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


                   RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC.,
                                    Company,

                           GMAC MORTGAGE CORPORATION,
                                    Servicer

                                       and

                         BANK ONE, NATIONAL ASSOCIATION,
                                     Trustee

                         POOLING AND SERVICING AGREEMENT

                          Dated as of January 29, 2002

                        GMACM Mortgage Loan Trust 2002-J1
                          Residential Asset Mortgage Products, Inc.
                   GMACM Mortgage Pass-Through Certificates, Series 2002-J1


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



<PAGE>
<TABLE>
<CAPTION>


                                TABLE OF CONTENTS                                       PAGE

<S>                                                                                        <C>
ARTICLE I         DEFINITIONS...............................................................3

        Section 1.01.     Definitions.......................................................3

        Section 1.02.     Use of Words and Phrases.........................................40

ARTICLE II        CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES..........40

        Section 2.01.     Conveyance of Mortgage Loans.....................................40

        Section 2.02.     Acceptance by Trustee............................................44

        Section 2.03.     Representations, Warranties and Covenants of the Servicer........45

        Section 2.04.     Representations and Warranties of the Sellers and GMACM..........46

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

        Section 2.06.     Purposes and Powers of the Trust Fund............................48

ARTICLE III       ADMINISTRATION AND SERVICING OF MORTGAGE LOANS...........................48

        Section 3.01.     Servicer to Act as Servicer......................................48

        Section 3.02.     Subservicing Agreements Between Servicer and Subservicers;
                          Enforcement of Subservicers' and Sellers' Obligations............50

        Section 3.03.     Successor Subservicers...........................................50

        Section 3.04.     Liability of the Servicer........................................50

        Section 3.05.     No Contractual Relationship Between Subservicer and Trustee
                          or Certificateholders............................................50

        Section 3.06.     Assumption or Termination of Subservicing Agreements by
                          Trustee..........................................................51

        Section 3.07.     Collection of Certain Mortgage Loan Payments; Deposits to
                          Custodial Account................................................51

        Section 3.08.     Subservicing Accounts; Servicing Accounts........................53

        Section 3.09.     Access to Certain Documentation and Information Regarding
                          the Mortgage Loans...............................................54

        Section 3.10.     Permitted Withdrawals from the Custodial Account.................55

        Section 3.11.     Maintenance of the Primary Insurance Policies; Collections
                          Thereunder.......................................................56

        Section 3.12.     Maintenance of Fire Insurance and Omissions and Fidelity
                          Coverage.........................................................57

        Section 3.13.     Enforcement of Due-on-Sale Clauses; Assumption and
                          Modification Agreements; Certain Assignments.....................59

        Section 3.14.     Realization Upon Defaulted Mortgage Loans........................60

                                        i
<PAGE>


        Section 3.15.     Trustee to Cooperate; Release of Mortgage Notes..................63

        Section 3.16.     Servicing and Other Compensation; Compensating Interest..........65

        Section 3.17.     Periodic Filings with the Securities and Exchange
                          Commission; Additional Information...............................65

        Section 3.18.     Annual Statement as to Compliance................................66

        Section 3.19.     Annual Independent Public Accountants' Servicing Report..........66

        Section 3.20.     Rights of the Company in Respect of the Servicer.................67

        Section 3.21.     Administration of Buydown Funds..................................67

ARTICLE IV        PAYMENTS TO CERTIFICATEHOLDERS...........................................67

        Section 4.01.     Payment Account..................................................67

        Section 4.02.     Distributions....................................................68

        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....................81

        Section 4.08.     Determination of LIBOR...........................................82

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

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

        Section 5.02.     Registration of Transfer and Exchange of Certificates............84

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

        Section 5.04.     Persons Deemed Owners............................................90

        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...............................94

                                        ii
<PAGE>

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......................................98

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....................................102

        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.......112

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

        Section 10.04.    Distributions on Uncertificated REMIC I Regular Interests
                          and REMIC II Regular Interests..................................113

        Section 10.05.    Compliance with Withholding Requirements........................115

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

                                        iii
<PAGE>

        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......................................120

        Section 11.08.    Supplemental Provisions for Resecuritization....................120

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

        Section 11.10.    Non Petition....................................................121
</TABLE>

                                        iv

<PAGE>


                                TABLE OF CONTENTS
                                   (CONTINUED)

                                    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 Tables
Exhibit P:   Targeted Principal Balance Tables

                                        v

<PAGE>


        This is the Pooling  and  Servicing  Agreement,  dated as of January 29,
2002 (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.


                                       1
<PAGE>
<TABLE>
<CAPTION>

    DESIGNATION
                                          REMIC I          INITIAL              LATEST
       DATE          OF CERTIFICATES        RATE           BALANCE       MATURITY DATE1
       ----          ---------------        ----           -------       --------------
<S>       <C>                   <C>        <C>         <C>                        <C> <C>
        LT1             Class A-6,         6.50%       $224,721,129.66      March 25, 2032
                        Class A-7,
                        Class A-8,
                        Class A-9,
                        Class A-10
                        Class M-1,
                        Class M-2,
                        Class M-3,
                        Class B-1,
                        Class B-2,
                        Class B-3,
                        Class R-II
        LT2             Class A-1,         5.25%        $72,759,251.00      March 25, 2032
                        Class A-4
        LT3             Class A-5          5.65%        $39,075,242.00      March 25, 2032
        LT4             Class A-2,         8.50%        $62,081,507.00      March 25, 2032
                        Class A-3
       LTIO              Class IO      2                    $0.00           March 25, 2032
       LTPO              Class PO          0.00%          $54,450.00        March 25, 2032
</TABLE>

        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.

________________

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
     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>
<TABLE>
<CAPTION>

                           AGGREGATE
                           INITIAL
                PASS       CERTIFICATE                                           STANDARD &
               THROUGH     PRINCIPAL                                        POOR's/       MINIMUM
 DESIGNATION    RATE        BALANCE             FEATURES1           MATURITY DATE      MOODY'S    DENOMINATIONS2
 -----------    ----        -------             --------            -------------      -------    --------------
<S>     <C>    <C>        <C>                                            <C> <C>                      <C>
Class A-1      5.25%      $7,633,847.00         Senior/PAC/Fixed   March 25, 2032    AAA/Aaa          $25,000.00
                                                    Rate
Class A-2      3         $62,081,507.00         Senior/PAC/VariableMarch 25, 2032    AAA/Aaa          $25,000.00
                                                    Rate/Floater
Class A-3      4         $(5)                   Senior/Interest    March 25, 2032    AAA/Aaa                6
                                                Only/Variable
                                                Rate/Inverse
                                                Floater
Class A-4      5.25%     $65,125,404.00         Senior/PAC/Fixed   March 25, 2032    AAA/Aaa          $25,000.00
                                                Rate
Class A-5      5.65%     $39,075,242.00         Senior/PAC/Fixed   March 25, 2032    AAA/Aaa          $25,000.00
                                                Rate
Class A-6      6.50%     $47,800,000.00         Senior/PAC/Super   March 25, 2032    AAA/Aaa          $25,000.00
                                                Senior/Fixed Rate
Class A-7      6.50%        $886,000.00         Senior/PAC/Senior  March 25, 2032    AAA/Aaa          $25,000.00
                                                Support/Fixed
                                                Rate
Class A-8      6.50%    $133,726,000.00         Senior/TAC/AccretioMarch 25, 2032    AAA/Aaa          $25,000.00
                                                Directed/Fixed
                                                Rate
Class A-9      6.50%    $25,350,000.00          Senior/TAC/Accrual/March 25, 2032    AAA/Aaa          $25,000.00
                                                Accretion
                                                Directed/ Fixed
                                                Rate
Class A-10     6.50%     $4,400,000.00          Senior/Accrual/    March 25, 2032    AAA/Aaa          $25,000.00
                                                Accretion
                                                Directed/
                                                Companion/Fixed
                                                Rate
Class PO       0.000%       $54,450.00          Senior/Principal   March 25, 2032    AAA/Aaa          $25,000.00

Class IO       7            $0(8)               Senior/Interest    March 25, 2032    AAA/Aaa                9
                                                Only/Variable
                                                Rate
Class R-I      6.50%            $50.00          Senior/            March 25, 2032    AAA/Aaa               10
                                                Residual/Fixed
                                                Rate
Class R-II     6.50%            $50.00          Senior/            March 25, 2032    AAA/Aaa               10
                                                Residual/Fixed
                                                Rate
Class M-1      6.50%     $5,781,000.00          Mezzanine/Fixed    March 25, 2032    AA/NA            $25,000.00
                                                Rate
Class M-2      6.50%     $2,790,000.00          Mezzanine/Fixed    March 25, 2032    A/NA            $250,000.00
                                                Rate
Class M-3      6.50%     $1,594,700.00          Mezzanine/Fixed    March 25, 2032    BBB/NA          $250,000.00
                                                Rate
Class B-1      6.50%       $797,000.00          Subordinate/Fixed  March 25, 2032    BB/NA           $250,000.00
                                                Rate
Class B-2      6.50%       $797,000.00          Subordinate/Fixed  March 25, 2032    B/NA            $250,000.00
                                                Rate
Class B-3      6.50%        799,379.66          Subordinate/Fixed  March 25, 2032    NA/NA           $250,000.00
                                                Rate

</TABLE>

        The Mortgage Loans have an aggregate principal balance as of the Cut-off
Date of $398,691,629.82.

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

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 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 an  integral  multiple of $1,000.
3    With respect to the Class A-2 Certificates and any Distribution Date (other
     than the first  Distribution  Date), the Pass-Through Rate will equal a per
     annum  rate  equal to the  lesser  of: (a) LIBOR plus a margin of 0.35% per
     annum  and  (b)  8.50%  per  annum.   Notwithstanding  the  foregoing,  the
     Pass-Through Rate on the Class A-2 Certificates will not be less than 0.35%
     per annum.  The initial  Pass-Through  Rate for the Class A-2  Certificates
     shall be equal to 2.20000% per annum.

4    With respect to the Class A-3 Certificates and any Distribution Date (other
     than the first  Distribution  Date), the Pass-Through Rate will equal a per
     annum rate equal to 8.15% minus LIBOR.  Notwithstanding  the forgoing,  the
     Pass-Through  Rate for the  Class  A-3  Certificates  will not be less than
     0.00%. The initial  Pass-Through Rate for the Class A-3 Certificates  shall
     be equal to 6.300000% per annum.

5    The initial Notional Amount for the Class A-3  Certificates  shall be equal
     to $62,081,507.00.

6    The Class A-3  Certificates  shall be issuable in minimum  denominations of
     not less than $2,000,000  Notional  Amount.

7    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 0.2752848661%.

8    The initial Notional Amount for the Class IO Certificates shall be equal to
     $397,747,827.

9    The Class IO Certificates shall be issuable in minimum denominations of not
     less than a 20% Percentage Interest.

10   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.



                                   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-8, Class A-9 or Class A-10 Certificate.


                                       3
<PAGE>


     Accrual Certificate:  Any one of the Certificates designated as a Class A-9
or Class A-10 Certificate.

        Accrual  Distribution  Amount:  With respect to each  Distribution  Date
prior to the Credit  Support  Depletion  Date, an amount equal to the sum of the
Class A-9 Accrual  Distribution  Amount and the Class A-10 Accrual  Distribution
Amount.

        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:

(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.

                                       4
<PAGE>

        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.

        Aggregate Planned Principal  Balance:  With respect to each Distribution
Date, (i) for the Class A-4 and Class A-5  Certificates,  the aggregate  planned
principal  balance  set forth for that  Distribution  Date for the Class A-4 and
Class A-5  Certificates in Exhibit O annexed  hereto,  and (b) for the Class A-6
and Class A-7  Certificates,  the aggregate  planned principal balance set forth
for that  Distribution  Date for the Class A-6 and  Class  A-7  Certificates  in
Exhibit O annexed hereto.

        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.

        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

                                       5
<PAGE>

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)
$103,889 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

                      (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


                                       6
<PAGE>

               (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.

        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

                                       7
<PAGE>

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.

        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.

        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:

(v)  the Initial Certificate  Principal Balance of such Certificate as specified
     on the face thereof, plus

(vi) in the case of the Accrual  Certificates,  an amount equal to the aggregate
     Accrued Certificate Interest added to the Certificate  Principal Balance of
     that Class of  Accrual  Certificates  prior to such date of  determination,
     minus

(vii)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.

                                       8
<PAGE>

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

     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, Class A-9 and Class A-10
Certificates,  executed  by the  Trustee and  authenticated  by the  Certificate
Registrar substantially in the form annexed hereto as Exhibit A-1.

        Class A-9 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)(i) hereof.

        Class A-10 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-10 Certificates for such date, which
will  be  added  to  the  Certificate   Principal  Balance  of  the  Class  A-10
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-10  Certificates  for that date will be  payable  to the  holders of the
Class A-10 Certificates pursuant to Section 4.02(a)(i) hereof.

        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).

                                       9
<PAGE>

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

        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:  January 29, 2002.

        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.

                                       10
<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 2002-J1.

        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:  January 1, 2002.

        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


                                       11
<PAGE>

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
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:  6.50% 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

                                       12
<PAGE>

(including  the tax  imposed by Section  511 of the Code on  unrelated  business
taxable  income),  (iv) rural electric and telephone  cooperatives  described in
Section  1381(a)(2)(C)  of the Code, (v) 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,
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 and
Class B-2 Certificates.

        Event of Default:  As defined in Section 7.01.

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


                                       13
<PAGE>

     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.

                                       14
<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, Inc. 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 Losses:  Losses on Mortgage  Loans as to which there was fraud in the
origination of such Mortgage Loan.

        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

                                       15
<PAGE>

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.

        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:

                        Class M-1: 1.45% Class B-1: 0.20%
                        Class M-2: 0.70% Class B-2: 0.20%
                        Class M-3: 0.40% 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

                                       16
<PAGE>

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,  other than
the Variable Rate  Certificates,  and any Distribution  Date, the calendar month
preceding the month in which such Distribution Date occurs.  With respect to the
Variable  Rate  Certificates  and any  Distribution  Date,  the one month period
beginning on the 25th day of the preceding calendar month and ending on the 24th
day of the month in which such Distribution Date occurs.

     Interest Only  Certificates:  Any one of the  Certificates  designated as a
Class A-3 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.

        LIBOR: With respect to any Distribution Date, the arithmetic mean of the
London  interbank  offered rate  quotations for one-month  Eurodollar  deposits,
determined on the preceding  LIBOR Rate  Adjustment Date as set forth in Section
4.08 hereof.

        LIBOR  Business  Day:  Any day other than (i) a Saturday  or a Sunday or
(ii) a day on which  banking  institutions  in the city of London,  England  are
required or authorized by law to be closed.

        LIBOR Rate Adjustment  Date: With respect to any Interest Accrual Period
for the Variable Rate Certificates,  the second LIBOR Business Day preceding the
commencement of such Interest Accrual Period.

        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

                                       17
<PAGE>

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.

        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, March 25, 2032.

     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.

        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.

                                       18
<PAGE>

        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 January 29, 2002, for GMACM Mortgage Pass-Through Certificates,
     Series  2002-J1" 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]";

(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

                                       19
<PAGE>

     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;

(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

                                       20
<PAGE>

     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 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 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;

                                       21
<PAGE>

(d)     the Loan-to-Value Ratio;

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

(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  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.

     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.

                                       22
<PAGE>

        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-3  Certificates,  an amount equal to the Certificate  Principal Balance of the
Class A-2 Certificates  immediately prior to such date. 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.

        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


                                       23
<PAGE>

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 0.274633%  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 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
2002-J1" 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 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
        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

                                       24
<PAGE>

          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, 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 Standard &
Poor's and Aaa in the case of  Moody's,  and  references  herein to the  highest
short-term  rating  category  available shall mean A-1 in the case of Standard &
Poor's, and P-1 in the case of Moody's.

     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 and
the Class A-1 and Class A-2  Certificates,  the  planned  principal  balance set
forth for that  Distribution  Date for the Class A-1 and Class A-2 Certificates,
respectively, in Exhibit O annexed hereto.

                                       25
<PAGE>

     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 275% 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
        February 2007 (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

                      (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

                                       26
<PAGE>

          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.

        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.

                                       27
<PAGE>

     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;

(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

                                       28
<PAGE>

          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,

(vii)          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

(viii)         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:  Standard & Poor's and Moody's with respect to the Senior
Certificates  and  Standard & Poor's 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,

(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

                                       29
<PAGE>

     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.

        Reference  Bank Rate:  The rates at which  deposits in U.S.  Dollars are
offered  by the  reference  banks  (which  shall be three  major  banks that are
engaged in transactions in the London interbank market,  selected by the Trustee
after  consultation with the Servicer) as of 11:00 A.M., London time, on the day
that is one LIBOR Business Day prior to the immediately  preceding  Distribution
Date to prime banks in the London  interbank market for a period of one month in
amounts  approximately equal to the aggregate  Certificate  Principal Balance of
the Class A-2 Certificates then outstanding.

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

     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.

        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.

                                       30
<PAGE>

     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 six  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 eighteen 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 A-10,
Class PO, Class IO, Class M-1,  Class M-2,  Class M-3,  Class B-1, Class B-2 and
Class B-3 Certificates.

        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.

                                       31
<PAGE>

     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.

        Scheduled Final Distribution Date:  March 25, 2032.

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

     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.

                                       32
<PAGE>

     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 if either

               (a)(1)(X) the outstanding principal balance of the Mortgage Loans
        delinquent  60 days or more  averaged  over the last  six  months,  as a
        percentage of the aggregate outstanding Certificate Principal Balance of
        the  Subordinate  Certificates,  is more than 50% or (Y) the outstanding
        principal  balance of Mortgage Loans delinquent 60 days or more averaged
        over the last six months,  as a percentage of the aggregate  outstanding
        principal  balance  of all  Mortgage  Loans  averaged  over the last six
        months, exceeds 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 are more than 30%, 35%, 40%, 45% or 50%,  respectively,  of the sum
        of  the  Initial  Certificate  Principal  Balances  of  the  Subordinate
        Certificates, or

               (b)(1)  the  outstanding  principal  balance  of  Mortgage  Loans
        delinquent  60 days or more  averaged  over the last  six  months,  as a
        percentage  of  the  aggregate  outstanding  principal  balance  of  all
        Mortgage  Loans  averaged  over the last six months,  exceeds 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 are more than 10%,
        15%,  20%,  25%  or  30%,  respectively,  of  the  sum  of  the  Initial
        Certificate Principal Balances of the Subordinate Certificates, and

                                       33
<PAGE>

        (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) or (d)), 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).

        Senior Support Certificate:  Any of the Class A-7 Certificates.

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

     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.

                                       34
<PAGE>

        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
$3,995,441  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
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  26.05%  (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

                                       35
<PAGE>

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,
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

                                       36
<PAGE>

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.

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

        Super  Senior  Optimal  Percentage:  As  of  any  Distribution  Date,  a
fraction,  expressed as a  percentage,  the  numerator of which is the aggregate
Certificate Principal Balance of the Class A-6 Certificates immediately prior to
such Distribution Date and the denominator of which is the aggregate Certificate
Principal  Balance  of  all  Senior   Certificates  (other  than  the  Class  PO
Certificates) immediately prior to such Distribution Date.

        Super  Senior  Optimal   Principal   Distribution   Amount:  As  of  any
Distribution  Date on or after the Credit Support  Depletion Date the product of
(a) the  then-applicable  Super Senior Optimal Percentage and (b) the sum of the
amounts set forth in Section 4.02(a)(ii)(Y)(A), (B), (C), (D) and (E).

                                       37
<PAGE>

        Targeted Principal  Balance:  With respect to each Distribution Date and
the Class A-8 and Class A-9  Certificates,  the targeted  principal  balance set
forth for that  Distribution  Date for the Class A-8 and Class A-9 Certificates,
respectively, in Exhibit P annexed hereto.

        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.

        Telerate  Screen Page 3750:  The display  designated as page 3750 on the
Telerate  Service (or such other page as may replace  page 3750 on that  service
for the purpose of displaying London interbank offered rates of major banks).

     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


                                       38
<PAGE>

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.

        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.

     Variable  Rate  Certificates:  The  Class  A-2  Certificates  and Class A-3
Certificates.

                                       39
<PAGE>

     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.

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,

                                       40
<PAGE>

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.

        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)

                                       41
<PAGE>

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.

(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 by GMACM
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


                                       42
<PAGE>

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
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

                                       43
<PAGE>

(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.

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

                                       44
<PAGE>

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.

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;

(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;

                                       45
<PAGE>

(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

(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 Files 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

                                       46
<PAGE>

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  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.

                                       47
<PAGE>

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  Files 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.

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

                                       48
<PAGE>

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 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).

                                       49
<PAGE>

(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.

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

                                       50
<PAGE>

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.

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

                                       51
<PAGE>

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 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  2002-J1."  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;

                                       52
<PAGE>

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

(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

                                       53
<PAGE>

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  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  2002-J1."  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

                                       54
<PAGE>

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,  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;

                                       55
<PAGE>

     (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;

     (vii)to reimburse itself or the related  Subservicer for any Nonrecoverable
          Advance  or  Advances  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
          outstanding  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 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
shall  keep or cause to be kept in full  force and  effect a

                                       56
<PAGE>

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
Protection  Act of  1973,  as  amended.  The  Servicer  shall  also  cause to be
maintained  on  property  acquired  upon   foreclosure,   or  deed  in  lieu

                                       57
<PAGE>

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

                                       58
<PAGE>

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.

     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
closing of

                                       59
<PAGE>

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 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.

                                       60
<PAGE>

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

                                       61
<PAGE>

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
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.

                                       62
<PAGE>

(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
invalidate any insurance coverage provided in respect of the Mortgage Loan under
any

                                       63
<PAGE>

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
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.

                                       64
<PAGE>

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.

        Within 15 days after each  Distribution  Date,  the  Trustee  shall,  in
accordance  with  industry  standards,  file with the  Securities  and  Exchange
Commission  (the  "Commission")  via the Electronic Data Gathering and Retrieval
System   ("EDGAR"),   a  Form  8-K  with  a  copy  of  the   statement   to  the
Certificateholders  for such Distribution  Date as an exhibit thereto.  Prior to
January 31, 2003, the Trustee shall, in accordance with industry standards, file
a Form 15 Suspension Notification with respect to the Trust Fund, if applicable,
with the Commission  via

                                       65
<PAGE>

EDGAR.  Prior to March 30, 2003 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 file 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 to the Trustee a limited
power of  attorney  to  execute  and file  each such  document  on behalf of the
Company.  Such power of attorney  shall continue until either the earlier of (i)
receipt by the Trustee 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 the Trustee,  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   reasonably  deems
appropriate to prepare and file all necessary  reports with the Commission.  The
Trustee  shall  have no  responsibility  to file  any  items  other  than  those
specified in this section.

