.625                          STANDARD
                                    SINGLE FAMILY
 73.28                                                                   PRIMARY RESIDENCE              N

 600513769                          $380,000.00                          $2,401.86                      REFINANCE
 AZ                                 12/05/2002                           $379,311.08                    02/01/2003

 85710                              02/01/2003                           6.5                            STANDARD
 69.09                              PUD                                  PRIMARY RESIDENCE              N

 600513843                          $347,000.00                          $2,164.83                      REFINANCE

 MA                                 12/23/2002                           $346,355.51                    03/01/2003

 01748                              02/01/2003                           6.375                          STANDARD
 45.06                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600514044                          $425,000.00                          $2,651.45                      REFINANCE

 MA                                 01/28/2003                           $424,606.36                    02/01/2003
 02467                              03/01/2003                           6.375                          STANDARD

 67.03                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600514290                          $413,000.00                          $2,576.58                      REFINANCE

 AZ                                 12/04/2002                           $412,232.93                    03/01/2003
 85018                              02/01/2003                           6.375                          STANDARD

 45.89                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600514329                          $362,000.00                          $2,199.55                      REFINANCE
 CA                                 01/08/2003                           $361,648.16                    02/01/2003

 95363                              03/01/2003                           6.125                          STANDARD

 61.2                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600514347                          $450,000.00                          $2,770.73                      PURCHASE
 MA                                 01/08/2003                           $449,143.82                    03/01/2003

 02420                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 69.23                                                                   PRIMARY RESIDENCE              N
 600514526                          $400,000.00                          $2,398.20                      REFINANCE

 NM                                 12/30/2002                           $399,201.61                    02/01/2003

 87122                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600514527                          $410,000.00                          $2,458.16                      REFINANCE

 CO                                 12/19/2002                           $409,181.64                    02/01/2003

 80906                              02/01/2003                           6                              STANDARD
 34.17                              PUD                                  PRIMARY RESIDENCE              N

 600514689                          $352,000.00                          $2,110.42                      REFINANCE

 WI                                 12/17/2002                           $351,297.41                    02/01/2003

 53066                              02/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600514758                          $418,000.00                          $2,607.78                      REFINANCE
 TX                                 11/29/2002                           $416,832.36                    03/01/2003

 77079                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 61.93                                                                   PRIMARY RESIDENCE              N

 600514900                          $360,000.00                          $2,245.94                      PURCHASE
 CA                                 11/18/2002                           $358,994.36                    02/01/2003

 92211                              01/01/2003                           6.375                          STANDARD
 79.05                              PUD                                  SECOND HOME                    N

 600515017                          $400,000.00                          $2,462.87                      REFINANCE

 CO                                 12/05/2002                           $398,855.45                    02/01/2003

 80228                              01/01/2003                           6.25                           STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600515020                          $412,000.00                          $2,470.15                      REFINANCE

 FL                                 12/06/2002                           $411,177.65                    03/01/2003
 33156                              02/01/2003                           6                              STANDARD

 64.38                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600515097                          $380,000.00                          $2,339.73                      REFINANCE

 NJ                                 01/17/2003                           $379,639.44                    02/01/2003
 07740                              03/01/2003                           6.25                           STANDARD

 79.83                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600515167                          $384,000.00                          $2,333.22                      REFINANCE
 MD                                 12/17/2002                           $383,251.66                    02/01/2003

 20854                              02/01/2003                           6.125                          STANDARD

 69.95                              PUD                                  PRIMARY RESIDENCE              N

 600515624                          $550,000.00                          $3,341.86                      PURCHASE
 NJ                                 01/06/2003                           $548,928.13                    03/01/2003

 08202                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 79.71                                                                   SECOND HOME                    N
 600515826                          $350,000.00                          $2,155.01                      REFINANCE

 NJ                                 12/14/2002                           $349,032.52                    02/01/2003

 08807                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 45.45                                                                   PRIMARY RESIDENCE              N
 600515877                          $405,000.00                          $2,493.65                      REFINANCE

 NJ                                 11/26/2002                           $403,841.15                    02/01/2003

 08203                              01/01/2003                           6.25                           STANDARD
 74.31                              SINGLE FAMILY                        SECOND HOME                    N

 600516251                          $394,000.00                          $2,458.05                      REFINANCE

 MD                                 12/13/2002                           $393,268.22                    02/01/2003

 20882                              02/01/2003                           6.375                          STANDARD
 56.29                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600516363                          $540,000.00                          $3,324.88                      REFINANCE
 NJ                                 12/13/2002                           $538,972.57                    02/01/2003

 08540                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 56.84                                                                   PRIMARY RESIDENCE              N

 600516364                          $376,000.00                          $2,254.31                      PURCHASE
 NJ                                 12/23/2002                           $375,249.51                    02/01/2003

 07052                              02/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600516451                          $368,000.00                          $2,265.84                      REFINANCE

 MA                                 12/11/2002                           $367,299.84                    02/01/2003

 02482                              02/01/2003                           6.25                           STANDARD
 49.07                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600516616                          $356,250.00                          $2,251.74                      PURCHASE

 NJ                                 12/06/2002                           $355,604.15                    02/01/2003
 07821                              02/01/2003                           6.5                            STANDARD

 95                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600516644                          $400,000.00                          $2,462.87                      REFINANCE

 NJ                                 12/06/2002                           $399,238.95                    03/01/2003
 07936                              02/01/2003                           6.25                           STANDARD

 60.61                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600516914                          $592,000.00                          $3,549.34                      PURCHASE
 NC                                 12/18/2002                           $590,818.37                    02/01/2003

 27408                              02/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600516990                          $340,000.00                          $2,121.16                      REFINANCE
 MA                                 12/23/2002                           $339,368.51                    02/01/2003

 02030                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 28.33                                                                   PRIMARY RESIDENCE              N
 600517058                          $461,950.00                          $2,919.84                      REFINANCE

 MA                                 01/22/2003                           $461,532.39                    03/01/2003

 01921                              03/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 79.65                                                                   PRIMARY RESIDENCE              N
 600517209                          $365,000.00                          $2,277.13                      REFINANCE

 MA                                 01/03/2003                           $364,322.07                    03/01/2003

 02466                              02/01/2003                           6.375                          STREAMLINE
 56.15                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600517450                          $339,900.00                          $2,120.53                      PURCHASE

 MD                                 12/06/2002                           $339,268.71                    02/01/2003

 21042                              02/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600517464                          $366,000.00                          $2,283.37                      REFINANCE
 MA                                 12/04/2002                           $364,977.60                    02/01/2003

 02494                              01/01/2003                           6.375                          STREAMLINE
                                    SINGLE FAMILY
 77.05                                                                   PRIMARY RESIDENCE              N

 600517466                          $430,000.00                          $2,682.64                      REFINANCE
 MA                                 12/20/2002                           $429,201.36                    02/01/2003

 01949                              02/01/2003                           6.375                          STANDARD
 69.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600517891                          $468,000.00                          $2,958.08                      PURCHASE

 MA                                 12/31/2002                           $467,151.55                    02/01/2003

 02459                              02/01/2003                           6.5                            STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600517908                          $410,500.00                          $2,560.98                      REFINANCE

 MA                                 12/20/2002                           $409,737.58                    02/01/2003
 01581                              02/01/2003                           6.375                          STREAMLINE

 75.05                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600518234                          $381,000.00                          $2,315.00                      REFINANCE

 MA                                 01/22/2003                           $380,629.69                    02/01/2003
 02332                              03/01/2003                           6.125                          STANDARD

 71.21                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600518259                          $416,000.00                          $2,561.39                      PURCHASE
 NJ                                 12/09/2002                           $415,208.50                    02/01/2003

 08003                              02/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600518336                          $394,000.00                          $2,458.05                      PURCHASE
 PA                                 11/15/2002                           $392,899.41                    04/01/2003

 19002                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 74.48                                                                   INVESTMENT PROPERTY            N
 600518347                          $443,000.00                          $2,656.01                      REFINANCE

 WI                                 12/12/2002                           $442,115.77                    02/01/2003

 53072                              02/01/2003                           6                              STREAMLINE
                                    SINGLE FAMILY
 53.37                                                                   PRIMARY RESIDENCE              N
 600518388                          $505,600.00                          $3,154.29                      REFINANCE

 NY                                 10/23/2002                           $503,711.86                    02/01/2003

 10567                              12/01/2002                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        SECOND HOME                    N

 600518438                          $444,000.00                          $2,697.80                      REFINANCE

 SC                                 12/24/2002                           $441,579.41                    03/01/2003

 29732                              02/01/2003                           6.125                          STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600518478                          $424,000.00                          $2,542.09                      PURCHASE
 NJ                                 12/02/2002                           $423,153.71                    02/01/2003

 08801                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 600518531                          $328,350.00                          $2,075.40                      PURCHASE
 MI                                 12/12/2002                           $327,754.71                    02/01/2003

 48108                              02/01/2003                           6.5                            STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600518589                          $380,000.00                          $2,339.73                      REFINANCE

 CO                                 12/24/2002                           $379,277.00                    03/01/2003

 81611                              02/01/2003                           6.25                           STANDARD
 65.52                              CONDOMINIUM                          PRIMARY RESIDENCE              N

 600518820                          $637,500.00                          $3,873.52                      REFINANCE

 CA                                 12/18/2002                           $636,257.61                    02/01/2003
 92782                              02/01/2003                           6.125                          STANDARD

 68.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600518852                          $440,000.00                          $2,673.49                      REFINANCE

 MI                                 12/20/2002                           $439,142.50                    02/01/2003
 48306                              02/01/2003                           6.125                          STANDARD

 73.95                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600518866                          $712,500.00                          $4,329.23                      PURCHASE
 IL                                 01/09/2003                           $711,111.43                    03/01/2003

 60657                              02/01/2003                           6.125                          STANDARD

 75                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600519001                          $344,000.00                          $2,118.07                      REFINANCE
 CA                                 11/12/2002                           $343,015.69                    02/01/2003

 92154                              01/01/2003                           6.25                           STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N
 600519062                          $425,000.00                          $2,582.34                      REFINANCE

 IL                                 01/30/2003                           $424,586.93                    02/01/2003

 60093                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 44.74                                                                   PRIMARY RESIDENCE              N
 600519076                          $578,000.00                          $3,511.99                      REFINANCE

 MA                                 01/30/2003                           $577,438.22                    03/01/2003

 02459                              03/01/2003                           6.125                          STATED INCOME
 28.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600519077                          $535,000.00                          $3,294.09                      REFINANCE

 MN                                 12/06/2002                           $533,982.09                    02/01/2003

 55105                              02/01/2003                           6.25                           STANDARD
 57.53                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600519110                          $600,000.00                          $3,597.30                      REFINANCE
 IL                                 12/26/2002                           $598,802.41                    02/01/2003

 60047                              02/01/2003                           6                              STANDARD
                                    PUD
 75.95                                                                   PRIMARY RESIDENCE              N

 600519147                          $360,000.00                          $2,216.58                      REFINANCE
 MA                                 12/20/2002                           $359,315.06                    03/01/2003

 01701                              02/01/2003                           6.25                           STANDARD
 66.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600519177                          $359,000.00                          $2,210.42                      REFINANCE

 CA                                 12/17/2002                           $358,316.97                    02/01/2003

 94043                              02/01/2003                           6.25                           STANDARD
 61.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600519186                          $435,000.00                          $2,643.11                      REFINANCE

 MN                                 01/10/2003                           $434,577.20                    02/01/2003
 55359                              03/01/2003                           6.125                          STANDARD

 27.19                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600519304                          $494,000.00                          $3,001.60                      REFINANCE

 NJ                                 12/18/2002                           $493,037.27                    02/01/2003
 07043                              02/01/2003                           6.125                          STANDARD

 73.73                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600519452                          $470,000.00                          $2,855.77                      REFINANCE
 PA                                 12/20/2002                           $469,084.05                    02/01/2003

 19035                              02/01/2003                           6.125                          STANDARD

 67.34                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600519682                          $425,200.00                          $2,549.29                      REFINANCE
 AZ                                 12/06/2002                           $424,351.30                    02/01/2003

 85021                              02/01/2003                           6                              STANDARD
                                    PUD
 73.31                                                                   PRIMARY RESIDENCE              N
 600519905                          $417,800.00                          $2,572.47                      REFINANCE

 MA                                 01/03/2003                           $417,005.08                    02/01/2003

 01810                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 69.52                                                                   PRIMARY RESIDENCE              N
 600519939                          $439,000.00                          $2,632.03                      REFINANCE

 SC                                 12/16/2002                           $438,123.75                    03/01/2003

 29466                              02/01/2003                           6                              STANDARD
 68.06                              PUD                                  PRIMARY RESIDENCE              N

 600519999                          $421,000.00                          $2,558.05                      REFINANCE

 TX                                 12/06/2002                           $420,179.52                    02/01/2003

 75209                              02/01/2003                           6.125                          STANDARD
 52.63                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600520007                          $440,000.00                          $2,638.02                      PURCHASE
 MA                                 12/31/2002                           $439,116.35                    02/01/2003

 02176                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 600520247                          $384,350.00                          $2,304.37                      REFINANCE
 MD                                 12/31/2002                           $383,582.85                    03/01/2003

 21601                              02/01/2003                           6                              STANDARD
 29.57                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600520342                          $430,000.00                          $2,612.73                      REFINANCE

 CA                                 12/02/2002                           $428,759.95                    02/01/2003

 90266                              02/01/2003                           6.125                          STANDARD
 61.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600520346                          $750,000.00                          $4,617.88                      REFINANCE

 IL                                 12/17/2002                           $748,573.03                    02/01/2003
 60614                              02/01/2003                           6.25                           STANDARD

 63.29                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600520578                          $532,500.00                          $3,278.69                      REFINANCE

 IN                                 12/30/2002                           $531,486.87                    02/01/2003
 46038                              02/01/2003                           6.25                           STANDARD

 67.15                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600520698                          $359,000.00                          $2,181.32                      REFINANCE
 MD                                 01/06/2003                           $358,300.37                    02/01/2003

 20814                              02/01/2003                           6.125                          STANDARD

 62.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600520711                          $540,000.00                          $3,237.57                      PURCHASE
 NJ                                 12/27/2002                           $538,922.17                    02/01/2003

 08266                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 54.05                                                                   SECOND HOME                    N
 600520739                          $329,950.00                          $2,031.56                      PURCHASE

 MA                                 12/06/2002                           $329,005.89                    03/01/2003

 01564                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 74.99                                                                   PRIMARY RESIDENCE              N
 600520747                          $471,000.00                          $2,900.03                      REFINANCE

 SC                                 12/10/2002                           $470,103.86                    02/01/2003

 29449                              02/01/2003                           6.25                           STANDARD
 44.86                              PUD                                  PRIMARY RESIDENCE              N

 600521015                          $328,000.00                          $1,966.53                      PURCHASE

 GA                                 12/18/2002                           $327,345.31                    02/01/2003

 30004                              02/01/2003                           6                              STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600521176                          $335,000.00                          $2,062.66                      PURCHASE
 PA                                 11/12/2002                           $334,041.42                    02/01/2003

 19460                              01/01/2003                           6.25                           STANDARD
                                    PUD
 71.3                                                                    PRIMARY RESIDENCE              N

 600521216                          $350,000.00                          $2,183.54                      REFINANCE
 CO                                 12/18/2002                           $349,349.95                    02/01/2003

 81122                              02/01/2003                           6.375                          STANDARD
 31.82                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600521480                          $420,000.00                          $2,551.96                      REFINANCE

 NJ                                 12/20/2002                           $419,181.50                    02/01/2003

 08540                              02/01/2003                           6.125                          STANDARD
 38.18                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600521527                          $629,000.00                          $3,821.88                      REFINANCE

 MD                                 12/16/2002                           $627,774.16                    02/01/2003
 21012                              02/01/2003                           6.125                          STANDARD

 79.92                              PUD                                  PRIMARY RESIDENCE              N

 600521600                          $392,000.00                          $2,350.24                      PURCHASE

 MD                                 12/04/2002                           $391,208.71                    03/01/2003
 20854                              02/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600521678                          $384,000.00                          $2,302.27                      REFINANCE
 MD                                 12/31/2002                           $383,233.55                    02/01/2003

 21131                              02/01/2003                           6                              STANDARD

 79.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600521813                          $363,700.00                          $2,269.01                      REFINANCE
 NJ                                 12/30/2002                           $363,024.51                    03/01/2003

 07470                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 69.28                                                                   PRIMARY RESIDENCE              N
 600521866                          $372,000.00                          $2,320.80                      REFINANCE

 MA                                 01/03/2003                           $370,909.07                    02/01/2003

 02186                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 68.89                                                                   PRIMARY RESIDENCE              N
 600521927                          $445,000.00                          $2,776.22                      REFINANCE

 DE                                 11/26/2002                           $443,756.94                    02/01/2003

 19807                              01/01/2003                           6.375                          STANDARD
 72.95                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600521986                          $550,000.00                          $3,297.53                      REFINANCE

 VA                                 12/13/2002                           $547,304.97                    02/01/2003

 22207                              02/01/2003                           6                              STANDARD
 48.59                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600522052                          $400,000.00                          $2,495.48                      REFINANCE
 MD                                 12/23/2002                           $399,257.07                    02/01/2003

 20878                              02/01/2003                           6.375                          STANDARD
                                    PUD
 63.9                                                                    PRIMARY RESIDENCE              N

 600522111                          $424,000.00                          $2,542.09                      REFINANCE
 CO                                 12/04/2002                           $423,153.71                    02/01/2003

 81611                              02/01/2003                           6                              STANDARD
 80                                 CONDOMINIUM                          SECOND HOME                    N

 600522193                          $358,400.00                          $2,235.95                      PURCHASE

 NJ                                 12/13/2002                           $357,734.34                    02/01/2003

 08090                              02/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600522301                          $550,000.00                          $3,341.86                      REFINANCE

 CT                                 12/23/2002                           $548,928.13                    02/01/2003
 06490                              02/01/2003                           6.125                          STANDARD

 73.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600522613                          $584,000.00                          $3,501.38                      PURCHASE

 MA                                 12/02/2002                           $582,834.33                    03/01/2003
 02493                              02/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600522708                          $452,000.00                          $2,709.97                      REFINANCE
 PA                                 12/26/2002                           $451,097.81                    02/01/2003

 19087                              02/01/2003                           6                              STANDARD

 43.67                              PUD                                  PRIMARY RESIDENCE              N

 600522897                          $406,000.00                          $2,434.18                      REFINANCE
 GA                                 12/03/2002                           $404,888.12                    02/01/2003

 30068                              02/01/2003                           6                              STANDARD
                                    PUD
 77.33                                                                   PRIMARY RESIDENCE              N
 600523096                          $339,654.00                          $2,119.00                      REFINANCE

 CA                                 10/07/2002                           $336,610.89                    03/01/2003

 95062                              12/01/2002                           6.375                          STANDARD
                                    SINGLE FAMILY
 71.21                                                                   SECOND HOME                    N
 600523111                          $384,708.00                          $2,306.52                      PURCHASE

 MD                                 12/26/2002                           $383,940.13                    03/01/2003

 21043                              02/01/2003                           6                              STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600523344                          $324,800.00                          $1,947.34                      REFINANCE

 IL                                 12/23/2002                           $324,151.70                    02/01/2003

 62269                              02/01/2003                           6                              STANDARD
 79.8                               SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600523389                          $391,500.00                          $2,347.24                      REFINANCE
 CT                                 12/11/2002                           $390,718.57                    02/01/2003

 06001                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 65.25                                                                   PRIMARY RESIDENCE              N

 600523550                          $332,000.00                          $2,017.27                      REFINANCE
 NJ                                 01/10/2003                           $331,677.31                    02/01/2003

 07834                              03/01/2003                           6.125                          STANDARD
 53.98                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600523576                          $404,000.00                          $2,520.43                      REFINANCE

 IL                                 12/20/2002                           $403,249.65                    02/01/2003

 60068                              02/01/2003                           6.375                          STANDARD
 61.21                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600523602                          $457,000.00                          $2,739.95                      REFINANCE

 NJ                                 01/03/2003                           $456,087.83                    02/01/2003
 07005                              02/01/2003                           6                              STANDARD

 60.93                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600523844                          $360,000.00                          $2,187.40                      REFINANCE

 MA                                 01/02/2003                           $359,238.11                    02/01/2003
 01778                              02/01/2003                           6.125                          STANDARD

 59.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600523917                          $595,000.00                          $3,663.52                      REFINANCE
 WA                                 11/07/2002                           $593,297.48                    03/01/2003

 98072                              01/01/2003                           6.25                           STANDARD

 74.84                              PUD                                  PRIMARY RESIDENCE              N

 600523930                          $610,000.00                          $3,805.61                      REFINANCE
 PA                                 11/14/2002                           $608,296.03                    02/01/2003

 18940                              01/01/2003                           6.375                          STANDARD
                                    PUD
 72.62                                                                   PRIMARY RESIDENCE              N
 600524177                          $498,500.00                          $3,069.35                      REFINANCE

 MA                                 12/16/2002                           $497,485.93                    03/01/2003

 02467                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 66.47                                                                   PRIMARY RESIDENCE              N
 600524256                          $479,000.00                          $2,949.29                      REFINANCE

 MA                                 01/02/2003                           $478,088.63                    02/01/2003

 01752                              02/01/2003                           6.25                           STANDARD
 70.96                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600524304                          $380,000.00                          $2,370.71                      REFINANCE

 MD                                 12/19/2002                           $379,294.21                    02/01/2003

 21037                              02/01/2003                           6.375                          STANDARD
 71.7                               SINGLE FAMILY                        SECOND HOME                    N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600524504                          $365,000.00                          $2,307.05                      REFINANCE
 MA                                 11/27/2002                           $364,004.73                    02/01/2003

 01864                              01/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 73.44                                                                   PRIMARY RESIDENCE              N

 600524750                          $749,950.00                          $4,496.33                      REFINANCE
 AZ                                 12/04/2002                           $748,453.11                    03/01/2003

 85750                              02/01/2003                           6                              STANDARD
 65.21                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600524920                          $370,000.00                          $2,278.16                      REFINANCE

 MA                                 01/15/2003                           $369,648.92                    03/01/2003

 01545                              03/01/2003                           6.25                           STANDARD
 68.27                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600524930                          $478,000.00                          $2,943.13                      REFINANCE

 CA                                 01/01/2003                           $477,546.45                    02/01/2003
 94121                              03/01/2003                           6.25                           STANDARD

 64.16                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600524931                          $660,000.00                          $4,010.23                      REFINANCE

 MA                                 01/30/2003                           $659,358.52                    03/01/2003
 01741                              03/01/2003                           6.125                          STANDARD

 67.35                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600525046                          $405,000.00                          $2,460.82                      REFINANCE
 IL                                 12/19/2002                           $404,210.73                    02/01/2003

 60657                              02/01/2003                           6.125                          STANDARD

 57.86                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600525186                          $465,000.00                          $2,787.91                      PURCHASE
 CT                                 01/03/2003                           $464,071.87                    02/01/2003

 06033                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 71.32                                                                   PRIMARY RESIDENCE              N
 600525188                          $447,000.00                          $2,716.02                      REFINANCE

 ME                                 01/24/2003                           $446,565.54                    03/01/2003

 04105                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 79.12                                                                   PRIMARY RESIDENCE              N
 600525343                          $374,000.00                          $2,242.32                      REFINANCE

 MD                                 12/16/2002                           $372,966.56                    02/01/2003

 21136                              02/01/2003                           6                              STANDARD
 89.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600525490                          $749,900.00                          $4,617.26                      PURCHASE

 IN                                 12/27/2002                           $748,473.23                    03/02/2003

 46240                              02/02/2003                           6.25                           STANDARD
 74.99                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600525499                          $385,500.00                          $2,311.27                      REFINANCE
 SC                                 12/20/2002                           $384,730.54                    02/01/2003

 29681                              02/01/2003                           6                              STANDARD
                                    PUD
 75.59                                                                   PRIMARY RESIDENCE              N

 600525556                          $422,000.00                          $2,564.12                      PURCHASE
 CT                                 02/11/2003                           $422,000.00                    03/01/2003

 06001                              04/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600525601                          $648,500.00                          $4,045.80                      REFINANCE

 CT                                 10/31/2002                           $646,078.22                    03/01/2003

 06880                              12/01/2002                           6.375                          STANDARD
 74.97                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600525650                          $378,000.00                          $2,296.77                      REFINANCE

 PA                                 01/20/2003                           $377,632.61                    02/01/2003
 19085                              03/01/2003                           6.125                          STANDARD

 68.73                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600525994                          $390,000.00                          $2,307.00                      REFINANCE