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,  2002,  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
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 2001 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.

                                       66
<PAGE>

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
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 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.

                                       67
<PAGE>

(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
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:

(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

                                       68
<PAGE>

        (Y) to the Accretion  Directed  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
          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

                                       69
<PAGE>

     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);

(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

                                       70
<PAGE>

     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;

(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

                                       71
<PAGE>

     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;

(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,

                                       72
<PAGE>

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  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;

                                       73
<PAGE>

(ii)           an  amount  equal to the  Accrual  Distribution  Amount  shall be
               distributed to the Accretion  Directed  Certificates in the order
               of  priority  set forth in  Section  4.02(b)(iv)(D)  through  (F)
               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 sequentially as follows:

(A)     first, concurrently,  as follows:

     (1)  61.538468359532%  of the portion of the Senior Principal  Distribution
          Amount  available for  distribution  under this clause  (iv)(A) to the
          Class  A-1  Certificates,  until  the  Certificate  Principal  Balance
          thereof has been reduced to their Planned  Principal  Balance for such
          Distribution Date; and

     (2)  38.461531640468%  of the portion of the Senior Principal  Distribution
          Amount  available for  distribution  under this clause  (iv)(A) to the
          Class  A-2  Certificates,  until  the  Certificate  Principal  Balance
          thereof has been reduced to their Planned  Principal  Balance for such
          Distribution Date;

(B)     second, concurrently, as follows:

     (1)  64.516129551548%  of the portion of the Senior Principal  Distribution
          Amount  available for  distribution  under this clause  (iv)(B) to the
          Class A-4 and Class A-5  Certificates,  pro rata,  according  to their
          Certificate  Principal  Balances,   until  the  aggregate  Certificate
          Principal  Balance thereof has been reduced to their Aggregate Planned
          Principal Balance for such Distribution Date; and

     (2)  35.483870448452%  of the portion of the Senior Principal  Distribution
          Amount  available for  distribution  under this clause  (iv)(B) to the
          Class  A-2  Certificates,  until  the  Certificate  Principal  Balance
          thereof has been reduced to their Planned  Principal  Balance for such
          Distribution Date;

(C)  third, to the Class A-6 and Class A-7 Certificates,  pro rata, according to
     their  Certificate  Principal  Balances,  until the  aggregate  Certificate
     Principal  Balance  thereof  has been  reduced to their  Aggregate  Planned
     Principal Balance for such Distribution Date;

                                       74
<PAGE>

(D)  fourth,  sequentially to the Class A-8 and Class A-9 Certificates,  in that
     order,  in each case until the  Certificate  Principal  Balance thereof has
     been reduced to their Targeted Principal Balance;

(E)  fifth,  for the Class A-10  Certificates  until the  Certificate  Principal
     Balance thereof has been reduced to zero;

(F)  sixth, sequentially,  to the Class A-8 and Class A-9 Certificates,  in that
     order,  without regard to the Targeted  Principal Balances of the Class A-8
     and Class A-9  Certificates,  in each case until the Certificate  Principal
     Balance thereof has been reduced to zero;

(G)     seventh, concurrently, as follows:

     (1)  61.538468359532%  of the portion of the Senior Principal  Distribution
          Amount  available for  distribution  under this clause  (iv)(G) to the
          Class A-1  Certificates,  without  regard to their  Planned  Principal
          Balance,  until the  Certificate  Principal  Balance  thereof has been
          reduced to zero; and

     (2)  38.461531640468%  of the portion of the Senior Principal  Distribution
          Amount  available for  distribution  under this clause  (iv)(G) to the
          Class A-2  Certificates,  without  regard to their  Planned  Principal
          Balance,  until the  Certificate  Principal  Balance  thereof has been
          reduced to zero;

(H)     eighth, concurrently, as follows:

     (1)  64.516129551548%  of the portion of the Senior Principal  Distribution
          Amount  available for  distribution  under this clause  (iv)(H) to the
          Class A-4 and Class A-5  Certificates,  pro rata,  according  to their
          Certificate  Principal  Balances,  without  regard to their  Aggregate
          Planned Principal  Balance,  until the Certificate  Principal Balances
          thereof have been reduced to zero; and

     (2)  35.483870448452%  of the portion of the Senior Principal  Distribution
          Amount  available for  distribution  under this clause  (iv)(H) to the
          Class A-2  Certificates,  without  regard to their  Planned  Principal
          Balance,  until the  Certificate  Principal  Balance  thereof has been
          reduced to zero; and

(I)  ninth, to the Class A-6 and Class A-7 Certificates,  pro rata, according to
     their  Certificate  Principal  Balances,  without regard to their Aggregate
     Planned Principal Balance, until the Certificate Principal Balances thereof
     have been reduced to zero;

(c) On or after the Credit Support  Depletion Date but prior to the reduction of
the  Certificate  Principal  of the Senior  Support  Certificates  to zero,  all
priorities  relating to

                                       75
<PAGE>

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;  provided
that the aggregate amount  distributable to the Senior Support  Certificates and
Class A-6 Certificates in respect of the aggregate Accrued Certificate  Interest
thereon  and in  respect  of their  aggregate  pro rata  portion  of the  Senior
Principal  Distribution  Amount shall be distributed  among such Certificates in
the following  priority:  first, to the Class A-6 Certificates,  up to an amount
equal to the  Accrued  Certificate  Interest  thereon;  second  to the Class A-6
Certificates,  up to the Super Senior Optimal Principal  Distribution Amount, in
reduction of the Certificate  Principal  Balance  thereof;  third, to the Senior
Support Certificates,  up to an amount equal to the Accrued Certificate Interest
thereon; and fourth, to the Senior Support  Certificates,  the remainder,  until
the Certificate Principal Balance thereof is reduced to zero.

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

(e) 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.

(f) 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

                                       76
<PAGE>

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.

(g) 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  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.

(h) 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

                                       77
<PAGE>

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.

(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.

                                       78
<PAGE>

     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
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

                                       79
<PAGE>

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
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;  provided
however,  that  such  Realized  Losses  otherwise  allocable  to the  Class  A-6
Certificates  will be allocated  to the Senior  Support  Certificates  until the
Certificate  Principal Balance of the Senior Support  Certificates is reduced to
zero.  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;

                                       80
<PAGE>

provided  however,  that after the Credit Support  Depletion  Date,  such losses
otherwise  allocable  to the Class A-6  Certificates  will be  allocated  to the
Senior  Support  Certificates  until the  Certificate  Principal  Balance of the
Senior Support Certificates is reduced to zero.

        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.

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

                                       81
<PAGE>

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.

Section 4.08.  Determination of LIBOR.

        On each LIBOR Rate  Adjustment  Date, the Trustee shall  determine LIBOR
for the Interest Accrual Period related to the next Distribution Date. As to any
Interest  Accrual Period,  other than the first Interest  Accrual Period,  LIBOR
will  equal the rate for  United  States  dollar  deposits  for one month  which
appears on the Telerate Screen Page 3750 of the Bridge Telerate  Capital Markets
Report as of 11:00 A.M., London time, on the related LIBOR Rate Adjustment Date.
If such rate does not  appear on such page (or such  other  page as may  replace
that page on that service,  or if such service is no longer offered,  such other
service  for  displaying  LIBOR or  comparable  rates as may be  selected by the
Trustee after  consultation  with the Servicer),  the rate will be the Reference
Bank Rate.  The Trustee will request the principal  London office of each of the
reference  banks to  provide  a  quotation  of its  rate.  If at least  two such
quotations are provided, the rate will be the arithmetic mean of the quotations.
If on such date fewer than two  quotations  are provided as requested,  the rate
will be the  arithmetic  mean of the rates  quoted by one or more major banks in
New York City, selected by the Trustee after consultation with the Servicer,  as
of 11:00  A.M.,  New York City time,  on such date for loans in U.S.  Dollars to
leading European banks for a period of one month in amounts  approximately equal
to the aggregate Certificate Principal Balance of the Variable Rate Certificates
then outstanding.  If no such quotations can be obtained, the rate will be LIBOR
for the  prior  Distribution  Date,  or,  in the case of the  first  LIBOR  Rate
Adjustment Date, 1.850%;  provided however,  if, under the priorities  described
above,  LIBOR for a  Distribution  Date would be based on LIBOR for the previous
Distribution Date for the third consecutive Distribution Date, the Trustee shall
select an alternative  comparable index (over which the Trustee has no control),
used for determining  one-month  Eurodollar lending rates that is calculated and
published (or otherwise made available) by an independent party.

        The  establishment of LIBOR by the Trustee and the Trustee's  subsequent
calculation  of  the   Pass-Through   Rates  applicable  to  the  Variable  Rate
Certificates  for the  relevant  Interest  Accrual  Period,  in the  absence  of
manifest error, will be final and binding.

                                   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

                                       82
<PAGE>

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
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

                                       83
<PAGE>

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.

(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

                                       84
<PAGE>

(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 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 (with  respect to any Class B
Certificate)  or paragraph  fourteen 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


                                       85
<PAGE>

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 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),  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 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.

     (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 (other than a Class R 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

                                       86
<PAGE>

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
          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."

                                       87
<PAGE>

(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
     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  and any  potentially  affected  Person,  all  information
     necessary  to compute

                                       88
<PAGE>

     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

     (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

                                       89
<PAGE>

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
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

                                       90
<PAGE>

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

     (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

                                       91
<PAGE>

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.

                                   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).

                                       92
<PAGE>

(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
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

                                       93
<PAGE>

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
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

                                       94
<PAGE>

     (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

     (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

                                       95
<PAGE>

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.

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.

                                       96
<PAGE>

        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.

        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.

                                       97
<PAGE>

(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
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

                                       98
<PAGE>

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:

     (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.

                                       99
<PAGE>

(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.

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

                                      100
<PAGE>

          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;

     (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

                                      101
<PAGE>

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.

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

                                      102
<PAGE>

$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.

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.

                                      103
<PAGE>

(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.

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

                                      104
<PAGE>

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 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

                                      105
<PAGE>

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 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


                                      106
<PAGE>

          attributable  to  principal)  on the day of  repurchase  plus  accrued
          interest  thereon at the Net  Mortgage  Rate (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

                                      107
<PAGE>

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.

(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:

                                      108
<PAGE>

(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;

(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

                                      109
<PAGE>

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
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

                                      110
<PAGE>

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 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.

                                      111
<PAGE>

(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.

(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

                                      112
<PAGE>

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
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-2,  Class A-3,  Class A-4, Class A-5, Class A-6,
Class A-7,  Class A-8,  Class A-9,  Class A-10,  Class 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 the 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.

     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):

                                      113
<PAGE>

(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

(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 to
(i) REMIC I Regular Interest LT1, (ii) REMIC I Regular Interest LT2, (iii) REMIC
I Regular  Interest  LT3,  (iv) REMIC I Regular  Interest  LT4,  and (v) REMIC I
Regular  Interest LTPO,  with the amount to be distributed  allocated among such
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:

     (i)  Realized Losses  allocated to the Class IO Certificates  under Section
          4.05 shall be deemed allocated to the REMIC I Regular Interest LTIO;

     (ii) Realized Losses  allocated to the Class PO Certificates  under Section
          4.05 shall be deemed allocated to REMIC I Regular Interest LTPO;

     (iii)Realized  Losses  allocated  to the Class A-6,  Class A-7,  Class A-8,
          Class A-9,  Class A-10,  Class M-1,  Class M-2,  Class M-3, Class B-1,
          Class B-2,  Class B-3 and Class R-II  Certificates  under Section 4.05
          shall be deemed allocated to REMIC I Regular Interest LT1;

     (iv) Realized Losses  allocated to the Class A-1 and Class A-4 Certificates
          under  Section  4.05  shall be  deemed  allocated  to REMIC I  Regular
          Interest LT2;

     (v)  Realized Losses allocated to the Class A-5 Certificates  under Section
          4.05 shall be deemed allocated to REMIC I Regular Interest LT3 and

     (vi) Realized Losses  allocated to the Class A-2 and Class A-3 Certificates
          under  Section  4.05  shall be  deemed  allocated  to REMIC I  Regular
          Interest LT4.

(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

                                      114
<PAGE>

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.

                                   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

                                      115
<PAGE>

          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,

     (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

                                      116
<PAGE>

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.

(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

                                      117
<PAGE>

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.

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

                                      118
<PAGE>

Moody's                             99 Church Street
                                    New York, New York 10007
Standard & Poor's                   55 Water Street
                                    New York, New York 10041

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), (h) or (i) 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:

     (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.

                                      119
<PAGE>

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
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-3, 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-3  Certificates,  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

                                      120
<PAGE>

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.



                                      121
<PAGE>

<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:          /s/ Patricia C. Taylor
                                               --------------------------------
                                                   Name: Patricia C. Taylor
                                                   Title: Vice President



                                            GMAC MORTGAGE CORPORATION



                                            By:        /s/ Thomas J. O'Hara
                                                 ------------------------------
                                                 Name: Thomas J. O'Hara
                                                 Title:Senior Vice President



                                            BANK ONE, NATIONAL ASSOCIATION,
                                                   as Trustee



                                            By:        /s/ Keith Richardson
                                                ------------------------------
                                                   Name: Keith Richardson
                                                   Title: Vice President



                                       1
<PAGE>



STATE OF        PENNSYLVANIA                  )
                                              )  ss.:
COUNTY OF          MONTGOMERY                 )

        On the ___ day of January,  2002  before me, a notary  public in and for
said State,  personally  appeared  Patricia C. Taylor,  known to me to be a Vice
President 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.



                                                /s/ Donna M. Valerius
                                            ----------------------------
                                                   Notary Public

[Notarial Seal]


                                       2
<PAGE>


STATE OF        PENNSYLVANIA                  )
                                              )  ss.:
COUNTY OF          MONTGOMERY                 )

        On the ___ day of January,  2002  before me, a notary  public in and for
said State,  personally  appeared  Thomas J. O'Hara,  known to me to be a Senior
Vice  President  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.



                                          /s/ Donna M. Valerius
                                            ------------------------------------
                                                   Notary Public

[Notarial Seal]



                                       3
<PAGE>


STATE OF        ILLINOIS                      )
                                              )  ss.:
COUNTY OF          COOK                       )

        On the ___ day of January,  2002  before me, a notary  public in and for
said  State,  personally  appeared  Keith  Richardson,  known to me to be a Vice
President 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.



                                              /s/ Rodney J. Harrington
                                            ----------------------------------
                                                   Notary Public

[Notarial Seal]

                                       4
<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),  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

                                        A-1-1
<PAGE>

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.

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>

<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:
January 29, 2002
                                                        Initial Certificate Principal Balance
                                                        of
Cut-off Date:                                           this Certificate:
                                                        $_____________
January 1, 2002
                                                        [Percentage Interest:  [  ]%]
First Distribution Date:
February 25, 2002                                       CUSIP _____________

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2032

</TABLE>

                                        A-1-2


<PAGE>


                     GMAC MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 2002-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)

                                        A-1-3
<PAGE>

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 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

                                        A-1-4
<PAGE>

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.

               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.

                                        A-1-5

<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.


                                        A-1-6

<PAGE>


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

Dated:  January ____, 2002       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




                                        A-1-7

<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.


                                        A-1-8
<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.

                                        A-2-1
<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.


Certificate No. 1                         Variable Pass-Through Rate based on
                                          a Notional Amount
Class IO Senior
                                          [Percentage Interest _____%]
Date of Pooling and Servicing Agreement:
January 29, 2002                          [ ______________] Initial Pass-Through
                                          Rate based on a Notional Amount

Cut-off Date:
January 1, 2002

First Distribution Date:
February 25, 2002

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2032


                                        A-2-2

<PAGE>


                     GMACM MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 2002-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)

                                        A-2-3
<PAGE>

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.

               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.

                                        A-2-4
<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.


                                        A-2-5
<PAGE>


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

Dated:  January ____, 2002      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




                                        A-2-6

<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.


                                A-2-7

<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),  and PTE 2000-58,  65 Fed. Reg. 67765  (November 13, 2000) (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.

                                        A-3-1
<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.


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:  $[  ]
January 29, 2002                         Initial Certificate Principal
                                         Balance of this Certificate:
                                         $________________
Cut-off Date:
January 1, 2002                          CUSIP ________________

First Distribution Date:
February 25, 2002

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2032


                                        A-3-2

<PAGE>


                     GMACM MORTGAGE PASS-THROUGH CERTIFICATE
                                 SERIES 2002-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

                                        A-3-3

<PAGE>

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 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

                                        A-3-4
<PAGE>

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.

               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.

                                        A-3-5

<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.


                                        A-3-6
<PAGE>


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

Dated:  January ____, 2002         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



                                        A-3-7

<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.



                                        A-3-8

<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),  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

                                        B-1
<PAGE>

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.

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>

<S>             <C>                                     <C>
Certificate No. 1                                       6.50% Pass-Through Rate

Class M-     Subordinate
                                                        Aggregate Certificate Principal Balance
Date of Pooling and Servicing Agreement :               of the Class M-[_____] Certificates:

January 29, 2002                                        $ ______________________ ]

Cut-off Date:                                           Initial Certificate Principal Balance
                                                        of
January 1, 2002                                         this Certificate:
                                                        $__________________

First Distribution Date:                                CUSIP _______________
February 25, 2002

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2032


</TABLE>

                                        B-2

<PAGE>


                                   GMACM MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 2002-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

                                        B-3
<PAGE>

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 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

                                        B-4
<PAGE>

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.

               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.

                                        B-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.


                                        B-6
<PAGE>


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

Dated:  January     , 2002        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



                                        B-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.


                                        B-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>

<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::
January 29, 2002                                  $__________________________]

Cut-off Date:                                     Initial Certificate Principal Balance of
January 1, 2002                                   this Certificate:
                                                  $______________________

First Distribution Date:
February 25, 2002

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2032
</TABLE>

                                        C-1


<PAGE>


                                   GMACM MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 2002-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

                                        C-2
<PAGE>

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 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
(ii) a representation

                                        C-3
<PAGE>

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

                                        C-4
<PAGE>

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.

                                        C-5


<PAGE>


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

Dated:  January     , 2002          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



                                        C-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.


                                        C-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 AND (3) SUCH TRANSFEREE  SATISFIES
CERTAIN  ADDITIONAL  CONDITIONS  RELATING  TO  THE  FINANCIAL

                                        D-1
<PAGE>

CONDITION OF THE PROPOSED  TRANSFEREE.  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>

<S>             <C>                               <C>
Certificate No. 1                                 6.50% Pass-Through Rate]

Class R-     Senior                               Aggregate Initial Certificate Principal
                                                  Balance
                                                  of the Class R-___ Certificates:  $50.00
Date of Pooling and Servicing Agreement :
January 29, 2002                                  Initial Certificate Principal Balance of
                                                  this Certificate:
                                                  $____________________
Cut-off Date:
January 1, 2002                                   [Percentage Interest:  [  ]%]

First Distribution Date:                          CUSIP ________________
February 25, 2002

Servicer:
GMAC Mortgage Corporation

Assumed Final Distribution Date:
March 25, 2032

</TABLE>

                                        D-2

<PAGE>


                                   GMACM MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 2002-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

                                        D-3
<PAGE>

Ownership  Interest in this  Certificate  must be a United  States  Person and a
Permitted  Transferee,  (ii) the  transfer  of any  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 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  (iv) 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.

                                        D-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.

               This Certificate shall be governed by and construed in accordance
with the laws of the State of New York.

                                        D-5
<PAGE>

               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.

                                        D-6


<PAGE>


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

Dated:  January     , 2002          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




                                        D-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.



                                        D-8
<PAGE>


<TABLE>
<CAPTION>

                                    EXHIBIT E

                             MORTGAGE LOAN SCHEDULE

                                 (See attached)


 LOAN ID                            MONTHLY P AND I               LTV                               NOTE DATE
 PROPERTY TYPE                      ISSUE DATE BALANCE            NOTE RATE                         OCCUPANCY
 PROP STATE                         PAID TO DATE                  FIRST PAYMENT DATE                LOAN BUYDOWN IND
 PROP ZIP CODE                       PURPOSE                      PROCESSING STYLE                  ORIGINAL LOAN AMOUNT

<S>                                 <C>                            <C>                              <C>
                                    $4,433.13                      74.27                            10/09/2001
508954005
Single Family                       $648,833.03                    7.25                             Primary Residence
TX                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $649,850.00
775460000
 511913709                          $2,654.11                      80                               11/09/2001
                                    $294,223.21                    7.125                            Primary Residence
Single Family
PA                                  02/01/2002                     01/01/2002                       N
194540000                           Purchase                       Standard                         $393,948.00

 513756809                          $2,499.50                      49.8                             12/05/2001
PUD                                 $371,000.00                    7.125                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
IN
460600000                           Refinance Rate & Term          Standard                         $371,000.00
                                    $2,299.26                      78.69                            11/13/2001
 514505007
Single Family                       $349,705.95                    6.875                            Primary Residence
NJ                                  02/01/2002                     01/01/2002                       N
                                    Purchase                       Select                           $350,000.00
085400000
 514659705                          $3,060.40                      68.15                            10/04/2001
                                    $459,243.66                    7                                Primary Residence
Condominiumlow-rise
NJ                                  01/01/2002                     12/01/2001                       N
074010000                           Purchase                       Standard                         $460,000.00

 514900208                          $2,314.90                      80                               10/25/2001
Single Family                       $343,048.82                    7.125                            Second Home
                                    01/01/2002                     12/01/2001                       N
WI
539410000                           Refinance Rate & Term          Standard                         $343,600.00
                                    $2,806.40                      79.99                            11/26/2001
 514901800
PUD                                 $426,841.10                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $427,200.00
921270000
 515100204                          $3,367.53                      80                               12/13/2001
                                    $518,901.68                    6.75                             Primary Residence
Single Family
NJ                                  02/01/2002                     02/01/2002                       N
070590000                           Purchase                       Standard                         $519,200.00

 515768505                          $2,486.44                      74.23                            10/25/2001
PUD                                 $359,450.44                    7.375                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
PA
194620000                           Purchase                       Stated Income                    $360,000.00
                                    $2,874.11                      80                               12/27/2001
 515854701
Single Family                       $432,000.00                    7                                Second Home
MT                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $432,000.00
599010000
 516566007                          $2,058.22                      79.77                            10/24/2001
                                    $305,009.93                    7.125                            Primary Residence
Single Family
NY                                  12/01/2001                     12/01/2001                       N
119320000                           Refinance Cash Out             Standard                         $305,500.00

 516962503                          $2,400.13                      74.22                            11/19/2001
Single Family                       $355,965.10                    7.125                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
TX
780060000                           Refinance Rate & Term          Standard                         $356,250.00
                                    $3,021.88                      73.07                            11/01/2001
 517133708
PUD                                 $459,585.42                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Select                           $460,000.00
921290000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,411.06                      79.94                            08/20/2001
 517300000
Single Family                       $361,201.32                    7                                Primary Residence
MI                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       VIP Relocation                   $362,400.00
481880000
 517689709                          $2,259.84                      80                               08/29/2001
                                    $342,834.00                    6.875                            Primary Residence
Single Family
PA                                  01/01/2002                     10/01/2001                       Y
190030000                           Purchase                       Standard                         $344,000.00

 517766606                          $2,726.79                      79.99                            12/21/2001
Single Family                       $394,800.00                    7.375                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
MI
481080000                           Purchase                       Standard                         $394,800.00
                                    $3,240.75                      67.42                            10/31/2001
 518088802
Single Family                       $415,600.00                    7                                Primary Residence
NC                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $418,000.00
287920000
 518124508                          $2,421.04                      80                               11/02/2001
                                    $363,601.71                    7                                Second Home
CondominiumLow-Rise
CO                                  01/01/2002                     01/01/2002                       N
804430000                           Purchase                       Standard                         $363,900.00

 518201504                          $2,264.83                      78.12                            10/12/2001
Single Family                       $331,218.30                    7.25                             Primary Residence
                                    01/01/2002                     11/01/2001                       N
CA
912142368                           Refinance Rate & Term          Standard                         $332,000.00
                                    $3,108.04                      56.6                             11/21/2001
 518214309
PUD                                 $438,691.78                    7.375                            Primary Residence
CO                                  02/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $450,000.00
801340000
 518245402                          $4,215.89                      78.79                            11/14/2001
                                    $649,440.36                    6.75                             Primary Residence
PUD
TX                                  01/01/2002                     01/01/2002                       N
750930000                           Refinance Rate & Term          Standard                         $650,000.00

 518255500                          $2,395.09                      53.73                            11/13/2001
Condominiumlow-rise                 $359,704.91                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
920070000                           Refinance Cash Out             Standard                         $360,000.00
                                    $3,735.93                      80                               08/30/2001
 518332507
PUD                                 $573,999.48                    6.75                             Primary Residence
TX                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Select                           $576,000.00
750340000
 518349105                          $2,728.71                      40                               09/07/2001
                                    $399,058.20                    7.25                             Primary Residence
Single Family
MA                                  01/01/2002                     11/01/2001                       N
019450000                           Refinance Cash Out             Standard                         $400,000.00

 518380803                          $2,831.04                      78.3                             10/25/2001
PUD                                 $414,350.55                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
VA
229470000                           Refinance Rate & Term          Standard                         $415,000.00
                                    $3,751.97                      59.46                            10/23/2001
 518421607
Single Family                       $549,139.30                    7.25                             Primary Residence
NH                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $550,000.00
038850000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,200.78                      79.53                            12/22/2001
 518649801
Single Family                       $469,200.00                    7.25                             Primary Residence
CA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Streamline                       $469,200.00
902750000
 518701008                          $2,049.62                      80                               09/17/2001
                                    $311,209.13                    6.875                            Primary Residence
Single Family
CO                                  01/01/2002                     11/01/2001                       N
801320000                           Purchase                       Standard                         $312,000.00

 518703301                          $1,989.26                      65.28                            10/25/2001
Single Family                       $298,307.80                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
NJ
074171803                           Refinance Rate & Term          Standard                         $299,000.00
                                    $2,049.62                      80                               10/05/2001
 518803705
Single Family                       $311,474.26                    6.875                            Primary Residence
NJ                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Relocation                       $312,000.00
088890000
 518817606                          $2,661.21                      62.21                            10/31/2001
                                    $399,342.33                    7                                Second Home
Single Family
CA                                  01/01/2002                     12/01/2001                       N
939240000                           Purchase                       Standard                         $400,000.00

 518886700                          $2,789.20                      80                               11/09/2001
PUD                                 $413,668.93                    7.125                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
IL
605100000                           Purchase                       Standard                         $414,000.00
                                    $2,298.60                      69.99                            10/26/2001
 518924204
Condominiumlow-rise                 $348,906.44                    6.875                            Second Home
NJ                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Stated Income                    $349,900.00
082030000
 518925706                          $2,930.68                      71.31                            10/04/2001
                                    $434,302.20                    7.125                            Primary Residence
Condominiumlow-rise
MI                                  02/01/2002                     12/01/2001                       N
480650000                           Refinance Cash Out             Super Select                     $435,000.00

 518926902                          $852.73                        25                               10/26/2001
Single Family                       $124,804.37                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
CT
067780000                           Refinance Cash Out             Stated Income                    $125,000.00
                                    $3,219.60                      80                               10/24/2001
 518942909
Single Family                       $471,221.43                    7.25                             Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $471,960.00
954030000
 518962402                          $3,595.96                      79.73                            10/26/2001
                                    $536,599.67                    7                                Primary Residence
Single Family
CA                                  02/01/2002                     12/01/2001                       N
905050000                           Refinance Rate & Term          Streamline                       $540,500.00

 518988605                          $4,373.24                      69.3                             10/31/2001
Single Family                       $595,197.52                    8                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
950760000                           Refinance Rate & Term          Streamline                       $596,000.00
                                    $4,420.51                      56.35                            10/29/2001
 518999107
Single Family                       $646,985.93                    7.25                             Primary Residence
NY                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Streamline                       $648,000.00
105830000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,284.65                      50                               10/30/2001
 519039002
Single Family                       $499,157.46                    6.875                            Primary Residence
CA                                  12/01/2001                     12/01/2001                       N
                                    Purchase                       Standard                         $500,000.00
954040000
 519048201                          $2,155.23                      80                               09/27/2001
                                    $318,531.85                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     11/01/2001                       N
019510000                           Refinance Rate & Term          Streamline                       $319,900.00

 519065502                          $2,101.85                      79.99                            11/09/2001
PUD                                 $319,410.86                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
926730000                           Purchase                       Standard                         $319,950.00
                                    $2,288.65                      80                               10/31/2001
 519093405
PUD                                 $343,434.39                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Streamline                       $344,000.00
921280000
 519098008                          $4,903.26                      75                               10/19/2001
                                    $692,029.20                    7                                Primary Residence
Single Family
HI                                  01/01/2002                     12/01/2001                       N
967012803                           Refinance Rate & Term          Streamline                       $693,747.00

 519114201                          $2,987.25                      78.2                             09/24/2001
Single Family                       $436,411.11                    7.25                             Primary Residence
                                    01/01/2002                     11/01/2001                       N
PA
190730000                           Refinance Rate & Term          Standard                         $437,900.00
                                    $3,284.65                      61.41                            10/31/2001
 519176309
PUD                                 $499,157.46                    6.875                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Streamline                       $500,000.00
927820000
 519178206                          $2,181.55                      80                               12/18/2001
                                    $312,000.00                    7.5                              Primary Residence
Single Family
CA                                  01/01/2002                     02/01/2002                       N
917450000                           Refinance Rate & Term          Standard                         $312,000.00

 519196109                          $2,989.15                      90                               10/26/2001
Single Family                       $426,863.47                    7.5                              Second Home
                                    01/01/2002                     12/01/2001                       N
NJ
087390000                           Purchase                       Standard                         $427,500.00
                                    $2,408.55                      89.38                            10/25/2001
 519211700
Condominiumlow-rise                 $356,878.06                    7.125                            Primary Residence
NY                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Streamline                       $357,500.00
105620000
 519224406                          $3,055.47                      79.99                            10/02/2001
                                    $446,845.43                    7.25                             Primary Residence
Single Family
NY                                  01/01/2002                     11/01/2001                       N
125490000                           Refinance Rate & Term          Streamline                       $447,900.00

 519239800                          $4,379.18                      54.17                            10/19/2001
Single Family                       $648,957.31                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
VA
201290000                           Refinance Rate & Term          Standard                         $650,000.00
                                    $2,263.70                      64.62                            10/19/2001
 519318802
PUD                                 $335,461.00                    7.125                            Primary Residence
TX                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $336,000.00
787330000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,251.19                      51.16                            10/26/2001
 519327001
Single Family                       $329,483.56                    7.25                             Primary Residence
ME                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $330,000.00
041050000
 519367106                          $3,197.71                      75                               09/26/2001
                                    $467,646.32                    7.25                             Primary Residence
Single Family
NJ                                  01/01/2002                     11/01/2001                       N
074650000                           Purchase                       Standard                         $468,750.00

 519378905                          $2,827.54                      28.33                            12/17/2001
Single Family                       $425,000.00                    7                                Primary Residence
                                    02/01/2002                     02/01/2002                       N
MI
483230000                           Refinance Rate & Term          Select                           $425,000.00
                                    $2,290.65                      78.34                            10/26/2001
 519399000
Single Family                       $339,454.59                    7.125                            Primary Residence
NY                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $340,000.00
109540000
 519401400                          $3,865.65                      80                               11/12/2001
                                    $595,486.85                    6.75                             Primary Residence
Single Family
NY                                  01/01/2002                     01/01/2002                       N
109560000                           Purchase                       Standard                         $596,000.00

 519407902                          $2,341.87                      69.02                            10/26/2001
Single Family                       $351,421.24                    7                                Second Home
                                    01/01/2002                     12/01/2001                       N
MI
496430000                           Refinance Rate & Term          Standard                         $352,000.00
                                    $2,233.56                      80                               10/30/2001
 519410500
Single Family                       $339,053.75                    6.875                            Primary Residence
FL                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Select                           $340,000.00
333320000
 519422406                          $2,210.48                      69.07                            10/26/2001
                                    $327,573.67                    7.125                            Primary Residence
Single Family
NJ                                  01/01/2002                     12/01/2001                       N
076520000                           Refinance Rate & Term          Standard                         $328,100.00

 519428700                          $3,410.89                      71.43                            11/07/2001
Single Family                       $499,520.83                    7.25                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
480470000                           Refinance Rate & Term          Standard                         $500,000.00
                                    $2,750.06                      80                               11/16/2001
 519441901
Single Family                       $423,634.94                    6.75                             Primary Residence
WA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $424,000.00
981150000
 519444905                          $3,468.11                      80                               12/08/2001
                                    $495,441.92                    7.5                              Primary Residence
Single Family
IN                                  01/01/2002                     01/01/2002                       N
462560000                           Refinance Rate & Term          Standard                         $496,000.00

 519447502                          $4,434.15                      67.36                            10/26/2001
Single Family                       $648,916.95                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
NY
117330000                           Refinance Cash Out             Standard                         $650,000.00
                                    $2,154.73                      80                               09/28/2001
 519470009
Single Family                       $327,168.57                    6.875                            Primary Residence
CO                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $328,000.00
802060000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,368.75                      78.5                             10/17/2001
 519518807
Single Family                       $355,781.42                    6.99                             Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Streamline                       $356,400.00
912140000
 519520100                          $2,233.56                      79.07                            10/31/2001
                                    $339,427.08                    6.875                            Primary Residence
PUD
CA                                  12/01/2001                     12/01/2001                       N
913770000                           Refinance Rate & Term          Standard                         $340,000.00

 519531701                          $2,627.72                      75.47                            11/29/2001
Single Family                       $399,663.95                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
082260000                           Purchase                       Standard                         $400,000.00
                                    $2,459.08                      64.89                            11/16/2001
 519561005
Single Family                       $364,371.93                    7.125                            Primary Residence
MA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Streamline                       $365,000.00
018670000
 519602007                          $1,021.21                      58.42                            11/12/2001
                                    $145,941.60                    7.5                              Primary Residence
Single Family
NY                                  01/01/2002                     01/01/2002                       N
110420000                           Refinance Rate & Term          Stated Income                    $146,050.00

 519634406                          $4,204.35                      80                               12/22/2001
Single Family                       $640,000.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
MD
210470000                           Refinance Rate & Term          Standard                         $640,000.00
                                    $2,354.44                      80                               11/06/2001
 519651004
Single Family                       $358,098.89                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Select                           $358,400.00
920280000
 519656201                          $3,186.11                      82.91                            10/12/2001
                                    $484,182.74                    6.875                            Primary Residence
Single Family
CO                                  01/01/2002                     12/01/2001                       N
805010000                           Refinance Rate & Term          Standard                         $485,000.00

 519659304                          $3,857.08                      79.78                            11/09/2001
Single Family                       $557,597.51                    7.375                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
MI
480010000                           Refinance Rate & Term          Standard                         $558,450.00
                                    $4,158.82                      64.44                            10/15/2001
 519680102
PUD                                 $638,405.66                    6.75                             Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $641,200.00
920090000
 519690200                          $2,075.06                      80                               11/07/2001
                                    $307,556.11                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
018010000                           Refinance Rate & Term          Standard                         $308,000.00

 519702005                          $2,148.16                      78.8                             10/25/2001
PUD                                 $325,446.12                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
PA
193730000                           Refinance Rate & Term          Standard                         $327,000.00
                                    $1,965.20                      66.32                            10/29/2001
 519703003
PUD                                 $314,414.93                    6.375                            Primary Residence
TN                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       VIP Relocation                   $315,000.00
370690000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,375.13                      75.16                            10/23/2001
 519708309
Single Family                       $356,413.03                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Select                           $357,000.00
902506413
 519724900                          $2,592.40                      62.51                            10/15/2001
                                    $389,407.42                    6.99                             Primary Residence
2-4 Family
CA                                  01/01/2002                     12/01/2001                       N
926250000                           Refinance Rate & Term          Stated Income                    $390,050.00

 519747802                          $2,496.33                      80                               11/02/2001
Condominiumlow-rise                 $379,680.75                    6.875                            Second Home
                                    01/01/2002                     01/01/2002                       N
NJ
082260000                           Purchase                       Standard                         $380,000.00
                                    $2,438.09                      70.6                             10/23/2001
 519748404
Condominiumlow-rise                 $352,461.13                    7.375                            Primary Residence
MI                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $353,000.00
480380000
 519750509                          $2,286.12                      80                               11/16/2001
                                    $347,707.63                    6.875                            Primary Residence
Single Family
NY                                  02/01/2002                     01/01/2002                       N
105980000                           Refinance Rate & Term          Streamline                       $348,000.00

 519760300                          $2,102.18                      51.61                            10/24/2001
PUD                                 $319,360.76                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
MI
481160000                           Refinance Cash Out             Standard                         $320,000.00
                                    $2,101.33                      79.99                            11/16/2001
 519787600
Single Family                       $311,650.58                    7.125                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $311,900.00
017210000
 519816508                          $2,217.08                      65.66                            11/19/2001
                                    $324,746.46                    7.25                             Primary Residence
CondominiumLow-Rise
MN                                  01/01/2002                     01/01/2002                       N
553310000                           Refinance Cash Out             Standard                         $325,000.00

 519829600                          $2,801.30                      79.98                            11/09/2001
Single Family                       $430,755.67                    6.75                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
945770000                           Refinance Rate & Term          Streamline                       $431,900.00
                                    $3,463.18                      34.72                            10/29/2001
 519860209
Single Family                       $432,403.33                    7.375                            Primary Residence
ME                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $434,000.00
039050000
 519908206                          $2,572.01                      80                               11/28/2001
                                    $386,275.11                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
019500000                           Purchase                       Standard                         $386,592.00

 519927602                          $982.34                        61.8                             10/22/2001
Single Family                       $143,774.64                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
RI
028250000                           Refinance Rate & Term          Stated Income                    $144,000.00
                                    $2,625.95                      70.48                            11/20/2001
 519932206
Single Family                       $394,376.47                    7                                Primary Residence
MI                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Select                           $394,700.00
483060000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,993.87                      37.5                             12/10/2001
 519935100
Single Family                       $450,000.00                    7                                Primary Residence
MI                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Select                           $450,000.00
482360000
 519973804                          $2,756.55                      58.54                            10/24/2001
                                    $424,266.10                    6.75                             Primary Residence
Single Family
CT                                  01/01/2002                     12/01/2001                       N
065251250                           Refinance Cash Out             Standard                         $425,000.00

 519994305                          $2,192.96                      78.96                            10/31/2001
Single Family                       $324,977.85                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
931050000                           Refinance Rate & Term          Streamline                       $325,500.00
                                    $2,115.32                      74.54                            10/24/2001
 520002601
Single Family                       $321,457.39                    6.875                            Primary Residence
NJ                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $322,000.00
079300000
 520008400                          $2,062.44                      77.5                             10/31/2001
                                    $309,490.30                    7                                Primary Residence
Single Family
MI                                  01/01/2002                     12/01/2001                       N
483770000                           Purchase                       Standard                         $310,000.00

 520021908                          $2,328.56                      30.52                            12/07/2001
Single Family                       $349,713.11                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
926609015                           Refinance Rate & Term          Streamline                       $350,000.00
                                    $2,956.18                      75                               11/09/2001
 520030107
PUD                                 $449,241.72                    6.875                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $450,000.00
913020000
 520033606                          $2,289.40                      79.2                             10/29/2001
                                    $347,906.63                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
954920000                           Refinance Cash Out             Standard                         $348,500.00

 520047507                          $2,640.98                      80                               11/08/2001
Single Family                       $391,686.52                    7.125                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
920360000                           Refinance Rate & Term          Streamline                       $392,000.00
                                    $2,694.88                      70.18                            11/13/2001
 520063207
Condominiumlow-rise                 $399,680.12                    7.125                            Primary Residence
MI                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $400,000.00
481160000
 520080201                          $2,629.61                      85                               10/31/2001
                                    $394,600.13                    7                                Primary Residence
Single Family
KS                                  01/01/2002                     12/01/2001                       N
660610000                           Purchase                       Standard                         $395,250.00

 520093006                          $2,565.67                      74.18                            10/22/2001
Single Family                       $375,482.20                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
019510000                           Refinance Rate & Term          Streamline                       $376,100.00
                                    $2,125.65                      79.88                            11/12/2001
 520133901
Single Family                       $319,195.93                    7                                Primary Residence
MI                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $319,500.00
481780000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,311.93                      75.14                            10/24/2001
 520142605
Single Family                       $346,928.64                    7                                Primary Residence
PA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $347,500.00
194250000
 520143405                          $815.21                        62.89                            10/19/2001
                                    $119,264.29                    7.25                             Primary Residence
Single Family
MA                                  12/01/2001                     12/01/2001                       N
023590000                           Refinance Rate & Term          Stated Income                    $119,500.00

 520145301                          $2,475.28                      88.5                             12/17/2001
Single Family                       $362,850.00                    7.25                             Primary Residence
                                    01/01/2002                     02/01/2002                       N
NH
038010000                           Refinance Rate & Term          Standard                         $362,850.00
                                    $940.59                        75                               10/17/2001
 520177304
Single Family                       $123,595.63                    8.375                            Primary Residence
ID                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Stated Income                    $123,750.00
832340000
 520186602                          $2,821.21                      50.11                            10/23/2001
                                    $434,218.89                    6.75                             Primary Residence
Single Family
TX                                  01/01/2002                     12/01/2001                       N
787310000                           Refinance Rate & Term          Standard                         $434,970.00

 520189408                          $2,417.50                      77.97                            10/25/2001
Single Family                       $367,372.71                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
944040000                           Refinance Cash Out             Standard                         $368,000.00
                                    $2,130.10                      75.41                            11/21/2001
 520219601
Single Family                       $323,977.58                    6.875                            Primary Residence
FL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $324,250.00
334780000
 520221706                          $2,612.74                      76.6                             10/29/2001
                                    $382,400.63                    7.25                             Primary Residence
Single Family
ME                                  01/01/2002                     12/01/2001                       N
039090000                           Refinance Rate & Term          Standard                         $383,000.00

 520233305                          $2,856.57                      80                               11/30/2001
Single Family                       $423,660.93                    7.125                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
079320000                           Purchase                       Standard                         $424,000.00
                                    $2,514.85                      77.14                            10/30/2001
 520261801
Condominiumlow-rise                 $377,378.49                    7                                Second Home
NJ                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $378,000.00
082020000
 520263005                          $2,661.21                      53.33                            10/31/2001
                                    $399,342.33                    7                                Second Home
Condominiumlow-rise
NJ                                  01/01/2002                     12/01/2001                       N
082260000                           Refinance Rate & Term          Streamline                       $400,000.00

 520270307                          $6,652.80                      62.5                             10/26/2001
Single Family                       $998,321.34                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
FL
333160000                           Refinance Cash Out             Standard                         $999,965.47
                                    $2,575.17                      80                               10/15/2001
 520276403
Single Family                       $391,339.44                    6.875                            Primary Residence
TX                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $392,000.00
787030000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $4,311.17                      51.84                            11/15/2001
 520281502
Single Family                       $647,468.83                    7                                Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Streamline                       $648,000.00
024210000
 520312505                          $3,218.96                      70                               11/09/2001
                                    $489,174.30                    6.875                            Primary Residence
Single Family
HI                                  01/01/2002                     12/01/2001                       N
967900000                           Refinance Cash Out             Standard                         $490,000.00

 520317603                          $2,787.85                      56.68                            11/09/2001
Single Family                       $413,136.21                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
945749509                           Refinance Rate & Term          Select                           $413,800.00
                                    $2,353.51                      69                               11/16/2001
 520323106
Single Family                       $344,584.38                    7.25                             Primary Residence
MI                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Select                           $345,000.00
483060000
 520348905                          $3,084.94                      80                               10/29/2001
                                    $468,808.64                    6.875                            Primary Residence
PUD
GA                                  01/01/2002                     12/01/2001                       N
300390000                           Purchase                       Standard                         $469,600.00

 520355900                          $2,828.54                      74.59                            11/28/2001
Single Family                       $424,801.50                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
IL
601900000                           Refinance Rate & Term          Streamline                       $425,150.00
                                    $2,259.70                      61.2                             11/09/2001
 520360603
Single Family                       $339,171.59                    7                                Primary Residence
MI                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $339,650.00
481700000
 520367103                          $2,341.87                      56.41                            11/01/2001
                                    $351,421.19                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
015270000                           Refinance Cash Out             Standard                         $352,000.00

 520369406                          $2,011.88                      70.33                            10/23/2001
Single Family                       $301,902.79                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
027600000                           Refinance Rate & Term          Standard                         $302,400.00
                                    $2,596.37                      58.11                            11/01/2001
 520375809
Single Family                       $379,303.09                    7.25                             Primary Residence
MI                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $380,600.00
481700000
 520376302                          $2,564.50                      62.43                            11/20/2001
                                    $333,349.04                    6.875                            Primary Residence
Single Family
IL                                  01/01/2002                     01/01/2002                       N
601080000                           Refinance Cash Out             Standard                         $334,000.00

 520404807                          $3,790.18                      69.45                            11/14/2001
Single Family                       $554,730.52                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
MI
488430000                           Refinance Rate & Term          Select                           $555,600.00
                                    $2,429.00                      41.54                            10/26/2001
 520478801
Single Family                       $368,789.32                    6.875                            Primary Residence
IL                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $369,750.00
606470000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,452.34                      78.75                            10/26/2001
 520498106
Single Family                       $363,416.09                    7.125                            Primary Residence
OK                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Streamline                       $364,000.00
731420000
 520505504                          $6,777.43                      56.77                            11/26/2001
                                    $992,724.97                    7.25                             Primary Residence
Single Family
MI                                  01/01/2002                     01/01/2002                       N
483020000                           Refinance Rate & Term          Streamline                       $993,500.00