 VA                                 12/10/2002                           $389,202.80                    02/01/2003
 23452                              02/01/2003                           5.875                          STANDARD

 65                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600526040                          $404,000.00                          $2,422.18                      REFINANCE
 MD                                 12/23/2002                           $403,193.63                    03/01/2003

 21797                              02/01/2003                           6                              STANDARD

 76.23                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600526063                          $390,000.00                          $2,401.30                      REFINANCE
 CA                                 01/13/2003                           $389,629.95                    03/01/2003

 94131                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 55.71                                                                   PRIMARY RESIDENCE              N
 600526129                          $432,000.00                          $2,590.06                      REFINANCE

 WI                                 12/23/2002                           $431,137.73                    02/01/2003

 53095                              02/01/2003                           6                              STREAMLINE
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600526183                          $371,000.00                          $2,314.56                      REFINANCE

 MA                                 02/07/2003                           $371,000.00                    03/01/2003

 02127                              04/01/2003                           6.375                          STANDARD
 70.67                              CONDOMINIUM                          PRIMARY RESIDENCE              N

 600526374                          $364,000.00                          $2,270.89                      REFINANCE

 CA                                 01/02/2003                           $363,662.86                    02/01/2003

 94558                              03/01/2003                           6.375                          STANDARD
 74.29                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600526378                          $451,200.00                          $2,851.89                      PURCHASE
 NC                                 11/27/2002                           $449,969.69                    02/01/2003

 28207                              01/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 600526849                          $400,000.00                          $2,462.87                      REFINANCE
 PA                                 12/13/2002                           $399,238.95                    02/01/2003

 19382                              02/01/2003                           6.25                           STANDARD
 71.24                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600526903                          $600,000.00                          $3,743.22                      PURCHASE

 MA                                 01/15/2003                           $599,444.28                    03/01/2003

 01945                              03/01/2003                           6.375                          STANDARD
 73.62                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600526924                          $417,360.00                          $2,638.00                      REFINANCE

 MA                                 12/20/2002                           $416,352.06                    02/01/2003
 02492                              02/01/2003                           6.5                            STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600526965                          $472,000.00                          $2,867.93                      PURCHASE

 SC                                 12/20/2002                           $471,080.14                    03/01/2003
 29438                              02/01/2003                           6.125                          STANDARD

 80                                 SINGLE FAMILY                        SECOND HOME                    N

 600527111                          $711,000.00                          $4,320.11                      REFINANCE
 MD                                 12/31/2002                           $707,176.89                    03/01/2003

 21012                              02/01/2003                           6.125                          STANDARD

 74.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600527178                          $326,800.00                          $2,065.60                      PURCHASE
 SC                                 12/11/2002                           $325,484.92                    03/01/2003

 29229                              02/01/2003                           6.5                            STANDARD
                                    PUD
 95                                                                      PRIMARY RESIDENCE              N
 600527222                          $448,000.00                          $2,868.60                      PURCHASE

 NJ                                 11/21/2002                           $446,807.64                    02/01/2003

 08202                              01/01/2003                           6.625                          STANDARD
                                    SINGLE FAMILY
 80                                                                      SECOND HOME                    N
 600527336                          $432,000.00                          $2,766.14                      REFINANCE

 MA                                 01/03/2003                           $431,235.62                    02/01/2003

 01760                              02/01/2003                           6.625                          STREAMLINE
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600527585                          $360,000.00                          $2,216.58                      REFINANCE

 MA                                 01/21/2003                           $359,658.42                    02/01/2003

 01810                              03/01/2003                           6.25                           STANDARD
 75.31                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600527942                          $408,000.00                          $2,446.17                      REFINANCE
 WI                                 12/26/2002                           $407,185.63                    02/01/2003

 53018                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 31.38                                                                   PRIMARY RESIDENCE              N

 600528205                          $400,000.00                          $2,462.87                      REFINANCE
 IL                                 12/12/2002                           $399,238.95                    02/01/2003

 60448                              02/01/2003                           6.25                           STANDARD
 74.07                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600528636                          $415,000.00                          $2,488.13                      REFINANCE

 VA                                 12/17/2002                           $414,171.67                    03/01/2003

 20194                              02/01/2003                           6                              STANDARD
 68.6                               PUD                                  PRIMARY RESIDENCE              N

 600528699                          $376,000.00                          $2,315.09                      REFINANCE

 MA                                 12/18/2002                           $375,284.63                    03/01/2003
 02045                              02/01/2003                           6.25                           STANDARD

 77.53                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600528705                          $505,000.00                          $3,027.73                      REFINANCE

 WI                                 12/19/2002                           $503,992.03                    02/01/2003
 53072                              02/01/2003                           6                              STANDARD

 60.7                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600528954                          $376,000.00                          $2,315.10                      REFINANCE
 VA                                 12/16/2002                           $375,284.61                    02/01/2003

 20148                              02/01/2003                           6.25                           STANDARD

 73.73                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600529109                          $400,000.00                          $2,495.48                      REFINANCE
 NY                                 12/20/2002                           $399,257.07                    02/01/2003

 11972                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 66.67                                                                   PRIMARY RESIDENCE              N
 600529116                          $473,000.00                          $2,912.34                      REFINANCE

 CA                                 01/22/2003                           $472,551.20                    02/01/2003

 94618                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 77.54                                                                   PRIMARY RESIDENCE              N
 600529415                          $393,200.00                          $2,421.00                      PURCHASE

 AZ                                 12/04/2002                           $392,451.89                    02/01/2003

 85249                              02/01/2003                           6.25                           STANDARD
 79.98                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600529430                          $410,000.00                          $2,524.44                      REFINANCE

 CA                                 10/21/2002                           $408,431.71                    02/01/2003

 91364                              12/01/2002                           6.25                           STANDARD
 45.05                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600529431                          $415,000.00                          $2,555.23                      REFINANCE
 CA                                 10/21/2002                           $413,412.57                    03/01/2003

 92008                              12/01/2002                           6.25                           STANDARD
                                    PUD
 64.34                                                                   PRIMARY RESIDENCE              N

 600529434                          $457,500.00                          $2,854.20                      REFINANCE
 MD                                 10/22/2002                           $455,791.52                    03/01/2003

 21047                              12/01/2002                           6.375                          STANDARD
 75                                 PUD                                  PRIMARY RESIDENCE              N

 600529504                          $382,000.00                          $2,352.04                      PURCHASE

 MA                                 12/10/2002                           $381,106.29                    02/01/2003

 01757                              02/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600529609                          $360,000.00                          $2,216.59                      REFINANCE

 MA                                 01/03/2003                           $358,250.38                    03/01/2003
 02090                              02/01/2003                           6.25                           STANDARD

 62.83                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600529618                          $432,000.00                          $2,659.90                      REFINANCE

 MD                                 11/27/2002                           $430,763.88                    03/01/2003
 20812                              01/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600529762                          $464,000.00                          $2,856.93                      REFINANCE
 NJ                                 12/13/2002                           $463,117.18                    02/01/2003

 07670                              02/01/2003                           6.25                           STANDARD

 45.27                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600529814                          $348,800.00                          $2,119.35                      REFINANCE
 PA                                 12/23/2002                           $348,120.23                    03/01/2003

 19320                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600530467                          $434,000.00                          $2,672.21                      REFINANCE

 MA                                 12/16/2002                           $432,171.63                    03/01/2003

 02445                              02/01/2003                           6.25                           STANDARD
                                    CONDOMINIUM
 71.74                                                                   PRIMARY RESIDENCE              N
 600530828                          $475,000.00                          $2,886.15                      REFINANCE

 PA                                 12/09/2002                           $474,074.30                    02/01/2003

 19096                              02/01/2003                           6.125                          STANDARD
 65.52                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600530958                          $340,000.00                          $2,149.03                      REFINANCE

 MA                                 12/20/2002                           $339,383.61                    03/01/2003

 02368                              02/01/2003                           6.5                            STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600530959                          $697,500.00                          $4,294.63                      PURCHASE
 CA                                 12/10/2002                           $696,172.92                    03/01/2003

 94118                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 75                                                                      PRIMARY RESIDENCE              N

 600531292                          $348,500.00                          $2,089.43                      REFINANCE
 NC                                 11/26/2002                           $347,053.00                    03/01/2003

 27284                              01/01/2003                           6                              STANDARD
 74.95                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600531340                          $395,000.00                          $2,464.29                      REFINANCE

 IN                                 12/20/2002                           $394,165.82                    02/01/2003

 46158                              02/01/2003                           6.375                          STANDARD
 78.22                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600531361                          $489,600.00                          $3,054.47                      REFINANCE

 CA                                 10/17/2002                           $487,771.61                    03/01/2003
 95131                              12/01/2002                           6.375                          STANDARD

 75.79                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600531703                          $370,000.00                          $2,308.32                      REFINANCE

 MD                                 10/22/2002                           $366,132.49                    02/01/2003
 20854                              12/01/2002                           6.375                          STANDARD

 64.35                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600531719                          $357,300.00                          $2,142.19                      REFINANCE
 DE                                 10/23/2002                           $355,262.02                    02/01/2003

 19720                              12/01/2002                           6                              STANDARD

 90                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600532009                          $648,000.00                          $4,042.68                      REFINANCE
 MA                                 01/23/2003                           $647,399.82                    02/01/2003

 02482                              03/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 49.85                                                                   PRIMARY RESIDENCE              N
 600532261                          $450,000.00                          $2,661.92                      REFINANCE

 NJ                                 12/18/2002                           $449,080.17                    02/01/2003

 07704                              02/01/2003                           5.875                          STANDARD
                                    SINGLE FAMILY
 78.26                                                                   PRIMARY RESIDENCE              N
 600532312                          $428,000.00                          $2,566.08                      PURCHASE

 PA                                 12/13/2002                           $427,145.70                    02/01/2003

 19067                              02/01/2003                           6                              STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600532622                          $424,000.00                          $2,576.27                      PURCHASE

 MD                                 12/13/2002                           $423,173.69                    02/01/2003

 21036                              02/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600532831                          $395,000.00                          $2,887.17                      REFINANCE
 VA                                 12/24/2002                           $393,335.92                    02/01/2003

 20112                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 79.8                                                                    PRIMARY RESIDENCE              N

 600532969                          $348,500.00                          $2,145.77                      REFINANCE
 FL                                 11/18/2002                           $347,502.82                    02/01/2003

 34756                              01/01/2003                           6.25                           STANDARD
 82.98                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600533455                          $336,000.00                          $2,068.81                      REFINANCE

 CA                                 10/21/2002                           $334,714.76                    02/01/2003

 92592                              12/01/2002                           6.25                           STANDARD
 69.28                              PUD                                  PRIMARY RESIDENCE              N

 600533569                          $400,000.00                          $2,366.15                      REFINANCE

 MA                                 12/18/2002                           $399,182.37                    02/01/2003
 02482                              02/01/2003                           5.875                          STANDARD

 43.48                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600534023                          $377,455.00                          $2,263.04                      PURCHASE

 IN                                 12/20/2002                           $376,701.60                    02/01/2003
 46077                              02/01/2003                           6                              STANDARD

 85                                 PUD                                  PRIMARY RESIDENCE              N

 600535975                          $505,000.00                          $3,027.73                      REFINANCE
 MA                                 01/06/2003                           $503,992.03                    02/01/2003

 01867                              02/01/2003                           6                              STANDARD

 50.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600536340                          $336,500.00                          $2,126.91                      REFINANCE
 MD                                 12/13/2002                           $335,889.95                    02/01/2003

 20769                              02/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 87.4                                                                    PRIMARY RESIDENCE              N
 600536782                          $604,000.00                          $3,817.69                      REFINANCE

 NC                                 12/09/2002                           $602,904.97                    02/01/2003

 27606                              02/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600536797                          $450,000.00                          $2,807.41                      PURCHASE

 CA                                 12/10/2002                           $449,164.22                    02/01/2003

 92065                              02/01/2003                           6.375                          STANDARD
 75                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600537178                          $446,000.00                          $2,709.94                      REFINANCE

 SC                                 01/17/2003                           $445,566.52                    03/01/2003

 29464                              03/01/2003                           6.125                          STANDARD
 60.27                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600537180                          $516,000.00                          $3,177.10                      PURCHASE
 FL                                 12/30/2002                           $515,018.25                    02/01/2003

 33609                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 600537477                          $352,000.00                          $2,196.02                      REFINANCE
 MD                                 12/23/2002                           $351,346.23                    02/01/2003

 21054                              02/01/2003                           6.375                          STANDARD
 78.22                              PUD                                  PRIMARY RESIDENCE              N

 600537508                          $325,000.00                          $1,974.73                      REFINANCE

 CO                                 12/26/2002                           $324,366.63                    03/01/2003

 80127                              02/01/2003                           6.125                          STANDARD
 62.74                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600538162                          $540,000.00                          $3,324.88                      REFINANCE

 AL                                 12/10/2002                           $538,972.57                    03/01/2003
 35210                              02/01/2003                           6.25                           STANDARD

 68.35                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600538355                          $328,000.00                          $2,019.55                      REFINANCE

 UT                                 12/30/2002                           $327,375.94                    02/01/2003
 84058                              02/01/2003                           6.25                           STANDARD

 78.1                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600538422                          $485,000.00                          $2,907.83                      REFINANCE
 SC                                 12/19/2002                           $483,939.76                    03/01/2003

 29715                              02/01/2003                           6                              STANDARD

 76.62                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600538818                          $469,000.00                          $2,887.72                      REFINANCE
 SC                                 01/10/2003                           $468,554.99                    02/01/2003

 29482                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 34.74                                                                   PRIMARY RESIDENCE              N
 600539389                          $529,600.00                          $3,260.84                      PURCHASE

 PA                                 12/18/2002                           $528,123.08                    03/01/2003

 19063                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600539855                          $437,500.00                          $2,729.44                      REFINANCE

 CA                                 11/07/2002                           $436,277.87                    02/01/2003

 90291                              01/01/2003                           6.375                          STANDARD
 70                                 PUD                                  PRIMARY RESIDENCE              N

 600539859                          $395,000.00                          $2,432.09                      REFINANCE

 CA                                 11/11/2002                           $393,869.74                    03/01/2003

 92688                              01/01/2003                           6.25                           STANDARD
 68.1                               PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600539863                          $324,000.00                          $1,916.59                      REFINANCE
 CA                                 11/12/2002                           $322,803.63                    02/01/2003

 95050                              01/01/2003                           5.875                          STANDARD
                                    SINGLE FAMILY
 64.16                                                                   PRIMARY RESIDENCE              N

 600539874                          $420,000.00                          $2,484.46                      PURCHASE
 CO                                 11/14/2002                           $418,709.07                    02/01/2003

 80138                              01/01/2003                           5.875                          STANDARD
 67.74                              PUD                                  SECOND HOME                    N

 600539877                          $366,289.00                          $2,285.17                      REFINANCE

 CA                                 10/30/2002                           $364,921.11                    02/01/2003

 95762                              12/01/2002                           6.375                          STANDARD
 62.08                              PUD                                  PRIMARY RESIDENCE              N

 600540392                          $460,000.00                          $2,757.93                      REFINANCE

 VA                                 12/20/2002                           $459,081.85                    03/01/2003
 20120                              02/01/2003                           6                              STANDARD

 46                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600540983                          $342,000.00                          $2,050.47                      PURCHASE

 NC                                 01/03/2003                           $341,317.36                    03/01/2003
 28469                              02/01/2003                           6                              STANDARD

 80                                 SINGLE FAMILY                        SECOND HOME                    N

 600541320                          $332,000.00                          $2,071.25                      REFINANCE
 CA                                 12/19/2002                           $331,383.37                    03/01/2003

 95448                              02/01/2003                           6.375                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600541422                          $416,000.00                          $2,595.30                      REFINANCE
 MA                                 12/23/2002                           $415,227.35                    02/01/2003

 02494                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 55.47                                                                   PRIMARY RESIDENCE              N
 600541750                          $379,000.00                          $2,364.47                      REFINANCE

 MA                                 01/16/2003                           $378,648.97                    02/01/2003

 01748                              03/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 77.19                                                                   PRIMARY RESIDENCE              N
 600542357                          $335,920.00                          $2,123.24                      PURCHASE

 IN                                 02/12/2003                           $335,920.00                    04/01/2003

 46038                              04/01/2003                           6.5                            STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600542378                          $399,000.00                          $2,456.71                      REFINANCE

 DC                                 12/30/2002                           $398,240.85                    02/01/2003

 20015                              02/01/2003                           6.25                           STANDARD
 58.94                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600542897                          $364,500.00                          $2,244.29                      REFINANCE
 PA                                 10/30/2002                           $363,105.76                    02/01/2003

 19426                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 90                                                                      PRIMARY RESIDENCE              N

 600543045                          $411,000.00                          $2,564.11                      REFINANCE
 CA                                 10/23/2002                           $409,465.14                    02/01/2003

 92122                              12/01/2002                           6.375                          STANDARD
 72.36                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600543212                          $353,600.00                          $2,120.01                      REFINANCE

 TX                                 12/20/2002                           $352,894.22                    02/01/2003

 77356                              02/01/2003                           6                              STANDARD
 80                                 PUD                                  SECOND HOME                    N

 600543653                          $450,000.00                          $2,807.41                      REFINANCE

 IL                                 01/24/2003                           $449,583.22                    02/01/2003
 60618                              03/01/2003                           6.375                          STANDARD

 66.67                              2-4 FAMILY                           PRIMARY RESIDENCE              N

 600544161                          $392,000.00                          $2,413.61                      PURCHASE

 MA                                 12/27/2002                           $391,254.18                    02/01/2003
 02467                              02/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600544194                          $403,000.00                          $2,416.18                      REFINANCE
 MA                                 01/03/2003                           $402,195.63                    02/01/2003

 02445                              02/01/2003                           6                              STANDARD

 52.68                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600544380                          $519,500.00                          $3,156.54                      REFINANCE
 UT                                 12/23/2002                           $518,487.57                    02/01/2003

 84020                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 72.15                                                                   PRIMARY RESIDENCE              N
 600545248                          $400,000.00                          $2,561.24                      REFINANCE

 KS                                 10/23/2002                           $398,303.64                    02/01/2003

 66223                              12/01/2002                           6.625                          STANDARD
                                    SINGLE FAMILY
 89.89                                                                   PRIMARY RESIDENCE              N
 600545667                          $440,000.00                          $2,709.16                      REFINANCE

 MA                                 01/30/2003                           $439,582.51                    02/01/2003

 01810                              03/01/2003                           6.25                           STANDARD
 79.85                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600545850                          $242,000.00                          $1,615.15                      REFINANCE

 MA                                 01/03/2003                           $241,339.20                    02/01/2003

 02466                              02/01/2003                           6.375                          STATED INCOME
 38.72                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600545852                          $396,000.00                          $2,438.24                      PURCHASE
 VA                                 01/08/2003                           $395,621.58                    03/01/2003

 24104                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      SECOND HOME                    N

 600545930                          $478,000.00                          $2,865.85                      PURCHASE
 CO                                 12/20/2002                           $477,045.92                    03/01/2003

 80906                              02/01/2003                           6                              STANDARD
 69.88                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600546358                          $337,250.00                          $2,104.01                      PURCHASE

 GA                                 12/18/2002                           $336,623.60                    02/01/2003

 31804                              02/01/2003                           6.375                          STANDARD
 95                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600546920                          $441,550.00                          $2,682.90                      PURCHASE

 IL                                 01/31/2003                           $441,120.84                    02/01/2003
 60564                              03/01/2003                           6.125                          STANDARD

 79.99                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600547495                          $540,000.00                          $3,368.90                      REFINANCE

 CA                                 11/14/2002                           $538,189.97                    03/01/2003
 92677                              01/01/2003                           6.375                          STANDARD

 64.29                              PUD                                  PRIMARY RESIDENCE              N

 600547500                          $342,450.00                          $2,164.52                      PURCHASE
 AZ                                 11/11/2002                           $341,516.21                    02/01/2003

 85737                              01/01/2003                           6.5                            STANDARD

 94.99                              PUD                                  PRIMARY RESIDENCE              N

 600547501                          $382,000.00                          $2,383.18                      REFINANCE
 CA                                 11/12/2002                           $380,932.95                    03/01/2003

 92691                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 74.17                                                                   PRIMARY RESIDENCE              N
 600547619                          $384,000.00                          $2,395.67                      REFINANCE

 MA                                 02/06/2003                           $384,000.00                    03/01/2003

 02056                              04/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 71.78                                                                   PRIMARY RESIDENCE              N
 600547661                          $420,000.00                          $2,586.01                      REFINANCE

 CA                                 11/20/2002                           $418,798.23                    02/01/2003

 95132                              01/01/2003                           6.25                           STANDARD
 76.36                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600547662                          $404,000.00                          $2,520.43                      REFINANCE

 CA                                 11/15/2002                           $402,660.37                    02/01/2003

 94038                              01/01/2003                           6.375                          STANDARD
 72.14                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600547665                          $433,250.00                          $2,702.92                      REFINANCE
 MT                                 11/20/2002                           $432,039.76                    02/01/2003

 59716                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 73.43                                                                   PRIMARY RESIDENCE              N

 600547673                          $456,000.00                          $2,807.67                      REFINANCE
 MA                                 01/17/2003                           $455,483.10                    03/01/2003

 02478                              03/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600547677                          $376,000.00                          $2,345.75                      REFINANCE

 MA                                 11/20/2002                           $374,949.69                    02/01/2003

 01983                              01/01/2003                           6.375                          STANDARD
 67.14                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600547744                          $456,000.00                          $2,770.71                      REFINANCE

 MA                                 02/06/2003                           $456,000.00                    03/01/2003
 02420                              04/01/2003                           6.125                          STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600547783                          $347,500.00                          $2,139.62                      REFINANCE

 MA                                 12/23/2002                           $346,838.84                    02/01/2003
 01879                              02/01/2003                           6.25                           STANDARD

 74.41                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600547877                          $445,600.00                          $2,779.96                      REFINANCE
 NV                                 12/19/2002                           $444,772.39                    02/01/2003

 89131                              02/01/2003                           6.375                          STANDARD

 80                                 PUD                                  PRIMARY RESIDENCE              N

 600547996                          $424,000.00                          $2,645.21                      REFINANCE
 PA                                 01/14/2003                           $423,607.29                    02/01/2003

 19342                              03/01/2003                           6.375                          STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N
 600548078                          $450,000.00                          $2,807.41                      REFINANCE

 VA                                 01/09/2003                           $449,583.22                    03/01/2003

 20186                              03/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 78.95                                                                   PRIMARY RESIDENCE              N
 600548525                          $480,000.00                          $2,994.58                      REFINANCE

 IL                                 02/07/2003                           $480,000.00                    03/01/2003

 60047                              04/01/2003                           6.375                          STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 600548576                          $475,900.00                          $3,008.01                      PURCHASE

 NJ                                 12/23/2002                           $475,037.23                    02/01/2003

 07746                              02/01/2003                           6.5                            STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600548702                          $427,500.00                          $2,632.19                      REFINANCE
 MD                                 01/29/2003                           $427,094.37                    03/01/2003

 21738                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 57                                                                      PRIMARY RESIDENCE              N

 600548852                          $340,000.00                          $2,093.44                      REFINANCE
 CA                                 11/20/2002                           $339,027.12                    03/01/2003

 92120                              01/01/2003                           6.25                           STANDARD
 63.55                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600548855                          $594,000.00                          $3,705.79                      REFINANCE

 AZ                                 11/14/2002                           $591,161.58                    02/01/2003

 85023                              01/01/2003                           6.375                          STANDARD
 76.65                              PUD                                  PRIMARY RESIDENCE              N

 600548981                          $359,000.00                          $2,210.42                      REFINANCE

 KY                                 01/13/2003                           $358,659.37                    03/01/2003
 40205                              03/01/2003                           6.25                           STANDARD

 69.71                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549079                          $424,000.00                          $2,610.64                      REFINANCE

 IL                                 01/09/2003                           $423,597.69                    03/01/2003
 60047                              03/01/2003                           6.25                           STANDARD

 65.23                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549144                          $350,000.00                          $2,212.24                      REFINANCE
 NJ                                 11/22/2002                           $349,045.63                    02/01/2003

 07924                              01/01/2003                           6.5                            STANDARD

 58.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549148                          $350,000.00                          $2,183.55                      REFINANCE
 CA                                 11/20/2002                           $348,820.17                    02/01/2003

 92624                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 62.5                                                                    PRIMARY RESIDENCE              N
 600549155                          $375,000.28                          $2,308.95                      PURCHASE