 520524505                          $2,864.87                      70                               11/12/2001
Condominiumlow-rise                 $435,733.62                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
483460000                           Refinance Cash Out             Standard                         $436,100.00
                                    $4,072.96                      65.26                            11/29/2001
 520538901
Single Family                       $619,479.12                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $620,000.00
959490000
 520555301                          $1,965.20                      63                               10/29/2001
                                    $314,387.85                    6.375                            Primary Residence
Single Family
AL                                  01/01/2002                     12/01/2001                       N
352420000                           Purchase                       Relocation                       $315,000.00

 520595604                          $2,240.13                      71.79                            11/30/2001
Single Family                       $340,713.52                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
483820000                           Refinance Rate & Term          Standard                         $341,000.00
                                    $2,693.41                      56.55                            11/09/2001
 520602004
Single Family                       $409,655.55                    6.875                            Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Stated Income                    $410,000.00
070900000
 520614801                          $2,437.21                      78.94                            10/25/2001
                                    $370,372.84                    6.875                            Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
021760000                           Refinance Rate & Term          Streamline                       $371,000.00

 520627506                          $2,629.10                      72.38                            10/30/2001
PUD                                 $404,650.02                    6.75                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
928670000                           Refinance Rate & Term          Streamline                       $405,350.00
                                    $2,594.87                      75.24                            11/12/2001
 520639303
Single Family                       $393,668.15                    6.875                            Primary Residence
PA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $395,000.00
190720000
 520655309                          $3,110.73                      62.9                             12/14/2001
                                    $456,000.00                    7.25                             Second Home
Single Family
CO                                  01/01/2002                     02/01/2002                       N
804770000                           Refinance Rate & Term          Standard                         $456,000.00

 520658105                          $2,461.62                      69.81                            11/15/2001
Single Family                       $369,696.71                    7                                Primary Residence
                                    02/01/2002                     01/01/2002                       N
MI
483800000                           Refinance Cash Out             Standard                         $370,000.00
                                    $3,958.55                      70                               11/30/2001
 520665100
Single Family                       $594,512.28                    7                                Primary Residence
CA                                  12/01/2001                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $595,000.00
943060000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,743.84                      65.13                            11/14/2001
 520667908
Single Family                       $569,421.21                    6.875                            Primary Residence
OR                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $569,900.00
970158741
 520677808                          $2,493.36                      79.46                            11/02/2001
                                    $364,928.02                    7.25                             Primary Residence
Single Family
TX                                  01/01/2002                     12/01/2001                       N
787300000                           Refinance Rate & Term          Streamline                       $365,500.00

 520698903                          $5,088.33                      76.47                            12/07/2001
Single Family                       $650,000.00                    7.125                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
NY
107106101                           Refinance Rate & Term          Streamline                       $650,000.00
                                    $2,299.26                      79.19                            12/21/2001
 520708306
Single Family                       $350,000.00                    6.875                            Primary Residence
MI                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $350,000.00
483290000
 520730904                          $2,870.26                      85                               11/02/2001
                                    $420,091.56                    7.25                             Primary Residence
Single Family
NH                                  01/01/2002                     12/01/2001                       N
038200000                           Purchase                       Standard                         $420,750.00

 520750407                          $1,437.06                      75                               11/15/2001
Condominiumlow-rise                 $215,760.00                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
930650000                           Purchase                       Stated Income                    $216,000.00
                                    $5,588.55                      70                               10/23/2001
 520767807
Single Family                       $838,552.72                    7                                Primary Residence
AK                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Streamline                       $840,000.00
995070000
 520779802                          $2,010.22                      75.54                            10/30/2001
                                    $301,645.20                    7                                Primary Residence
PUD
CO                                  01/01/2002                     12/01/2001                       N
814350000                           Refinance Rate & Term          Standard                         $302,150.00

 520787102                          $2,909.80                      80                               10/31/2001
Single Family                       $430,555.24                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
NJ
074460000                           Purchase                       Standard                         $431,900.00
                                    $4,270.04                      68.06                            12/07/2001
 520790908
Single Family                       $649,453.92                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $650,000.00
900340000
 520812603                          $2,744.40                      73.1                             11/08/2001
                                    $395,290.20                    7.25                             Primary Residence
Single Family
MI                                  01/01/2002                     01/01/2002                       N
481700000                           Refinance Rate & Term          Super Select                     $402,300.00

 520834607                          $3,078.90                      67.06                            11/08/2001
Single Family                       $456,266.91                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
IL
600500000                           Refinance Rate & Term          Select                           $457,000.00
                                    $2,255.38                      73.7                             11/29/2001
 520837709
Single Family                       $338,722.12                    7                                Primary Residence
MI                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Select                           $339,000.00
482360000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,043.05                      75.85                            11/26/2001
 520882408
Single Family                       $310,738.72                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $311,000.00
945530000
 520890401                          $4,257.94                      79.9                             10/26/2001
                                    $638,947.72                    7                                Primary Residence
Single Family
KY                                  01/01/2002                     12/01/2001                       N
400590000                           Refinance Rate & Term          Select                           $640,000.00

 520901109                          $2,391.71                      65.14                            11/27/2001
Single Family                       $354,430.52                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
913110000                           Refinance Rate & Term          Streamline                       $355,000.00
                                    $1,965.20                      74.97                            12/20/2001
 520902008
PUD                                 $315,000.00                    6.375                            Primary Residence
FL                                  01/01/2002                     02/01/2002                       N
                                    Purchase                       Select                           $315,000.00
320920000
 520908906                          $3,284.65                      66.23                            11/26/2001
                                    $499,564.58                    6.875                            Primary Residence
Single Family
MI                                  01/01/2002                     01/01/2002                       N
483060000                           Refinance Rate & Term          Select                           $500,000.00

 520912106                          $2,308.60                      62.19                            12/19/2001
Single Family                       $347,000.00                    7                                Second Home
                                    01/01/2002                     02/01/2002                       N
MI
497120000                           Refinance Rate & Term          Select                           $347,000.00
                                    $2,168.89                      78.55                            10/26/2001
 520915505
Single Family                       $325,464.00                    7                                Primary Residence
DE                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Streamline                       $326,000.00
197070000
 520921701                          $2,495.68                      44.17                            11/29/2001
                                    $379,580.63                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
951252551                           Refinance Rate & Term          Streamline                       $379,900.00

 520965500                          $2,508.16                      63.63                            12/18/2001
Single Family                       $381,800.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
AZ
852480000                           Refinance Rate & Term          Select                           $381,800.00
                                    $2,006.27                      71.02                            11/15/2001
 520971003
Single Family                       $305,143.42                    6.875                            Primary Residence
CO                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $305,400.00
805420000
 520990300                          $2,069.33                      68.48                            11/26/2001
                                    $314,735.36                    6.875                            Primary Residence
Single Family
PA                                  01/01/2002                     01/01/2002                       N
189800000                           Refinance Rate & Term          Standard                         $315,000.00

 520997107                          $2,837.62                      70                               11/30/2001
Single Family                       $437,123.32                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
480090000                           Refinance Cash Out             Standard                         $437,500.00
                                    $3,700.75                      74.17                            11/14/2001
 521019901
Single Family                       $555,794.04                    7                                Primary Residence
NC                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Super Select                     $556,250.00
280310000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $1,125.60                      50                               10/26/2001
 521074609
Single Family                       $164,741.78                    7.25                             Primary Residence
MA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Stated Income                    $165,000.00
025632672
 521085308                          $573.01                        50.59                            10/26/2001
                                    $81,827.98                     7.5                              Primary Residence
Single Family
MI                                  01/01/2002                     12/01/2001                       N
482360000                           Purchase                       Stated Income                    $81,950.00

 521096107                          $3,356.23                      80                               11/30/2001
Single Family                       $479,543.76                    7.5                              Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
074460000                           Purchase                       Standard                         $480,000.00
                                    $2,263.78                      66.91                            11/12/2001
 521099408
Condominiumhigh-ris                 $344,298.81                    6.875                            Primary Residence
FL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $344,600.00
331330000
 521118307                          $3,301.40                      78.54                            10/29/2001
                                    $501,695.17                    6.875                            Primary Residence
Single Family
IN                                  01/01/2002                     12/01/2001                       N
462560000                           Refinance Rate & Term          Streamline                       $502,550.00

 521126607                          $2,562.03                      76.47                            10/30/2001
PUD                                 $389,342.82                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
IN
460330000                           Refinance Rate & Term          Standard                         $390,000.00
                                    $2,636.02                      64.76                            12/03/2001
 521132506
Single Family                       $340,000.00                    7                                Primary Residence
MI                                  02/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $340,000.00
483770000
 521136002                          $2,341.87                      80                               11/13/2001
                                    $351,421.24                    7                                Primary Residence
PUD
CA                                  01/01/2002                     12/01/2001                       N
958314321                           Refinance Rate & Term          Standard                         $352,000.00

 521155408                          $2,654.56                      54.66                            11/12/2001
Single Family                       $398,672.94                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CT
060290000                           Refinance Rate & Term          Select                           $399,000.00
                                    $3,936.85                      57                               11/16/2001
 521158303
Single Family                       $568,933.04                    7.375                            Primary Residence
TX                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $570,000.00
787460000
 521168401                          $2,874.76                      53.67                            11/09/2001
                                    $426,358.77                    7.125                            Primary Residence
Single Family
NJ                                  01/01/2002                     01/01/2002                       N
077460000                           Refinance Cash Out             Standard                         $426,700.00

 521182303                          $3,619.25                      80                               11/09/2001
Single Family                       $543,554.08                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
GA
300040000                           Refinance Rate & Term          Standard                         $544,000.00
                                    $2,465.81                      61                               11/12/2001
 521184408
Single Family                       $365,707.32                    7.125                            Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $366,000.00
077190000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,181.01                      80                               10/30/2001
 521193805
Single Family                       $331,420.49                    6.875                            Primary Residence
OH                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $332,000.00
451400000
 521220400                          $2,103.95                      75.36                            11/26/2001
                                    $320,000.93                    6.875                            Primary Residence
PUD
CA                                  02/01/2002                     01/01/2002                       N
917090000                           Refinance Rate & Term          Select                           $320,270.00

 521222109                          $2,801.59                      79.45                            12/14/2001
Single Family                       $420,754.42                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
483480000                           Refinance Rate & Term          Select                           $421,100.00
                                    $4,795.59                      54.07                            12/19/2001
 521222604
Single Family                       $730,000.00                    6.875                            Primary Residence
MA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $730,000.00
024810000
 521238303                          $2,092.32                      63.7                             11/16/2001
                                    $318,024.74                    6.875                            Primary Residence
Single Family
MI                                  01/01/2002                     01/01/2002                       N
483740000                           Refinance Rate & Term          Standard                         $318,500.00

 521258301                          $2,258.71                      79.88                            11/14/2001
Single Family                       $339,221.71                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
MA
010530000                           Purchase                       Standard                         $339,500.00
                                    $1,950.43                      90                               11/30/2001
 521261008
Single Family                       $296,650.56                    6.875                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $296,900.00
026310000
 521311407                          $3,166.84                      70                               12/19/2001
                                    $475,609.83                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
912060000                           Refinance Cash Out             Standard                         $476,000.00

 521326702                          $2,661.21                      74.7                             11/20/2001
Single Family                       $399,672.12                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CT
064320000                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,327.90                      61.39                            11/13/2001
 521328401
Single Family                       $349,613.18                    7                                Primary Residence
AZ                                  02/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Streamline                       $349,900.00
852550000
 521353508                          $2,678.04                      69.13                            12/17/2001
                                    $397,500.00                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     02/01/2002                       N
931090000                           Refinance Cash Out             Standard                         $397,500.00

 521364000                          $3,143.56                      69.69                            11/23/2001
PUD                                 $472,112.69                    7                                Primary Residence
                                    02/01/2002                     01/01/2002                       N
CA
921300000                           Refinance Cash Out             Standard                         $472,500.00
                                    $2,545.60                      75.24                            11/05/2001
 521366401
Single Family                       $386,847.04                    6.875                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $387,500.00
902750000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,282.83                      79.99                            11/30/2001
 521374702
Condominiummid-rise                 $347,190.89                    6.875                            Primary Residence
FL                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Select                           $347,500.00
339080000
 521380204                          $2,262.78                      73.39                            12/07/2001
                                    $331,700.00                    7.25                             Second Home
Single Family
NH                                  01/01/2002                     02/01/2002                       N
031100000                           Refinance Rate & Term          Streamline                       $331,700.00

 521419200                          $4,031.74                      72.57                            11/21/2001
Single Family                       $605,503.26                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
480980000                           Refinance Rate & Term          Standard                         $606,000.00
                                    $2,235.42                      80                               11/15/2001
 521425900
Single Family                       $335,724.58                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $336,000.00
945440000
 521435909                          $2,956.18                      76.63                            11/02/2001
                                    $449,621.95                    6.875                            Primary Residence
Single Family
MI                                  01/01/2002                     01/01/2002                       N
481670000                           Purchase                       Standard                         $450,000.00

 521437608                          $2,979.12                      71.85                            12/20/2001
Single Family                       $388,000.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
NH
038010000                           Refinance Cash Out             Standard                         $388,000.00
                                    $2,662.01                      67.98                            11/23/2001
 521444000
Single Family                       $346,024.29                    6.875                            Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $346,700.00
088440000
 521495309                          $7,417.96                      47.65                            12/14/2001
                                    $1,142,706.30                  6.75                             Primary Residence
Single Family
TN                                  01/01/2002                     01/01/2002                       N
372150000                           Refinance Rate & Term          Standard                         $1,143,691.00

 521553008                          $2,768.30                      41.11                            11/30/2001
Single Family                       $421,045.97                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
940400000                           Refinance Rate & Term          Select                           $421,400.00
                                    $2,632.56                      70.03                            11/08/2001
 521599308
Single Family                       $390,340.98                    7.125                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $390,750.00
020610000
 521643700                          $2,769.29                      66.39                            11/26/2001
                                    $421,195.84                    6.875                            Primary Residence
Single Family
MI                                  01/01/2002                     01/01/2002                       N
481670000                           Refinance Rate & Term          Standard                         $421,550.00

 521668202                          $2,047.00                      66.3                             12/26/2001
PUD                                 $311,600.00                    6.875                            Primary Residence
                                    02/01/2002                     02/01/2002                       N
CA
945990000                           Refinance Cash Out             Standard                         $311,600.00
                                    $2,158.02                      90                               11/16/2001
 521671800
Single Family                       $328,224.01                    6.875                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $328,500.00
018900000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,968.48                      47.57                            11/30/2001
 521677500
Single Family                       $419,481.52                    7                                Primary Residence
IL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $420,000.00
603050000
 521685800                          $2,084.74                      80                               12/07/2001
                                    $305,600.00                    7.25                             Primary Residence
Single Family
CT                                  01/01/2002                     02/01/2002                       N
068500000                           Refinance Rate & Term          Streamline                       $305,600.00

 521686402                          $3,592.64                      59.67                            12/12/2001
PUD                                 $537,944.84                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
FL
334337405                           Refinance Rate & Term          Streamline                       $540,000.00
                                    $2,627.72                      72.07                            11/23/2001
 521697409
Single Family                       $399,663.95                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $400,000.00
921312383
 521718205                          $3,113.62                      80                               01/03/2002
                                    $468,000.00                    7                                Second Home
CondominiumLow-Rise
PA                                  02/01/2002                     03/01/2002                       N
190410000                           Purchase                       Select                           $468,000.00

 521781906                          $3,962.55                      62.04                            12/05/2001
Single Family                       $595,600.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
VA
221013238                           Refinance Rate & Term          Streamline                       $595,600.00
                                    $2,646.29                      80                               11/16/2001
 521790808
Single Family                       $407,295.44                    6.75                             Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $408,000.00
954030000
 521817601                          $3,794.30                      75                               11/28/2001
                                    $584,496.33                    6.75                             Second Home
Single Family
TX                                  01/01/2002                     01/01/2002                       N
786240000                           Purchase                       Standard                         $585,000.00

 521819300                          $3,125.01                      61.67                            11/20/2001
Condominiumlow-rise                 $406,131.77                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
483820000                           Refinance Rate & Term          Select                           $407,000.00
                                    $6,337.01                      39.69                            12/26/2001
 521837401
Single Family                       $952,500.00                    7                                Primary Residence
MI                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $952,500.00
482360000
 521867507                          $3,193.46                      72.73                            11/14/2001
                                    $479,606.54                    7                                Second Home
Single Family
NJ                                  03/01/2002                     01/01/2002                       N
080080000                           Refinance Rate & Term          Standard                         $480,000.00

 521898403                          $2,159.00                      72.39                            12/14/2001
Single Family                       $327,084.21                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
IL
604220000                           Purchase                       Standard                         $328,650.00
                                    $2,455.60                      61.89                            12/06/2001
 521920009
Single Family                       $373,800.00                    6.875                            Primary Residence
MA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $373,800.00
018450000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,496.33                      80                               12/07/2001
 521930800
PUD                                 $380,000.00                    6.875                            Primary Residence
NC                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $380,000.00
276151658
 521981506                          $2,706.55                      80                               12/10/2001
                                    $412,000.00                    6.875                            Primary Residence
Single Family
CO                                  01/01/2002                     02/01/2002                       N
805240000                           Purchase                       Standard                         $412,000.00

 522011006                          $3,383.09                      80                               12/21/2001
Single Family                       $521,600.00                    6.75                             Primary Residence
                                    01/01/2002                     02/01/2002                       N
NJ
070780000                           Purchase                       Standard                         $521,600.00
                                    $4,324.47                      68.42                            12/11/2001
 522017102
Single Family                       $650,000.00                    7                                Primary Residence
NH                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $650,000.00
032550000
 522024108                          $2,857.65                      68.5                             12/07/2001
                                    $435,000.00                    6.875                            Primary Residence
Single Family
NY                                  01/01/2002                     02/01/2002                       N
109940000                           Purchase                       Standard                         $435,000.00

 522025501                          $3,972.02                      80                               11/16/2001
Single Family                       $611,872.73                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
481700000                           Purchase                       Standard                         $612,400.00
                                    $2,438.87                      57.01                            12/26/2001
 522025808
Single Family                       $362,000.00                    7.125                            Primary Residence
MI                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Select                           $362,000.00
483020000
 522061506                          $2,365.77                      63.85                            11/26/2001
                                    $350,869.18                    7.125                            Primary Residence
Single Family
PA                                  01/01/2002                     01/01/2002                       N
189380000                           Refinance Rate & Term          Standard                         $351,150.00

 522069301                          $2,620.34                      80                               11/23/2001
Single Family                       $403,652.16                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
IN
467370000                           Purchase                       Standard                         $404,000.00
                                    $2,643.77                      75.78                            11/29/2001
 522075605
Single Family                       $340,345.40                    7                                Primary Residence
IN                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $341,000.00
467500000
 522077809                          $2,918.74                      56.24                            11/26/2001
                                    $443,926.73                    6.875                            Primary Residence
Single Family
PA                                  01/01/2002                     01/01/2002                       N
193330000                           Refinance Rate & Term          Streamline                       $444,300.00

 522102102                          $2,605.23                      83.82                            12/20/2001
Single Family                       $377,200.00                    7.375                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
NY
117680000                           Refinance Rate & Term          Standard                         $377,200.00
                                    $2,674.14                      80                               12/07/2001
 522107606
Single Family                       $392,000.00                    7.25                             Primary Residence
MA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $392,000.00
010359700


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,592.64                      80                               12/27/2001
 522113505
Single Family                       $540,000.00                    7                                Primary Residence
PA                                  01/01/2002                     02/01/2002                       N
                                    Purchase                       Standard                         $540,000.00
190460000
 522116300                          $3,628.55                      61.37                            12/03/2001
                                    $552,350.00                    6.875                            Primary Residence
Single Family
PA                                  01/01/2002                     02/01/2002                       N
190410000                           Refinance Cash Out             Standard                         $552,350.00

 522120005                          $2,348.30                      79.07                            12/11/2001
Single Family                       $340,000.00                    7.375                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
VA
230930000                           Refinance Rate & Term          Streamline                       $340,000.00
                                    $2,795.31                      70.18                            11/21/2001
 522131309
PUD                                 $399,496.36                    6.875                            Primary Residence
PA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $400,000.00
193828810
 522135805                          $2,661.21                      70.18                            11/27/2001
                                    $399,672.12                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
954030000                           Refinance Rate & Term          Streamline                       $400,000.00

 522144005                          $3,416.03                      80                               11/21/2001
Single Family                       $519,563.14                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
TN
371380000                           Refinance Rate & Term          Select                           $520,000.00
                                    $2,609.53                      90                               11/29/2001
 522200906
Single Family                       $359,652.31                    7.875                            Primary Residence
NY                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $359,900.00
109700000
 522214006                          $2,005.23                      64.13                            11/09/2001
                                    $300,813.19                    7                                Primary Residence
Single Family
NH                                  01/01/2002                     01/01/2002                       N
038560000                           Refinance Rate & Term          Standard                         $301,400.00

 522214808                          $2,148.16                      80                               11/16/2001
Single Family                       $329,323.77                    6.75                             Primary Residence
                                    03/01/2002                     01/01/2002                       N
NY
105410000                           Purchase                       Standard                         $331,200.00
                                    $2,492.39                      72.27                            11/26/2001
 522230507
Single Family                       $379,081.26                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $379,400.00
913900000
 522233006                          $2,455.84                      80                               12/19/2001
                                    $360,000.00                    7.25                             Primary Residence
Single Family
AZ                                  01/01/2002                     02/01/2002                       N
856213608                           Refinance Cash Out             Standard                         $360,000.00

 522264209                          $2,829.62                      70                               12/12/2001
Single Family                       $420,000.00                    7.125                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
MI
480250000                           Refinance Cash Out             Standard                         $420,000.00
                                    $4,201.53                      50.28                            12/04/2001
 522282409
Single Family                       $615,419.53                    7.25                             Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Stated Income                    $615,900.00
961610000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,627.72                      88.89                            11/14/2001
 522286103
PUD                                 $399,663.95                    6.875                            Primary Residence
CO                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $400,000.00
805280000
 522331909                          $2,154.25                      78.98                            12/19/2001
                                    $323,800.00                    7                                Primary Residence
Single Family
MI                                  01/01/2002                     02/01/2002                       N
481880000                           Refinance Rate & Term          Select                           $323,800.00