 CA                                 11/14/2002                           $373,927.24                    02/01/2003

 94550                              01/01/2003                           6.25                           STANDARD
                                    PUD
 51.62                                                                   PRIMARY RESIDENCE              N
 600549160                          $625,000.00                          $3,899.19                      REFINANCE

 PA                                 10/23/2002                           $622,665.98                    02/01/2003

 19355                              12/01/2002                           6.375                          STANDARD
 45.36                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549176                          $328,900.00                          $2,051.91                      REFINANCE

 CA                                 11/20/2002                           $327,981.25                    02/01/2003

 92126                              01/01/2003                           6.375                          STANDARD
 79.83                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600549308                          $350,000.00                          $2,155.01                      REFINANCE
 NJ                                 02/03/2003                           $349,667.91                    03/01/2003

 08701                              03/01/2003                           6.25                           STREAMLINE
                                    SINGLE FAMILY
 70                                                                      PRIMARY RESIDENCE              N

 600549598                          $385,000.00                          $2,370.51                      REFINANCE
 NJ                                 01/27/2003                           $384,634.70                    02/01/2003

 08816                              03/01/2003                           6.25                           STANDARD
 76.24                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549805                          $605,000.00                          $3,774.41                      PURCHASE

 TX                                 11/13/2002                           $603,310.01                    02/01/2003

 77450                              01/01/2003                           6.375                          STANDARD
 77.56                              PUD                                  PRIMARY RESIDENCE              N

 600549806                          $408,500.00                          $2,515.20                      REFINANCE

 CA                                 11/12/2002                           $407,331.15                    02/01/2003
 91010                              01/01/2003                           6.25                           STANDARD

 29.39                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549807                          $650,000.00                          $3,845.00                      PURCHASE

 HI                                 11/14/2002                           $647,245.92                    02/01/2003
 96825                              01/01/2003                           5.875                          STANDARD

 73.86                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549809                          $339,000.00                          $2,114.92                      REFINANCE
 CA                                 11/13/2002                           $338,053.04                    02/01/2003

 91325                              01/01/2003                           6.375                          STANDARD

 67.8                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549811                          $338,000.00                          $2,136.39                      REFINANCE
 CO                                 11/21/2002                           $337,078.35                    02/01/2003

 80301                              01/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 32.04                                                                   PRIMARY RESIDENCE              N
 600549816                          $493,000.00                          $3,035.49                      REFINANCE

 AZ                                 11/26/2002                           $491,589.33                    02/01/2003

 85737                              01/01/2003                           6.25                           STANDARD
                                    PUD
 41.08                                                                   PRIMARY RESIDENCE              N
 600549817                          $427,000.00                          $2,663.92                      REFINANCE

 MD                                 11/21/2002                           $422,636.06                    03/01/2003

 21043                              01/01/2003                           6.375                          STANDARD
 78.93                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549822                          $463,000.00                          $2,850.77                      REFINANCE

 CA                                 11/27/2002                           $461,675.19                    02/01/2003

 95037                              01/01/2003                           6.25                           STANDARD
 58.98                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600549823                          $498,000.00                          $3,066.27                      REFINANCE
 CA                                 11/25/2002                           $496,407.18                    02/01/2003

 91381                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 76.03                                                                   PRIMARY RESIDENCE              N

 600549826                          $490,000.00                          $3,056.96                      REFINANCE
 CA                                 11/07/2002                           $488,614.03                    02/01/2003

 92109                              01/01/2003                           6.375                          STANDARD
 55.06                              2-4 FAMILY                           PRIMARY RESIDENCE              N

 600549829                          $507,250.00                          $3,164.58                      REFINANCE

 CA                                 11/20/2002                           $505,833.06                    02/01/2003

 92019                              01/01/2003                           6.375                          STANDARD
 76.28                              PUD                                  PRIMARY RESIDENCE              N

 600549830                          $400,000.00                          $2,495.48                      REFINANCE

 CA                                 11/18/2002                           $398,882.64                    02/01/2003
 95120                              01/01/2003                           6.375                          STANDARD

 45.77                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600549966                          $425,000.00                          $2,582.34                      REFINANCE

 MA                                 01/29/2003                           $424,586.93                    03/01/2003
 02421                              03/01/2003                           6.125                          STANDARD

 68                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600550484                          $450,000.00                          $2,734.25                      REFINANCE
 MA                                 02/07/2003                           $450,000.00                    03/01/2003

 01945                              04/01/2003                           6.125                          STANDARD

 58.06                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600550503                          $382,000.00                          $2,352.04                      REFINANCE
 MA                                 01/09/2003                           $381,637.54                    02/01/2003

 01746                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 54.57                                                                   PRIMARY RESIDENCE              N
 600551008                          $346,700.00                          $2,134.70                      REFINANCE

 MI                                 01/23/2003                           $346,371.03                    03/01/2003

 48374                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 59.57                                                                   PRIMARY RESIDENCE              N
 600551235                          $440,000.00                          $2,745.03                      REFINANCE

 CA                                 11/15/2002                           $438,770.90                    02/01/2003

 94954                              01/01/2003                           6.375                          STANDARD
 78.57                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600551346                          $368,000.00                          $2,295.84                      PURCHASE

 CA                                 12/17/2002                           $367,308.17                    02/01/2003

 92627                              02/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600551355                          $650,000.00                          $4,108.44                      REFINANCE
 HI                                 11/14/2002                           $648,227.61                    02/01/2003

 96822                              01/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 68.78                                                                   PRIMARY RESIDENCE              N

 600551682                          $375,000.00                          $2,278.54                      REFINANCE
 MA                                 02/12/2003                           $375,000.00                    03/01/2003

 02056                              04/01/2003                           6.125                          STANDARD
 62.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600551892                          $800,000.00                          $4,860.88                      REFINANCE

 AZ                                 01/24/2003                           $799,222.45                    03/01/2003

 85750                              03/01/2003                           6.125                          STANDARD
 42.11                              PUD                                  PRIMARY RESIDENCE              N

 600552181                          $433,600.00                          $2,669.75                      PURCHASE

 MA                                 01/31/2003                           $433,188.58                    03/01/2003
 02090                              03/01/2003                           6.25                           STANDARD

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600552202                          $410,000.00                          $2,524.44                      REFINANCE

 IL                                 01/28/2003                           $409,362.27                    04/01/2003
 60187                              03/01/2003                           6.25                           STANDARD

 68.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600552214                          $558,000.00                          $3,390.47                      REFINANCE
 MA                                 02/07/2003                           $558,000.00                    03/01/2003

 01810                              04/01/2003                           6.125                          STANDARD

 64.51                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600552455                          $460,000.00                          $2,832.30                      REFINANCE
 MI                                 01/30/2003                           $460,000.00                    03/01/2003

 48170                              04/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 75.41                                                                   PRIMARY RESIDENCE              N
 600552736                          $377,000.00                          $2,290.69                      REFINANCE

 MA                                 02/13/2003                           $377,000.00                    03/01/2003

 01742                              04/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 59.84                                                                   PRIMARY RESIDENCE              N
 600552871                          $372,000.00                          $2,260.31                      REFINANCE

 WI                                 02/12/2003                           $372,000.00                    03/01/2003

 53092                              04/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600553257                          $360,000.00                          $2,129.54                      PURCHASE

 CA                                 12/26/2002                           $359,264.12                    02/01/2003

 92869                              02/01/2003                           5.875                          STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600553481                          $450,000.00                          $2,734.25                      REFINANCE
 MA                                 02/03/2003                           $449,562.63                    02/01/2003

 01778                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 53.89                                                                   PRIMARY RESIDENCE              N

 600553749                          $390,000.00                          $2,338.25                      REFINANCE
 SC                                 01/24/2003                           $389,611.75                    02/01/2003

 29206                              03/01/2003                           6                              STANDARD
 60                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600553779                          $648,000.00                          $3,937.32                      PURCHASE

 FL                                 01/16/2003                           $647,370.15                    03/01/2003

 33704                              03/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600554069                          $375,000.00                          $2,278.54                      REFINANCE

 IL                                 01/24/2003                           $374,635.52                    02/01/2003
 60657                              03/01/2003                           6.125                          STANDARD

 68.18                              CONDOMINIUM                          PRIMARY RESIDENCE              N

 600554091                          $573,000.00                          $3,528.06                      REFINANCE

 PA                                 12/31/2002                           $571,909.80                    02/01/2003
 18954                              02/01/2003                           6.25                           STANDARD

 79.03                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600554113                          $407,000.00                          $2,472.97                      REFINANCE
 IL                                 02/10/2003                           $407,000.00                    03/01/2003

 60514                              04/01/2003                           6.125                          STANDARD

 62.62                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600554192                          $462,000.00                          $2,807.16                      REFINANCE
 WI                                 01/13/2003                           $461,550.97                    02/01/2003

 53191                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 76.36                                                                   PRIMARY RESIDENCE              N
 600554360                          $400,000.00                          $2,430.44                      REFINANCE

 IL                                 01/22/2003                           $399,611.23                    02/01/2003

 60089                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 66.67                                                                   PRIMARY RESIDENCE              N
 600554581                          $327,450.00                          $2,042.86                      REFINANCE

 MA                                 02/07/2003                           $327,450.00                    03/01/2003

 02359                              04/01/2003                           6.375                          STREAMLINE
 83.96                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600554966                          $640,000.00                          $3,888.71                      REFINANCE

 PA                                 02/11/2003                           $640,000.00                    03/01/2003

 18034                              04/01/2003                           6.125                          STANDARD
 73.06                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600555214                          $530,000.00                          $3,220.34                      REFINANCE
 MA                                 02/05/2003                           $530,000.00                    03/01/2003

 01810                              04/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 68.39                                                                   PRIMARY RESIDENCE              N

 600555231                          $400,000.00                          $2,430.44                      REFINANCE
 AZ                                 11/27/2002                           $398,827.72                    02/01/2003

 85251                              01/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600555233                          $371,650.00                          $2,258.18                      PURCHASE

 AZ                                 11/22/2002                           $370,560.81                    02/01/2003

 85718                              01/01/2003                           6.125                          STANDARD
 79.99                              PUD                                  PRIMARY RESIDENCE              N

 600555259                          $390,000.00                          $2,338.25                      REFINANCE

 MI                                 12/27/2002                           $389,221.56                    02/01/2003
 48328                              02/01/2003                           6                              STANDARD

 72.9                               CONDOMINIUM                          PRIMARY RESIDENCE              N

 600556042                          $438,000.00                          $2,661.33                      REFINANCE

 VA                                 01/24/2003                           $437,274.30                    02/01/2003
 22027                              03/01/2003                           6.125                          STANDARD

 71.22                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600556227                          $375,000.00                          $2,278.54                      REFINANCE
 MA                                 02/05/2003                           $374,635.52                    02/01/2003

 02461                              03/01/2003                           6.125                          STANDARD

 36.59                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600556635                          $540,000.00                          $3,324.87                      REFINANCE
 MA                                 02/10/2003                           $540,000.00                    03/01/2003

 02465                              04/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 54                                                                      PRIMARY RESIDENCE              N
 600556741                          $510,000.00                          $3,098.81                      REFINANCE

 NH                                 02/10/2003                           $510,000.00                    03/01/2003

 03110                              04/01/2003                           6.125                          STREAMLINE
                                    SINGLE FAMILY
 79.07                                                                   PRIMARY RESIDENCE              N
 600556786                          $525,000.00                          $3,232.52                      REFINANCE

 SC                                 02/13/2003                           $525,000.00                    03/01/2003

 29928                              04/01/2003                           6.25                           STANDARD
 75                                 CONDOMINIUM                          SECOND HOME                    N

 600557021                          $136,000.00                          $826.35                        REFINANCE

 NC                                 01/24/2003                           $135,867.82                    03/01/2003

 28622                              03/01/2003                           6.125                          STATED INCOME
 63.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600557066                          $525,000.00                          $3,232.52                      REFINANCE
 MD                                 01/22/2003                           $524,501.86                    02/01/2003

 20814                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 70                                                                      PRIMARY RESIDENCE              N

 600557074                          $370,000.00                          $2,248.16                      REFINANCE
 CA                                 01/23/2003                           $369,640.38                    03/01/2003

 95946                              03/01/2003                           6.125                          STANDARD
 56.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600557087                          $446,000.00                          $2,674.00                      REFINANCE

 IN                                 02/06/2003                           $446,000.00                    03/01/2003

 46240                              04/01/2003                           6                              STANDARD
 71.36                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600557409                          $566,800.00                          $3,489.89                      REFINANCE

 IL                                 01/21/2003                           $566,262.19                    02/01/2003
 60622                              03/01/2003                           6.25                           STANDARD

 61.28                              2-4 FAMILY                           PRIMARY RESIDENCE              N

 600557528                          $357,000.00                          $2,140.40                      REFINANCE

 NJ                                 01/23/2003                           $356,644.60                    02/01/2003
 07733                              03/01/2003                           6                              STANDARD

 60.51                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600557747                          $353,000.00                          $2,144.87                      REFINANCE
 FL                                 01/09/2003                           $352,656.90                    02/01/2003

 33496                              03/01/2003                           6.125                          STANDARD

 54.31                              PUD                                  PRIMARY RESIDENCE              N

 600557839                          $353,000.00                          $2,144.87                      REFINANCE
 MI                                 01/23/2003                           $352,656.90                    02/01/2003

 48374                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 69.76                                                                   PRIMARY RESIDENCE              N
 600558119                          $358,000.00                          $2,361.62                      REFINANCE

 NJ                                 01/24/2003                           $357,502.96                    02/01/2003

 08822                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 67.55                                                                   PRIMARY RESIDENCE              N
 600558152                          $487,000.00                          $3,595.19                      REFINANCE

 CO                                 01/27/2003                           $485,992.00                    03/01/2003

 80128                              03/01/2003                           6.375                          STANDARD
 68.59                              PUD                                  PRIMARY RESIDENCE              N

 600558244                          $610,000.00                          $3,805.61                      REFINANCE

 MA                                 01/30/2003                           $609,435.02                    02/01/2003

 02043                              03/01/2003                           6.375                          STANDARD
 40.86                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600558300                          $342,000.00                          $2,078.03                      REFINANCE
 MA                                 01/27/2003                           $341,667.60                    03/01/2003

 02180                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 79.53                                                                   PRIMARY RESIDENCE              N

 600558689                          $336,000.00                          $2,179.29                      REFINANCE
 NJ                                 10/21/2002                           $334,833.04                    02/01/2003

 07079                              12/01/2002                           6.75                           STANDARD
 82.96                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600558900                          $412,000.00                          $2,503.36                      REFINANCE

 IL                                 01/23/2003                           $411,599.56                    02/01/2003

 60614                              03/01/2003                           6.125                          STANDARD
 76.3                               CONDOMINIUM                          PRIMARY RESIDENCE              N

 600558922                          $455,000.00                          $2,801.51                      REFINANCE

 AZ                                 01/24/2003                           $454,568.28                    03/01/2003
 85750                              03/01/2003                           6.25                           STANDARD

 75.21                              PUD                                  PRIMARY RESIDENCE              N

 600559044                          $395,000.00                          $2,400.06                      REFINANCE

 MD                                 01/30/2003                           $394,616.09                    03/01/2003
 21117                              03/01/2003                           6.125                          STANDARD

 61.53                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600559070                          $466,100.00                          $2,869.86                      REFINANCE
 NC                                 01/08/2003                           $465,657.74                    02/01/2003

 28403                              03/01/2003                           6.25                           STANDARD

 75.79                              PUD                                  PRIMARY RESIDENCE              N

 600559175                          $525,000.00                          $3,318.36                      PURCHASE
 MA                                 12/05/2002                           $523,568.44                    02/01/2003

 02360                              02/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 75                                                                      SECOND HOME                    N
 600559287                          $369,000.00                          $2,212.34                      REFINANCE

 MA                                 02/11/2003                           $369,000.00                    03/01/2003

 02155                              04/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 60.99                                                                   PRIMARY RESIDENCE              N
 600559477                          $374,000.00                          $2,302.78                      PURCHASE

 MD                                 01/31/2003                           $373,645.14                    03/01/2003

 21054                              03/01/2003                           6.25                           STANDARD
 79.57                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600560098                          $428,000.00                          $2,635.27                      REFINANCE

 MA                                 01/24/2003                           $427,593.90                    02/01/2003

 02138                              03/01/2003                           6.25                           STANDARD
 79.26                              CONDOMINIUM                          PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600560504                          $99,450.00                           $612.33                        REFINANCE
 AZ                                 01/31/2003                           $99,355.64                     03/01/2003

 85308                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 65                                                                      PRIMARY RESIDENCE              N

 600560717                          $380,000.00                          $2,308.92                      REFINANCE
 MA                                 02/12/2003                           $380,000.00                    03/01/2003

 01890                              04/01/2003                           6.125                          STANDARD
 49.03                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600561005                          $468,000.00                          $2,919.72                      REFINANCE

 MA                                 01/30/2003                           $467,566.53                    03/01/2003

 02043                              03/01/2003                           6.375                          STANDARD
 78                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600561015                          $463,900.00                          $2,856.32                      REFINANCE

 MA                                 01/31/2003                           $463,459.83                    02/01/2003
 01720                              03/01/2003                           6.25                           STANDARD

 79.98                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600561066                          $430,000.00                          $2,682.64                      REFINANCE

 MA                                 01/23/2003                           $429,601.74                    02/01/2003
 01983                              03/01/2003                           6.375                          STANDARD

 79.63                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600562763                          $800,000.00                          $5,056.54                      REFINANCE
 NJ                                 12/26/2002                           $798,549.67                    02/01/2003

 08008                              02/01/2003                           6.5                            STANDARD

 64                                 SINGLE FAMILY                        SECOND HOME                    N

 600564049                          $425,000.00                          $2,616.80                      REFINANCE
 MO                                 11/22/2002                           $423,783.91                    02/01/2003

 64112                              01/01/2003                           6.25                           STANDARD
                                    PUD
 65.38                                                                   PRIMARY RESIDENCE              N
 600564205                          $444,000.00                          $2,697.80                      REFINANCE

 MA                                 02/14/2003                           $444,000.00                    03/01/2003

 02331                              04/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 66.27                                                                   PRIMARY RESIDENCE              N
 600564782                          $332,000.00                          $2,044.19                      REFINANCE

 MA                                 01/30/2003                           $332,000.00                    03/01/2003

 02492                              04/01/2003                           6.25                           STANDARD
 59.82                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600564902                          $945,000.00                          $5,665.76                      PURCHASE

 PA                                 01/21/2003                           $944,059.24                    02/01/2003

 19333                              03/01/2003                           6                              STANDARD
 70                                 PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600565746                          $431,000.00                          $2,688.88                      REFINANCE
 MA                                 01/23/2003                           $430,600.81                    02/01/2003

 02053                              03/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 79.96                                                                   PRIMARY RESIDENCE              N

 600566305                          $650,000.00                          $4,055.15                      PURCHASE
 NJ                                 01/31/2003                           $649,397.98                    03/01/2003

 08202                              03/01/2003                           6.375                          STANDARD
 70.27                              SINGLE FAMILY                        SECOND HOME                    N

 600566438                          $489,000.00                          $2,971.22                      REFINANCE

 IN                                 01/24/2003                           $488,524.72                    02/01/2003

 46077                              03/01/2003                           6.125                          STANDARD
 79.51                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600567637                          $650,000.00                          $4,055.15                      REFINANCE

 CA                                 10/24/2002                           $647,572.65                    02/01/2003
 94903                              12/01/2002                           6.375                          STANDARD

 42.35                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600567638                          $640,000.00                          $3,992.77                      REFINANCE

 CA                                 11/11/2002                           $638,212.23                    02/01/2003
 91301                              01/01/2003                           6.375                          STANDARD

 45.71                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600568299                          $77,000.00                           $474.10                        REFINANCE
 WI                                 01/29/2003                           $76,926.94                     03/01/2003

 53132                              03/01/2003                           6.25                           STATED INCOME

 33.48                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600568736                          $420,000.00                          $2,551.96                      REFINANCE
 NV                                 12/17/2002                           $419,181.50                    02/01/2003

 89135                              02/01/2003                           6.125                          STANDARD
                                    PUD
 56                                                                      PRIMARY RESIDENCE              N
 600568737                          $377,500.00                          $2,293.73                      REFINANCE

 AZ                                 12/17/2002                           $376,764.31                    02/01/2003

 85219                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 73.3                                                                    PRIMARY RESIDENCE              N
 600569833                          $340,000.00                          $2,065.88                      REFINANCE

 IN                                 01/31/2003                           $339,669.54                    03/01/2003

 46250                              03/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600570329                          $547,300.00                          $3,325.45                      REFINANCE

 IL                                 01/28/2003                           $546,768.06                    03/01/2003

 60202                              03/01/2003                           6.125                          STREAMLINE
 79.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600570630                          $452,000.00                          $2,709.97                      REFINANCE
 AZ                                 01/24/2003                           $451,550.03                    03/01/2003

 85018                              03/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 60.27                                                                   PRIMARY RESIDENCE              N

 600571051                          $428,000.00                          $2,635.27                      REFINANCE
 SC                                 02/07/2003                           $428,000.00                    03/01/2003

 29212                              04/01/2003                           6.25                           STANDARD
 77.12                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600571328                          $380,000.00                          $2,308.92                      REFINANCE

 CA                                 01/07/2003                           $379,563.72                    03/01/2003

 91214                              03/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600571447                          $437,700.00                          $2,694.99                      REFINANCE

 VA                                 02/06/2003                           $437,700.00                    03/01/2003
 20165                              04/01/2003                           6.25                           STANDARD

 67.34                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600572225                          $550,300.00                          $3,388.30                      REFINANCE

 CA                                 12/24/2002                           $549,252.98                    03/01/2003
 94404                              02/01/2003                           6.25                           STANDARD

 36.69                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600572232                          $393,000.00                          $2,451.81                      REFINANCE
 CA                                 12/14/2002                           $392,270.07                    02/01/2003

 95032                              02/01/2003                           6.375                          STANDARD

 49.13                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600572237                          $577,100.00                          $3,600.36                      REFINANCE
 CA                                 12/12/2002                           $576,028.12                    02/01/2003

 94022                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 35.51                                                                   PRIMARY RESIDENCE              N
 600572238                          $341,000.00                          $2,155.36                      REFINANCE

 ID                                 12/18/2002                           $340,381.77                    02/01/2003

 83333                              02/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 55.27                                                                   PRIMARY RESIDENCE              N
 600572239                          $340,000.00                          $2,038.48                      REFINANCE

 WA                                 12/18/2002                           $339,321.35                    02/01/2003

 98074                              02/01/2003                           6                              STANDARD
 72.34                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600572242                          $385,000.00                          $2,339.31                      REFINANCE

 MD                                 12/10/2002                           $384,249.67                    02/01/2003

 20878                              02/01/2003                           6.125                          STANDARD
 54.23                              PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600572245                          $500,000.00                          $3,119.35                      REFINANCE
 NY                                 12/18/2002                           $499,071.34                    03/01/2003

 10706                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 63.69                                                                   PRIMARY RESIDENCE              N

 600572424                          $540,000.00                          $3,281.10                      REFINANCE
 SC                                 02/04/2003                           $540,000.00                    03/01/2003

 29212                              04/01/2003                           6.125                          STANDARD
 79.01                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600572887                          $440,000.00                          $2,673.49                      REFINANCE

 MA                                 01/31/2003                           $439,572.34                    03/01/2003

 02478                              03/01/2003                           6.125                          STANDARD
 52.09                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600573347                          $418,400.00                          $2,576.16                      REFINANCE

 VA                                 02/24/2003                           $418,400.00                    03/01/2003
 23233                              04/01/2003                           6.25                           STANDARD

 66.2                               PUD                                  PRIMARY RESIDENCE              N

 600573422                          $451,000.00                          $2,740.33                      REFINANCE

 MA                                 02/07/2003                           $451,000.00                    03/01/2003
 01760                              04/01/2003                           6.125                          STANDARD

 69.38                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600573474                          $335,000.00                          $2,062.65                      REFINANCE
 VA                                 02/07/2003                           $335,000.00                    03/01/2003

 23113                              04/01/2003                           6.25                           STANDARD

 67                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600574205                          $450,000.00                          $2,734.25                      REFINANCE
 MA                                 02/13/2003                           $450,000.00                    03/01/2003

 01886                              04/01/2003                           6.125                          STANDARD
                                    CONDOMINIUM
 58.06                                                                   PRIMARY RESIDENCE              N
 600574859                          $329,000.00                          $2,052.53                      REFINANCE

 CA                                 11/26/2002                           $328,080.98                    03/01/2003

 94583                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 72.31                                                                   PRIMARY RESIDENCE              N
 600574992                          $398,000.00                          $2,418.29                      REFINANCE

 CA                                 12/16/2002                           $397,224.36                    02/01/2003

 94903                              02/01/2003                           6.125                          STANDARD
 70.44                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600575003                          $359,000.00                          $2,210.43                      PURCHASE

 GA                                 12/18/2002                           $358,316.95                    03/01/2003

 30306                              02/01/2003                           6.25                           STANDARD
 79.8                               PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600575013                          $600,000.00                          $3,645.67                      REFINANCE
 CA                                 12/19/2002                           $598,830.68                    03/01/2003

 95076                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 69.36                                                                   PRIMARY RESIDENCE              N

 600575263                          $391,500.00                          $2,474.55                      REFINANCE
 MA                                 02/13/2003                           $391,500.00                    03/01/2003

 01568                              04/01/2003                           6.5                            STANDARD
 70.04                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600576302                          $605,000.00                          $3,627.28                      REFINANCE

 MD                                 02/10/2003                           $605,000.00                    03/01/2003

 20817                              04/01/2003                           6                              STANDARD
 60.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600576403                          $450,000.00                          $2,770.73                      REFINANCE

 PA                                 02/12/2003                           $450,000.00                    04/01/2003
 19096                              04/01/2003                           6.25                           STANDARD

 58.44                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600576997                          $351,500.00                          $2,164.25                      PURCHASE

 CO                                 01/31/2003                           $351,166.48                    02/01/2003
 80920                              03/01/2003                           6.25                           STANDARD

 95                                 PUD                                  PRIMARY RESIDENCE              N

 600577434                          $355,000.00                          $2,185.80                      REFINANCE
 MA                                 02/10/2003                           $355,000.00                    03/01/2003

 02459                              04/01/2003                           6.25                           STANDARD

 58.2                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600582237                          $342,000.00                          $2,105.75                      PURCHASE
 CA                                 01/23/2003                           $341,675.50                    03/01/2003

 90703                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 95                                                                      PRIMARY RESIDENCE              N
 600583287                          $386,500.00                          $2,379.75                      REFINANCE

 MA                                 02/04/2003                           $386,500.00                    03/01/2003

 02052                              04/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 48.31                                                                   PRIMARY RESIDENCE              N
 600584655                          $330,000.00                          $2,005.11                      REFINANCE

 CO                                 11/14/2002                           $329,032.88                    02/01/2003

 80127                              01/01/2003                           6.125                          STANDARD
 62.26                              PUD                                  PRIMARY RESIDENCE              N

 600587164                          $343,100.00                          $2,112.53                      REFINANCE

 CO                                 12/18/2002                           $342,447.20                    02/01/2003

 80209                              02/01/2003                           6.25                           STANDARD
 49.72                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600587166                          $485,000.00                          $2,986.23                      PURCHASE
 CA                                 12/11/2002                           $484,077.22                    02/01/2003

 90505                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 72.93                                                                   PRIMARY RESIDENCE              N

 600587167                          $491,500.00                          $2,986.41                      PURCHASE
 CA                                 12/10/2002                           $490,542.14                    03/01/2003

 92833                              02/01/2003                           6.125                          STANDARD
 79.92                              PUD                                  PRIMARY RESIDENCE              N

 600587169                          $365,000.00                          $2,217.78                      REFINANCE

 AZ                                 12/06/2002                           $364,288.67                    02/01/2003

 85224                              02/01/2003                           6.125                          STANDARD
 77.99                              PUD                                  PRIMARY RESIDENCE              N

 600587170                          $394,000.00                          $2,490.35                      REFINANCE

 AZ                                 12/11/2002                           $393,285.71                    02/01/2003
 85028                              02/01/2003                           6.5                            STANDARD

 56.69                              PUD                                  PRIMARY RESIDENCE              N

 600587171                          $433,000.00                          $2,701.36                      REFINANCE

 IL                                 12/17/2002                           $432,195.77                    02/01/2003
 60093                              02/01/2003                           6.375                          STANDARD

 30.93                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600589279                          $355,000.00                          $2,620.72                      REFINANCE
 CA                                 12/18/2002                           $353,526.53                    02/01/2003

 91709                              02/01/2003                           6.375                          STANDARD

 75.85                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600589287                          $430,000.00                          $2,612.73                      REFINANCE
 CA                                 01/02/2003                           $429,582.06                    03/01/2003

 90265                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 66.15                                                                   PRIMARY RESIDENCE              N
 600589288                          $343,200.00                          $2,113.14                      PURCHASE

 CA                                 01/01/2003                           $342,874.36                    02/01/2003

 91320                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600589826                          $600,000.00                          $3,743.22                      REFINANCE

 CA                                 01/06/2003                           $599,444.28                    03/01/2003

 95819                              03/01/2003                           6.375                          STANDARD
 60                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600592131                          $600,000.00                          $3,645.67                      REFINANCE

 CA                                 01/09/2003                           $599,416.83                    03/01/2003

 94556                              03/01/2003                           6.125                          STANDARD
 65.93                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600592135                          $850,000.00                          $5,164.69                      PURCHASE
 DC                                 12/20/2002                           $848,343.48                    03/01/2003

 20007                              02/01/2003                           6.125                          STANDARD
                                    PUD
 64.15                                                                   PRIMARY RESIDENCE              N

 600592136                          $557,200.00                          $3,385.61                      REFINANCE
 CA                                 12/20/2002                           $556,114.10                    03/01/2003

 93908                              02/01/2003                           6.125                          STANDARD
 65.17                              PUD                                  PRIMARY RESIDENCE              N

 600592137                          $700,000.00                          $4,253.28                      PURCHASE

 WA                                 01/03/2003                           $699,319.64                    03/01/2003

 98275                              03/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600592138                          $650,000.00                          $3,949.47                      PURCHASE

 CA                                 01/06/2003                           $649,368.24                    03/01/2003
 91302                              03/01/2003                           6.125                          STANDARD

 68.06                              PUD                                  PRIMARY RESIDENCE              N

 600592144                          $574,000.00                          $3,487.69                      REFINANCE

 CO                                 12/20/2002                           $572,881.35                    03/01/2003
 80134                              02/01/2003                           6.125                          STANDARD

 79.72                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600592147                          $500,000.00                          $3,078.59                      REFINANCE
 CA                                 01/04/2003                           $499,525.58                    03/01/2003

 91423                              03/01/2003                           6.25                           STANDARD

 62.97                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600592148                          $388,000.00                          $2,388.99                      PURCHASE
 NJ                                 12/27/2002                           $387,261.77                    03/01/2003

 08540                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600592156                          $398,800.00                          $2,455.48                      PURCHASE

 RI                                 01/08/2003                           $398,421.60                    03/01/2003

 02874                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 600595087                          $443,000.00                          $2,800.06                      REFINANCE

 CO                                 12/31/2002                           $442,196.87                    03/01/2003

 80220                              02/01/2003                           6.5                            STANDARD
 36.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600596806                          $532,000.00                          $3,275.62                      REFINANCE

 CA                                 01/07/2003                           $531,495.21                    03/01/2003

 94566                              03/01/2003                           6.25                           STANDARD
 71.89                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 600596808                          $650,000.00                          $4,002.16                      REFINANCE
 CA                                 01/15/2003                           $649,383.26                    03/01/2003

 95070                              03/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 30.09                                                                   PRIMARY RESIDENCE              N

 600596809                          $359,000.00                          $2,239.69                      REFINANCE
 CA                                 01/09/2003                           $358,667.50                    03/01/2003

 94132                              03/01/2003                           6.375                          STANDARD
 47.87                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 600596810                          $344,000.00                          $2,090.18                      REFINANCE

 CA                                 01/09/2003                           $343,665.65                    03/01/2003

 91384                              03/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 653299815                          $477,000.00                          $2,936.98                      REFINANCE

 AZ                                 10/22/2002                           $475,175.39                    03/01/2003
 85259                              12/01/2002                           6.25                           STREAMLINE

 61.95                              PUD                                  PRIMARY RESIDENCE              N

 653323076                          $410,600.00                          $2,494.85                      REFINANCE

 CA                                 01/24/2003                           $409,707.77                    02/01/2003
 95120                              03/01/2003                           6.125                          STREAMLINE

 75.76                              PUD                                  PRIMARY RESIDENCE              N

 653366685                          $572,000.00                          $3,662.58                      REFINANCE
 GA                                 10/19/2002                           $569,957.79                    02/01/2003

 30097                              12/01/2002                           6.625                          STANDARD

 77.51                              PUD                                  PRIMARY RESIDENCE              N

 653370264                          $436,000.00                          $2,649.19                      REFINANCE
 NC                                 12/13/2002                           $435,043.78                    02/01/2003

 28411                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 72.67                                                                   PRIMARY RESIDENCE              N
 653537414                          $440,500.00                          $2,712.24                      REFINANCE

 CA                                 11/07/2002                           $439,239.55                    02/01/2003

 92663                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 50.34                                                                   PRIMARY RESIDENCE              N
 653595677                          $600,000.00                          $3,792.41                      REFINANCE

 VA                                 10/16/2002                           $597,623.05                    02/01/2003

 22030                              12/01/2002                           6.5                            STANDARD
 68.57                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 653734721                          $429,000.00                          $2,676.41                      REFINANCE

 FL                                 10/17/2002                           $427,397.90                    02/01/2003

 33140                              12/01/2002                           6.375                          EXPRESS
 47.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 653746233                          $350,000.00                          $2,126.64                      REFINANCE
 CA                                 12/12/2002                           $349,317.90                    02/01/2003

 94089                              02/01/2003                           6.125                          STANDARD
                                    CONDOMINIUM
 66.04                                                                   PRIMARY RESIDENCE              N

 653980597                          $440,000.00                          $2,781.10                      PURCHASE
 CA                                 11/18/2002                           $438,800.22                    02/01/2003

 91320                              01/01/2003                           6.5                            STANDARD
 46.27                              PUD                                  PRIMARY RESIDENCE              N

 654136989                          $533,000.00                          $3,325.23                      REFINANCE

 CA                                 10/21/2002                           $531,009.53                    02/01/2003

 91301                              12/01/2002                           6.375                          STANDARD
 75.18                              PUD                                  PRIMARY RESIDENCE              N

 654142744                          $344,000.00                          $2,146.12                      REFINANCE

 CA                                 10/26/2002                           $342,715.34                    02/01/2003
 92115                              12/01/2002                           6.375                          STANDARD

 79.81                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654143192                          $373,000.00                          $2,296.63                      REFINANCE

 MD                                 11/06/2002                           $371,932.69                    02/01/2003
 21666                              01/01/2003                           6.25                           STANDARD

 38.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654153606                          $531,000.00                          $3,312.75                      REFINANCE
 CA                                 12/12/2002                           $530,013.76                    03/01/2003

 90068                              02/01/2003                           6.375                          STANDARD

 61.74                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654157744                          $567,200.00                          $4,145.83                      REFINANCE
 CA                                 10/15/2002                           $562,383.34                    02/01/2003

 92625                              12/01/2002                           6.25                           SELECT
                                    PUD
 43.63                                                                   PRIMARY RESIDENCE              N
 654159416                          $436,000.00                          $2,684.53                      PURCHASE

 NY                                 11/26/2002                           $434,752.43                    03/01/2003

 11770                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      SECOND HOME                    N
 654159822                          $326,000.00                          $2,087.42                      REFINANCE

 VA                                 10/24/2002                           $324,839.92                    02/01/2003

 22554                              12/01/2002                           6.625                          STANDARD
 76.17                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654176261                          $525,000.00                          $3,232.52                      REFINANCE

 CA                                 12/09/2002                           $524,001.11                    02/01/2003

 90008                              02/01/2003                           6.25                           STANDARD
 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654178095                          $403,500.00                          $2,451.71                      REFINANCE
 CA                                 12/07/2002                           $402,713.64                    03/01/2003

 92694                              02/01/2003                           6.125                          STANDARD
                                    PUD
 71.42                                                                   PRIMARY RESIDENCE              N

 654190975                          $466,500.00                          $2,910.36                      REFINANCE
 CA                                 10/17/2002                           $464,528.70                    02/01/2003

 92352                              12/01/2002                           6.375                          STANDARD
 77.75                              SINGLE FAMILY                        SECOND HOME                    N

 654194410                          $456,100.00                          $2,845.48                      REFINANCE

 CA                                 10/26/2002                           $454,382.98                    02/01/2003

 91436                              12/01/2002                           6.375                          STANDARD
 35.08                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654195135                          $487,200.00                          $3,119.60                      REFINANCE

 OK                                 12/06/2002                           $486,337.93                    02/01/2003
 74133                              02/01/2003                           6.625                          STREAMLINE

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654198168                          $413,000.00                          $2,576.59                      REFINANCE

 CA                                 10/26/2002                           $411,457.65                    02/01/2003
 91381                              12/01/2002                           6.375                          STANDARD

 72.46                              PUD                                  PRIMARY RESIDENCE              N

 654199887                          $348,000.00                          $2,142.70                      REFINANCE
 MD                                 12/20/2002                           $346,666.55                    03/01/2003

 20904                              02/01/2003                           6.25                           STANDARD

 77.33                              PUD                                  PRIMARY RESIDENCE              N

 654200975                          $420,000.00                          $2,654.69                      REFINANCE
 NJ                                 11/20/2002                           $418,854.75                    02/01/2003

 07090                              01/01/2003                           6.5                            STANDARD
                                    SINGLE FAMILY
 70                                                                      PRIMARY RESIDENCE              N
 654201435                          $380,500.00                          $2,342.81                      REFINANCE

 AZ                                 11/19/2002                           $379,411.23                    02/01/2003

 85374                              01/01/2003                           6.25                           STANDARD
                                    PUD
 66.17                                                                   PRIMARY RESIDENCE              N
 654201585                          $445,000.00                          $2,776.23                      REFINANCE

 WA                                 10/26/2002                           $443,338.14                    02/01/2003

 98072                              12/01/2002                           6.375                          STANDARD
 61.81                              PUD                                  PRIMARY RESIDENCE              N

 654203047                          $600,000.00                          $3,694.31                      REFINANCE

 CA                                 12/18/2002                           $598,858.41                    02/01/2003

 92506                              02/01/2003                           6.25                           STANDARD
 60                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654204533                          $416,200.00                          $2,562.62                      REFINANCE
 CA                                 10/25/2002                           $414,607.97                    02/01/2003

 94019                              12/01/2002                           6.25                           EXPRESS
                                    SINGLE FAMILY
 74.99                                                                   PRIMARY RESIDENCE              N

 654204543                          $370,000.00                          $2,278.16                      REFINANCE
 CA                                 10/19/2002                           $368,584.68                    02/01/2003

 91773                              12/01/2002                           6.25                           STANDARD
 78.72                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654206135                          $363,000.00                          $2,235.06                      REFINANCE

 CA                                 10/24/2002                           $361,611.46                    02/01/2003

 94566                              12/01/2002                           6.25                           STANDARD
 67.98                              PUD                                  PRIMARY RESIDENCE              N

 654206144                          $541,000.00                          $3,375.14                      REFINANCE

 MO                                 12/16/2002                           $539,995.18                    02/01/2003
 64064                              02/01/2003                           6.375                          STANDARD

 76.2                               PUD                                  PRIMARY RESIDENCE              N

 654206823                          $505,000.00                          $3,027.74                      REFINANCE

 CA                                 12/02/2002                           $503,992.01                    02/01/2003
 90245                              02/01/2003                           6                              STANDARD

 69.18                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654209299                          $545,000.00                          $3,180.48                      REFINANCE
 CA                                 12/06/2002                           $543,557.79                    02/01/2003

 94553                              02/01/2003                           5.75                           STANDARD

 72.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654209353                          $472,500.00                          $2,909.27                      REFINANCE
 CA                                 10/25/2002                           $470,692.62                    02/01/2003

 94038                              12/01/2002                           6.25                           STANDARD
                                    SINGLE FAMILY
 53.69                                                                   PRIMARY RESIDENCE              N
 654209756                          $540,000.00                          $3,324.88                      REFINANCE

 CA                                 10/22/2002                           $537,934.41                    02/01/2003

 92009                              12/01/2002                           6.25                           STANDARD
                                    PUD
 63.53                                                                   PRIMARY RESIDENCE              N
 654214200                          $355,000.00                          $2,214.74                      REFINANCE

 CA                                 10/25/2002                           $353,674.27                    02/01/2003

 92620                              12/01/2002                           6.375                          STANDARD
 63.39                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654217053                          $455,000.00                          $2,801.52                      REFINANCE

 SC                                 12/13/2002                           $454,134.29                    02/01/2003

 29910                              02/01/2003                           6.25                           STREAMLINE
 57.96                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654220082                          $587,000.00                          $3,614.26                      REFINANCE
 NV                                 12/16/2002                           $585,883.16                    03/01/2003

 89144                              02/01/2003                           6.25                           STANDARD
                                    PUD
 74.78                                                                   PRIMARY RESIDENCE              N

 654228398                          $450,000.00                          $2,770.73                      REFINANCE
 CA                                 12/06/2002                           $449,143.82                    02/01/2003

 90266                              02/01/2003                           6.25                           STANDARD
 45                                 2-4 FAMILY                           INVESTMENT PROPERTY            N

 654233238                          $368,000.00                          $2,356.35                      REFINANCE

 NY                                 12/12/2002                           $367,346.79                    02/01/2003

 11758                              02/01/2003                           6.625                          STANDARD
 76.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654233291                          $356,200.00                          $2,164.31                      REFINANCE

 CA                                 01/09/2003                           $355,853.79                    02/01/2003
 95148                              03/01/2003                           6.125                          STANDARD

 74.83                              SINGLE FAMILY                        INVESTMENT PROPERTY            N

 654233370                          $425,000.00                          $2,582.35                      REFINANCE

 CA                                 12/14/2002                           $423,944.37                    02/01/2003
 95130                              02/01/2003                           6.125                          STREAMLINE

 75.22                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654233484                          $564,000.00                          $3,426.93                      REFINANCE
 CA                                 12/18/2002                           $562,900.84                    02/01/2003

 92065                              02/01/2003                           6.125                          STREAMLINE

 74.21                              PUD                                  PRIMARY RESIDENCE              N

 654234463                          $360,000.00                          $2,158.39                      REFINANCE
 CA                                 12/04/2002                           $359,281.40                    02/01/2003

 90505                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 68.57                                                                   PRIMARY RESIDENCE              N
 654235158                          $410,000.00                          $2,625.28                      REFINANCE

 CA                                 12/16/2002                           $409,274.52                    02/01/2003

 91910                              02/01/2003                           6.625                          STANDARD
                                    SINGLE FAMILY
 75.93                                                                   PRIMARY RESIDENCE              N
 654235439                          $350,000.00                          $2,155.02                      REFINANCE

 CA                                 01/09/2003                           $349,667.90                    02/01/2003

 94127                              03/01/2003                           6.25                           STANDARD
 53.85                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654236846                          $326,000.00                          $1,954.54                      REFINANCE

 CA                                 11/20/2002                           $325,021.51                    02/01/2003

 92869                              01/01/2003                           6                              STANDARD
 78.55                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654236959                          $500,000.00                          $3,119.35                      REFINANCE
 CA                                 12/09/2002                           $499,071.34                    02/01/2003

 95030                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 31.25                                                                   PRIMARY RESIDENCE              N

 654237287                          $405,900.00                          $2,499.20                      REFINANCE
 CA                                 11/15/2002                           $404,738.56                    02/01/2003

 90720                              01/01/2003                           6.25                           STANDARD
 78.06                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654238587                          $353,000.00                          $2,260.30                      REFINANCE

 CA                                 12/13/2002                           $352,375.38                    02/01/2003

 95630                              02/01/2003                           6.625                          STANDARD
 79.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654239729                          $335,000.00                          $2,008.50                      REFINANCE

 CA                                 12/06/2002                           $334,331.33                    02/01/2003
 95037                              02/01/2003                           6                              STANDARD

 67                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654239971                          $525,000.00                          $3,147.65                      REFINANCE

 CA                                 12/13/2002                           $523,952.09                    03/01/2003
 95628                              02/01/2003                           6                              STANDARD

 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654240303                          $567,000.00                          $3,399.46                      REFINANCE
 CA                                 12/22/2002                           $565,867.72                    02/01/2003

 92562                              02/01/2003                           6                              STANDARD

 72.23                              PUD                                  PRIMARY RESIDENCE              N

 654240344                          $330,000.00                          $2,058.78                      REFINANCE
 CA                                 12/19/2002                           $329,387.07                    03/01/2003

 95672                              02/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 75                                                                      PRIMARY RESIDENCE              N
 654241285                          $378,500.00                          $2,299.81                      REFINANCE

 CA                                 12/22/2002                           $377,762.17                    02/01/2003

 92692                              02/01/2003                           6.125                          STANDARD
                                    PUD
 55.66                                                                   PRIMARY RESIDENCE              N
 654241400                          $504,000.00                          $3,062.36                      REFINANCE

 CA                                 01/17/2003                           $503,510.14                    02/01/2003

 93021                              03/01/2003                           6.125                          STANDARD
 69.52                              PUD                                  PRIMARY RESIDENCE              N

 654241500                          $369,600.00                          $2,275.70                      REFINANCE

 AZ                                 12/16/2002                           $368,896.77                    03/01/2003

 85268                              02/01/2003                           6.25                           STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654241574                          $388,000.00                          $2,357.53                      REFINANCE
 CA                                 12/05/2002                           $387,243.85                    02/01/2003

 94015                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 73.9                                                                    PRIMARY RESIDENCE              N

 654241994                          $392,000.00                          $2,413.62                      PURCHASE
 RI                                 12/27/2002                           $391,167.78                    03/01/2003

 02886                              02/01/2003                           6.25                           STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654243120                          $434,000.00                          $2,637.03                      REFINANCE

 AZ                                 12/19/2002                           $433,154.21                    03/01/2003

 85715                              02/01/2003                           6.125                          STANDARD
 59.86                              PUD                                  PRIMARY RESIDENCE              N

 654243488                          $340,000.00                          $2,177.06                      REFINANCE

 CA                                 12/04/2002                           $339,398.39                    03/01/2003
 91741                              02/01/2003                           6.625                          STANDARD

 70.83                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654243958                          $448,000.00                          $2,722.10                      REFINANCE

 CA                                 12/20/2002                           $447,126.37                    02/01/2003
 91105                              02/01/2003                           6.125                          STANDARD

 61.79                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654243961                          $560,000.00                          $3,402.62                      REFINANCE
 CA                                 12/07/2002                           $558,908.65                    02/01/2003

 95032                              02/01/2003                           6.125                          STANDARD

 68.71                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654244325                          $355,000.00                          $2,157.02                      REFINANCE
 CA                                 01/21/2003                           $354,654.96                    02/01/2003

 90045                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 73.96                                                                   PRIMARY RESIDENCE              N
 654244644                          $524,000.00                          $3,183.88                      REFINANCE

 CA                                 12/10/2002                           $522,978.80                    02/01/2003

 92025                              02/01/2003                           6.125                          STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N
 654245212                          $380,500.00                          $2,311.96                      REFINANCE

 CA                                 12/16/2002                           $379,758.47                    02/01/2003

 91403                              02/01/2003                           6.125                          STANDARD
 65.6                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654245381                          $390,000.00                          $2,338.25                      REFINANCE

 CA                                 12/05/2002                           $389,189.95                    02/01/2003

 95112                              02/01/2003                           6                              STANDARD
 61.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654245947                          $400,000.00                          $2,398.21                      REFINANCE
 CA                                 12/11/2002                           $399,201.59                    02/01/2003

 92029                              02/01/2003                           6                              STANDARD
                                    PUD
 71.43                                                                   PRIMARY RESIDENCE              N

 654246188                          $324,000.00                          $1,994.93                      REFINANCE
 VA                                 12/07/2002                           $323,332.72                    03/01/2003

 22031                              02/01/2003                           6.25                           STANDARD
 80                                 PUD                                  PRIMARY RESIDENCE              N

 654246277                          $492,000.00                          $2,989.45                      REFINANCE

 CA                                 01/15/2003                           $491,521.80                    03/01/2003

 92705                              03/01/2003                           6.125                          STANDARD
 70.29                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654246497                          $395,000.00                          $2,400.07                      REFINANCE

 CA                                 12/14/2002                           $394,129.76                    02/01/2003
 91739                              02/01/2003                           6.125                          STANDARD

 79                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654247376                          $331,700.00                          $2,069.38                      REFINANCE

 CA                                 12/14/2002                           $331,083.92                    02/01/2003
 92679                              02/01/2003                           6.375                          STANDARD