 522358704                          $3,883.24                      76.8                             12/06/2001
Single Family                       $583,201.56                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
IN
479090000                           Refinance Rate & Term          Select                           $583,680.00
                                    $3,232.16                      78.97                            12/10/2001
 522374602
Single Family                       $473,800.00                    7.25                             Primary Residence
TX                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Streamline                       $473,800.00
787460000
 522408400                          $2,128.97                      80                               12/04/2001
                                    $320,000.00                    7                                Primary Residence
Single Family
CO                                  01/01/2002                     02/01/2002                       N
800200000                           Refinance Cash Out             Standard                         $320,000.00

 522412204                          $1,313.86                      32.26                            12/06/2001
Single Family                       $200,000.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
MA
026380000                           Purchase                       Stated Income                    $200,000.00
                                    $4,864.49                      59.29                            11/14/2001
 522420900
Single Family                       $749,354.26                    6.75                             Primary Residence
GA                                  02/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Streamline                       $750,000.00
303274665
 522430701                          $2,694.88                      80                               12/19/2001
                                    $400,000.00                    7.125                            Primary Residence
Single Family
NJ                                  01/01/2002                     02/01/2002                       N
077330000                           Purchase                       Standard                         $400,000.00

 522436302                          $2,453.31                      68.93                            12/06/2001
Single Family                       $368,447.73                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
483090000                           Refinance Cash Out             Standard                         $368,750.00
                                    $3,670.15                      65.93                            12/12/2001
 522444603
Single Family                       $478,000.00                    6.875                            Primary Residence
WA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $478,000.00
986850000
 522448109                          $2,530.82                      77.05                            12/21/2001
                                    $385,250.00                    6.875                            Primary Residence
Single Family
MI                                  01/01/2002                     02/01/2002                       N
481700000                           Refinance Rate & Term          Select                           $385,250.00

 522448208                          $2,256.96                      50.76                            12/17/2001
Single Family                       $335,000.00                    7.125                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
CT
068972733                           Refinance Rate & Term          Standard                         $335,000.00
                                    $2,572.54                      54.24                            12/26/2001
 522474006
PUD                                 $391,600.00                    6.875                            Primary Residence
CA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $391,600.00
950030000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,653.34                      64.11                            12/28/2001
 522475706
Single Family                       $403,900.00                    6.875                            Second Home
CA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $403,900.00
931050000
 522477702                          $2,522.61                      80                               11/26/2001
                                    $383,629.43                    6.875                            Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
018100000                           Refinance Rate & Term          Standard                         $384,000.00

 522508001                          $2,449.65                      73.64                            12/26/2001
Single Family                       $368,200.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
PA
189470000                           Refinance Rate & Term          Stated Income                    $368,200.00
                                    $4,219.84                      71.58                            12/28/2001
 522681105
Single Family                       $626,350.00                    7.125                            Primary Residence
NY                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Streamline                       $626,350.00
105360000
 522695907                          $2,164.05                      73.33                            12/05/2001
                                    $333,650.00                    6.75                             Primary Residence
Single Family
FL                                  01/01/2002                     02/01/2002                       N
320030000                           Refinance Rate & Term          Select                           $333,650.00

 522803600                          $2,661.21                      46.51                            12/13/2001
Single Family                       $400,000.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
MA
017205653                           Refinance Rate & Term          Standard                         $400,000.00
                                    $6,683.97                      69.38                            12/13/2001
 522832500
PUD                                 $991,306.62                    7.125                            Primary Residence
CO                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Select                           $992,100.00
801040000
 522856905                          $2,288.65                      74.78                            12/07/2001
                                    $344,000.00                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     02/01/2002                       N
951290000                           Refinance Rate & Term          Select                           $344,000.00

 522876408                          $2,096.92                      80                               12/17/2001
Single Family                       $319,200.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
MD
208540000                           Purchase                       Standard                         $319,200.00
                                    $3,664.78                      64.87                            12/31/2001
 522899509
Single Family                       $551,400.00                    6.99                             Primary Residence
CA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $551,400.00
953040000
 522924406                          $2,155.26                      94.99                            11/29/2001
                                    $311,812.55                    7.375                            Primary Residence
Single Family
AZ                                  01/01/2002                     01/01/2002                       N
850210000                           Purchase                       Standard                         $312,050.00

 522951706                          $2,369.55                      78.41                            12/14/2001
PUD                                 $360,396.96                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
945010000                           Refinance Rate & Term          Streamline                       $360,700.00
                                    $2,516.04                      79.79                            11/26/2001
 522989201
Single Family                       $382,678.23                    6.875                            Primary Residence
CO                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $383,000.00
805120000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,074.43                      80                               12/03/2001
 523028900
Single Family                       $467,606.82                    6.875                            Primary Residence
MI                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Select                           $468,000.00
488950000
 523053106                          $2,533.52                      89.54                            12/06/2001
                                    $375,649.28                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
024210000                           Refinance Rate & Term          Streamline                       $376,050.00

 523066603                          $1,840.27                      63.26                            12/10/2001
Single Family                       $260,000.00                    7.625                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
MA
023510000                           Refinance Cash Out             Stated Income                    $260,000.00
                                    $2,661.21                      48.31                            12/21/2001
 523119709
Single Family                       $400,000.00                    7                                Primary Residence
NJ                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $400,000.00
070900000
 523127207                          $2,395.09                      80                               12/27/2001
                                    $360,000.00                    7                                Primary Residence
Single Family
NJ                                  01/01/2002                     02/01/2002                       N
070410000                           Refinance Rate & Term          Streamline                       $360,000.00

 523169506                          $3,324.16                      80                               12/17/2001
Single Family                       $464,000.00                    7.75                             Primary Residence
                                    01/01/2002                     02/01/2002                       N
CA
923520000                           Purchase                       Standard                         $464,000.00
                                    $2,476.63                      58.91                            12/31/2001
 523205003
Single Family                       $377,000.00                    6.875                            Second Home
CA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Streamline                       $377,000.00
945980000
 523223204                          $2,095.71                      61.77                            12/14/2001
                                    $315,000.00                    7                                Primary Residence
CondominiumHigh-Ris
FL                                  01/01/2002                     02/01/2002                       N
331540000                           Refinance Rate & Term          Streamline                       $315,000.00

 523234201                          $3,163.45                      79.99                            11/29/2001
PUD                                 $481,145.43                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
926020000                           Purchase                       Standard                         $481,550.00
                                    $2,631.61                      90                               12/11/2001
 523255206
Single Family                       $395,550.00                    7                                Primary Residence
CA                                  01/01/2002                     02/01/2002                       N
                                    Purchase                       Standard                         $395,550.00
935100000
 523256105                          $2,972.74                      80                               11/30/2001
                                    $419,696.01                    7.625                            Primary Residence
Single Family
FL                                  01/01/2002                     01/01/2002                       N
342750000                           Purchase                       Select                           $420,000.00

 523264307                          $3,152.21                      61.94                            12/14/2001
Single Family                       $473,800.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
MA
019304011                           Refinance Rate & Term          Standard                         $473,800.00
                                    $2,290.65                      80                               12/24/2001
 523351609
Single Family                       $340,000.00                    7.125                            Primary Residence
CA                                  01/01/2002                     02/01/2002                       N
                                    Purchase                       Standard                         $340,000.00
945470000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,120.42                      65.43                            12/14/2001
 523387900
Single Family                       $474,900.57                    6.875                            Primary Residence
MI                                  02/01/2002                     02/01/2002                       N
                                    Purchase                       Standard                         $475,000.00
483220000
 523402808                          $2,537.70                      80                               12/14/2001
                                    $372,000.00                    7.25                             Primary Residence
Single Family
CA                                  01/01/2002                     02/01/2002                       N
953100000                           Purchase                       Standard                         $372,000.00

 523439206                          $2,054.85                      78.21                            12/26/2001
Single Family                       $305,000.00                    7.125                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
TX
786100000                           Refinance Cash Out             Standard                         $305,000.00
                                    $2,336.55                      80                               12/12/2001
 523447308
Condominiumlow-rise                 $351,200.00                    7                                Primary Residence
CA                                  02/01/2002                     02/01/2002                       N
                                    Purchase                       Select                           $351,200.00
941030000
 523472108                          $3,262.65                      80                               12/19/2001
                                    $490,400.00                    7                                Primary Residence
Single Family
NH                                  01/01/2002                     02/01/2002                       N
031040000                           Refinance Cash Out             Standard                         $490,400.00

 523493807                          $2,376.77                      90                               12/27/2001
Single Family                       $361,800.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
CA
907170000                           Purchase                       Standard                         $361,800.00
                                    $3,678.81                      80                               12/14/2001
 523511400
PUD                                 $560,000.00                    6.875                            Primary Residence
PA                                  02/01/2002                     02/01/2002                       N
                                    Purchase                       Standard                         $560,000.00
194220000
 523590404                          $1,332.32                      75                               12/12/2001
                                    $183,750.00                    7.875                            Primary Residence
PUD
FL                                  01/01/2002                     02/01/2002                       N
334140000                           Purchase                       Stated Income                    $183,750.00

 523628204                          $2,669.36                      49.68                            12/26/2001
Single Family                       $372,600.00                    7.75                             Primary Residence
                                    01/01/2002                     02/01/2002                       N
NJ
086480000                           Refinance Cash Out             Standard                         $372,600.00
                                    $3,146.47                      75                               12/14/2001
 523636900
Single Family                       $449,487.09                    7.5                              Primary Residence
TX                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $450,000.00
760080000
 523664704                          $4,359.97                      75.69                            12/18/2001
                                    $647,150.00                    7.125                            Primary Residence
Single Family
TX                                  01/01/2002                     02/01/2002                       N
760080000                           Refinance Cash Out             Super Select                     $647,150.00

 523669604                          $4,324.47                      78.5                             12/20/2001
Single Family                       $650,000.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
FL
331400000                           Purchase                       Select                           $650,000.00
                                    $2,864.21                      80                               01/02/2002
 523669901
Single Family                       $436,000.00                    6.875                            Primary Residence
CA                                  01/01/2002                     02/01/2002                       N
                                    Purchase                       Standard                         $436,000.00
905030000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $4,215.89                      59.09                            12/17/2001
 523866101
Single Family                       $650,000.00                    6.75                             Primary Residence
NJ                                  01/01/2002                     02/01/2002                       N
                                    Purchase                       Select                           $650,000.00
079240000
 524015906                          $2,345.54                      79.85                            12/27/2001
                                    $327,400.00                    7.75                             Primary Residence
PUD
CA                                  02/01/2002                     02/01/2002                       N
919150000                           Purchase                       Standard                         $327,400.00

 524145109                          $3,532.76                      79.95                            12/20/2001
Single Family                       $531,000.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
MI
483040000                           Purchase                       Select                           $531,000.00
                                    $3,146.69                      68.92                            12/31/2001
 524151909
PUD                                 $479,000.00                    6.875                            Second Home
PA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $479,000.00
183280000
 600034594                          $2,728.71                      53.33                            07/20/2001
                                    $398,420.82                    7.25                             Second Home
CondominiumLow-Rise
NJ                                  01/01/2002                     09/01/2001                       N
082430000                           Purchase                       Standard                         $400,000.00

 600087751                          $1,193.81                      63.8                             10/24/2001
Single Family                       $174,726.14                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
015430000                           Purchase                       Stated Income                    $175,000.00
                                    $1,968.08                      89.99                            03/09/2001
 600095152
PUD                                 $282,849.91                    7.375                            Primary Residence
NV                                  01/01/2002                     05/01/2001                       N
                                    Purchase                       Standard                         $284,950.00
890520000
 600122672                          $2,912.21                      77.62                            05/04/2001
                                    $425,894.89                    7.25                             Primary Residence
Single Family
MD                                  01/01/2002                     11/01/2001                       N
211460000                           Refinance Rate & Term          Standard                         $426,900.00

 600137587                          $3,688.91                      63.19                            10/10/2001
Single Family                       $567,767.86                    6.75                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
021860000                           Refinance Cash Out             Standard                         $568,750.00
                                    $2,814.22                      51.19                            10/31/2001
 600145190
Single Family                       $365,554.99                    8.5                              Primary Residence
OH                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Stated Income                    $366,000.00
442360000
 600149600                          $2,729.05                      80                               10/10/2001
                                    $350,606.56                    7                                Primary Residence
Single Family
NY                                  01/01/2002                     12/01/2001                       N
117901221                           Refinance Cash Out             STANDARD                         $352,000.00

 600157859                          $3,108.04                      60.16                            07/13/2001
Single Family                       $448,165.51                    7.375                            Primary Residence
                                    01/01/2002                     09/01/2001                       N
IA
502650000                           Refinance Rate & Term          Standard                         $450,000.00
                                    $2,143.44                      79.83                            07/24/2001
 600162387
Single Family                       $305,398.19                    7.5                              Primary Residence
CA                                  01/01/2002                     09/01/2001                       N
                                    Refinance Rate & Term          Standard                         $306,550.00
925920000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,552.01                      80                               08/30/2001
 600165903
Single Family                       $506,477.76                    7.5                              Primary Residence
MA                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $508,000.00
017520000
 600166670                          $2,347.03                      94.99                            08/20/2001
                                    $342,966.62                    7.25                             Primary Residence
Single Family
CA                                  01/01/2002                     10/01/2001                       N
958340000                           Purchase                       Standard                         $344,050.00

 600167389                          $2,909.79                      79.98                            12/07/2001
Single Family                       $431,900.00                    7.125                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
MA
560900000                           Refinance Rate & Term          Standard                         $431,900.00
                                    $2,558.16                      62.24                            08/29/2001
 600167701
Single Family                       $373,819.22                    7.25                             Primary Residence
MA                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       STANDARD                         $375,000.00
024680000
 600168379                          $2,638.96                      71.87                            08/06/2001
                                    $390,435.84                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     10/01/2001                       N
951260000                           Refinance Rate & Term          Standard                         $391,700.00

 600168695                          $2,417.36                      94.62                            08/31/2001
Single Family                       $348,740.48                    7.375                            Primary Residence
                                    01/01/2002                     10/01/2001                       N
NC
282780000                           Purchase                       Standard                         $350,000.00
                                    $2,095.71                      77.78                            11/06/2001
 600168775
Single Family                       $314,741.79                    7                                Primary Residence
IL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $315,000.00
606460000
 600169988                          $2,993.87                      70.31                            10/01/2001
                                    $448,886.92                    7                                Primary Residence
Single Family
SC                                  01/01/2002                     11/01/2001                       N
299020000                           Purchase                       Standard                         $450,000.00

 600170106                          $2,424.27                      90                               08/24/2001
Single Family                       $349,921.78                    7.375                            Primary Residence
                                    01/01/2002                     10/01/2001                       N
IL
601750000                           Purchase                       Standard                         $351,000.00
                                    $2,353.82                      80                               08/14/2001
 600170781
Single Family                       $339,753.12                    7.375                            Primary Residence
NJ                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $340,800.00
080530000
 600171500                          $2,092.74                      80                               08/14/2001
                                    $309,621.50                    7.125                            Primary Residence
PUD
MD                                  01/01/2002                     10/01/2001                       N
210290000                           Purchase                       Standard                         $310,624.00

 600174034                          $2,993.86                      75                               08/27/2001
Single Family                       $448,209.85                    7                                Primary Residence
                                    01/01/2002                     10/01/2001                       N
VA
234520000                           Purchase                       Standard                         $450,000.00
                                    $2,140.37                      53.75                            08/31/2001
 600174063
Single Family                       $328,853.86                    6.75                             Primary Residence
MA                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $330,000.00
020500000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,210.16                      69.26                            05/17/2001
 600174111
Single Family                       $318,009.64                    7.375                            Primary Residence
DC                                  01/01/2002                     06/01/2001                       N
                                    Refinance Rate & Term          Standard                         $320,000.00
200120000
 600175338                          $2,492.08                      86.04                            08/22/2001
                                    $367,903.85                    7.125                            Primary Residence
Single Family
OR                                  01/01/2002                     10/01/2001                       N
977010000                           Purchase                       Standard                         $369,900.00

 600175409                          $2,820.88                      77.8                             09/11/2001
Single Family                       $422,768.14                    7                                Primary Residence
                                    02/01/2002                     11/01/2001                       N
SC
295010000                           Refinance Rate & Term          Standard                         $424,000.00
                                    $3,991.81                      57.14                            10/30/2001
 600176596
Single Family                       $599,013.51                    7                                Primary Residence
MA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $600,000.00
021860000
 600177362                          $3,162.86                      68.01                            08/12/2001
                                    $438,191.93                    7.785                            Primary Residence
Single Family
CA                                  01/01/2002                     10/01/2001                       N
913560000                           Refinance Cash Out             Standard                         $440,000.00

 600177393                          $2,281.66                      80                               09/07/2001
PUD                                 $342,101.71                    7                                Primary Residence
                                    01/01/2002                     11/01/2001                       N
VA
201710000                           Purchase                       Standard                         $342,950.00
                                    $2,189.55                      79.8                             08/21/2001
 600177395
PUD                                 $319,953.31                    7.25                             Primary Residence
MD                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $320,964.00
210430000
 600178904                          $2,734.39                      54.37                            09/10/2001
                                    $409,983.42                    7                                Primary Residence
PUD
CO                                  01/01/2002                     11/01/2001                       N
801040000                           Refinance Rate & Term          Standard                         $411,000.00

 600179171                          $2,389.74                      76.89                            10/12/2001
Single Family                       $345,471.82                    7.375                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
020620000                           Refinance Rate & Term          Standard                         $346,000.00
                                    $2,423.11                      80                               08/31/2001
 600179456
PUD                                 $350,004.17                    7.375                            Primary Residence
MD                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $350,832.00
207110000
 600179710                          $2,314.23                      76.33                            08/30/2001
                                    $341,964.43                    7.125                            Primary Residence
Single Family
SC                                  01/01/2002                     10/01/2001                       N
296200000                           Refinance Rate & Term          Standard                         $343,500.00

 600180660                          $2,856.57                      66.25                            10/22/2001
PUD                                 $423,319.85                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
SC
299100000                           Refinance Rate & Term          Standard                         $424,000.00
                                    $1,263.83                      75                               10/08/2001
 600180814
Single Family                       $180,480.88                    7.5                              Primary Residence
OH                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Stated Income                    $180,750.00
440560000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $4,312.18                      80                               09/26/2001
 600181640
PUD                                 $630,631.68                    7.25                             Primary Residence
VA                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $632,120.00
221240000
 600181948                          $4,106.99                      80                               10/16/2001
                                    $608,099.68                    7.125                            Primary Residence
Single Family
IL                                  01/01/2002                     12/01/2001                       N
601340000                           Refinance Rate & Term          Standard                         $609,600.00

 600181949                          $1,942.68                      80                               10/22/2001
Single Family                       $291,519.91                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
NJ
074800000                           Refinance Cash Out             Standard                         $292,000.00
                                    $3,178.81                      77.04                            08/24/2001
 600182428
Single Family                       $470,307.23                    7.125                            Primary Residence
NJ                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $471,830.00
077330000
 600183004                          $2,417.50                      80                               08/29/2001
                                    $366,752.66                    6.875                            Primary Residence
CondominiumLow-Rise
NJ                                  01/01/2002                     10/01/2001                       N
076520000                           Purchase                       Standard                         $368,000.00

 600183074                          $2,602.97                      80                               10/15/2001
Single Family                       $380,971.88                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
AZ
852966538                           Purchase                       Standard                         $381,569.00
                                    $2,792.49                      80                               10/17/2001
 600183083
Single Family                       $408,709.41                    7.25                             Primary Residence
IL                                  12/01/2001                     12/01/2001                       N
                                    Purchase                       Standard                         $409,350.00
600100000
 600183261                          $2,566.87                      64.58                            08/30/2001
                                    $379,770.38                    7.125                            Primary Residence
CondominiumLow-Rise
IL                                  03/01/2002                     10/01/2001                       N
606140000                           Purchase                       Standard                         $381,000.00

 600183304                          $3,028.86                      80                               10/05/2001
PUD                                 $443,305.19                    7.25                             Second Home
                                    12/01/2001                     12/01/2001                       N
CO
801180000                           Refinance Rate & Term          Standard                         $444,000.00
                                    $2,483.13                      80                               08/30/2001
 600183312
CondominiumLow-Rise                 $362,604.77                    7.25                             Primary Residence
NJ                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $364,000.00
076520000
 600183827                          $2,358.02                      73.6                             08/31/2001
                                    $348,870.43                    7.125                            Primary Residence
CondominiumLow-Rise
NJ                                  01/01/2002                     10/01/2001                       N
076520000                           Purchase                       Standard                         $350,000.00

 600184230                          $2,646.28                      80                               11/08/2001
Single Family                       $407,648.72                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
088730000                           Refinance Rate & Term          Standard                         $408,000.00
                                    $2,128.39                      80                               08/31/2001
 600184435
Single Family                       $311,017.58                    7.25                             Primary Residence
VA                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $312,000.00
220150000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,627.51                      69.64                            09/21/2001
 600184465
Single Family                       $389,058.78                    7.125                            Primary Residence
PA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $390,000.00
190020000
 600184906                          $2,593.82                      79.38                            10/02/2001
                                    $384,382.41                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
945550000                           Refinance Cash Out             Standard                         $385,000.00

 600184911                          $2,358.01                      25                               09/07/2001
Single Family                       $349,155.35                    7.125                            Second Home
                                    01/01/2002                     11/01/2001                       N
DE
199300000                           Purchase                       Standard                         $350,000.00
                                    $3,057.73                      77.24                            09/06/2001
 600184971
Single Family                       $457,340.89                    7                                Primary Residence
NC                                  01/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $459,600.00
282700000
 600184972                          $2,232.26                      80                               09/24/2001
                                    $322,457.67                    7.375                            Primary Residence
PUD
PA                                  01/01/2002                     11/01/2001                       N
190020000                           Refinance Cash Out             Standard                         $323,200.00

 600185373                          $2,155.90                      69.57                            09/28/2001
Single Family                       $319,039.79                    7.125                            Primary Residence
                                    02/01/2002                     11/01/2001                       N
CO
805250000                           Refinance Cash Out             Standard                         $320,000.00
                                    $2,048.10                      80                               09/21/2001
 600185959
Single Family                       $303,266.36                    7.125                            Primary Residence
CO                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $304,000.00
808350000
 600186022                          $4,769.47                      59.09                            08/30/2001
                                    $648,682.85                    8                                Primary Residence
Single Family
CA                                  01/01/2002                     11/01/2001                       N
926570000                           Refinance Rate & Term          Standard                         $650,000.00

 600186225                          $2,325.98                      95                               09/18/2001
PUD                                 $348,744.09                    7                                Primary Residence
                                    01/01/2002                     11/01/2001                       N
CA
957650000                           Purchase                       Standard                         $349,613.00
                                    $2,747.01                      80                               09/28/2001
 600186310
PUD                                 $411,874.72                    7                                Primary Residence
GA                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $412,896.00
300240000
 600186346                          $3,327.31                      35.38                            10/19/2001
                                    $512,114.15                    6.75                             Primary Residence
PUD
CO                                  02/01/2002                     12/01/2001                       N
816320000                           Refinance Rate & Term          Standard                         $513,000.00