 55.28                              PUD                                  PRIMARY RESIDENCE              N

 654247670                          $329,000.00                          $2,025.71                      REFINANCE
 CT                                 12/16/2002                           $328,374.04                    02/01/2003

 06850                              02/01/2003                           6.25                           STANDARD

 74.77                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654249112                          $398,000.00                          $2,418.29                      REFINANCE
 CA                                 12/27/2002                           $397,224.36                    02/01/2003

 92352                              02/01/2003                           6.125                          STANDARD
                                    PUD
 73.7                                                                    PRIMARY RESIDENCE              N
 654249283                          $396,000.00                          $2,406.14                      REFINANCE

 CA                                 01/05/2003                           $395,615.11                    02/01/2003

 94506                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 50.77                                                                   PRIMARY RESIDENCE              N
 654249968                          $533,000.00                          $3,325.23                      REFINANCE

 NJ                                 12/23/2002                           $532,010.04                    03/01/2003

 07928                              02/01/2003                           6.375                          STANDARD
 72.03                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654250042                          $400,000.00                          $2,462.87                      REFINANCE

 CA                                 12/09/2002                           $399,238.95                    02/01/2003

 94506                              02/01/2003                           6.25                           STANDARD
 51.95                              PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654250154                          $535,000.00                          $3,250.72                      REFINANCE
 CA                                 12/10/2002                           $533,957.37                    02/01/2003

 94022                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 44.58                                                                   PRIMARY RESIDENCE              N

 654250689                          $612,000.00                          $3,718.58                      PURCHASE
 CA                                 12/03/2002                           $610,807.30                    02/01/2003

 90265                              02/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654251022                          $411,000.00                          $2,564.11                      REFINANCE

 CA                                 11/26/2002                           $409,851.91                    02/01/2003

 92602                              01/01/2003                           6.375                          STANDARD
 70.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654251487                          $334,000.00                          $2,029.42                      REFINANCE

 CA                                 12/21/2002                           $333,349.08                    02/01/2003
 90808                              02/01/2003                           6.125                          STANDARD

 51.38                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654252722                          $356,000.00                          $2,134.40                      REFINANCE

 CA                                 12/09/2002                           $355,289.43                    02/01/2003
 92130                              02/01/2003                           6                              STANDARD

 47.47                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654253493                          $430,000.00                          $2,612.73                      REFINANCE
 CA                                 12/01/2002                           $429,161.99                    02/01/2003

 93626                              02/01/2003                           6.125                          STANDARD

 65.15                              PUD                                  PRIMARY RESIDENCE              N

 654253906                          $465,000.00                          $2,825.39                      REFINANCE
 CA                                 12/14/2002                           $464,093.79                    02/01/2003

 93035                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 42.27                                                                   SECOND HOME                    N
 654254228                          $381,000.00                          $2,284.29                      REFINANCE

 CA                                 12/11/2002                           $380,239.52                    02/01/2003

 91604                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 51.42                                                                   PRIMARY RESIDENCE              N
 654255196                          $400,000.00                          $2,398.21                      REFINANCE

 CA                                 12/12/2002                           $399,201.59                    02/01/2003

 96001                              02/01/2003                           6                              STANDARD
 65.57                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654255464                          $367,000.00                          $2,229.94                      REFINANCE

 CA                                 11/27/2002                           $366,269.68                    02/01/2003

 92673                              02/01/2003                           6.125                          STANDARD
 70.58                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654256119                          $369,000.00                          $2,242.09                      REFINANCE
 FL                                 01/24/2003                           $368,641.35                    02/01/2003

 33418                              03/01/2003                           6.125                          STANDARD
                                    PUD
 48.24                                                                   PRIMARY RESIDENCE              N

 654256503                          $390,000.00                          $2,401.30                      REFINANCE
 VA                                 12/23/2002                           $389,257.97                    03/01/2003

 22043                              02/01/2003                           6.25                           STANDARD
 66.1                               PUD                                  PRIMARY RESIDENCE              N

 654256529                          $426,500.00                          $2,557.09                      REFINANCE

 CA                                 12/04/2002                           $425,648.70                    02/01/2003

 92648                              02/01/2003                           6                              STANDARD
 53.31                              PUD                                  PRIMARY RESIDENCE              N

 654256589                          $330,000.00                          $1,978.52                      REFINANCE

 CA                                 12/12/2002                           $329,337.87                    02/01/2003
 93455                              02/01/2003                           6                              STANDARD

 78.57                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654256930                          $528,000.00                          $3,165.63                      REFINANCE

 AZ                                 12/23/2002                           $524,252.04                    03/01/2003
 85262                              02/01/2003                           6                              STANDARD

 69.02                              PUD                                  PRIMARY RESIDENCE              N

 654256995                          $327,000.00                          $2,366.38                      REFINANCE
 CA                                 12/03/2002                           $325,601.80                    03/01/2003

 91206                              02/01/2003                           6.125                          STANDARD

 74.32                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654258029                          $347,000.00                          $2,108.41                      REFINANCE
 CA                                 12/04/2002                           $346,323.75                    03/01/2003

 94544                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 64.26                                                                   PRIMARY RESIDENCE              N
 654258935                          $483,200.00                          $3,054.16                      REFINANCE

 CA                                 12/09/2002                           $482,323.98                    02/01/2003

 91711                              02/01/2003                           6.5                            STANDARD
                                    PUD
 53.69                                                                   PRIMARY RESIDENCE              N
 654259774                          $540,100.00                          $3,238.18                      REFINANCE

 CA                                 12/02/2002                           $539,021.95                    03/01/2003

 92657                              02/01/2003                           6                              STANDARD
 56.85                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654260253                          $400,000.00                          $2,430.45                      REFINANCE

 CA                                 12/06/2002                           $399,220.45                    02/01/2003

 91935                              02/01/2003                           6.125                          STANDARD
 71.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654260484                          $356,000.00                          $2,163.10                      PURCHASE
 CA                                 12/17/2002                           $355,306.20                    02/01/2003

 92869                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 654260726                          $366,000.00                          $2,755.80                      REFINANCE
 CA                                 12/07/2002                           $364,525.59                    03/01/2003

 91913                              02/01/2003                           6.625                          STANDARD
 73.94                              PUD                                  PRIMARY RESIDENCE              N

 654260938                          $348,000.00                          $2,114.49                      REFINANCE

 CA                                 12/19/2002                           $346,821.79                    03/01/2003

 92131                              02/01/2003                           6.125                          STANDARD
 49.71                              PUD                                  PRIMARY RESIDENCE              N

 654261048                          $339,000.00                          $2,059.80                      REFINANCE

 CA                                 12/12/2002                           $338,339.34                    02/01/2003
 94061                              02/01/2003                           6.125                          STANDARD

 46.76                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654261091                          $343,000.00                          $2,111.91                      REFINANCE

 CA                                 12/11/2002                           $342,347.40                    02/01/2003
 93012                              02/01/2003                           6.25                           STANDARD

 74.57                              PUD                                  PRIMARY RESIDENCE              N

 654261259                          $541,500.00                          $3,246.57                      REFINANCE
 CA                                 12/16/2002                           $540,419.16                    02/01/2003

 90274                              02/01/2003                           6                              FAMILY FIRST DIRECT

 60.17                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654261925                          $480,200.00                          $2,917.75                      REFINANCE
 CA                                 12/17/2002                           $479,264.16                    02/01/2003

 92029                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 70                                                                      PRIMARY RESIDENCE              N
 654261935                          $335,000.00                          $2,035.50                      REFINANCE

 CA                                 12/05/2002                           $334,347.13                    02/01/2003

 95403                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 77.55                                                                   PRIMARY RESIDENCE              N
 654262377                          $385,000.00                          $2,370.52                      REFINANCE

 MI                                 12/14/2002                           $384,267.48                    02/01/2003

 48025                              02/01/2003                           6.25                           STANDARD
 68.75                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654262744                          $350,000.00                          $2,126.64                      REFINANCE

 CA                                 12/11/2002                           $349,317.90                    02/01/2003

 90230                              02/01/2003                           6.125                          STANDARD
 74.31                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654262944                          $408,000.00                          $2,512.13                      REFINANCE
 CA                                 12/12/2002                           $407,223.72                    02/01/2003

 92020                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 654263319                          $332,000.00                          $2,017.27                      REFINANCE
 CA                                 12/05/2002                           $331,352.98                    03/01/2003

 91214                              02/01/2003                           6.125                          STANDARD
 76.32                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654263561                          $479,000.00                          $2,910.46                      REFINANCE

 CA                                 12/04/2002                           $478,066.50                    02/01/2003

 93012                              02/01/2003                           6.125                          STANDARD
 65.62                              PUD                                  PRIMARY RESIDENCE              N

 654263773                          $400,000.00                          $2,430.45                      REFINANCE

 CA                                 01/13/2003                           $399,611.22                    02/01/2003
 92705                              03/01/2003                           6.125                          STANDARD

 74.07                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654264425                          $429,000.00                          $2,641.43                      REFINANCE

 NJ                                 12/30/2002                           $428,183.76                    03/01/2003
 07920                              02/01/2003                           6.25                           STANDARD

 78                                 PUD                                  PRIMARY RESIDENCE              N

 654264463                          $52,000.00                           $337.28                        REFINANCE
 NJ                                 12/23/2002                           $51,809.91                     03/01/2003

 08865                              02/01/2003                           6.75                           STATED INCOME

 50                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654264569                          $358,000.00                          $2,175.25                      REFINANCE
 CO                                 12/06/2002                           $357,277.43                    02/01/2003

 80504                              02/01/2003                           6.125                          STANDARD
                                    PUD
 79.56                                                                   PRIMARY RESIDENCE              N
 654264607                          $375,000.00                          $2,401.17                      REFINANCE

 CA                                 12/03/2002                           $374,336.46                    02/01/2003

 95747                              02/01/2003                           6.625                          STANDARD
                                    SINGLE FAMILY
 70.75                                                                   PRIMARY RESIDENCE              N
 654264620                          $380,000.00                          $2,308.93                      REFINANCE

 CA                                 12/10/2002                           $379,259.42                    02/01/2003

 90803                              02/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654264817                          $368,000.00                          $2,236.01                      REFINANCE

 CA                                 12/08/2002                           $366,356.45                    03/01/2003

 92131                              02/01/2003                           6.125                          STANDARD
 56.62                              PUD                                  PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654266131                          $434,000.00                          $2,637.03                      REFINANCE
 UT                                 12/20/2002                           $433,154.21                    02/01/2003

 84103                              02/01/2003                           6.125                          STREAMLINE
                                    SINGLE FAMILY
 75.54                                                                   PRIMARY RESIDENCE              N

 654266153                          $345,000.00                          $2,068.45                      REFINANCE
 MI                                 12/17/2002                           $344,110.88                    03/01/2003

 49073                              02/01/2003                           6                              EXPRESS
 75                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654266842                          $400,000.00                          $2,430.45                      REFINANCE

 CA                                 12/05/2002                           $399,220.45                    02/01/2003

 91377                              02/01/2003                           6.125                          STANDARD
 71.43                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654266999                          $404,000.00                          $2,454.75                      REFINANCE

 CA                                 12/16/2002                           $403,212.66                    03/01/2003
 91007                              02/01/2003                           6.125                          STANDARD

 79.22                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654267339                          $364,000.00                          $2,211.71                      REFINANCE

 CA                                 12/18/2002                           $363,290.61                    02/01/2003
 92069                              02/01/2003                           6.125                          STANDARD

 70.68                              PUD                                  PRIMARY RESIDENCE              N

 654267386                          $342,000.00                          $2,078.03                      REFINANCE
 CA                                 12/08/2002                           $341,333.50                    02/01/2003

 91913                              02/01/2003                           6.125                          STREAMLINE

 71.7                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654267404                          $388,000.00                          $2,357.53                      REFINANCE
 CA                                 01/16/2003                           $387,538.17                    03/01/2003

 93446                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 70.55                                                                   PRIMARY RESIDENCE              N
 654268041                          $525,000.00                          $3,189.96                      REFINANCE

 CA                                 12/20/2002                           $523,355.19                    03/01/2003

 91750                              02/01/2003                           6.125                          STANDARD
                                    PUD
 67.74                                                                   PRIMARY RESIDENCE              N
 654268236                          $350,000.00                          $2,183.55                      REFINANCE

 CA                                 12/23/2002                           $348,838.82                    02/01/2003

 92870                              02/01/2003                           6.375                          STANDARD
 83.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654268616                          $413,500.00                          $2,512.47                      REFINANCE

 PA                                 12/16/2002                           $412,518.20                    02/01/2003

 19085                              02/01/2003                           6.125                          STANDARD
 55.13                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654269254                          $360,000.00                          $2,245.94                      REFINANCE
 NY                                 01/24/2003                           $359,666.56                    02/01/2003

 14031                              03/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N

 654269360                          $460,000.00                          $2,795.01                      REFINANCE
 FL                                 12/23/2002                           $459,103.53                    02/01/2003

 33156                              02/01/2003                           6.125                          STANDARD
 41.82                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654269794                          $408,000.00                          $2,479.06                      REFINANCE

 CA                                 12/21/2002                           $404,285.54                    03/01/2003

 91011                              02/01/2003                           6.125                          STANDARD
 49.76                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654269828                          $424,500.00                          $2,579.31                      REFINANCE

 CA                                 01/09/2003                           $424,087.41                    02/01/2003
 91326                              03/01/2003                           6.125                          STANDARD

 69.59                              PUD                                  PRIMARY RESIDENCE              N

 654270114                          $338,000.00                          $2,053.73                      REFINANCE

 CA                                 12/05/2002                           $337,294.78                    02/01/2003
 90254                              02/01/2003                           6.125                          STANDARD

 56.33                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654270390                          $400,000.00                          $2,495.48                      REFINANCE
 CA                                 12/24/2002                           $399,257.07                    02/01/2003

 92673                              02/01/2003                           6.375                          STANDARD

 80                                 PUD                                  PRIMARY RESIDENCE              N

 654270693                          $350,000.00                          $2,126.64                      REFINANCE
 CA                                 12/12/2002                           $349,317.90                    02/01/2003

 94555                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 74.47                                                                   PRIMARY RESIDENCE              N
 654270745                          $440,000.00                          $2,673.49                      PURCHASE

 FL                                 12/06/2002                           $437,142.50                    03/01/2003

 33446                              02/01/2003                           6.125                          STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N
 654270779                          $369,000.00                          $2,242.09                      REFINANCE

 CA                                 12/16/2002                           $368,280.87                    02/01/2003

 93907                              02/01/2003                           6.125                          STANDARD
 72.35                              PUD                                  PRIMARY RESIDENCE              N

 654270968                          $354,700.00                          $2,212.87                      REFINANCE

 NY                                 01/23/2003                           $354,327.21                    02/01/2003

 10580                              03/01/2003                           6.375                          STANDARD
 56.3                               SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654271404                          $419,900.00                          $2,551.36                      REFINANCE
 CA                                 12/13/2002                           $419,081.68                    02/01/2003

 92037                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 38.17                                                                   PRIMARY RESIDENCE              N

 654271468                          $509,500.00                          $3,095.78                      REFINANCE
 CA                                 12/06/2002                           $508,507.06                    02/01/2003

 92648                              02/01/2003                           6.125                          STANDARD
 36.39                              PUD                                  PRIMARY RESIDENCE              N

 654271580                          $326,000.00                          $1,980.82                      REFINANCE

 CA                                 12/14/2002                           $325,364.66                    02/01/2003

 92835                              02/01/2003                           6.125                          STANDARD
 72.44                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654271589                          $475,000.00                          $2,886.16                      REFINANCE

 CA                                 12/16/2002                           $474,074.28                    02/01/2003
 91006                              02/01/2003                           6.125                          STANDARD

 67.86                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654272076                          $475,000.00                          $2,886.16                      REFINANCE

 CA                                 12/07/2002                           $474,074.28                    02/01/2003
 91367                              02/01/2003                           6.125                          STANDARD

 57.23                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654272212                          $422,600.00                          $2,567.77                      REFINANCE
 CA                                 12/10/2002                           $421,711.78                    02/01/2003

 94526                              02/01/2003                           6.125                          STANDARD

 54.53                              PUD                                  PRIMARY RESIDENCE              N

 654272864                          $350,000.00                          $2,126.64                      REFINANCE
 NH                                 12/21/2002                           $349,314.44                    02/01/2003

 03884                              02/01/2003                           6.125                          STANDARD
                                    PUD
 50                                                                      PRIMARY RESIDENCE              N
 654273468                          $369,000.00                          $2,272.00                      REFINANCE

 CA                                 12/11/2002                           $368,297.92                    02/01/2003

 92270                              02/01/2003                           6.25                           STANDARD
                                    PUD
 70.29                                                                   PRIMARY RESIDENCE              N
 654273666                          $400,000.00                          $2,462.87                      REFINANCE

 CA                                 01/21/2003                           $399,620.46                    02/01/2003

 91724                              03/01/2003                           6.25                           STANDARD
 64                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654273961                          $366,000.00                          $2,253.53                      REFINANCE

 CO                                 12/11/2002                           $360,603.10                    02/01/2003

 81303                              02/01/2003                           6.25                           STANDARD
 66.55                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654274477                          $444,000.00                          $2,662.01                      REFINANCE
 CA                                 12/13/2002                           $443,113.77                    03/01/2003

 92130                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 55.5                                                                    PRIMARY RESIDENCE              N

 654274998                          $350,000.00                          $2,126.64                      REFINANCE
 CA                                 12/11/2002                           $349,317.90                    02/01/2003

 90064                              02/01/2003                           6.125                          STANDARD
 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654275024                          $423,000.00                          $2,570.20                      REFINANCE

 CA                                 12/20/2002                           $422,175.62                    02/01/2003

 90814                              02/01/2003                           6.125                          STANDARD
 69.92                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654275407                          $444,000.00                          $2,697.80                      REFINANCE

 CA                                 01/24/2003                           $443,568.45                    02/01/2003
 95361                              03/01/2003                           6.125                          STANDARD

 68.31                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654275503                          $499,250.00                          $3,073.97                      REFINANCE

 AL                                 01/13/2003                           $498,776.29                    03/01/2003
 35242                              03/01/2003                           6.25                           STANDARD

 56.1                               PUD                                  PRIMARY RESIDENCE              N

 654276113                          $410,000.00                          $2,524.45                      REFINANCE
 CA                                 12/12/2002                           $409,219.91                    02/01/2003

 91301                              02/01/2003                           6.25                           STANDARD

 78.1                               PUD                                  PRIMARY RESIDENCE              N

 654276462                          $386,000.00                          $2,345.38                      REFINANCE
 MT                                 01/24/2003                           $385,624.83                    03/01/2003

 59718                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 76.44                                                                   PRIMARY RESIDENCE              N
 654277702                          $342,000.00                          $1,995.82                      REFINANCE

 CA                                 12/11/2002                           $340,314.41                    03/01/2003

 92648                              02/01/2003                           5.75                           STANDARD
                                    PUD
 41.2                                                                    PRIMARY RESIDENCE              N
 654279502                          $350,000.00                          $2,126.64                      REFINANCE

 CA                                 12/22/2002                           $349,317.90                    02/01/2003

 92870                              02/01/2003                           6.125                          STANDARD
 76.09                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654279532                          $376,000.00                          $2,284.62                      REFINANCE

 CA                                 12/23/2002                           $375,267.23                    02/01/2003

 91367                              02/01/2003                           6.125                          STANDARD
 75.2                               SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654279564                          $390,000.00                          $2,433.10                      REFINANCE
 CA                                 12/12/2002                           $389,208.38                    02/01/2003

 92082                              02/01/2003                           6.375                          STANDARD
                                    PUD
 67.24                                                                   PRIMARY RESIDENCE              N

 654279710                          $364,500.00                          $2,214.75                      REFINANCE
 CA                                 12/20/2002                           $363,789.63                    02/01/2003

 92009                              02/01/2003                           6.125                          STANDARD
 75.94                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654280862                          $400,000.00                          $2,462.87                      REFINANCE

 CA                                 12/13/2002                           $399,238.95                    02/01/2003

 92610                              02/01/2003                           6.25                           STANDARD
 74.07                              PUD                                  PRIMARY RESIDENCE              N

 654297905                          $441,000.00                          $2,679.57                      REFINANCE

 CA                                 12/18/2002                           $439,498.05                    02/01/2003
 91107                              02/01/2003                           6.125                          STANDARD

 67.85                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654299266                          $396,000.00                          $2,470.53                      REFINANCE

 CA                                 12/13/2002                           $395,205.39                    03/01/2003
 91709                              02/01/2003                           6.375                          STANDARD

 77.65                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654302293                          $750,000.00                          $4,496.63                      PURCHASE
 CA                                 12/27/2002                           $748,503.01                    02/01/2003

 90807                              02/01/2003                           6                              SELECT

 72.46                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654303679                          $470,000.00                          $2,855.77                      REFINANCE
 CA                                 12/21/2002                           $469,084.05                    02/01/2003

 94598                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 75.2                                                                    PRIMARY RESIDENCE              N
 654303986                          $500,000.00                          $3,038.06                      REFINANCE

 CA                                 12/18/2002                           $495,972.00                    02/01/2003

 90049                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 41.67                                                                   PRIMARY RESIDENCE              N
 654304026                          $523,500.00                          $3,180.85                      REFINANCE

 CA                                 12/16/2002                           $522,479.76                    02/01/2003

 94402                              02/01/2003                           6.125                          STANDARD
 39.81                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654304198                          $374,400.00                          $2,274.90                      PURCHASE

 CA                                 02/01/2003                           $374,400.00                    03/01/2003

 91709                              04/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654304729                          $407,920.00                          $2,478.57                      PURCHASE
 CA                                 12/30/2002                           $407,125.02                    03/01/2003

 91377                              02/01/2003                           6.125                          STANDARD
                                    PUD
 80                                                                      PRIMARY RESIDENCE              N

 654306105                          $466,200.00                          $2,832.69                      REFINANCE
 CA                                 12/21/2002                           $465,291.43                    02/01/2003

 92653                              02/01/2003                           6.125                          STANDARD
 62.16                              PUD                                  PRIMARY RESIDENCE              N

 654306154                          $750,000.00                          $4,557.08                      REFINANCE

 CA                                 12/21/2002                           $748,538.37                    02/01/2003

 91362                              02/01/2003                           6.125                          STANDARD
 62.5                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654306253                          $369,000.00                          $2,242.09                      REFINANCE

 CA                                 12/17/2002                           $368,280.87                    03/01/2003
 92887                              02/01/2003                           6.125                          STANDARD

 67.09                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654308203                          $395,000.00                          $2,400.07                      REFINANCE

 CA                                 12/31/2002                           $394,616.08                    02/01/2003
 94041                              03/01/2003                           6.125                          STANDARD

 60.77                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654308222                          $397,000.00                          $2,412.22                      REFINANCE
 CA                                 12/20/2002                           $394,668.52                    03/01/2003

 94043                              02/01/2003                           6.125                          STREAMLINE

 75.76                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654308973                          $380,000.00                          $2,308.93                      REFINANCE
 CA                                 12/24/2002                           $379,108.65                    02/01/2003

 92860                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 74.51                                                                   PRIMARY RESIDENCE              N
 654309403                          $350,000.00                          $2,126.64                      REFINANCE

 CA                                 12/16/2002                           $349,317.90                    02/01/2003

 92646                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 67.96                                                                   PRIMARY RESIDENCE              N
 654309640                          $376,000.00                          $2,284.62                      REFINANCE

 CA                                 12/23/2002                           $375,267.23                    02/01/2003

 90503                              02/01/2003                           6.125                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654312739                          $340,000.00                          $2,065.88                      REFINANCE

 CA                                 12/23/2002                           $339,303.10                    02/01/2003

 92620                              02/01/2003                           6.125                          STANDARD
 61.26                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654315705                          $687,000.00                          $4,174.29                      REFINANCE
 CA                                 01/08/2003                           $686,332.27                    02/01/2003

 90265                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 41.64                                                                   PRIMARY RESIDENCE              N

 654316118                          $496,700.00                          $3,018.01                      REFINANCE
 CA                                 12/23/2002                           $495,732.00                    02/01/2003

 92867                              02/01/2003                           6.125                          STANDARD
 78.84                              PUD                                  PRIMARY RESIDENCE              N

 654316604                          $383,500.00                          $2,330.19                      REFINANCE

 CA                                 12/20/2002                           $382,752.62                    02/01/2003

 95682                              02/01/2003                           6.125                          STANDARD
 76.7                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654316998                          $430,500.00                          $2,615.77                      REFINANCE

 CA                                 01/22/2003                           $430,081.57                    02/01/2003
 95667                              03/01/2003                           6.125                          STANDARD

 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654318331                          $375,000.00                          $2,339.52                      REFINANCE

 CA                                 12/20/2002                           $374,303.49                    02/01/2003
 94568                              02/01/2003                           6.375                          STANDARD

 68.18                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654320485                          $412,000.00                          $2,503.36                      PURCHASE
 CA                                 01/23/2003                           $411,599.56                    02/01/2003

 92692                              03/01/2003                           6.125                          STANDARD

 80                                 PUD                                  PRIMARY RESIDENCE              N

 654321187                          $406,500.00                          $2,469.94                      REFINANCE
 CA                                 01/07/2003                           $406,104.90                    02/01/2003

 95148                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 61.4                                                                    PRIMARY RESIDENCE              N
 654324878                          $425,000.00                          $2,582.35                      REFINANCE

 CA                                 01/15/2003                           $424,586.92                    02/01/2003

 92673                              03/01/2003                           6.125                          STANDARD
                                    PUD
 70.25                                                                   PRIMARY RESIDENCE              N
 654331471                          $401,000.00                          $2,436.52                      REFINANCE

 CA                                 01/21/2003                           $400,610.25                    02/01/2003

 94805                              03/01/2003                           6.125                          STREAMLINE
 77.86                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654332620                          $550,000.00                          $3,341.86                      REFINANCE

 CT                                 02/01/2003                           $550,000.00                    03/01/2003

 06073                              04/01/2003                           6.125                          STANDARD
 78.57                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 654338128                          $585,000.00                          $3,554.53                      REFINANCE
 CA                                 01/22/2003                           $584,431.41                    02/01/2003

 92673                              03/01/2003                           6.125                          STANDARD
                                    PUD
 61.58                                                                   PRIMARY RESIDENCE              N

 654341116                          $613,000.00                          $3,724.66                      REFINANCE
 CA                                 01/21/2003                           $612,404.19                    02/01/2003

 90274                              03/01/2003                           6.125                          STANDARD
 42.28                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 654354474                          $392,500.00                          $2,416.70                      REFINANCE

 CA                                 02/07/2003                           $392,500.00                    03/01/2003

 95624                              04/01/2003                           6.25                           STANDARD
 67.09                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685196570                          $525,000.00                          $3,318.36                      REFINANCE

 CT                                 12/21/2002                           $524,048.21                    02/01/2003
 06812                              02/01/2003                           6.5                            STANDARD

 70                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685200813                          $375,000.00                          $2,768.38                      REFINANCE

 NJ                                 08/30/2002                           $370,279.40                    02/01/2003
 07458                              10/01/2002                           6.375                          STANDARD

 46.88                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685204761                          $639,000.00                          $3,934.44                      PURCHASE
 CA                                 11/19/2002                           $637,171.56                    02/01/2003

 95650                              01/01/2003                           6.25                           STANDARD

 79.88                              PUD                                  PRIMARY RESIDENCE              N

 685211235                          $400,000.00                          $2,398.21                      REFINANCE
 MA                                 12/17/2002                           $399,201.59                    02/01/2003

 02459                              02/01/2003                           6                              STREAMLINE
                                    CONDOMINIUM
 76.56                                                                   PRIMARY RESIDENCE              N
 685212372                          $334,000.00                          $2,083.73                      REFINANCE

 IL                                 11/06/2002                           $333,067.00                    03/01/2003

 60643                              01/01/2003                           6.375                          STANDARD
                                    SINGLE FAMILY
 52.19                                                                   PRIMARY RESIDENCE              N
 685216979                          $375,400.00                          $2,342.01                      REFINANCE

 CA                                 12/23/2002                           $374,503.45                    03/01/2003

 94951                              02/01/2003                           6.375                          SUPER SELECT
 41.71                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685223464                          $544,200.00                          $3,395.10                      REFINANCE

 MA                                 10/25/2002                           $542,167.72                    02/01/2003

 02478                              12/01/2002                           6.375                          STREAMLINE
 70.22                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 685224270                          $366,000.00                          $2,253.53                      REFINANCE
 CA                                 11/07/2002                           $364,838.86                    02/01/2003

 94539                              01/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 39.57                                                                   PRIMARY RESIDENCE              N

 685224577                          $539,500.00                          $3,982.77                      REFINANCE
 CA                                 10/17/2002                           $534,354.49                    02/01/2003

 91403                              12/01/2002                           6.375                          SELECT
 74.93                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685225071                          $336,000.00                          $2,096.21                      REFINANCE

 MA                                 12/06/2002                           $335,375.93                    02/01/2003

 01835                              02/01/2003                           6.375                          STANDARD
 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685226432                          $385,000.00                          $2,539.73                      REFINANCE

 CA                                 10/27/2002                           $382,845.15                    03/01/2003
 94566                              12/01/2002                           6.25                           STANDARD

 71.36                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685226772                          $403,000.00                          $2,481.35                      REFINANCE

 RI                                 11/15/2002                           $401,846.84                    02/01/2003
 02814                              01/01/2003                           6.25                           STREAMLINE

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685226974                          $335,000.00                          $2,062.66                      REFINANCE
 NJ                                 12/18/2002                           $334,362.61                    03/01/2003

 07670                              02/01/2003                           6.25                           STREAMLINE

 76.48                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685228279                          $499,800.00                          $3,077.36                      REFINANCE
 CA                                 12/14/2002                           $498,849.05                    03/01/2003

 92648                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 63.27                                                                   PRIMARY RESIDENCE              N
 685228919                          $387,000.00                          $2,382.83                      REFINANCE

 CA                                 12/03/2002                           $380,740.23                    03/01/2003

 90275                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 67.3                                                                    PRIMARY RESIDENCE              N
 685230611                          $357,800.00                          $2,203.04                      REFINANCE

 IL                                 12/06/2002                           $357,119.23                    02/01/2003

 61278                              02/01/2003                           6.25                           STANDARD
 65.05                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685231555                          $567,000.00                          $3,445.16                      REFINANCE

 CA                                 12/11/2002                           $565,894.99                    03/01/2003

 94542                              02/01/2003                           6.125                          STANDARD
 66.71                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 685232991                          $341,200.00                          $2,469.14                      REFINANCE
 PA                                 12/17/2002                           $339,655.43                    02/01/2003

 19350                              02/01/2003                           6.125                          STANDARD
                                    PUD
 74.99                                                                   PRIMARY RESIDENCE              N

 685233036                          $358,000.00                          $2,175.25                      REFINANCE
 CA                                 12/17/2002                           $357,302.31                    02/01/2003

 94019                              02/01/2003                           6.125                          STANDARD
 49.72                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685233738                          $381,700.00                          $2,319.25                      REFINANCE

 CA                                 01/08/2003                           $380,848.26                    02/01/2003

 91326                              03/01/2003                           6.125                          STANDARD
 69.4                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685234324                          $401,700.00                          $2,506.09                      REFINANCE

 AZ                                 12/13/2002                           $400,802.46                    02/01/2003
 85259                              02/01/2003                           6.375                          STANDARD

 73.84                              PUD                                  PRIMARY RESIDENCE              N

 685234493                          $438,000.00                          $2,661.34                      REFINANCE

 CA                                 12/06/2002                           $437,146.40                    02/01/2003
 92886                              02/01/2003                           6.125                          STANDARD

 76.17                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685234725                          $335,500.00                          $1,957.89                      PURCHASE
 IL                                 12/12/2002                           $334,797.75                    03/01/2003

 60118                              02/01/2003                           5.75                           STANDARD

 79.9                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685234985                          $352,000.00                          $2,138.79                      REFINANCE
 NJ                                 01/27/2003                           $351,657.88                    02/01/2003

 07452                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 77.7                                                                    PRIMARY RESIDENCE              N
 685235653                          $646,000.00                          $3,925.17                      REFINANCE

 CA                                 12/16/2002                           $644,741.04                    03/01/2003

 90274                              02/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 65.92                                                                   PRIMARY RESIDENCE              N
 685235654                          $376,000.00                          $2,438.73                      REFINANCE

 CA                                 01/02/2003                           $375,150.16                    02/01/2003

 92653                              02/01/2003                           6.75                           STANDARD
 75.2                               SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685237182                          $326,600.00                          $1,984.46                      REFINANCE

 NJ                                 12/23/2002                           $325,521.01                    02/01/2003

 07726                              02/01/2003                           6.125                          STREAMLINE
 79.66                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 685237446                          $479,500.00                          $2,874.85                      REFINANCE
 MA                                 12/21/2002                           $478,542.91                    03/01/2003

 02181                              02/01/2003                           6                              STANDARD
                                    SINGLE FAMILY
 66.14                                                                   PRIMARY RESIDENCE              N

 685237464                          $393,600.00                          $2,391.56                      REFINANCE
 NJ                                 12/16/2002                           $390,420.68                    03/01/2003

 08807                              02/01/2003                           6.125                          STANDARD
 66.71                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685238348                          $400,000.00                          $2,607.86                      REFINANCE

 CA                                 12/20/2002                           $398,864.73                    02/01/2003

 91001                              02/01/2003                           6.125                          STANDARD
 57.97                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685238670                          $420,000.00                          $2,518.12                      REFINANCE

 VA                                 12/13/2002                           $419,161.67                    02/01/2003
 20147                              02/01/2003                           6                              STREAMLINE

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685239128                          $375,000.00                          $2,370.26                      REFINANCE

 MA                                 12/20/2002                           $374,320.14                    02/01/2003
 01810                              02/01/2003                           6.5                            STANDARD

 73.53                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685239391                          $476,000.00                          $2,930.82                      REFINANCE
 DC                                 12/23/2002                           $475,094.34                    02/01/2003

 20007                              02/01/2003                           6.25                           STANDARD

 49.74                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685239754                          $450,000.00                          $2,881.40                      REFINANCE
 MA                                 12/19/2002                           $449,084.50                    02/01/2003

 01778                              02/01/2003                           6.625                          STANDARD
                                    SINGLE FAMILY
 49.45                                                                   PRIMARY RESIDENCE              N
 685240276                          $398,900.00                          $2,456.10                      REFINANCE

 CA                                 01/23/2003                           $398,521.50                    02/01/2003

 91208                              03/01/2003                           6.25                           STANDARD
                                    PUD
 79.78                                                                   PRIMARY RESIDENCE              N
 685240750                          $414,000.00                          $2,549.07                      REFINANCE

 MI                                 12/23/2002                           $413,212.31                    02/01/2003

 49117                              02/01/2003                           6.25                           STANDARD
 48.42                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685242124                          $327,500.00                          $1,937.29                      REFINANCE

 CO                                 12/19/2002                           $326,830.56                    02/01/2003

 81620                              02/01/2003                           5.875                          STANDARD
 34.47                              SINGLE FAMILY                        PRIMARY RESIDENCE              N







 LOAN_ID                            ORIGINAL_LOAN_AMOUNT                 MONTHLY_P_AND_I                PURPOSE

 PROP_STATE                         NOTE_DATE                            ISSUE_DATE_BALANCE             PAID_TO_DATE
 PROP_ZIP_CODE                      FIRST_PAYMENT_DATE                   NOTE_RATE
 LTV                                PROPERTY_TYPE                                                       PROCESSING_STYLE
                                                                         OCCUPANCY                      LOAN_BUYDOWN_IND

 685242312                          $442,000.00                          $2,685.64                      REFINANCE
 MA                                 01/25/2003                           $441,570.40                    02/01/2003

 01908                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 67.48                                                                   PRIMARY RESIDENCE              N

 685242583                          $356,000.00                          $2,163.10                      PURCHASE
 MI                                 12/20/2002                           $355,306.20                    02/01/2003

 49636                              02/01/2003                           6.125                          STANDARD
 74.95                              CONDOMINIUM                          SECOND HOME                    N

 685243174                          $364,000.00                          $2,270.89                      REFINANCE

 NJ                                 01/10/2003                           $363,662.86                    02/01/2003

 08822                              03/01/2003                           6.375                          STREAMLINE
 60.67                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685246079                          $328,000.00                          $1,992.97                      REFINANCE

 MI                                 01/29/2003                           $327,681.20                    02/01/2003
 48386                              03/01/2003                           6.125                          STREAMLINE

 80                                 SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685246177                          $542,000.00                          $3,293.25                      REFINANCE

 CA                                 01/25/2003                           $541,473.21                    02/01/2003
 94005                              03/01/2003                           6.125                          STANDARD

 73.24                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685248161                          $504,100.00                          $3,062.97                      REFINANCE
 CA                                 01/18/2003                           $503,610.04                    03/01/2003

 94539                              03/01/2003                           6.125                          STANDARD

 61.48                              SINGLE FAMILY                        PRIMARY RESIDENCE              N

 685249397                          $590,000.00                          $3,584.91                      REFINANCE
 MA                                 01/24/2003                           $589,160.16                    03/01/2003

 01932                              03/01/2003                           6.125                          STANDARD
                                    SINGLE FAMILY
 75.16                                                                   PRIMARY RESIDENCE              N
 702014898                          $428,000.00                          $2,635.27                      REFINANCE

 WA                                 12/31/2002                           $427,185.68                    02/01/2003

 98006                              02/01/2003                           6.25                           STANDARD
                                    SINGLE FAMILY
 80                                                                      PRIMARY RESIDENCE              N
 702015234                          $649,000.00                          $4,048.92                      PURCHASE

 GA                                 12/20/2002                           $647,794.59                    02/01/2003

 30067                              02/01/2003                           6.375                          STANDARD
 79.87                              SINGLE FAMILY                        PRIMARY RESIDENCE              N


</TABLE>

<PAGE>

                                    EXHIBIT F

                           FORM OF REQUEST FOR RELEASE

To:     Escrow Bank USA
        100 Witmer Road
        Horsham, Pennsylvania  19044
        Attn:  [                         ]
                -------------------------

Re:  Custodial  Agreement  dated  as of  February  27,  2003 by and  among  GMAC
     Mortgage  Corporation,  as Servicer,  Bank One, National  Association.,  as
     Trustee and Escrow Bank USA, as Custodian

               In  connection  with the  administration  of the Mortgage  Loans,
pursuant to the above-captioned Custodial Agreement, we request the release, and
hereby acknowledge  receipt,  of the Custodian's  Mortgage Note for the Mortgage
Loan described  below, for the reason  indicated.  All amounts received or to be
received in  connection  with the  liquidation  or other  termination  of or the
payment in full and the  termination of the Mortgage Loan  described  below that
are required to be deposited  pursuant to the Pooling and  Servicing  Agreement,
dated as of February 27, 2003, among Residential Asset Mortgage Products,  Inc.,
the Servicer and the Trustee, have been or will be so deposited.


<PAGE>


               Mortgage Loan Number:

               Mortgagor Name, Address & Zip Code:

               Reasons for Requesting Documents (check one):

                1.     Mortgage Paid in Full
   ---------
   ---------

                2.     Foreclosure
   ---------
   ---------

                3.     Substitution
   ---------
   ---------

                4.     Other Liquidation
   ---------
   ---------

                5.     Non-liquidation
   ---------
   ---------

                                       By:
                                                      --------------------------
                                                      (authorized signer)

                                                Servicer:
                                                            --------------------

                                                Address:
                                                            --------------------

                                                Date:
                                                        ------------------------

   Documents Returned to Custodian


   -----------------------------------------------
   ------- ---------------------------------------
   By:
           ---------------------------------------
   Date:
             -------------------------------------




<PAGE>


                                   EXHIBIT G-1

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT

STATE OF                         )
                                 )    ss.:
COUNTY OF                        )

               [NAME OF OFFICER], being first duly sworn, deposes and says:

1. That he is [Title of Officer] of [Name of Owner] (record or beneficial  owner
of the GMACM Mortgage  Pass-Through  Certificates,  Series 2003-J1,  Class R-[ ]
(the  "Owner")),  a  [savings  institution]  [corporation]  duly  organized  and
existing  under the laws of [the State of ] [the  United  States],  on behalf of
which he makes this affidavit and agreement.

2. That the Owner (i) is not and will not be a "disqualified organization" as of
[date of  transfer]  within the meaning of Sections  860E(e)(5)  of the Internal
Revenue Code of 1986,  as amended  (the  "Code"),  (ii) will  endeavor to remain
other than a disqualified  organization  for so long as it retains its ownership
interest in the Class R-[ ] Certificates, and (iii) is acquiring the Class R-[ ]
Certificates  for its own account or for the account of another Owner from which
it has received an affidavit  and  agreement in  substantially  the same form as
this affidavit and agreement.  (For this purpose, a "disqualified  organization"
means an electing  large  partnership  under Section 775 of the Code, the United
States,   any  state  or   political   subdivision   thereof,   any   agency  or
instrumentality  of any of the foregoing (other than an  instrumentality  all of
the activities of which are subject to tax and, except for the Federal Home Loan
Mortgage Corporation,  a majority of whose board of directors is not selected by
any  such  governmental   entity)  or  any  foreign  government,   international
organization  or any agency or  instrumentality  of such foreign  government  or
organization,  any rural electric or telephone cooperative,  or any organization
(other than certain farmers' cooperatives) that is generally exempt from federal
income tax unless such organization is subject to the tax on unrelated  business
taxable income).

3. That the Owner is aware (i) of the tax that would be imposed on  transfers of
Class R-[ ] Certificates  to  disqualified  organizations,  under the Code, that
applies to all transfers of Class R-[ ] Certificates  after March 31, 1988; (ii)
that such tax would be on the  transferor  (or,  with  respect to  transfers  to
electing large partnerships, on each such partnership),  or, if such transfer is
through an agent (which person  includes a broker,  nominee or middleman)  for a
disqualified organization,  on the agent; (iii) that the person (other than with
respect to transfers to electing large  partnerships)  otherwise  liable for the
tax shall be relieved of liability  for the tax if the  transferee  furnishes to
such person an affidavit that the transferee is not a disqualified  organization
and, at the time of transfer,  such person does not have actual  knowledge  that
the  affidavit  is false;  and (iv) that the  Class  R-[ ]  Certificates  may be
"noneconomic  residual  interests"  within the meaning of  Treasury  regulations
promulgated  pursuant  to the  Code and that  the  transferor  of a  noneconomic
residual  interest  will  remain  liable  for any taxes due with  respect to the
income on such residual interest,  unless no significant purpose of the transfer
was to impede the assessment or collection of tax.

                                       1
<PAGE>

4. That the Owner  understands  that, as the holder of a  "noneconomic  residual
interest"  the  Owner  may incur  tax  liabilities  in excess of any cash  flows
generated  by the interest  and that the Owner  intends to pay taxes  associated
with holding the residual interest as they become due.

5. That the owner will not cause income from the Class R-[ ]  Certificate  to be
attributable  to a foreign  permanent  establishment  or fixed base  (within the
meaning  of an  applicable  income  tax  treaty)  of the Owner or  another  U.S.
taxpayer.

6. That the Owner is aware of the tax imposed on a "pass-through entity" holding
Class R-[ ] Certificates if either the pass-through  entity is an electing large
partnership under Section 775 of the Code or at any time during the taxable year
of the pass-through  entity a disqualified  organization is the record holder of
an interest in such entity.  (For this purpose, a "pass through entity" includes
a regulated  investment  company, a real estate investment trust or common trust
fund, a partnership, trust or estate, and certain cooperatives.)

7. The Owner is a citizen or  resident  of the  United  States,  a  corporation,
partnership  or other entity  created or organized in, or under the laws of, the
United  States or any  political  subdivision  thereof  (except in the case of a
partnership, to the extent provided in Treasury regulations),  or an estate that
is described in Section 7701(a)(30)(D) of the Code, or a trust that is described
in Section 7701(a)(30)(E) of the Code.

8. That the Owner is aware that the Trustee  will not  register  the transfer of
any Class R-[ ] Certificates  unless the transferee,  or the transferee's agent,
delivers to it an affidavit and agreement,  among other things, in substantially
the same form as this affidavit and agreement.  The Owner expressly  agrees that
it will not consummate any such transfer if it knows or believes that any of the
representations contained in such affidavit and agreement are false.

9. That the Owner has  reviewed  the  restrictions  set forth on the face of the
Class R-[ ] Certificates  and the  provisions of Section  5.02(f) of the Pooling
and Servicing Agreement under which the Class R-[ ] Certificates were issued (in
particular,  clause (iii)(A) and (iii)(B) of Section 5.02(f) which authorize the
Trustee to deliver  payments  to a person  other than the Owner and  negotiate a
mandatory sale by the Trustee in the event the Owner holds such  Certificates in
violation of Section 5.02(f)).  The Owner expressly agrees to be bound by and to
comply with such restrictions and provisions.

10. That the Owner consents to any additional  restrictions or arrangements that
shall be deemed  necessary  upon advice of counsel to  constitute  a  reasonable
arrangement  to ensure  that the Class  R-[ ]  Certificates  will only be owned,
directly or indirectly, by an Owner that is not a disqualified organization.

11. The Owner's Taxpayer Identification Number is .

12. This  affidavit and agreement  relates only to the Class R-[ ]  Certificates
held by the Owner and not to any other  holder of the Class R-[ ]  Certificates.
The Owner  understands that the liabilities  described herein relate only to the
Class R-[ ] Certificates.

                                       2
<PAGE>

13. That no purpose of the Owner  relating  to the  transfer of any of the Class
R-[ ]  Certificates  by the  Owner is or will be to  impede  the  assessment  or
collection of any tax.

14.  That the Owner has no  present  knowledge  or  expectation  that it will be
unable  to  pay  any  United  States  taxes  owed  by it so  long  as any of the
Certificates remain outstanding.  In this regard, the Owner hereby represents to
and for the  benefit  of the  person  from  whom it  acquired  the  Class  R-[ ]
Certificate  that the Owner  intends to pay taxes  associated  with holding such
Class R-[ ]  Certificate  as they become due,  fully  understanding  that it may
incur tax  liabilities in excess of any cash flows  generated by the Class R-[ ]
Certificate.

15. That the Owner has no present  knowledge or expectation  that it will become
insolvent or subject to a bankruptcy  proceeding for so long as any of the Class
R-[ ] Certificates remain outstanding.

16.  The Owner is not an  employee  benefit  plan or other  plan  subject to the
prohibited transaction provisions of the Employee Retirement Income Security Act
of 1974, as amended  ("ERISA"),  or Section 4975 of the Internal Revenue Code of
1986,  as amended (the "Code")  (each such Owner,  a "Plan"),  or an  investment
manager,  named  fiduciary  or a trustee of any such plan,  or any other  Person
acting, directly or indirectly,  on behalf of or purchasing any Certificate with
"plan  assets"  of any  Plan  within  the  meaning  of the  Department  of Labor
regulation at 29 C.F.R. 2510.3-101.

17. The Owner will, in  connection  with any transfer that it makes of the Class
R-[] Certificates,  deliver to the Trustee a representation letter substantially
in the form of Exhibit  G-2 to the Pooling and  Servicing  Agreement.  The Owner
hereby  agrees that it will not make any transfer of any Class R-[]  Certificate
unless the transfer is in compliance  with the conditions set forth in paragraph
3 of Exhibit G-2 of the Pooling and Servicing Agreement.

18. The Owner hereby  represents to and for the benefit of the  transferor  that
(A)(1)(I) at the time of the  transfer,  and at the close of each of the Owner's
two fiscal years  preceding  the year of transfer,  the Owner's gross assets for
financial  reporting  purposes  exceed $100  million and its net assets for such
purposes exceed $10 million (disregarding,  for purposes of determining gross or
net assets, the obligation of any person related to the Owner within the meaning
of section  860L(g)  of the Code or any other  asset if a  principal  purpose of
holding or  acquiring  that asset is to permit the Owner to satisfy this minimum
gross  asset  or  net  asset  requirement),  (II)  the  Owner  is a  domestic  C
corporation  for United States  federal income tax purposes that is not for such
purposes an exempt  corporation,  a regulated  investment company, a real estate
investment  trust,  a REMIC,  or a cooperative  organization  to which part I of
subchapter T of the Code applies,  (III) there are no facts or  circumstances on
or before the date of transfer (or anticipated) which would reasonably  indicate
that the taxes associated with the Class R-[] Certificate will not be paid, (IV)
the  Owner  is not a  foreign  branch  of a  domestic  corporation,  and (V) the
transfer  does not involve a transfer  or  assignment  to a foreign  branch of a
domestic  corporation (or any other arrangement by which any Class R Certificate
is at any time subject to net tax by a foreign  country or U.S.  possession) and
the Owner will not hereafter  engage in any such transfer or assignment  (or any
such  arrangement),  and (2) does not know or have  reason to know that upon any
transfers  of  the  Class  R-[]  Certificate,  the  Owner  will  not  honor  the


                                       3
<PAGE>

restrictions  on subsequent  transfers of any Class R-[]  Certificate or (B) the
Owner has determined  that the present value of the  anticipated tax liabilities
associated  with holding the Class R-[]  Certificate  does not exceed the sum of
(1) the  present  value of any  consideration  given to the Owner to acquire the
Class  R-[]   Certificate,   (2)  the  present  value  of  the  expected  future
distributions  on the Class R-[]  Certificate,  and (3) the present value of the
anticipated tax savings  associated  with holding the Class R-[]  Certificate as
the REMIC generates losses (having made such  determination by (I) assuming that
the Owner  pays tax at a rate  equal to the  highest  rate of tax  specified  in
Section  11(b)(1) of the Code,  and (II)  utilizing a discount  rate for present
valuation  purposes equal to the applicable  Federal rate  prescribed by Section
1274(d) of the Code compounded  semi-annually (or a lower discount rate based on
the Owner having  demonstrated that it regularly  borrows,  in the course of its
trade or business,  substantial  funds at such lower rate from  unrelated  third
parties).