 600186392                          $2,196.33                      52.82                            10/05/2001
Single Family                       $329,582.22                    7                                Primary Residence
                                    02/01/2002                     12/01/2001                       N
MA
017200000                           Refinance Rate & Term          Standard                         $330,125.00
                                    $2,728.56                      79.41                            09/24/2001
 600186698
Single Family                       $404,022.60                    7.125                            Primary Residence
NC                                  02/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $405,000.00
278960000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $4,434.15                      67.71                            10/08/2001
 600187029
Single Family                       $648,982.80                    7.25                             Primary Residence
IL                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $650,000.00
600150000
 600188851                          $2,053.55                      80                               09/28/2001
                                    $304,072.39                    7.125                            Primary Residence
PUD
MD                                  01/01/2002                     11/01/2001                       N
210430000                           Purchase                       Standard                         $304,808.00

 600188855                          $2,361.82                      72.45                            09/24/2001
PUD                                 $354,121.94                    7                                Primary Residence
                                    01/01/2002                     11/01/2001                       N
PA
190610000                           Refinance Rate & Term          Standard                         $355,000.00
                                    $2,774.32                      74.07                            09/10/2001
 600188857
PUD                                 $415,591.96                    7                                Primary Residence
PA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $417,000.00
190610000
 600189068                          $2,364.75                      90                               10/26/2001
                                    $350,436.96                    7.125                            Primary Residence
Single Family
UT                                  01/01/2002                     12/01/2001                       N
840650000                           Refinance Rate & Term          Standard                         $351,000.00

 600189102                          $3,410.88                      55.43                            10/22/2001
Single Family                       $499,217.55                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
024920000                           Refinance Cash Out             Standard                         $500,000.00
                                    $2,370.20                      80                               09/28/2001
 600189200
CondominiumLow-Rise                 $358,943.99                    6.875                            Primary Residence
MA                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $360,800.00
021410000
 600189290                          $2,117.33                      95                               09/28/2001
                                    $317,462.82                    7                                Primary Residence
Single Family
NC                                  01/01/2002                     11/01/2001                       N
270300000                           Purchase                       Standard                         $318,250.00

 600189293                          $3,025.71                      55.6                             11/19/2001
Single Family                       $466,098.34                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
MD
214050000                           Refinance Rate & Term          Standard                         $466,500.00
                                    $2,338.18                      80                               09/26/2001
 600189730
PUD                                 $333,650.80                    7.5                              Primary Residence
PA                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $334,400.00
194600000
 600190973                          $2,047.47                      80                               10/11/2001
                                    $307,244.01                    7                                Primary Residence
PUD
TX                                  01/01/2002                     12/01/2001                       N
760340000                           Purchase                       Standard                         $307,750.00

 600190980                          $2,493.69                      79.34                            09/21/2001
PUD                                 $347,338.21                    7.75                             Primary Residence
                                    01/01/2002                     11/01/2001                       N
VA
201710000                           Purchase                       Standard                         $348,080.00
                                    $2,728.56                      77.88                            10/12/2001
 600190981
Single Family                       $404,350.33                    7.125                            Second Home
NJ                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $405,000.00
080550000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,884.70                      80                               09/18/2001
 600190985
PUD                                 $582,453.40                    7                                Primary Residence
CA                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $583,900.00
945210000
 600191285                          $2,654.45                      47.47                            11/05/2001
                                    $393,119.63                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
023320000                           Refinance Rate & Term          Standard                         $394,000.00

 600191434                          $2,155.68                      80                               08/28/2001
Single Family                       $315,004.98                    7.25                             Second Home
                                    01/01/2002                     10/01/2001                       N
CA
961500000                           Purchase                       Standard                         $316,000.00
                                    $343.88                        75                               10/29/2001
 600191492
Single Family                       $47,932.02                     7.75                             Primary Residence
DE                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Stated Income                    $48,000.00
197090000
 600191524                          $3,659.16                      44.75                            10/30/2001
                                    $549,095.71                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
024820000                           Refinance Cash Out             Standard                         $550,000.00

 600192062                          $2,627.72                      67.8                             11/08/2001
Single Family                       $399,663.95                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CO
801110000                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,236.75                      80                               09/25/2001
 600192267
Single Family                       $330,706.09                    7.125                            Primary Residence
CA                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $332,000.00
945460000
 600192585                          $2,477.28                      77.78                            10/10/2001
                                    $349,491.75                    7.625                            Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
021350000                           Refinance Rate & Term          Standard                         $350,000.00

 600192725                          $2,526.45                      75                               10/12/2001
Single Family                       $374,398.45                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
SC
297150000                           Refinance Rate & Term          Standard                         $375,000.00
                                    $2,128.97                      80                               09/28/2001
 600192801
PUD                                 $319,208.50                    7                                Primary Residence
CO                                  02/01/2002                     11/01/2001                       N
                                    Refinance Cash Out             Standard                         $320,000.00
801340000
 600192902                          $2,018.20                      95                               09/21/2001
                                    $302,423.93                    7                                Primary Residence
PUD
TX                                  02/01/2002                     11/01/2001                       N
762080000                           Purchase                       Standard                         $303,350.00

 600193783                          $2,262.03                      68                               09/27/2001
Single Family                       $338,404.64                    7                                Primary Residence
                                    01/01/2002                     11/01/2001                       N
AZ
853400000                           Refinance Rate & Term          Standard                         $340,000.00
                                    $2,082.40                      76.34                            10/19/2001
 600193858
PUD                                 $312,381.25                    7                                Primary Residence
CO                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $313,000.00
801260000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,282.89                      80                               09/28/2001
 600193904
PUD                                 $333,860.08                    7.25                             Primary Residence
MD                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $334,648.00
207110000
 600193934                          $2,015.02                      80                               09/28/2001
                                    $302,122.88                    7                                Primary Residence
PUD
VA                                  01/01/2002                     11/01/2001                       N
201120000                           Purchase                       Standard                         $302,872.00

 600193942                          $2,198.15                      67.83                            10/01/2001
PUD                                 $325,482.58                    7.125                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
MD
211080000                           Refinance Rate & Term          Standard                         $326,270.00
                                    $2,517.17                      89.55                            11/26/2001
 600194157
Single Family                       $359,732.83                    7.5                              Primary Residence
MD                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $360,000.00
206040000
 600194192                          $2,123.65                      80                               11/02/2001
                                    $318,675.17                    7                                Primary Residence
Single Family
MD                                  01/01/2002                     12/01/2001                       N
208550000                           Purchase                       Standard                         $319,200.00

 600194574                          $2,768.98                      48.24                            10/08/2001
Single Family                       $410,340.71                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
MI
491170000                           Refinance Cash Out             Standard                         $411,000.00
                                    $3,675.13                      79.46                            10/05/2001
 600194592
Single Family                       $544,624.97                    7.125                            Primary Residence
TX                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $545,500.00
770050000
 600194768                          $4,199.31                      80                               09/21/2001
                                    $606,603.52                    7.375                            Primary Residence
Single Family
PA                                  01/01/2002                     11/01/2001                       N
189400000                           Purchase                       Standard                         $608,000.00

 600194915                          $3,284.64                      80                               11/21/2001
Single Family                       $499,579.94                    6.875                            Primary Residence
                                    02/01/2002                     01/01/2002                       N
IL
601750000                           Refinance Rate & Term          Standard                         $500,000.00
                                    $3,991.82                      65.93                            10/23/2001
 600194942
Single Family                       $599,013.49                    7                                Primary Residence
MA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $600,000.00
021780000
 600195182                          $3,685.24                      54.7                             10/19/2001
                                    $546,122.55                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
024680000                           Refinance Rate & Term          Standard                         $547,000.00

 600195244                          $2,694.87                      74.42                            09/25/2001
PUD                                 $399,034.68                    7.125                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
FL
342410000                           Purchase                       Stated Income                    $400,000.00
                                    $2,526.44                      74.4                             10/24/2001
 600195282
Single Family                       $374,398.46                    7.125                            Primary Residence
MD                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $375,000.00
207230000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,252.87                      89.77                            09/28/2001
 600195362
Single Family                       $321,478.15                    7.5                              Primary Residence
MI                                  01/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $322,200.00
483240000
 600195660                          $2,673.70                      43.76                            11/15/2001
                                    $406,658.07                    6.875                            Primary Residence
Single Family
NJ                                  01/01/2002                     01/01/2002                       N
078300000                           Refinance Rate & Term          Standard                         $407,000.00

 600195787                          $2,252.91                      80                               10/23/2001
PUD                                 $333,863.59                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
IL
605650000                           Refinance Cash Out             Standard                         $334,400.00
                                    $3,218.55                      57.53                            11/12/2001
 600195855
CondominiumMid-Rise                 $465,645.41                    7.375                            Second Home
FL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $466,000.00
341450000
 600195858                          $2,694.87                      50                               10/16/2001
                                    $399,342.36                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
030610000                           Refinance Rate & Term          Standard                         $400,000.00

 600195894                          $2,694.87                      59.26                            11/02/2001
Single Family                       $399,358.36                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
024650000                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,318.96                      68.54                            09/21/2001
 600195988
Single Family                       $352,105.21                    6.875                            Primary Residence
MA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $353,000.00
017600000
 600196396                          $1,941.36                      75.4                             10/23/2001
                                    $291,320.22                    7                                Primary Residence
Single Family
NC                                  01/01/2002                     12/01/2001                       N
287510000                           Refinance Cash Out             Standard                         $291,800.00

 600196614                          $2,445.60                      69.81                            10/26/2001
Single Family                       $360,863.30                    7.125                            Primary Residence
                                    02/01/2002                     12/01/2001                       N
MI
490530000                           Refinance Rate & Term          Standard                         $363,000.00
                                    $4,098.82                      69.41                            09/24/2001
 600196660
Single Family                       $592,086.93                    7.375                            Primary Residence
OH                                  01/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $593,450.00
435600000
 600196685                          $2,198.82                      69.58                            10/15/2001
                                    $329,956.62                    7                                Primary Residence
Single Family
IL                                  01/01/2002                     12/01/2001                       N
600020000                           Refinance Rate & Term          Standard                         $330,500.00

 600196878                          $3,991.81                      80                               10/12/2001
Single Family                       $599,013.51                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
FL
342090000                           Purchase                       Standard                         $600,000.00
                                    $2,448.31                      80                               10/12/2001
 600196892
Single Family                       $367,394.96                    7                                Primary Residence
MD                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          STANDARD                         $368,000.00
208500000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,326.51                      53.76                            10/31/2001
 600196991
Single Family                       $499,177.93                    7                                Primary Residence
WI                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $500,000.00
530450000
 600197047                          $2,288.65                      80                               10/12/2001
                                    $343,434.39                    7                                Primary Residence
Single Family
MN                                  01/01/2002                     12/01/2001                       N
553840000                           Purchase                       Standard                         $344,000.00

 600197117                          $2,661.21                      80                               10/29/2001
Single Family                       $399,342.33                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
945410000                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,627.72                      76.19                            10/05/2001
 600197351
Single Family                       $399,325.97                    6.875                            Primary Residence
CO                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $400,000.00
800270000
 600197368                          $2,435.01                      89.87                            10/05/2001
                                    $365,398.23                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
015600000                           Purchase                       Standard                         $366,000.00

 600197827                          $3,757.63                      80                               10/11/2001
Single Family                       $571,036.15                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
NC
276060000                           Refinance Rate & Term          Standard                         $572,000.00
                                    $2,128.95                      80                               10/16/2001
 600197999
Single Family                       $315,493.10                    7.125                            Primary Residence
PA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $316,000.00
190630000
 600198103                          $3,025.00                      73.01                            11/06/2001
                                    $448,640.94                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
018900000                           Refinance Rate & Term          Standard                         $449,000.00

 600198196                          $2,802.67                      80                               09/26/2001
Single Family                       $414,996.05                    7.125                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
NJ
085500000                           Purchase                       Standard                         $416,000.00
                                    $2,694.87                      61.54                            11/08/2001
 600198215
Single Family                       $399,599.28                    7.125                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $400,000.00
024590000
 600198224                          $2,731.07                      75.05                            12/11/2001
                                    $410,500.00                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     02/01/2002                       N
015810000                           Refinance Rate & Term          Standard                         $410,500.00

 600198249                          $3,080.84                      52.78                            10/22/2001
Single Family                       $474,179.77                    6.75                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
MD
208150000                           Refinance Cash Out             Standard                         $475,000.00
                                    $3,184.30                      80                               10/15/2001
 600198292
PUD                                 $477,836.94                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $478,625.00
945210000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,055.61                      80                               07/20/2001
 600198357
Single Family                       $446,151.65                    7.25                             Primary Residence
MA                                  01/01/2002                     09/01/2001                       N
                                    Purchase                       Standard                         $447,920.00
019600000
 600198904                          $3,193.45                      74.65                            10/30/2001
                                    $479,210.80                    7                                Primary Residence
Single Family
NH                                  01/01/2002                     12/01/2001                       N
038540000                           Refinance Rate & Term          Standard                         $480,000.00

 600198943                          $2,101.66                      94.99                            09/28/2001
Single Family                       $311,197.17                    7.125                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
TX
750670000                           Purchase                       Standard                         $311,950.00
                                    $2,373.80                      80                               10/09/2001
 600199020
Single Family                       $356,213.36                    7                                Primary Residence
FL                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $356,800.00
330710000
 600199067                          $2,168.89                      75.46                            10/18/2001
                                    $325,464.00                    7                                Primary Residence
Single Family
CO                                  01/01/2002                     12/01/2001                       N
801160000                           Refinance Rate & Term          Standard                         $326,000.00

 600199105                          $2,347.54                      89.88                            10/26/2001
Single Family                       $356,747.84                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
NJ
088310000                           Purchase                       Standard                         $357,350.00
                                    $2,102.18                      80                               10/05/2001
 600199143
Single Family                       $319,460.76                    6.875                            Primary Residence
FL                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $320,000.00
327890000
 600199151                          $3,233.85                      72.73                            10/16/2001
                                    $479,230.02                    7.125                            Primary Residence
Single Family
SC                                  01/01/2002                     12/01/2001                       N
297320000                           Refinance Rate & Term          Streamline                       $480,000.00

 600199670                          $2,357.50                      95                               09/20/2001
Single Family                       $353,473.53                    7                                Primary Residence
                                    01/01/2002                     11/01/2001                       N
CA
927040000                           Purchase                       Standard                         $354,350.00
                                    $3,772.44                      70.9                             10/19/2001
 600200101
PUD                                 $552,134.60                    7.25                             Primary Residence
AZ                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $553,000.00
852620000
 600200156                          $2,877.35                      79.64                            10/22/2001
                                    $433,143.88                    6.875                            Primary Residence
Single Family
PA                                  01/01/2002                     12/01/2001                       N
193550000                           Refinance Rate & Term          Standard                         $438,000.00

 600200163                          $2,727.75                      70.45                            10/08/2001
PUD                                 $409,325.88                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
MD
210320000                           Refinance Rate & Term          Standard                         $410,000.00
                                    $5,244.11                      56.6                             09/06/2001
 600200204
PUD                                 $748,319.71                    7.5                              Primary Residence
CA                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $750,000.00
945070000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,401.26                      80                               09/11/2001
 600200209
Single Family                       $351,171.24                    7.25                             Primary Residence
CA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Cash Out             Standard                         $352,000.00
945910000
 600200225                          $3,402.28                      56.11                            09/29/2001
                                    $503,778.55                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     11/01/2001                       N
945880000                           Refinance Cash Out             Standard                         $505,000.00

 600200264                          $2,779.09                      75                               10/20/2001
PUD                                 $411,699.35                    7.125                            Investment Property
                                    01/01/2002                     12/01/2001                       N
DE
199700000                           Refinance Rate & Term          Standard                         $412,500.00
                                    $2,846.46                      62.59                            11/15/2001
 600200279
Single Family                       $421,962.13                    7.125                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $422,500.00
024590000
 600200338                          $4,008.63                      69.35                            11/16/2001
                                    $594,524.18                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
024610000                           Refinance Rate & Term          Standard                         $595,000.00

 600200340                          $3,513.21                      58.19                            09/28/2001
Single Family                       $513,787.45                    7.25                             Primary Residence
                                    01/01/2002                     11/01/2001                       N
PA
193330000                           Purchase                       Standard                         $515,000.00
                                    $2,958.98                      80                               11/14/2001
 600200516
PUD                                 $438,848.77                    7.125                            Primary Residence
FL                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $439,200.00
334100000
 600200582                          $2,761.01                      68.6                             11/14/2001
                                    $414,659.82                    7                                Primary Residence
Single Family
NJ                                  01/01/2002                     01/01/2002                       N
074460000                           Refinance Rate & Term          Standard                         $415,000.00

 600200776                          $1,995.91                      85.71                            10/05/2001
PUD                                 $299,506.75                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
SC
296500000                           Purchase                       Standard                         $300,000.00
                                    $3,248.21                      61.69                            10/05/2001
 600201014
Single Family                       $452,757.91                    7.75                             Primary Residence
MD                                  02/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $453,400.00
208170000
 600201115                          $2,908.73                      80                               11/09/2001
                                    $415,687.94                    7.5                              Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
015450000                           Refinance Rate & Term          Standard                         $416,000.00

 600201233                          $2,855.48                      74.99                            10/12/2001
Single Family                       $428,494.32                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
IL
605590000                           Purchase                       Standard                         $429,200.00
                                    $3,868.63                      73.47                            10/25/2001
 600201349
CondominiumLow-Rise                 $539,235.28                    7.75                             Second Home
NJ                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $540,000.00
082260000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,228.76                      62.97                            10/04/2001
 600201487
Single Family                       $334,449.21                    7                                Primary Residence
MA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $335,000.00
020660000
 600201526                          $2,575.17                      71.27                            10/08/2001
                                    $388,409.19                    6.875                            Primary Residence
Single Family
MN                                  01/01/2002                     12/01/2001                       N
554164916                           Refinance Cash Out             Standard                         $392,000.00

 600201620                          $2,421.71                      80                               11/01/2001
CondominiumLow-rise                 $363,701.62                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
IL
606140000                           Purchase                       Standard                         $364,000.00
                                    $2,102.00                      80                               10/19/2001
 600201924
PUD                                 $311,499.52                    7.125                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $312,000.00
926680000
 600201940                          $2,388.34                      77.07                            10/30/2001
                                    $353,931.32                    7.125                            Primary Residence
Single Family
WI                                  01/01/2002                     12/01/2001                       N
530450000                           Refinance Rate & Term          Standard                         $354,500.00

 600201969                          $4,078.31                      72.12                            10/10/2001
PUD                                 $611,992.11                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CO
801270000                           Refinance Rate & Term          Standard                         $613,000.00
                                    $2,887.20                      79.91                            10/10/2001
 600202135
Single Family                       $438,759.42                    6.875                            Primary Residence
NC                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $439,500.00
275140000
 600202287                          $2,373.97                      58                               10/08/2001
                                    $347,455.42                    7.25                             Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
017760000                           Refinance Cash Out             Standard                         $348,000.00

 600202412                          $2,956.18                      69.23                            10/25/2001
Single Family                       $449,241.73                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
IN
460720000                           Refinance Cash Out             Standard                         $450,000.00
                                    $3,267.53                      59.88                            10/17/2001
 600202420
Single Family                       $483,712.72                    7.125                            Primary Residence
OH                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $485,000.00
432060000
 600202707                          $3,659.17                      46.61                            10/15/2001
                                    $549,095.69                    7                                Primary Residence
PUD
SC                                  01/01/2002                     12/01/2001                       N
294660000                           Refinance Cash Out             Standard                         $550,000.00

 600202923                          $4,434.15                      68.06                            11/20/2001
Single Family                       $649,492.93                    7.25                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
MA
019450000                           Refinance Cash Out             Standard                         $650,000.00
                                    $2,395.09                      68.57                            10/22/2001
 600203054
Single Family                       $359,408.10                    7                                Primary Residence
MD                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $360,000.00
214010000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,159.83                      53.44                            11/09/2001
 600203206
PUD                                 $480,595.90                    6.875                            Primary Residence
CO                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $481,000.00
809190000
 600203258                          $2,335.72                      78.01                            10/19/2001
                                    $329,520.80                    7.625                            Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
021300000                           Refinance Rate & Term          Standard                         $330,000.00

 600203340                          $2,528.15                      77.55                            11/02/2001
CondominiumMid-Rise                 $379,688.52                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
MA
021180000                           Refinance Rate & Term          Standard                         $380,000.00
                                    $2,272.98                      84.39                            10/24/2001
 600203387
PUD                                 $345,416.96                    6.875                            Primary Residence
SC                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $346,000.00
297300000
 600203444                          $4,086.17                      64.95                            10/26/2001
                                    $628,912.11                    6.75                             Primary Residence
PUD
VA                                  01/01/2002                     12/01/2001                       N
220660000                           Refinance Rate & Term          Standard                         $630,000.00

 600203448                          $2,135.02                      60.75                            10/22/2001
Single Family                       $324,352.35                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
IL
600350000                           Refinance Rate & Term          Standard                         $325,000.00
                                    $2,743.71                      74.98                            10/17/2001
 600203496
PUD                                 $411,721.94                    7                                Primary Residence
FL                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          STANDARD                         $412,400.00
327460000
 600203740                          $2,761.01                      74.11                            11/19/2001
                                    $414,659.82                    7                                Primary Residence
Single Family
CT                                  01/01/2002                     01/01/2002                       N
068770000                           Refinance Rate & Term          Standard                         $415,000.00

 600204103                          $2,369.02                      90.9                             09/21/2001
PUD                                 $342,212.18                    7.375                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
NV
891410000                           Purchase                       Standard                         $343,000.00
                                    $2,748.77                      80                               11/01/2001
 600204171
Single Family                       $407,345.52                    7.125                            Primary Residence
IL                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $408,000.00
601190000
 600204316                          $2,797.60                      26.28                            10/22/2001
                                    $419,667.93                    7                                Primary Residence
PUD
SC                                  01/01/2002                     12/01/2001                       N
299260000                           Refinance Rate & Term          Standard                         $420,500.00

 600204522                          $2,035.83                      90                               11/19/2001
Single Family                       $305,749.17                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
076700000                           Purchase                       Standard                         $306,000.00
                                    $2,030.24                      80                               10/10/2001
 600204663
Single Family                       $293,101.28                    7.375                            Primary Residence
FL                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $293,950.00
333300000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,318.58                      77.44                            11/14/2001
 600204773
Single Family                       $348,214.34                    7                                Primary Residence
WI                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $348,500.00
530050000
 600204838                          $2,232.09                      78.94                            10/15/2001
                                    $334,797.50                    7                                Primary Residence
PUD
KS                                  01/01/2002                     12/01/2001                       N
662240000                           Refinance Rate & Term          Standard                         $335,500.00