               IN WITNESS  WHEREOF,  the Owner has caused this  instrument to be
executed on its behalf,  pursuant to the authority of its Board of Directors, by
its [Title of Officer] and its corporate seal to be hereunto attached,  attested
by its [Assistant] Secretary, this __th day of September, 2002.


                                                [NAME OF OWNER]


                                       By:
                                                      -------------------------
                                                      [Name of Officer]
                                                      [Title of Officer]

[Corporate Seal]

ATTEST:


-----------------------------------------
-----------------------------------------
[Assistant] Secretary

               Personally  appeared before me the above-named [Name of Officer],
known  or  proved  to me to be  the  same  person  who  executed  the  foregoing
instrument and to be the [Title of Officer] of the Owner, and acknowledged to me
that he executed  the same as his free act and deed and the free act and deed of
the Owner.

               Subscribed and sworn before me this __th day of _________, 200__.



                                               --------------------------------
                                               --------------------------------
                                                                 NOTARY PUBLIC


                                               COUNTY OF
                                                                ---------------
                                               STATE OF
                                                             ------------------

                                                      My commission  expires day
                                               of , 20 .


                                       4
<PAGE>

                                   EXHIBIT G-2

                         FORM OF TRANSFEROR CERTIFICATE

                                      , 20


Residential Asset Mortgage Products, Inc.
8400 Normandale Lake Boulevard
Suite 250
Minneapolis, Minnesota  55437

Bank One, National Association
1 Bank One, Plaza, Suite IL1-0481
Chicago, Illinois 60670-0481

Attention:  Residential Asset Mortgage Products, Inc.,  Series 2003-J1

        Re:    GMACM Mortgage Pass-Through Certificates,
               Series 2003-J1, Class R-[ ]


Ladies and Gentlemen:

               This letter is delivered to you in  connection  with the transfer
by (the  "Seller")  to (the  "Purchaser")  of $  Initial  Certificate  Principal
Balance of GMACM Mortgage Pass-Through Certificates, Series 2003-J1, Class R-[ ]
(the  "Certificates"),  pursuant to Section  5.02 of the  Pooling and  Servicing
Agreement (the "Pooling and Servicing Agreement"), dated as of February 27, 2003
among Residential Asset Mortgage Products, Inc., as seller (the "Company"), GMAC
Mortgage  Corporation,  as  servicer,  and Bank One,  National  Association,  as
trustee (the "Trustee").  All terms used herein and not otherwise  defined shall
have the meanings set forth in the Pooling and Servicing  Agreement.  The Seller
hereby  certifies,  represents and warrants to, and covenants  with, the Company
and the Trustee that:

1. No purpose of the Seller  relating to the transfer of the  Certificate by the
Seller to the Purchaser is or will be to impede the  assessment or collection of
any tax.

2. The Seller  understands  that the  Purchaser has delivered to the Trustee and
the Servicer a transfer  affidavit  and  agreement  in the form  attached to the
Pooling and  Servicing  Agreement  as Exhibit  G-1.  The Seller does not know or
believe that any representation contained therein is false.

3.  The  Seller  has  at  the  time  of  the  transfer  conducted  a  reasonable
investigation  of the financial  condition of the Purchaser as  contemplated  by
Treasury  Regulations  Section  1.860E-1(c)(4)(i)  and,  as  a  result  of  that
investigation,  the Seller has  determined  that the Purchaser has  historically
paid its debts as they  become  due and has  found no  significant  evidence  to
indicate  that the  Purchaser  will not continue to pay its debts as they become
due in the future and either (A) has determined  all of the following  (1)(I) at


                                       1
<PAGE>

the time of the transfer, and at the close of each of the Purchaser's two fiscal
years preceding the year of transfer, the Purchaser's gross assets for financial
reporting  purposes  exceed $100  million  and its net assets for such  purposes
exceed $10  million  (disregarding,  for  purposes of  determining  gross or net
assets, the obligation of any person related to the Purchaser within the meaning
of Section  8601(g) of the Code or any other  asset if a  principal  purpose for
holding  or  acquiring  that asset is to permit the  Purchaser  to satisfy  this
minimum gross asset or net asset requirement),  (II) the Purchaser is a domestic
C corporation for United States federal income tax purposes that is not for such
purposes an exempt  corporation,  a regulated  investment  company,  real estate
investment  trust,  a REMIC,  or a cooperative  organization  to which part I of
subchapter T of the Code applies,  (III) there are no facts or  circumstances on
or before the date of transfer (or anticipated) which would reasonably  indicate
that the taxes  associated  with the Class R-[]  Certificates  will not be paid,
(IV) the Purchaser is not a foreign  branch of a domestic  corporation,  and (V)
the transfer does not involve a transfer or assignment to a foreign  branch of a
domestic  corporation  (or  any  other  arrangement  by  which  any  Class  R-[]
Certificate  is at any time  subject  to net tax by a  foreign  country  or U.S.
possession) and the Purchaser will not hereafter  engage in any such transfer or
assignment  (or any such  arrangement)  and (2) does not know or have  reason to
know that the Purchaser will not honor the restrictions on subsequent  transfers
of any Class R-[]  Certificates  as  described  in  paragraph  15 of the Form of
Transfer  Affidavit and  Agreement,  or (B) the Seller has  determined  that the
present value of the anticipated tax liabilities  associated with the holding of
the Class R-[]  Certificate  does not exceed the sum of (1) the present value of
any  consideration  given to the Purchaser to acquire the  Certificate,  (2) the
present value of the expect future  distributions on the Class R-[] Certificate,
and (3) the present value of the anticipated tax savings associated with holding
the Class R-[]  Certificate  as the REMIC  generates  losses  (having  made such
determination  by (I)  assuming  the  Purchaser  pays tax at a rate equal to the
highest  rate of tax  specified  in  Section  11(b)(1)  of the  Code,  and  (II)
utilizing a discount rate for present valuations equal to the applicable Federal
rate prescribed by Section 1274(d) of the Code  compounded  semi-annually  (or a
lower discount rate based on the Purchaser having demonstrated that it regularly
borrows, in the course of its trade or business, substantial funds at such lower
rate from unrelated third parties).  The Seller understands that the transfer of
a Class R-[ ]  Certificate  may not be respected  for United  States  income tax
purposes  (and the Seller may  continue  to be liable for United  States  income
taxes   associated   therewith)   unless  the  Seller  has  conducted   such  an
investigation.

4. The Seller has no actual knowledge that the proposed Transferee is not both a
United States Person and a Permitted Transferee.

                                               Very truly yours,



                                               --------------------------------
                                               --------------------------------
                                               Seller

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


                                       2
<PAGE>

                                    EXHIBIT H

                     FORM OF INVESTOR REPRESENTATION LETTER



                                      , 20


Residential Asset Mortgage Products, Inc.
8400 Normandale Lake Boulevard
Suite 250
Minneapolis, Minnesota 55437

Bank One, National Association
1 Bank One, Plaza, Suite IL1-0481
Chicago, Illinois 60670-0481

GMAC Mortgage Corporation
100 Witmer Road
Horsham, Pennsylvania  19044

Attention:  Residential Asset Mortgage Products, Inc. Series 2003-J1

        RE:    GMACM Mortgage Pass-Through Certificates,
               Series 2003-J1, [Class B-[ ]]


Ladies and Gentlemen:

               (the  "Purchaser")  intends to  purchase  from (the  "Seller")  $
Initial   Certificate   Principal   Balance  of  GMACM   Mortgage   Pass-Through
Certificates, Series 2003-J1, Class [ ] (the "Certificates"), issued pursuant to
the Pooling and Servicing  Agreement  (the  "Pooling and Servicing  Agreement"),
dated as of February 27, 2003 among Residential Asset Mortgage  Products,  Inc.,
as  seller  (the  "Company"),   GMAC  Mortgage  Corporation,  as  Servicer  (the
"Servicer"),  and , as trustee  (the  "Trustee").  All terms used herein and not
otherwise defined shall have the meanings set forth in the Pooling and Servicing
Agreement.  The  Purchaser  hereby  certifies,  represents  and warrants to, and
covenants with, the Company, the Trustee and the Servicer that:

1.      The Purchaser  understands that (a) the  Certificates  have not been and
        will not be registered or qualified under the Securities Act of 1933, as
        amended (the "Act") or any state  securities law, (b) the Company is not
        required  to  so  register   or  qualify  the   Certificates,   (c)  the
        Certificates may be resold only if registered and qualified  pursuant to
        the  provisions  of the  Act  or  any  state  securities  law,  or if an
        exemption from such registration and qualification is available, (d) the
        Pooling and  Servicing  Agreement  contains  restrictions  regarding the
        transfer of the Certificates and (e) the Certificates will bear a legend
        to the foregoing effect.


                                       1
<PAGE>

2.      The  Purchaser is  acquiring  the  Certificates  for its own account for
        investment  only and not with a view to or for sale in  connection  with
        any distribution thereof in any manner that would violate the Act or any
        applicable state securities laws.

3.      The Purchaser is (a) a substantial, sophisticated institutional investor
        having such knowledge and experience in financial and business  matters,
        and, in particular, in such matters related to securities similar to the
        Certificates, such that it is capable of evaluating the merits and risks
        of investment in the  Certificates,  (b) able to bear the economic risks
        of such  an  investment  and (c) an  "accredited  investor"  within  the
        meaning of Rule 501(a) promulgated pursuant to the Act.

4.      The Purchaser has been  furnished  with,  and has had an  opportunity to
        review (a) a copy of the Private  Placement  Memorandum,  dated , 200__,
        relating to the Certificates,  [(b)] a copy of the Pooling and Servicing
        Agreement  and  [(b)]  [(c)]  such  other  information   concerning  the
        Certificates,  the Mortgage  Loans and the Company as has been requested
        by the  Purchaser  from the Company or the Seller and is relevant to the
        Purchaser's decision to purchase the Certificates. The Purchaser has had
        any  questions  arising from such review  answered by the Company or the
        Seller to the  satisfaction of the Purchaser.  [If the Purchaser did not
        purchase the Certificates from the Seller in connection with the initial
        distribution  of the  Certificates  and was provided  with a copy of the
        Private Placement Memorandum (the "Memorandum") relating to the original
        sale (the  "Original  Sale") of the  Certificates  by the  Company,  the
        Purchaser  acknowledges  that such  Memorandum was provided to it by the
        Seller,  that the  Memorandum was prepared by the Company solely for use
        in connection with the Original Sale and the Company did not participate
        in or  facilitate  in any way the  purchase of the  Certificates  by the
        Purchaser  from the Seller,  and the Purchaser  agrees that it will look
        solely to the Seller and not to the Company  with respect to any damage,
        liability,  claim  or  expense  arising  out  of,  resulting  from or in
        connection  with (a) error or  omission,  or alleged  error or omission,
        contained in the  Memorandum,  or (b) any  information,  development  or
        event arising after the date of the Memorandum.]

5.      The  Purchaser  has not and  will not nor has it  authorized  or will it
        authorize any person to (a) offer, pledge, sell, dispose of or otherwise
        transfer any  Certificate,  any interest in any Certificate or any other
        similar  security to any person in any manner,  (b) solicit any offer to
        buy  or to  accept  a  pledge,  disposition  of  other  transfer  of any
        Certificate,  any  interest  in any  Certificate  or any  other  similar
        security  from any  person in any  manner,  (c)  otherwise  approach  or
        negotiate  with  respect  to  any  Certificate,   any  interest  in  any
        Certificate or any other similar security with any person in any manner,
        (d) make any general  solicitation by means of general advertising or in
        any other  manner or (e) take any other  action,  that (as to any of (a)
        through (e) above) would  constitute a distribution  of any  Certificate
        under the Act, that would render the  disposition  of any  Certificate a
        violation of Section 5 of the Act or any state  securities  law, or that
        would  require  registration  or  qualification  pursuant  thereto.  The
        Purchaser will not sell or otherwise  transfer any of the  Certificates,
        except in  compliance  with the  provisions of the Pooling and Servicing
        Agreement.

                                       2
<PAGE>

6.      The Purchaser

(a)     is not an  employee  benefit  or other plan  subject  to the  prohibited
        transaction provisions of the Employee Retirement Income Security Act of
        1974, as amended ("ERISA"), or Section 4975 of the Internal Revenue Code
        of 1986,  as amended  (a  "Plan"),  or any other  person  (including  an
        investment  manager, a named fiduciary or a trustee of any Plan) acting,
        directly or indirectly,  on behalf of or purchasing any Certificate with
        "plan assets" of any Plan within the meaning of the  Department of Labor
        ("DOL") regulation at 29 C.F.R. ss.2510.3-101; or

(b)     is an  insurance  company,  the  source  of  funds  to be  used by it to
        purchase  and  hold  the  Certificates  (or  interest   therein)  is  an
        "insurance   company  general   account"  (within  the  meaning  of  DOL
        Prohibited   Transaction  Class  Exemption   ("PTCE")  95-60),  and  the
        conditions  set  forth in  Sections  I and III of PTCE  95-60  have been
        satisfied.

               In addition,  the  Purchaser  hereby  certifies,  represents  and
warrants to, and covenants with, the Company,  the Trustee and the Servicer that
the Purchaser will not transfer such  Certificates  to any Plan or person unless
such  Plan or  person  meets the  requirements  set forth in either  6(a) or (b)
above.

                                               Very truly yours,



                                               --------------------------------
                                               --------------------------------
                                               Seller

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


                                       3
<PAGE>

                                    EXHIBIT I

                    FORM OF TRANSFEROR REPRESENTATION LETTER

                                      , 20


Residential Asset Mortgage Products, Inc.
8400 Normandale Lake Boulevard
Suite 250
Minneapolis, Minnesota 55437

Bank One, National Association
1 Bank One, Plaza, Suite IL1-0481
Chicago, Illinois 60670-0481

Attention: Residential Asset Mortgage Products, Inc.,  Series 2003-J1
                                                              -------

        Re:    GMACM Mortgage Pass-Through Certificates,
               Series 2003-J1, [Class B-[ ]]


Ladies and Gentlemen:

               In   connection   with  the  sale  by  (the   "Seller")  to  (the
"Purchaser")  of $  Initial  Certificate  Principal  Balance  of GMACM  Mortgage
Pass-Through  Certificates,  Series 2003-J1, Class (the "Certificates"),  issued
pursuant to the Pooling and  Servicing  Agreement  (the  "Pooling and  Servicing
Agreement"),  dated as of February 27, 2003,  among  Residential  Asset Mortgage
Products,  Inc.,  as seller  (the  "Company"),  GMAC  Mortgage  Corporation,  as
Servicer,  and Bank One, National Association,  as trustee (the "Trustee").  The
Seller hereby  certifies,  represents  and warrants to, and covenants  with, the
Company and the Trustee that:

               Neither  the  Seller  nor  anyone  acting on its  behalf  has (a)
offered,  pledged,  sold, disposed of or otherwise  transferred any Certificate,
any interest in any  Certificate or any other similar  security to any person in
any  manner,  (b)  has  solicited  any  offer  to buy  or to  accept  a  pledge,
disposition  or  other  transfer  of  any  Certificate,   any  interest  in  any
Certificate or any other similar security from any person in any manner, (c) has
otherwise approached or negotiated with respect to any Certificate, any interest
in any Certificate or any other similar  security with any person in any manner,
(d) has made any general  solicitation by means of general advertising or in any
other manner, or (e) has taken any other action,  that (as to any of (a) through
(e)  above)  would  constitute  a  distribution  of the  Certificates  under the
Securities  Act of 1933 (the "Act"),  that would render the  disposition  of any
Certificate a violation of Section 5 of the Act or any state  securities law, or
that would require  registration or qualification  pursuant thereto.  The Seller
will not act, in any manner set forth in the foregoing  sentence with respect to
any Certificate.  The Seller has not and will not sell or otherwise transfer any
of the Certificates, except in compliance with the provisions of the Pooling and
Servicing Agreement.

                                               Very truly yours,



                                               -------------------------------
                                               -------------------------------
                                               Seller

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



<PAGE>


                                    EXHIBIT J

                  [FORM OF RULE 144A INVESTMENT REPRESENTATION]

                   Description of Rule 144A Securities, including numbers:


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


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


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


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


               The  undersigned  seller,  as registered  holder (the  "Seller"),
intends to transfer the Rule 144A Securities  described above to the undersigned
buyer (the "Buyer").

1.      In connection  with such transfer and in accordance  with the agreements
        pursuant  to which the Rule 144A  Securities  were  issued,  the  Seller
        hereby  certifies  the  following  facts:  Neither the Seller nor anyone
        acting  on  its  behalf  has  offered,  transferred,  pledged,  sold  or
        otherwise disposed of the Rule 144A Securities, any interest in the Rule
        144A Securities or any other similar security to, or solicited any offer
        to buy or accept a  transfer,  pledge or other  disposition  of the Rule
        144A  Securities,  any interest in the Rule 144A Securities or any other
        similar  security  from,  or otherwise  approached  or  negotiated  with
        respect  to the Rule  144A  Securities,  any  interest  in the Rule 144A
        Securities or any other similar security with, any person in any manner,
        or made any general  solicitation by means of general  advertising or in
        any other  manner,  or taken any other action,  that would  constitute a
        distribution  of the Rule 144A  Securities  under the  Securities Act of
        1933, as amended (the "1933 Act"),  or that would render the disposition
        of the Rule 144A  Securities a violation of Section 5 of the 1933 Act or
        require  registration  pursuant  thereto,  and that the  Seller  has not
        offered the Rule 144A  Securities  to any person other than the Buyer or
        another  "qualified  institutional  buyer" as defined in Rule 144A under
        the 1933 Act.

2.      The Buyer warrants and  represents  to, and covenants  with, the Seller,
        the Trustee and the  Servicer  (as defined in the Pooling and  Servicing
        Agreement  (the  "Agreement"),  dated as of February 27, 2003 among GMAC
        Mortgage  Corporation as Servicer,  Residential Asset Mortgage Products,
        Inc. as  depositor  pursuant to Section 5.02 of the  Agreement  and Bank
        One, National Association, as trustee), as follows:

(a)     The  Buyer  understands  that the  Rule  144A  Securities  have not been
        registered under the 1933 Act or the securities laws of any state.

(b)     The Buyer considers  itself a substantial,  sophisticated  institutional
        investor  having such knowledge and experience in financial and business
        matters  that it is  capable  of  evaluating  the  merits  and  risks of
        investment in the Rule 144A Securities.
<PAGE>

(c)  The Buyer has been furnished with all  information  regarding the Rule 144A
     Securities  that it has  requested  from the  Seller,  the  Trustee  or the
     Servicer.

(d)  Neither the Buyer nor anyone acting on its behalf has offered, transferred,
     pledged,  sold or  otherwise  disposed  of the Rule  144A  Securities,  any
     interest in the Rule 144A  Securities or any other similar  security to, or
     solicited  any  offer  to  buy  or  accept  a  transfer,  pledge  or  other
     disposition  of the Rule 144A  Securities,  any  interest  in the Rule 144A
     Securities or any other similar  security from, or otherwise  approached or
     negotiated  with respect to the Rule 144A  Securities,  any interest in the
     Rule 144A Securities or any other similar  security with, any person in any
     manner, or made any general solicitation by means of general advertising or
     in any other  manner,  or taken any other action,  that would  constitute a
     distribution of the Rule 144A  Securities  under the 1933 Act or that would
     render the disposition of the Rule 144A Securities a violation of Section 5
     of the 1933 Act or require registration  pursuant thereto, nor will it act,
     nor has it  authorized  or will it  authorize  any  person to act,  in such
     manner with respect to the Rule 144A Securities.

(e)  The Buyer is a "qualified  institutional  buyer" as that term is defined in
     Rule  144A  under  the 1933 Act and has  completed  either  of the forms of
     certification  to that  effect  attached  hereto as Annex 1 or Annex 2. The
     Buyer is aware that the sale to it is being made in  reliance on Rule 144A.
     The Buyer is acquiring the Rule 144A  Securities for its own account or the
     accounts of other qualified  institutional  buyers,  understands  that such
     Rule 144A  Securities may be resold,  pledged or transferred  only (i) to a
     person  reasonably  believed  to be a  qualified  institutional  buyer that
     purchases   for  its  own  account  or  for  the  account  of  a  qualified
     institutional  buyer to whom  notice is given  that the  resale,  pledge or
     transfer  is being made in  reliance  on Rule  144A,  or (ii)  pursuant  to
     another exemption from registration under the 1933 Act.

               3. The Buyer

(a)     is not an  employee  benefit  or other plan  subject  to the  prohibited
        transaction provisions of the Employee Retirement Income Security Act of
        1974, as amended ("ERISA"), or Section 4975 of the Internal Revenue Code
        of 1986,  as  amended  (the  "Code")  (a  "Plan"),  or any other  person
        (including an investment  manager, a named fiduciary or a trustee of any
        Plan) acting,  directly or  indirectly,  on behalf of or purchasing  any
        Certificate  with "plan  assets" of any Plan  within the  meaning of the
        Department of Labor ("DOL") regulation at 29 C.F.R. ss. 2510.3-101; or

(b)     is an  insurance  company,  the  source  of  funds  to be  used by it to
        purchase the  Certificates  is an "insurance  company  general  account"
        (within  the  meaning  of DOL  Prohibited  Transaction  Class  Exemption
        ("PTCE")  95-60),  and the conditions set forth in Sections I and III of
        PTCE 95-60 have been satisfied.

4.      This  document  may be executed in one or more  counterparts  and by the
        different parties hereto on separate  counterparts,  each of which, when
        so  executed,  shall be deemed  to be an  original;  such  counterparts,
        together, shall constitute one and the same document.



<PAGE>


               IN  WITNESS  WHEREOF,  each  of the  parties  has  executed  this
document as of the date set forth below.



----------------------------------------------       ---------------------------
----------------------------------------------       ---------------------------
Print Name of Seller                                 Print Name of Buyer

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

Taxpayer Identification:                             Taxpayer Identification:

No:                                                  No:
        --------------------------------------             ---------------------

Date:                                                Date:
           -----------------------------------               -------------------



<PAGE>


                              ANNEX 1 TO EXHIBIT J


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

             [For Buyers Other Than Registered Investment Companies]

               The  undersigned  hereby  certifies as follows in connection with
the Rule 144A Investment Representation to which this Certification is attached:

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

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

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

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

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

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

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

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

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

--             Investment Adviser. The Buyer is an investment adviser registered
               under the Investment Advisers Act of 1940.

--             SBIC. The Buyer is a Small Business  Investment  Company licensed
               by the U.S. Small Business Administration under Section 301(c) or
               (d) of the Small Business Investment Act of 1958.

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

--             Trust Fund.  The Buyer is a trust fund whose trustee is a bank or
               trust company and whose  participants  are  exclusively (a) plans
               established   and   maintained   by  a   State,   its   political
               subdivisions,  or any agency or  instrumentality  of the State or
               its political subdivisions,  for the benefit of its employees, or
               (b) employee  benefit  plans within the meaning of Title I of the
               Employee  Retirement  Income  Security Act of 1974,  but is not a
               trust fund that includes as  participants  individual  retirement
               accounts or H.R. 10 plans.

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

4. For purposes of determining the aggregate  amount of securities  owned and/or
invested on a discretionary  basis by the Buyer, the Buyer used the cost of such
securities to the Buyer and did not include any of the securities referred to in
the preceding  paragraph.  Further,  in determining such aggregate  amount,  the
Buyer may have included  securities owned by subsidiaries of the Buyer, but only
if such subsidiaries are consolidated with the Buyer in its financial statements
prepared in accordance with generally accepted accounting  principles and if the
investments  of such  subsidiaries  are  managed  under the  Buyer's  direction.
However,  such  securities  were not included if the Buyer is a  majority-owned,
consolidated  subsidiary  of  another  enterprise  and the Buyer is not itself a
reporting company under the Securities Exchange Act of 1934.