 600204968                          $3,439.61                      73.33                            10/19/2001
PUD                                 $516,149.97                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
IN
460770000                           Refinance Rate & Term          Standard                         $517,000.00
                                    $3,060.40                      74.8                             11/26/2001
 600205043
Single Family                       $459,622.93                    7                                Primary Residence
IL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $460,000.00
606250000
 600205075                          $2,259.89                      73.53                            10/19/2001
                                    $326,700.53                    7.375                            Primary Residence
Single Family
NJ                                  01/01/2002                     12/01/2001                       N
078690000                           Refinance Rate & Term          Streamline                       $327,200.00

 600205105                          $2,325.53                      69.41                            10/23/2001
Single Family                       $352,903.49                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
IL
604630000                           Refinance Rate & Term          Standard                         $354,000.00
                                    $2,711.80                      72.8                             11/13/2001
 600205200
Single Family                       $412,453.20                    6.875                            Primary Residence
UT                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Streamline                       $412,800.00
840650000
 600205292                          $4,299.45                      75                               11/09/2001
                                    $622,026.33                    7.375                            Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
023600000                           Refinance Cash Out             Standard                         $622,500.00

 600205373                          $2,526.44                      78.78                            10/09/2001
Single Family                       $373,448.53                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
NC
276120000                           Purchase                       Standard                         $375,000.00
                                    $3,284.65                      69.93                            10/24/2001
 600205391
PUD                                 $499,116.43                    6.875                            Primary Residence
MD                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $500,000.00
210350000
 600205872                          $2,400.42                      74.57                            10/26/2001
                                    $364,784.28                    6.875                            Primary Residence
PUD
NC                                  01/01/2002                     12/01/2001                       N
281040000                           Refinance Rate & Term          Standard                         $365,400.00

 600205960                          $2,172.80                      77.01                            10/19/2001
Single Family                       $334,421.53                    6.75                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
OH
454580000                           Purchase                       Standard                         $335,000.00
                                    $2,333.05                      90                               09/05/2001
 600206049
Single Family                       $341,194.76                    7.25                             Primary Residence
NJ                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $342,000.00
077120000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,224.77                      80                               09/28/2001
 600206158
Single Family                       $333,851.10                    7                                Primary Residence
FL                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $334,400.00
331430000
 600206335                          $2,122.31                      79.79                            10/16/2001
                                    $318,475.52                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
926560000                           Purchase                       Standard                         $319,000.00

 600206382                          $3,965.20                      79.47                            11/15/2001
Single Family                       $595,511.47                    7                                Primary Residence
                                    02/01/2002                     01/01/2002                       N
NJ
080430000                           Purchase                       Standard                         $596,000.00
                                    $2,660.88                      79.99                            09/19/2001
 600206624
Single Family                       $398,960.74                    7                                Primary Residence
CA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $399,950.00
921240000
 600206894                          $1,705.44                      65.79                            10/18/2001
                                    $249,608.78                    7.25                             Primary Residence
Single Family
CO                                  01/01/2002                     12/01/2001                       N
801070000                           Purchase                       Stated Income                    $250,000.00

 600206954                          $2,102.17                      80                               11/20/2001
PUD                                 $319,726.40                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
VA
201200000                           Refinance Cash Out             Standard                         $320,000.00
                                    $2,532.58                      75                               09/26/2001
 600207041
Single Family                       $370,375.91                    7.25                             Primary Residence
GA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Cash Out             Standard                         $371,250.00
300760000
 600207194                          $2,194.09                      80                               10/26/2001
                                    $333,429.21                    6.875                            Primary Residence
PUD
VA                                  01/01/2002                     12/01/2001                       N
201120000                           Purchase                       Standard                         $333,992.00

 600207199                          $2,443.00                      80                               10/05/2001
PUD                                 $366,596.24                    7                                Primary Residence
                                    02/01/2002                     12/01/2001                       N
GA
303240000                           Purchase                       Standard                         $367,200.00
                                    $3,991.81                      74.17                            11/02/2001
 600207310
Single Family                       $598,938.33                    7                                Primary Residence
MA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $600,000.00
024810000
 600207407                          $3,492.84                      69.81                            11/30/2001
                                    $524,569.66                    7                                Primary Residence
Single Family
FL                                  01/01/2002                     01/01/2002                       N
331560000                           Refinance Cash Out             Standard                         $525,000.00

 600207422                          $3,060.39                      82.14                            11/01/2001
Single Family                       $459,243.68                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
019070000                           Purchase                       Standard                         $460,000.00
                                    $2,293.05                      80                               10/05/2001
 600207755
Single Family                       $331,493.18                    7.375                            Primary Residence
MA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $332,000.00
018010000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,375.13                      85                               10/25/2001
 600207767
Single Family                       $356,188.03                    7                                Primary Residence
NC                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $357,000.00
275720000
 600207899                          $2,104.69                      95                               10/10/2001
                                    $315,829.85                    7                                Primary Residence
Single Family
SC                                  01/01/2002                     12/01/2001                       N
292290000                           Refinance Rate & Term          Standard                         $316,350.00

 600207909                          $3,146.47                      79.93                            10/15/2001
Single Family                       $448,925.93                    7.5                              Primary Residence
                                    01/01/2002                     12/01/2001                       N
VA
220420000                           Refinance Rate & Term          Standard                         $450,000.00
                                    $2,492.76                      74.75                            10/09/2001
 600207928
Single Family                       $369,406.48                    7.125                            Primary Residence
NJ                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $370,000.00
079220000
 600207962                          $3,711.65                      79.58                            10/30/2001
                                    $564,047.94                    6.875                            Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
024610000                           Refinance Rate & Term          Standard                         $565,000.00

 600208037                          $2,256.95                      66.34                            12/06/2001
Single Family                       $335,000.00                    7.125                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
MA
015680000                           Refinance Rate & Term          Standard                         $335,000.00
                                    $2,844.83                      79.99                            10/25/2001
 600208064
PUD                                 $426,896.96                    7                                Primary Residence
NC                                  12/01/2001                     12/01/2001                       N
                                    Purchase                       Standard                         $427,600.00
275140000
 600208093                          $2,756.55                      78.85                            08/17/2001
                                    $423,523.92                    6.75                             Primary Residence
Single Family
PA                                  01/01/2002                     10/01/2001                       N
190030000                           Purchase                       Standard                         $425,000.00

 600208131                          $2,856.57                      77.23                            10/03/2001
Single Family                       $423,319.85                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
NJ
077040000                           Purchase                       Standard                         $424,000.00
                                    $2,923.34                      44.5                             10/25/2001
 600208210
Single Family                       $444,250.14                    6.875                            Primary Residence
CT                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $445,000.00
068400000
 600208238                          $3,840.20                      75                               10/29/2001
                                    $569,085.65                    7.125                            Second Home
Single Family
NJ                                  01/01/2002                     12/01/2001                       N
080080000                           Refinance Rate & Term          Standard                         $570,000.00

 600208266                          $3,166.84                      65.66                            09/28/2001
Single Family                       $474,260.48                    7                                Primary Residence
                                    01/01/2002                     11/01/2001                       N
NC
273100000                           Refinance Cash Out             Standard                         $476,000.00
                                    $3,539.41                      80                               10/17/2001
 600208320
Single Family                       $531,125.30                    7                                Primary Residence
FL                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       STANDARD                         $532,000.00
337720000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,715.06                      66.33                            10/25/2001
 600208366
CondominiumLow-Rise                 $397,377.17                    7.25                             Primary Residence
MA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $398,000.00
021140000
 600208380                          $2,291.04                      75                               11/05/2001
                                    $348,457.01                    6.875                            Primary Residence
CondominiumLow-Rise
CA                                  01/01/2002                     01/01/2002                       N
902780000                           Refinance Cash Out             Standard                         $348,750.00

 600208672                          $2,364.94                      80                               10/25/2001
PUD                                 $359,393.39                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
AZ
852590000                           Purchase                       Standard                         $360,000.00
                                    $2,162.24                      40.37                            11/08/2001
 600208688
Single Family                       $324,733.59                    7                                Primary Residence
IL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $325,000.00
600250000
 600208820                          $2,428.35                      60.83                            11/26/2001
                                    $364,700.82                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
024660000                           Refinance Rate & Term          Standard                         $365,000.00

 600209147                          $2,523.21                      42.5                             10/30/2001
Single Family                       $356,116.01                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
017300000                           Refinance Rate & Term          Standard                         $357,000.00
                                    $2,628.35                      80                               09/28/2001
 600209582
CondominiumLow-Rise                 $375,057.84                    7.5                              Primary Residence
VA                                  01/01/2002                     11/01/2001                       N
                                    Purchase                       Standard                         $375,900.00
201120000
 600209585                          $2,406.50                      80                               09/28/2001
                                    $339,257.05                    7.625                            Primary Residence
Single Family
VA                                  01/01/2002                     11/01/2001                       N
221010000                           Purchase                       Standard                         $340,000.00

 600209727                          $3,158.48                      44.1                             11/08/2001
Single Family                       $462,638.81                    7.25                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
VA
232210000                           Refinance Rate & Term          Standard                         $463,000.00
                                    $2,728.71                      80                               11/09/2001
 600209813
Single Family                       $399,687.96                    7.25                             Second Home
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $400,000.00
082030000
 600209918                          $2,009.21                      71.06                            11/08/2001
                                    $301,752.46                    7                                Primary Residence
Single Family
MI                                  01/01/2002                     01/01/2002                       N
483090000                           Refinance Rate & Term          Standard                         $302,000.00

 600210210                          $3,736.33                      75.38                            12/12/2001
Single Family                       $561,600.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
MA
024780000                           Refinance Rate & Term          Standard                         $561,600.00
                                    $2,135.02                      72.22                            11/05/2001
 600210476
Single Family                       $324,726.96                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $325,000.00
929640000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,941.58                      80                               11/06/2001
 600210517
Single Family                       $599,495.92                    6.875                            Primary Residence
TN                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $600,000.00
381390000
 600210780                          $2,767.66                      74.29                            10/18/2001
                                    $415,316.03                    7                                Primary Residence
Single Family
FL                                  01/01/2002                     12/01/2001                       N
328040000                           Refinance Rate & Term          Standard                         $416,000.00

 600210788                          $2,005.89                      90                               10/26/2001
Single Family                       $301,004.28                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
MN
551150000                           Purchase                       Standard                         $301,500.00
                                    $2,301.75                      80                               10/23/2001
 600211337
PUD                                 $349,789.59                    6.875                            Primary Residence
VA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $350,380.00
201710000
 600211683                          $2,428.86                      84.95                            10/26/2001
                                    $364,474.74                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
015690000                           Purchase                       Standard                         $365,075.00

 600211862                          $2,111.43                      79.75                            09/26/2001
PUD                                 $312,643.67                    7.125                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
GA
300050000                           Purchase                       Standard                         $313,400.00
                                    $2,310.42                      79.03                            10/26/2001
 600211906
PUD                                 $351,107.37                    6.875                            Primary Residence
VA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $351,700.00
201550000
 600212014                          $2,494.57                      80                               10/12/2001
                                    $365,105.74                    7.25                             Primary Residence
Single Family
NH                                  01/01/2002                     12/01/2001                       N
031100000                           Purchase                       Standard                         $365,678.00

 600212039                          $2,167.87                      78.57                            10/23/2001
PUD                                 $329,443.93                    6.875                            Primary Residence
                                    12/01/2001                     12/01/2001                       N
GA
305040000                           Refinance Rate & Term          Standard                         $330,000.00
                                    $3,067.86                      77.83                            10/23/2001
 600212061
Single Family                       $466,213.07                    6.875                            Primary Residence
GA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $467,000.00
300380000
 600213110                          $2,266.02                      61.93                            11/02/2001
                                    $340,320.72                    7                                Primary Residence
PUD
CA                                  01/01/2002                     01/01/2002                       N
920240000                           Refinance Rate & Term          Standard                         $340,600.00

 600213361                          $2,556.11                      80                               10/22/2001
Single Family                       $388,441.00                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
926490000                           Purchase                       Standard                         $389,100.00
                                    $2,167.87                      76.39                            11/05/2001
 600213877
Single Family                       $329,507.07                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $330,000.00
920090000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,272.98                      67.84                            10/17/2001
 600214038
Single Family                       $345,416.96                    6.875                            Primary Residence
MN                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $346,000.00
551050000
 600214177                          $4,270.04                      78.79                            10/22/2001
                                    $648,904.71                    6.875                            Primary Residence
PUD
SC                                  01/01/2002                     12/01/2001                       N
294640000                           Purchase                       Standard                         $650,000.00

 600214609                          $3,659.16                      77.36                            10/17/2001
Single Family                       $549,095.71                    7                                Primary Residence
                                    02/01/2002                     12/01/2001                       N
NJ
077510000                           Purchase                       Standard                         $550,000.00
                                    $2,095.60                      89.78                            11/05/2001
 600214730
Single Family                       $318,732.00                    6.875                            Primary Residence
NC                                  12/01/2001                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $319,000.00
286450000
 600214928                          $3,021.87                      80                               10/26/2001
                                    $459,224.88                    6.875                            Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
024680000                           Purchase                       Standard                         $460,000.00

 600214993                          $3,964.23                      80                               11/05/2001
Single Family                       $610,144.58                    6.75                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
PA
190100000                           Refinance Rate & Term          Streamline                       $611,200.00
                                    $2,956.09                      80                               12/12/2001
 600215008
CondominiumLow-Rise                 $428,000.00                    7.375                            Primary Residence
MA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $428,000.00
021432535
 600215011                          $2,096.92                      80                               11/06/2001
                                    $318,931.83                    6.875                            Primary Residence
Single Family
WA                                  01/01/2002                     01/01/2002                       N
980560000                           Purchase                       Standard                         $319,200.00

 600215074                          $2,328.81                      73.85                            11/13/2001
Single Family                       $354,202.18                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
IN
462590000                           Refinance Cash Out             Standard                         $354,500.00
                                    $2,713.12                      48.59                            11/09/2001
 600215404
Single Family                       $412,653.03                    6.875                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $413,000.00
024590000
 600215547                          $4,190.53                      73.18                            11/02/2001
                                    $621,002.24                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
024930000                           Refinance Rate & Term          Standard                         $622,000.00

 600215592                          $2,012.83                      79.79                            10/03/2001
Single Family                       $305,883.70                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
GA
303050000                           Refinance Rate & Term          Standard                         $306,400.00
                                    $2,088.53                      75.61                            10/19/2001
 600215732
Single Family                       $309,499.12                    7.125                            Primary Residence
NJ                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $310,000.00
077040000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,292.68                      54.36                            11/26/2001
 600215773
Single Family                       $348,706.80                    6.875                            Primary Residence
NC                                  02/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $349,000.00
278960000
 600215828                          $2,295.29                      57.5                             10/22/2001
                                    $344,432.77                    7                                Primary Residence
Single Family
PA                                  01/01/2002                     12/01/2001                       N
190670000                           Refinance Cash Out             Standard                         $345,000.00

 600216029                          $3,003.84                      70                               10/18/2001
PUD                                 $450,684.57                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CO
809060000                           Refinance Rate & Term          Standard                         $451,500.00
                                    $2,364.94                      80                               11/01/2001
 600216235
CondominiumLow-Rise                 $359,697.56                    6.875                            Primary Residence
IL                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $360,000.00
606570000
 600216425                          $2,333.04                      95                               09/28/2001
                                    $341,194.79                    7.25                             Primary Residence
Single Family
FL                                  12/01/2001                     11/01/2001                       N
328190000                           Purchase                       Standard                         $342,000.00

 600216688                          $2,328.56                      53.85                            11/12/2001
Single Family                       $349,713.11                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
080080000                           Refinance Cash Out             Standard                         $350,000.00
                                    $4,270.04                      79.27                            10/29/2001
 600216719
PUD                                 $648,904.71                    6.875                            Primary Residence
MD                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $650,000.00
208540000
 600217323                          $2,127.40                      80                               11/13/2001
                                    $327,451.02                    6.75                             Primary Residence
Single Family
NJ                                  01/01/2002                     01/01/2002                       N
077260000                           Refinance Cash Out             Standard                         $328,000.00

 600217454                          $2,600.88                      76.38                            11/28/2001
Single Family                       $400,654.75                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
MD
210320000                           Refinance Rate & Term          Standard                         $401,000.00
                                    $3,368.59                      79.37                            11/05/2001
 600217467
Single Family                       $498,997.35                    7.125                            Second Home
WI                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $500,000.00
535970000
 600217699                          $2,661.21                      43.96                            11/15/2001
                                    $398,910.31                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
018100000                           Refinance Rate & Term          Standard                         $400,000.00

 600217734                          $3,306.55                      70                               11/14/2001
Single Family                       $496,592.62                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
MA
024450000                           Refinance Cash Out             Standard                         $497,000.00
                                    $2,818.15                      80                               10/24/2001
 600217879
Single Family                       $358,634.66                    7.125                            Primary Residence
MA                                  12/01/2001                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $360,000.00
015320000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,877.35                      75.52                            11/30/2001
 600217943
Single Family                       $438,000.00                    6.875                            Primary Residence
IL                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $438,000.00
600450000
 600218015                          $2,317.59                      76.79                            12/10/2001
                                    $344,000.00                    7.125                            Primary Residence
Single Family
AZ                                  01/01/2002                     02/01/2002                       N
857460000                           Refinance Rate & Term          Standard                         $344,000.00

 600218419                          $2,022.52                      53.52                            11/05/2001
Single Family                       $303,750.81                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
NH
038620000                           Refinance Rate & Term          Standard                         $304,000.00
                                    $2,694.87                      57.97                            10/30/2001
 600218675
Single Family                       $399,358.36                    7.125                            Primary Residence
PA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $400,000.00
190870000
 600218751                          $3,567.29                      61.11                            12/03/2001
                                    $550,000.00                    6.75                             Primary Residence
Single Family
NJ                                  01/01/2002                     02/01/2002                       N
080080000                           Refinance Cash Out             Standard                         $550,000.00

 600218798                          $2,429.93                      80                               10/25/2001
PUD                                 $364,635.48                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
MD
207110000                           Purchase                       Standard                         $365,236.00
                                    $2,320.67                      80                               10/09/2001
 600219026
Single Family                       $335,487.09                    7.375                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $336,000.00
951220000
 600219030                          $2,448.31                      80                               10/29/2001
                                    $367,394.96                    7                                Primary Residence
Single Family
AL                                  01/01/2002                     12/01/2001                       N
350580000                           Refinance Cash Out             Standard                         $368,000.00

 600219076                          $2,242.07                      68.36                            11/30/2001
Single Family                       $337,000.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
IL
605160000                           Refinance Cash Out             Standard                         $337,000.00
                                    $3,524.40                      75                               10/24/2001
 600219660
Single Family                       $521,862.49                    7.125                            Primary Residence
MO                                  01/01/2002                     11/01/2001                       N
                                    Refinance Cash Out             Standard                         $523,125.00
633190000
 600219689                          $2,419.47                      77.54                            11/14/2001
                                    $367,990.58                    6.875                            Primary Residence
PUD
CO                                  01/01/2002                     01/01/2002                       N
816320000                           Refinance Rate & Term          Standard                         $368,300.00

 600219889                          $4,324.47                      77.21                            10/26/2001
Single Family                       $649,467.20                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
927820000                           Purchase                       Standard                         $650,000.00
                                    $2,759.10                      70                               11/14/2001
 600220234
Single Family                       $419,647.15                    6.875                            Primary Residence
IN                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $420,000.00
462400000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,482.65                      89.88                            11/29/2001
 600220302
Single Family                       $368,205.32                    7.125                            Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $368,500.00
083430000
 600220343                          $3,547.32                      80                               09/20/2001
                                    $518,775.68                    7.25                             Primary Residence
Single Family
CA                                  01/01/2002                     11/01/2001                       N
930120000                           Refinance Rate & Term          Standard                         $520,000.00

 600220582                          $2,795.30                      76.19                            12/03/2001
Single Family                       $399,496.37                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
MA
019490000                           Refinance Cash Out             Standard                         $400,000.00
                                    $3,133.57                      75.36                            11/05/2001
 600220637
Single Family                       $470,613.93                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $471,000.00
941220000
 600220659                          $2,542.13                      75                               10/30/2001
                                    $362,920.81                    7.5                              Investment Property
PUD
IL                                  01/01/2002                     12/01/2001                       N
606180000                           Purchase                       Standard                         $363,570.00

 600220883                          $2,181.00                      60.58                            11/28/2001
Single Family                       $331,721.08                    6.875                            Primary Residence
                                    12/01/2001                     01/01/2002                       N
MA
019400000                           Refinance Rate & Term          Standard                         $332,000.00
                                    $3,218.95                      50.26                            11/15/2001
 600220901
Single Family                       $489,588.34                    6.875                            Primary Residence
NY                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $490,000.00
112300000
 600221063                          $2,840.56                      79.98                            10/26/2001
                                    $431,671.38                    6.875                            Primary Residence
PUD
VA                                  01/01/2002                     12/01/2001                       N
201520000                           Purchase                       Standard                         $432,400.00

 600221195                          $3,613.11                      33.33                            11/01/2001
PUD                                 $544,660.61                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
AZ
857370000                           Refinance Rate & Term          Standard                         $550,000.00
                                    $2,627.72                      73.39                            12/06/2001
 600221349
Single Family                       $400,000.00                    6.875                            Primary Residence
WI                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $400,000.00
530480000
 600221374                          $2,347.54                      76.03                            10/26/2001
                                    $356,747.84                    6.875                            Primary Residence
Single Family
MN                                  01/01/2002                     12/01/2001                       N
554460000                           Refinance Rate & Term          Standard                         $357,350.00

 600221532                          $2,117.29                      59.14                            11/19/2001
Single Family                       $322,029.22                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
MI
481180000                           Refinance Rate & Term          Standard                         $322,300.00
                                    $3,771.60                      44.73                            11/19/2001
 600221551
Single Family                       $580,999.34                    6.75                             Primary Residence
IL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $581,500.00
605210000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,262.03                      73.12                            12/03/2001
 600221558
Single Family                       $340,000.00                    7                                Primary Residence
IL                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $340,000.00
600040000
 600221582                          $3,659.17                      73.43                            10/29/2001
                                    $549,095.69                    7                                Primary Residence
Single Family
IL                                  01/01/2002                     12/01/2001                       N
600220000                           Purchase                       Standard                         $550,000.00