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

                            Will the Buyer be purchasing the Rule 144A
------------       -------
------------       -------
Yes                No       Securities only for the Buyer's own account?
<PAGE>

6. If the answer to the  foregoing  question is "no",  the Buyer agrees that, in
connection  with any purchase of securities sold to the Buyer for the account of
a third party  (including  any separate  account) in reliance on Rule 144A,  the
Buyer will only  purchase for the account of a third party that at the time is a
"qualified  institutional  buyer"  within the meaning of Rule 144A. In addition,
the Buyer agrees that the Buyer will not purchase  securities  for a third party
unless the Buyer has  obtained a current  representation  letter from such third
party or taken other  appropriate  steps  contemplated  by Rule 144A to conclude
that  such  third  party   independently  meets  the  definition  of  "qualified
institutional buyer" set forth in Rule 144A.

7. The Buyer will notify each of the parties to which this certification is made
of any changes in the information and conclusions  herein.  Until such notice is
given,   the  Buyer's  purchase  of  Rule  144A  Securities  will  constitute  a
reaffirmation of this certification as of the date of such purchase.



                                               ---------------------------------
                                               ---------------------------------
                                               Print Name of Buyer

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

                                      Date:
                                                      --------------------------



<PAGE>


                              ANNEX 2 TO EXHIBIT J


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

              [For Buyers That Are Registered Investment Companies]

               The  undersigned  hereby  certifies as follows in connection with
the Rule 144A Investment Representation to which this Certification is attached:

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

2.  In  connection   with  purchases  by  Buyer,   the  Buyer  is  a  "qualified
institutional  buyer" as  defined in SEC Rule 144A  because  (i) the Buyer is an
investment company registered under the Investment Company Act of 1940, and (ii)
as marked below, the Buyer alone, or the Buyer's Family of Investment Companies,
owned at least  $100,000,000 in securities  (other than the excluded  securities
referred to below) as of the end of the Buyer's  most recent  fiscal  year.  For
purposes  of  determining  the  amount of  securities  owned by the Buyer or the
Buyer's Family of Investment Companies, the cost of such securities was used.

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

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

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

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

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

6. The undersigned  will notify each of the parties to which this  certification
is made of any changes in the  information and  conclusions  herein.  Until such
notice,  the  Buyer's  purchase  of  Rule  144A  Securities  will  constitute  a
reaffirmation  of this  certification  by the undersigned as of the date of such
purchase.



                                            ------------------------------------
                                            ------------------------------------
                                            Print Name of Buyer

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

                                            IF AN ADVISER:


                                            ------------------------------------
                                            ------------------------------------
                                            Print Name of Buyer:

                                      Date:
                                                    ----------------------------



<PAGE>

                                    EXHIBIT K

                 FORM OF LENDER CERTIFICATION FOR ASSIGNMENT OF MORTGAGE LOAN

                                      , 20


Residential Asset Mortgage Products, Inc.
8400 Normandale Lake Boulevard
Suite 250
Minneapolis, Minnesota  55437

Bank One, National Association
1 Bank One, Plaza, Suite IL1-0481
Chicago, Illinois 60670-0481

Attention:  Residential Asset Mortgage Products, Inc., Series 2003-J1
                                                              -------

Re:  GMACM Mortgage  Pass-Through  Certificates,  Series  2003-J1  Assignment of
     Mortgage Loan


Ladies and Gentlemen:

               This letter is delivered to you in connection with the assignment
by Bank One,  National  Association  (the  "Trustee") to (the  "Lender") of (the
"Mortgage  Loan")  pursuant  to Section  3.13(d) of the  Pooling  and  Servicing
Agreement (the "Pooling and Servicing Agreement"), dated as of February 27, 2003
among Residential Asset Mortgage Products, Inc., as seller (the "Company"), GMAC
Mortgage  Corporation,  as Servicer,  and the Trustee. All terms used herein and
not  otherwise  defined  shall have the  meanings  set forth in the  Pooling and
Servicing  Agreement.  The Lender hereby certifies,  represents and warrants to,
and covenants with, the Servicer and the Trustee that:

(i) the Mortgage Loan is secured by Mortgaged Property located in a jurisdiction
in which an  assignment  in lieu of  satisfaction  is required to preserve  lien
priority,  minimize or avoid mortgage  recording taxes or otherwise comply with,
or facilitate a refinancing under, the laws of such jurisdiction;

(ii) the substance of the assignment is, and is intended to be, a refinancing of
such Mortgage Loan and the form of the  transaction is solely to comply with, or
facilitate the transaction under, such local laws;

(iii) the Mortgage Loan  following the proposed  assignment  will be modified to
have a rate of  interest  at least  0.25  percent  below  or  above  the rate of
interest on such Mortgage Loan prior to such proposed assignment; and

(iv) such  assignment  is at the  request  of the  borrower  under  the  related
Mortgage Loan.


<PAGE>




                                               Very truly yours,



                                               ---------------------------------
                                               ---------------------------------
                                               (Lender)

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



<PAGE>


                                    EXHIBIT L

                         SCHEDULE OF DISCOUNT FRACTIONS

     LOAN          ISSUE DATE      NET RATE   PO AMOUNT       DISCOUNT
--------------
    NUMBER           BALANCE                                  FRACTION
  535832208        $428,989.05      5.1250   $10,214.03     0.023809524
  537924102        $418,477.29      5.1250    $9,963.75     0.023809524
  538956103        $418,477.29      5.1250    $9,963.75     0.023809524
  539223602        $350,000.00      5.1250    $8,333.33     0.023809524
  600491369        $413,433.23      5.1250    $9,843.65     0.023809524
  600503456        $358,694.82      5.1250    $8,540.35     0.023809524
  600503529        $373,126.49      5.1250    $8,883.96     0.023809524
  600503537        $436,802.42      5.1250   $10,400.06     0.023809524
  600504950        $341,500.08      5.1250    $8,130.95     0.023809524
  600515656        $479,701.25      5.1250   $11,421.46     0.023809524
  600522065        $647,643.43      5.1250   $15,420.08     0.023809524
  600525778        $597,798.02      5.1250   $14,233.29     0.023809524
  600549172        $451,508.21      5.1250   $10,750.20     0.023809524
  654180425        $343,749.20      5.1250    $8,184.50     0.023809524
  654202798        $367,311.11      5.1250    $8,745.50     0.023809524
  654229953        $485,942.69      5.1250   $11,570.06     0.023809524
  654234089        $337,770.96      5.1250    $8,042.17     0.023809524
  654239864        $360,362.00      5.1250    $8,580.05     0.023809524
  654249445        $718,386.02      5.1250   $17,104.43     0.023809524
  654251194        $369,555.30      5.1250    $8,798.94     0.023809524
  654251808        $347,292.37      5.1250    $8,268.87     0.023809524
  654255460        $459,635.25      5.1250   $10,943.70     0.023809524
  654257673        $342,752.82      5.1250    $8,160.78     0.023809524
  685194346        $380,216.64      5.1250    $9,052.78     0.023809524
  537419103        $592,820.05      5.0000   $28,229.53     0.047619048
  537556201        $498,168.11      5.0000   $23,722.29     0.047619048
  539510503        $498,091.38      5.0000   $23,718.64     0.047619048
  540472305        $402,519.83      5.0000   $19,167.61     0.047619048
  600540206        $326,356.96      5.0000   $15,540.81     0.047619048
  654263314        $318,803.61      5.0000   $15,181.12     0.047619048





<PAGE>


                                    EXHIBIT M

                          INFORMATION TO BE INCLUDED IN
                            MONTHLY REMITTANCE REPORT

(i) (a) the amount of such distribution to the  Certificateholders of such Class
applied  to  reduce  the  Certificate  Principal  Balance  thereof,  and (b) the
aggregate amount included therein representing Principal Prepayments;

(ii) the amount of such  distribution  to Holders of such Class of  Certificates
allocable to interest;

(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;

(iv) the amount of any Advance by the Servicer pursuant to Section 4.04;

(v) the number and Pool Stated  Principal  Balance of the  Mortgage  Loans after
giving effect to the distribution of principal on such Distribution Date;

(vi) the  related  Subordinate  Principal  Distribution  Amount  and  Prepayment
Distribution Percentage, if applicable;

(vii) on the basis of the most recent  reports  furnished to it by the Servicer,
the  number  and  aggregate  principal  balances  of  Mortgage  Loans  that  are
Delinquent (A) 30-59 days, (B) 60-89 days and (C) 90 or more days and the number
and aggregate principal balance of Mortgage Loans that are in foreclosure;

(viii) on the basis of the most recent reports  furnished to it by the Servicer,
the number, aggregate principal balance of any REO Properties;

(ix) the aggregate Accrued  Certificate  Interest  remaining unpaid, if any, for
each Class of Certificates, after giving effect to the distribution made on such
Distribution Date;

(x) the Special Hazard Amount, Fraud Loss Amount and Bankruptcy Amount as of the
close of business on such  Distribution  Date and a description of any change in
the calculation of such amounts;

(xi) the Pass-Through  Rate with respect to the Class IO  Certificates,  if any,
thereof;

(xii) the occurrence of the Credit Support Depletion Date;

(xiii) the related Senior Accelerated Distribution Percentage applicable to such
distribution;

(xiv) the related Senior Percentage for such Distribution Date; and

(xv) the amount of Realized Losses allocated on such  Distribution  Date and the
cumulative amount of Realized Losses as of such Distribution Date.

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



<PAGE>


                                    EXHIBIT N

                         FORM OF CUSTODIAN CERTIFICATION

                                February 27, 2003


Bank One, National Association,
as Trustee
1 Bank One Plaza, Suite IL1-0481
Chicago, Illinois 60670-0481

GMAC Mortgage Corporation.
100 Witmer Road
Horsham, Pennsylvania  19044

Attention:  Residential Asset Mortgage Products, Inc., Series 2003-J1
                                                              -------

Re:  Custodial  Agreement  dated as of February 27, 2003, by and among Bank One,
     National Association,  as Trustee, GMAC Mortgage Corporation,  as Servicer,
     and Escrow Bank USA, as Custodian


Ladies and Gentlemen:

               In accordance with Section 2.2 of the  above-captioned  Custodial
Agreement, the undersigned,  as Custodian, hereby certifies that it has received
the  following  with respect to each  Mortgage  Loan listed in the Mortgage Loan
Schedule:

(a)  The original  Mortgage Note,  endorsed without recourse in blank, or in the
     name of the Trustee as trustee,  and signed by an authorized officer (which
     endorsement  shall  contain  either an  original  signature  or a facsimile
     signature of an authorized  officer of the Seller, and if in the form of an
     allonge,  the  allonge  shall be stapled to the  Mortgage  Note),  with all
     intervening  endorsements  showing  a  complete  chain  of  title  from the
     originator to the Seller. If the Mortgage Loan was acquired by the endorser
     in a merger, the endorsement must be by " , successor by merger to [name of
     predecessor]".  If the  Mortgage  Loan was  acquired or  originated  by the
     endorser while doing business under another name, the  endorsement  must be
     by " formerly known as [previous name]"; or

(b)  A lost note  affidavit  from the Seller or GMACM  stating that the original
     Mortgage Note was lost, misplaced or destroyed,  and, if available,  a copy
     of the original  Mortgage Note;  provided,  however,  that in the case of a
     Mortgage  Loan which has been  prepaid in full after the  Cut-off  Date and
     prior to the Closing  Date,  the Seller,  in lieu of  delivering  the above
     documents,  may  deliver  to the  Custodian,  if  any,  or the  Trustee,  a
     certification  to such effect and shall deposit all amounts paid in respect
     of such Mortgage Loan in the Payment Account on the Closing Date.

               The  Custodian  further  certifies  that  it  has  reviewed  each
Mortgage  Note  and the  Mortgage  Loan  Schedule  and has  determined  that the
Mortgage  Note has been  executed  and that the  Mortgage  Notes  relate  to the
Mortgage  Loans  identified on the Mortgage Loan  Schedule,  with any exceptions
listed on Schedule A attached hereto.

               Capitalized  terms used  herein  that are not  otherwise  defined
shall  have the  meanings  assigned  thereto  in the  above-captioned  Custodial
Agreement.

                                               ESCROW BANK USA,
                                               as Custodian


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



<PAGE>


                             SCHEDULE A TO EXHIBIT N

                      EXCEPTIONS TO CUSTODIAN CERTIFICATION



<PAGE>

                               EXHIBIT O

                    AGGREGATE PLANNED PRINCIPAL BALANCE TABLE



                                                       AGGREGATE CLASS
                                                       A-4, CLASS A-5,
                                                        CLASS A-7 AND
                    DISTRIBUTION DATES                     CLASS A-8

                    Initial Balance..............        124,801,000.00
                    March 2003...................        123,934,460.84
                    April 2003...................        123,024,740.54
                    May 2003.....................        122,072,307.72
                    June 2003....................        121,077,660.51
                    July 2003....................        120,041,326.25
                    August 2003..................        118,963,861.00
                    September 2003...............        117,845,849.09
                    October 2003.................        116,687,902.65
                    November 2003................        115,490,661.06
                    December 2003................        114,254,790.42
                    January 2004.................        112,980,982.92
                    February 2004................        111,669,956.26
                    March 2004...................        110,322,452.98
                    April 2004...................        108,939,239.76
                    May 2004.....................        107,521,106.76
                    June 2004....................        106,068,866.84
                    July 2004....................        104,583,354.81
                    August 2004..................        103,065,426.64
                    September 2004...............        101,515,958.67
                    October 2004.................
                                                         99,935,846.71
                    November 2004................
                                                         98,326,005.26
                    December 2004................
                                                         96,687,366.57
                    January 2005.................
                                                         95,020,879.74
                    February 2005................
                                                         93,327,509.82
                    March 2005...................
                                                         91,608,236.89
                    April 2005...................
                                                         89,864,055.03
                    May 2005.....................
                                                         88,095,971.43
                    June 2005....................
                                                         86,339,624.25
                    July 2005....................
                                                         84,594,959.65
                    August 2005..................
                                                         82,862,903.31
                    September 2005...............
                                                         81,143,372.17
                    October 2005.................
                                                         79,436,283.77
                    November 2005................
                                                         77,741,556.14
                    December 2005................
                                                         76,059,107.88
                    January 2006.................
                                                         74,388,858.11
                    February 2006................
                                                         72,730,726.47
                    March 2006...................
                                                         71,084,633.14
                    April 2006...................
                                                         69,450,498.82
                    May 2006.....................
                                                         67,828,244.74
                    June 2006....................
                                                         66,217,792.63
                    July 2006....................
                                                         64,619,064.73
                    August 2006..................
                                                         63,031,983.81
                    September 2006...............
                                                         61,456,473.12
                    October 2006.................
                                                         59,892,456.44
                    November 2006................
                                                         58,339,858.03
                    December 2006................
                                                         56,798,602.65
                    January 2007.................
                                                         55,268,615.57
                    February 2007................
                                                         53,749,822.53
                    March 2007...................
                                                         52,242,149.75
                    April 2007...................
                                                         50,745,523.97
                    May 2007.....................
                                                         49,259,872.38
                    June 2007....................
                                                         47,785,122.65
                    July 2007....................
                                                         46,321,202.93
                    August 2007..................
                                                         44,868,041.86
                    September 2007...............
                                                         43,425,568.50
                    October 2007.................
                                                         41,993,712.43
                    November 2007................
                                                         40,572,403.66
                    December 2007................
                                                         39,161,572.67
                    January 2008.................
                                                         37,761,150.38
                    February 2008................
                                                         36,371,068.20
                    March 2008...................
                                                         35,158,482.04
                    April 2008...................
                                                         33,963,944.42
                    May 2008.....................
                                                         32,801,352.84
                    June 2008....................
                                                         31,669,985.66
                    July 2008....................
                                                         30,569,136.55
                    August 2008..................
                                                         29,498,114.16
                    September 2008...............
                                                         28,456,241.86
                    October 2008.................
                                                         27,442,857.38
                    November 2008................
                                                         26,457,312.55
                    December 2008................
                                                         25,498,972.99
                    January 2009.................
                                                         24,567,217.85
                    February 2009................
                                                         23,661,439.50
                    March 2009...................
                                                         22,816,244.14
                    April 2009...................
                                                         21,994,839.61
                    May 2009.....................
                                                         21,196,668.25
                    June 2009....................
                                                         20,421,184.51
                    July 2009....................
                                                         19,667,854.62
                    August 2009..................
                                                         18,936,156.36
                    September 2009...............
                                                         18,225,578.87
                    October 2009.................
                                                         17,535,622.36
                    November 2009................
                                                         16,865,797.89
                    December 2009................
                                                         16,215,627.16
                    January 2010.................
                                                         15,584,642.28
                    February 2010................
                                                         14,972,385.53
                    March 2010...................
                                                         14,436,521.86
                    April 2010...................
                                                         13,916,350.04
                    May 2010.....................
                                                         13,411,480.76
                    June 2010....................
                                                         12,921,533.52
                    July 2010....................
                                                         12,446,136.44
                    August 2010..................
                                                         11,984,926.03
                    September 2010...............
                                                         11,537,547.07
                    October 2010.................
                                                         11,103,652.40
                    November 2010................
                                                         10,682,902.76
                    December 2010................
                                                         10,274,966.59
                    January 2011.................
                                                         9,879,519.91
                    February 2011................
                                                         9,496,246.13
                    March 2011...................
                                                         9,169,796.80
                    April 2011...................
                                                         8,852,748.61
                    May 2011.....................
                                                         8,544,862.85
                    June 2011....................
                                                         8,245,906.43
                    July 2011....................
                                                         7,955,651.68
                    August 2011..................
                                                         7,673,876.33
                    September 2011...............
                                                         7,400,363.29
                    October 2011.................
                                                         7,134,900.60
                    November 2011................
                                                         6,877,281.31
                    December 2011................
                                                         6,627,303.31
                    January 2012.................
                                                         6,384,769.32
                    February 2012................
                                                         6,149,486.69
                    March 2012...................
                                                         5,953,670.98
                    April 2012...................
                                                         5,762,781.84
                    May 2012.....................
                                                         5,576,707.03
                    June 2012....................
                                                         5,395,336.76
                    July 2012....................
                                                         5,218,563.59
                    August 2012..................
                                                         5,046,282.42
                    September 2012...............
                                                         4,878,390.41
                    October 2012.................
                                                         4,714,786.96
                    November 2012................
                                                         4,555,373.65
                    December 2012................
                                                         4,400,054.18
                    January 2013.................
                                                         4,248,734.35
                    February 2013................
                                                         4,101,322.01
                    March 2013...................
                                                         3,957,727.01
                    April 2013...................
                                                         3,817,861.16
                    May 2013.....................
                                                         3,681,638.19
                    June 2013....................
                                                         3,548,973.70
                    July 2013....................
                                                         3,419,785.15
                    August 2013..................
                                                         3,293,991.79
                    September 2013...............
                                                         3,171,514.63
                    October 2013.................
                                                         3,052,276.42
                    November 2013................
                                                         2,936,201.57
                    December 2013................
                                                         2,823,216.19
                    January 2014.................
                                                         2,713,247.96
                    February 2014................
                                                         2,606,226.19
                    March 2014...................
                                                         2,502,081.71
                    April 2014...................
                                                         2,400,746.89
                    May 2014.....................
                                                         2,302,155.57
                    June 2014....................
                                                         2,206,243.05
                    July 2014....................
                                                         2,112,946.06
                    August 2014..................
                                                         2,022,202.72
                    September 2014...............
                                                         1,933,952.53
                    October 2014.................
                                                         1,848,136.30
                    November 2014................
                                                         1,764,696.17
                    December 2014................
                                                         1,683,575.54
                    January 2015.................
                                                         1,604,719.08
                    February 2015................
                                                         1,528,072.68
                    March 2015...................
                                                         1,453,583.44
                    April 2015...................
                                                         1,381,199.61
                    May 2015.....................
                                                         1,310,870.61
                    June 2015....................
                                                         1,242,546.98
                    July 2015....................
                                                         1,176,180.37
                    August 2015..................
                                                         1,111,723.49
                    September 2015...............
                                                         1,049,130.11
                    October 2015.................
                                                          988,355.05
                    November 2015................
                                                          929,354.12
                    December 2015................
                                                          872,084.13
                    January 2016.................
                                                          816,502.85
                    February 2016................
                                                          762,568.99
                    March 2016...................
                                                          710,242.21
                    April 2016...................
                                                          659,483.06
                    May 2016.....................
                                                          610,252.99
                    June 2016....................
                                                          562,514.29
                    July 2016....................
                                                          516,230.14
                    August 2016..................
                                                          471,364.51
                    September 2016...............
                                                          427,882.22
                    October 2016.................
                                                          385,748.87
                    November 2016................
                                                          344,930.83
                    December 2016................
                                                          305,395.25
                    January 2017.................
                                                          267,110.01
                    February 2017................
                                                          230,043.74
                    March 2017...................
                                                          194,165.76
                    April 2017...................
                                                          159,446.10
                    May 2017.....................
                                                          125,855.48
                    June 2017....................
                                                           93,365.28
                    July 2017....................
                                                           61,947.54
                    August 2017..................
                                                           31,574.93
                    September 2017...............
                                                           2,220.76
                    October 2017.................
                                                           1,395.21
                    November 2017................
                                                            597.26
                    December 2017................
                                                             0.00
                    January 2018.................
                                                             0.00
                    February 2018................
                                                             0.00
                    March 2018...................




<PAGE>

                                   EXHIBIT P-1


                         Form of Form 10-K Certification


        I, [identify the certifying individual], certify that:

        1. I have  reviewed  the annual  report on Form 10-K for the fiscal year
[____], and all reports on Form 8-K containing distribution or servicing reports
filed in respect of periods  included in the year covered by that annual report,
of the trust  (the  "Trust")  created  pursuant  to the  Pooling  and  Servicing
Agreement dated February 27, 2003 (the "P&S Agreement")  among Residential Asset
Mortgage  Products,  Inc.  (the  "Company"),   GMAC  Mortgage  Corporation  (the
"Servicer") and Bank One, National Association (the "Trustee");

        2. Based on my knowledge,  the information in these reports,  taken as a
whole, does not contain any untrue statement of a material fact or omit to state
a  material  fact  necessary  to make  the  statements  made,  in  light  of the
circumstances  under which such  statements  were made, not misleading as of the
last day of the period covered by that annual report;

        3. Based on my  knowledge,  the  servicing  information  required  to be
provided to the Trustee by the Servicer  under the P&S  Agreement is included in
these reports;

        4. I am  responsible  for  reviewing  the  activities  performed  by the
Servicer  under the P&S  Agreement  and based upon my  knowledge  and the review
required under the P&S Agreement,  and,  except as disclosed in the report,  the
Servicer has fulfilled its obligations under the P&S Agreement; and

        5. The reports  disclose all  significant  deficiencies  relating to the
Servicer's compliance with the minimum servicing standards based upon the report
provided by an  independent  public  accountant  , after  conducting a review in
compliance with the Uniform Single Attestation  Program for Mortgage Bankers, or
similar procedure, as set forth in the P&S Agreement,  that is included in these
reports.

     [In  giving  the   certifications   above,  I  have  reasonably  relied  on
information  provided to me by the following  unaffiliated  parties:  [Bank One,
National Association], [ ].

Date:_______________________





____________________________*
Name:
Title:

*    to be signed by the senior officer in charge of the servicing  functions of
     the Master Servicer




<PAGE>


                                   EXHIBIT P-2


                   [FORM OF BACK-UP CERTIFICATION TO FORM 10-K CERTIFICATE]


        The undersigned, a Responsible Officer of Bank One, National Association
(the "Trustee") certifies that:

        (a) The Trustee has performed all of the duties specifically required to
be  performed  by it pursuant  to the  provisions  of the Pooling and  Servicing
Agreement  dated  as of  February  27,  2003  (the  "Agreement")  by  and  among
Residential  Asset  Mortgage  Products,   Inc.,  as  depositor,   GMAC  Mortgage
Corporation,  as servicer,  and the Trustee in accordance with the standards set
forth therein.

        (b) Based on my  knowledge,  the  information  that is  provided  by the
Trustee pursuant to Section 3.17 of the Agreement is accurate as of the last day
of the 20[ ] calendar year.

        Capitalized  terms used and not defined  herein  shall have the meanings
given such terms in the Agreement.

        IN  WITNESS  WHEREOF,  I  have  duly  executed  this  certificate  as of
_________, 20__.






                                      Name:________________________
                                     Title:


<PAGE>