 600221994                          $2,049.62                      80                               11/01/2001
Single Family                       $311,737.88                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
NC
282070000                           Refinance Cash Out             Standard                         $312,000.00
                                    $2,036.48                      79.49                            11/19/2001
 600222416
Single Family                       $309,739.56                    6.875                            Primary Residence
GA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $310,000.00
301800000
 600222469                          $3,729.44                      47.92                            10/31/2001
                                    $574,007.09                    6.75                             Primary Residence
Single Family
FL                                  01/01/2002                     12/01/2001                       N
331560000                           Refinance Cash Out             Standard                         $575,000.00

 600222645                          $2,923.33                      71.77                            12/03/2001
Single Family                       $445,000.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
IL
600130000                           Refinance Rate & Term          Standard                         $445,000.00
                                    $3,891.59                      47.24                            12/03/2001
 600222778
Single Family                       $599,483.41                    6.75                             Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $600,000.00
024670000
 600222784                          $2,659.16                      78.94                            12/18/2001
                                    $394,700.00                    7.125                            Primary Residence
Single Family
MA                                  01/01/2002                     02/01/2002                       N
020540000                           Refinance Rate & Term          Standard                         $394,700.00

 600222981                          $2,299.25                      66.67                            11/07/2001
Single Family                       $349,705.96                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
926760000                           Refinance Cash Out             Standard                         $350,000.00
                                    $2,299.25                      74.47                            11/19/2001
 600223178
Single Family                       $349,602.49                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $350,000.00
926770000
 600223275                          $2,295.30                      66.35                            11/20/2001
                                    $344,717.20                    7                                Primary Residence
Single Family
IL                                  01/01/2002                     01/01/2002                       N
600250000                           Refinance Rate & Term          Standard                         $345,000.00

 600223402                          $2,364.94                      90                               11/26/2001
Single Family                       $359,695.94                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
OH
430150000                           Refinance Rate & Term          Standard                         $360,000.00
                                    $2,548.23                      79.16                            11/30/2001
 600223767
Single Family                       $387,574.11                    6.875                            Primary Residence
IL                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $387,900.00
605640000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,048.15                      38.67                            12/07/2001
 600223768
Single Family                       $464,000.00                    6.875                            Primary Residence
IL                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $464,000.00
600910000
 600224122                          $2,529.18                      72.37                            11/23/2001
                                    $384,676.55                    6.875                            Primary Residence
Single Family
CO                                  01/01/2002                     01/01/2002                       N
801060000                           Refinance Cash Out             Standard                         $385,000.00

 600224232                          $2,969.90                      69.35                            07/24/2001
Single Family                       $428,343.81                    7.375                            Primary Residence
                                    01/01/2002                     09/01/2001                       N
CA
910300000                           Refinance Rate & Term          Standard                         $430,000.00
                                    $2,528.14                      34.55                            12/10/2001
 600224360
Single Family                       $380,000.00                    7                                Primary Residence
MA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $380,000.00
017780000
 600224616                          $2,949.01                      85                               11/08/2001
                                    $421,446.75                    7.5                              Primary Residence
Single Family
NC                                  01/01/2002                     01/01/2002                       N
276060000                           Purchase                       Standard                         $421,760.00

 600225069                          $2,711.81                      80                               11/27/2001
Single Family                       $412,453.19                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
077480000                           Purchase                       Standard                         $412,800.00
                                    $2,619.56                      80                               10/26/2001
 600225105
Single Family                       $383,376.22                    7.25                             Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $384,000.00
945980000
 600225171                          $3,033.78                      80                               11/30/2001
                                    $455,626.22                    7                                Primary Residence
Single Family
NH                                  01/01/2002                     01/01/2002                       N
038850000                           Purchase                       Standard                         $456,000.00

 600225448                          $3,839.70                      80                               11/19/2001
PUD                                 $591,490.30                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
OH
430540000                           Refinance Rate & Term          Standard                         $592,000.00
                                    $2,627.72                      80                               10/31/2001
 600225459
Single Family                       $399,325.97                    6.875                            Primary Residence
MO                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $400,000.00
631040000
 600225470                          $4,270.04                      79.75                            12/07/2001
                                    $650,000.00                    6.875                            Primary Residence
Single Family
PA                                  01/01/2002                     02/01/2002                       N
191060000                           Purchase                       Standard                         $650,000.00

 600225546                          $2,640.85                      69.91                            11/16/2001
Single Family                       $401,603.13                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
IN
463850000                           Refinance Rate & Term          Standard                         $402,000.00
                                    $3,521.14                      74.97                            11/20/2001
 600225570
Single Family                       $535,494.92                    6.875                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $536,000.00
024810000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,627.95                      79.8                             11/15/2001
 600225576
Single Family                       $392,676.22                    7                                Primary Residence
PA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $395,000.00
189510000
 600225582                          $3,416.03                      80                               12/06/2001
                                    $520,000.00                    6.875                            Primary Residence
Single Family
PA                                  01/01/2002                     02/01/2002                       N
190850000                           Purchase                       Standard                         $520,000.00

 600225592                          $2,273.80                      75                               11/27/2001
Single Family                       $337,230.11                    7.125                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
KS
660710000                           Refinance Rate & Term          Stated Income                    $337,500.00
                                    $3,193.45                      73.85                            12/05/2001
 600225927
Single Family                       $480,000.00                    7                                Primary Residence
VT                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $480,000.00
054030000
 600226263                          $2,798.70                      71.92                            11/30/2001
                                    $431,128.49                    6.75                             Primary Residence
PUD
IN                                  01/01/2002                     01/01/2002                       N
460770000                           Refinance Rate & Term          Standard                         $431,500.00

 600226325                          $3,836.46                      70                               12/04/2001
Single Family                       $590,990.73                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
AZ
850184525                           Refinance Cash Out             Standard                         $591,500.00
                                    $2,036.48                      80                               11/06/2001
 600226561
Single Family                       $309,655.94                    6.875                            Second Home
PA                                  02/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $310,000.00
193750000
 600226584                          $2,661.21                      72.73                            09/19/2001
                                    $399,010.62                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     11/01/2001                       N
908070000                           Refinance Rate & Term          Standard                         $400,000.00

 600226628                          $2,969.90                      68.8                             10/20/2001
Single Family                       $429,343.61                    7.375                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
935510000                           Refinance Cash Out             Standard                         $430,000.00
                                    $2,210.57                      53.84                            11/21/2001
 600227251
Single Family                       $336,217.29                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $336,500.00
921200000
 600227282                          $2,262.78                      89.65                            12/12/2001
                                    $331,700.00                    7.25                             Primary Residence
Single Family
OH                                  01/01/2002                     02/01/2002                       N
453270000                           Refinance Rate & Term          Standard                         $331,700.00

 600227473                          $3,060.39                      80                               11/19/2001
Single Family                       $459,622.94                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
945830000                           Refinance Rate & Term          Standard                         $460,000.00
                                    $1,995.91                      80                               11/06/2001
 600227490
Single Family                       $299,754.09                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $300,000.00
945200000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,126.92                      73.44                            11/26/2001
 600227544
Single Family                       $469,614.75                    7                                Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $470,000.00
018450000
 600227915                          $1,944.51                      71.33                            12/06/2001
                                    $296,000.00                    6.875                            Primary Residence
PUD
NJ                                  01/01/2002                     02/01/2002                       N
085360000                           Refinance Rate & Term          Standard                         $296,000.00

 600227959                          $2,154.84                      79.67                            11/20/2001
PUD                                 $331,943.95                    6.75                             Primary Residence
                                    02/01/2002                     01/01/2002                       N
CO
801320000                           Refinance Rate & Term          Standard                         $332,230.00
                                    $2,522.61                      80                               11/27/2001
 600227973
PUD                                 $383,677.39                    6.875                            Primary Residence
CO                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $384,000.00
801240000
 600228267                          $2,228.76                      78.82                            11/29/2001
                                    $334,725.41                    7                                Primary Residence
Single Family
NJ                                  01/01/2002                     01/01/2002                       N
088440000                           Refinance Rate & Term          Standard                         $335,000.00

 600228337                          $2,167.87                      24                               11/29/2001
Single Family                       $329,222.75                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
IL
602020000                           Refinance Rate & Term          Standard                         $330,000.00
                                    $3,398.65                      74.86                            11/26/2001
 600228365
Single Family                       $523,291.54                    6.75                             Primary Residence
CO                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $524,000.00
801180000
 600228398                          $4,000.70                      72.07                            11/19/2001
                                    $608,488.36                    6.875                            Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
024610000                           Refinance Rate & Term          Standard                         $609,000.00

 600228518                          $2,062.76                      76.96                            11/15/2001
PUD                                 $313,736.20                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
SC
294660000                           Refinance Cash Out             Standard                         $314,000.00
                                    $2,776.17                      73.08                            11/28/2001
 600228532
CondominiumLow-Rise                 $401,950.00                    7.375                            Primary Residence
MA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $401,950.00
017010000
 600228769                          $2,755.89                      70.82                            11/19/2001
                                    $424,534.17                    6.75                             Primary Residence
PUD
KS                                  01/01/2002                     01/01/2002                       N
662210000                           Refinance Rate & Term          Standard                         $424,900.00

 600229223                          $2,199.39                      79.74                            10/31/2001
PUD                                 $306,565.24                    7.75                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
FL
331780000                           Refinance Rate & Term          Standard                         $307,000.00
                                    $4,215.89                      77.84                            11/19/2001
 600229242
PUD                                 $649,440.36                    6.75                             Primary Residence
MD                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $650,000.00
208540000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,594.39                      28.57                            11/28/2001
 600229340
Single Family                       $399,415.34                    6.75                             Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $400,000.00
018900000
 600229411                          $3,852.89                      78.2                             11/28/2001
                                    $586,007.27                    6.875                            Primary Residence
PUD
PA                                  01/01/2002                     01/01/2002                       N
190020000                           Purchase                       Standard                         $586,500.00

 600229446                          $2,494.88                      70.75                            11/28/2001
Single Family                       $374,436.68                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
MA
021720000                           Refinance Cash Out             Standard                         $375,000.00
                                    $2,561.41                      72.37                            12/12/2001
 600229451
Single Family                       $385,000.00                    7                                Primary Residence
MA                                  02/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $385,000.00
021320000
 600229456                          $4,215.89                      55.32                            11/26/2001
                                    $649,440.36                    6.75                             Primary Residence
Single Family
IN                                  01/01/2002                     01/01/2002                       N
460320000                           Refinance Rate & Term          Standard                         $650,000.00

 600229764                          $2,335.21                      63.24                            10/23/2001
Single Family                       $350,422.90                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
950663710                           Refinance Cash Out             Standard                         $351,000.00
                                    $2,094.29                      73.29                            10/22/2001
 600229775
Single Family                       $318,262.80                    6.875                            Primary Residence
CA                                  02/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $318,800.00
945450000
 600229800                          $2,210.25                      87.57                            11/16/2001
                                    $323,747.25                    7.25                             Primary Residence
PUD
FL                                  01/01/2002                     01/01/2002                       N
342090000                           Purchase                       Standard                         $324,000.00

 600229809                          $3,560.55                      67.75                            12/03/2001
Single Family                       $542,000.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
MA
024680000                           Refinance Rate & Term          Standard                         $542,000.00
                                    $2,233.56                      66.41                            11/20/2001
 600229834
Single Family                       $339,714.36                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $340,000.00
945830000
 600229851                          $2,906.91                      75                               11/30/2001
                                    $441,828.25                    6.875                            Primary Residence
Single Family
IL                                  01/01/2002                     01/01/2002                       N
600680000                           Refinance Rate & Term          Standard                         $442,500.00

 600229883                          $3,421.64                      78.26                            11/08/2001
Single Family                       $449,109.61                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
079320000                           Refinance Rate & Term          Standard                         $450,000.00
                                    $3,142.57                      72.22                            11/06/2001
 600230034
PUD                                 $454,653.78                    7.375                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $455,000.00
945830000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,443.78                      80                               11/20/2001
 600230035
Single Family                       $371,687.47                    6.875                            Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $372,000.00
077040000
 600230121                          $4,637.48                      39.72                            11/26/2001
                                    $714,384.40                    6.75                             Primary Residence
Single Family
IN                                  01/01/2002                     01/01/2002                       N
460320000                           Refinance Rate & Term          Standard                         $715,000.00

 600230183                          $3,284.64                      66.67                            12/06/2001
Single Family                       $500,000.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
AZ
857180000                           Refinance Rate & Term          Standard                         $500,000.00
                                    $3,048.15                      80                               11/14/2001
 600230546
PUD                                 $463,610.18                    6.875                            Primary Residence
AZ                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $464,000.00
857500000
 600230548                          $4,994.21                      70                               11/29/2001
                                    $769,337.04                    6.75                             Primary Residence
Single Family
VA                                  01/01/2002                     01/01/2002                       N
221010000                           Refinance Rate & Term          Standard                         $770,000.00

 600231111                          $3,324.81                      70                               11/12/2001
Single Family                       $493,105.35                    7.125                            Primary Residence
                                    12/01/2001                     01/01/2002                       N
CO
808140000                           Refinance Cash Out             Standard                         $493,500.00
                                    $2,029.17                      61                               12/05/2001
 600231198
PUD                                 $305,000.00                    7                                Primary Residence
CA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $305,000.00
945130000
 600231575                          $4,092.65                      57.36                            11/27/2001
                                    $630,456.73                    6.75                             Second Home
Single Family
IN                                  01/01/2002                     01/01/2002                       N
465670000                           Refinance Rate & Term          Standard                         $631,000.00

 600231758                          $3,326.51                      80                               11/30/2001
Single Family                       $499,530.16                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
IL
606460000                           Purchase                       Standard                         $500,000.00
                                    $3,050.41                      64.4                             11/26/2001
 600231942
Single Family                       $458,024.17                    7                                Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $458,500.00
021860000
 600232354                          $2,443.78                      78.81                            11/12/2001
                                    $371,687.47                    6.875                            Primary Residence
PUD
AZ                                  01/01/2002                     01/01/2002                       N
857150000                           Refinance Rate & Term          Standard                         $372,000.00

 600232524                          $2,667.13                      70                               12/07/2001
Single Family                       $406,000.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
SC
295010000                           Refinance Cash Out             Standard                         $406,000.00
                                    $2,443.78                      80                               10/29/2001
 600232596
Single Family                       $371,373.15                    6.875                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $372,000.00
945950000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $3,260.80                      80                               11/20/2001
 600232627
Single Family                       $482,939.98                    7.125                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $484,000.00
021760000
 600232768                          $2,987.38                      85.48                            11/19/2001
                                    $454,367.96                    6.875                            Primary Residence
Single Family
NJ                                  01/01/2002                     01/01/2002                       N
076520000                           Purchase                       Standard                         $454,750.00

 600233684                          $2,857.64                      71.31                            12/06/2001
Single Family                       $435,000.00                    6.875                            Primary Residence
                                    01/01/2002                     02/01/2002                       N
IN
460330000                           Refinance Rate & Term          Standard                         $435,000.00
                                    $2,010.20                      71.16                            11/30/2001
 600233734
Single Family                       $305,742.92                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $306,000.00
950500000
 600233736                          $2,522.61                      80                               11/08/2001
                                    $383,677.39                    6.875                            Primary Residence
PUD
KS                                  01/01/2002                     01/01/2002                       N
662060000                           Refinance Cash Out             Standard                         $384,000.00

 600233878                          $4,253.62                      50.78                            12/05/2001
Single Family                       $646,956.01                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
MA
024810000                           Refinance Rate & Term          Standard                         $647,500.00
                                    $3,060.39                      80                               11/27/2001
 600233893
Single Family                       $459,608.56                    7                                Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $460,000.00
080080000
 600233951                          $2,870.78                      77.35                            11/30/2001
                                    $436,632.87                    6.875                            Primary Residence
Single Family
OH                                  01/01/2002                     01/01/2002                       N
430150000                           Refinance Rate & Term          Standard                         $437,000.00

 600234006                          $3,218.96                      70                               11/16/2001
Single Family                       $489,588.33                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
IL
600560000                           Refinance Rate & Term          Standard                         $490,000.00
                                    $2,295.52                      56.65                            12/03/2001
 600234020
Single Family                       $336,237.50                    7.25                             Primary Residence
MD                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Stated Income                    $336,500.00
219150000
 600234880                          $2,548.88                      80                               10/24/2001
                                    $387,346.21                    6.875                            Primary Residence
Single Family
GA                                  01/01/2002                     12/01/2001                       N
302040000                           Refinance Rate & Term          Standard                         $388,000.00

 600234910                          $2,235.42                      80                               11/01/2001
Single Family                       $335,724.58                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
NC
279090000                           Purchase                       Standard                         $336,000.00
                                    $2,747.70                      72.46                            12/03/2001
 600235717
Single Family                       $410,934.95                    7                                Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $413,000.00
020660000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,588.03                      66.27                            11/09/2001
 600236321
Single Family                       $388,681.14                    7                                Primary Residence
PA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $389,000.00
189740000
 600236889                          $2,472.55                      77.26                            11/26/2001
                                    $366,706.51                    7.125                            Primary Residence
Single Family
CO                                  01/01/2002                     01/01/2002                       N
801160000                           Refinance Rate & Term          Standard                         $367,000.00

 600237228                          $3,810.19                      80                               11/14/2001
Single Family                       $579,512.73                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
078300000                           Purchase                       Standard                         $580,000.00
                                    $2,675.85                      80                               11/16/2001
 600237289
Single Family                       $401,870.32                    7                                Primary Residence
MN                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $402,200.00
553160000
 600237495                          $2,478.59                      78.6                             12/05/2001
                                    $377,300.00                    6.875                            Primary Residence
Single Family
MA                                  01/01/2002                     02/01/2002                       N
021740000                           Refinance Rate & Term          Standard                         $377,300.00

 600238028                          $3,096.98                      70                               12/03/2001
Single Family                       $465,118.44                    7                                Primary Residence
                                    12/01/2001                     01/01/2002                       N
CO
801040000                           Purchase                       Standard                         $465,500.00
                                    $3,340.28                      74.64                            12/13/2001
 600238225
Single Family                       $515,000.00                    6.75                             Primary Residence
UT                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $515,000.00
840920000
 600238521                          $3,281.01                      62.84                            11/30/2001
                                    $486,610.55                    7.125                            Primary Residence
Single Family
CO                                  01/01/2002                     01/01/2002                       N
813260000                           Refinance Rate & Term          Standard                         $487,000.00

 600238808                          $3,101.20                      74.77                            12/06/2001
Single Family                       $400,000.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
MA
018450000                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,707.78                      80                               08/30/2001
 600239088
PUD                                 $386,099.56                    7.5                              Primary Residence
CO                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $387,260.00
809060000
 600239184                          $3,450.55                      80                               11/20/2001
                                    $531,541.95                    6.75                             Primary Residence
Single Family
MD                                  01/01/2002                     01/01/2002                       N
208540000                           Purchase                       Standard                         $532,000.00

 600239626                          $3,839.70                      80                               11/15/2001
PUD                                 $591,490.30                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
TN
370270000                           Purchase                       Standard                         $592,000.00
                                    $2,717.10                      80                               11/19/2001
 600239898
Single Family                       $408,065.23                    7                                Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $408,400.00
024590000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,326.50                      79.38                            11/19/2001
 600239912
PUD                                 $345,044.84                    7.125                            Primary Residence
VA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $345,321.00
221910000
 600240001                          $2,854.15                      77.16                            12/10/2001
                                    $429,000.00                    7                                Primary Residence
Single Family
PA                                  01/01/2002                     02/01/2002                       N
190670000                           Refinance Rate & Term          Standard                         $429,000.00

 600240128                          $2,644.58                      75                               11/09/2001
Single Family                       $397,174.17                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
VA
220030000                           Refinance Cash Out             Standard                         $397,500.00
                                    $2,316.60                      90                               11/21/2001
 600241073
Single Family                       $319,280.12                    7.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $319,500.00
958310000
 600241470                          $3,410.88                      62.11                            11/30/2001
                                    $499,609.95                    7.25                             Primary Residence
Single Family
FL                                  01/01/2002                     01/01/2002                       N
330400000                           Purchase                       Standard                         $500,000.00

 600241731                          $2,761.01                      78.01                            11/07/2001
Single Family                       $414,659.82                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
GA
302530000                           Refinance Rate & Term          Standard                         $415,000.00
                                    $2,046.53                      63.16                            10/26/2001
 600242190
Single Family                       $299,530.53                    7.25                             Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $300,000.00
951160000
 600242191                          $2,627.39                      79.99                            10/25/2001
                                    $399,276.06                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
950350000                           Refinance Rate & Term          Standard                         $399,950.00

 600242192                          $2,364.94                      75.79                            10/25/2001
Single Family                       $359,393.39                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
921035108                           Refinance Rate & Term          Standard                         $360,000.00
                                    $2,493.51                      80                               11/27/2001
 600242740
Single Family                       $343,663.33                    7.875                            Second Home
MA                                  01/01/2002                     01/01/2002                       N
                                    Purchase                       Standard                         $343,900.00
026380000
 600244546                          $3,994.13                      80                               12/18/2001
                                    $608,000.00                    6.875                            Primary Residence
Single Family
AZ                                  01/01/2002                     02/01/2002                       N
857180000                           Purchase                       Standard                         $608,000.00

 600245274                          $2,182.97                      87.67                            11/30/2001
Single Family                       $319,750.36                    7.25                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
IL
606410000                           Refinance Rate & Term          Standard                         $320,000.00
                                    $3,645.86                      78.29                            12/10/2001
 600247871
Single Family                       $548,000.00                    7                                Primary Residence
MA                                  01/01/2002                     02/01/2002                       N
                                    Refinance Rate & Term          Standard                         $548,000.00
024671426


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,795.46                      74.96                            11/30/2001
 600248242
Single Family                       $430,628.92                    6.75                             Primary Residence
UT                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $431,000.00
840980000
 600250111                          $2,376.47                      64.95                            11/19/2001
                                    $356,907.20                    7                                Primary Residence
Single Family
IL                                  01/01/2002                     01/01/2002                       N
600890000                           Refinance Rate & Term          Standard                         $357,200.00

 600255617                          $2,767.14                      68.9                             09/20/2001
Single Family                       $385,426.88                    7.75                             Primary Residence
                                    01/01/2002                     11/01/2001                       N
CA
913260000                           Refinance Cash Out             Standard                         $386,250.00
                                    $1,829.58                      64.71                            10/05/2001
 600255629
Single Family                       $274,547.86                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Stated Income                    $275,000.00
928400000
 600257368                          $3,315.25                      80                               12/19/2001
                                    $480,000.00                    7.375                            Primary Residence
Single Family
NJ                                  02/01/2002                     02/01/2002                       N
077480000                           Purchase                       Standard                         $480,000.00

 600257759                          $2,467.76                      64.88                            10/26/2001
Single Family                       $375,016.99                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
VA
221010000                           Refinance Rate & Term          Standard                         $375,650.00
                                    $3,389.75                      59.31                            11/05/2001
 600257764
PUD                                 $515,566.50                    6.875                            Primary Residence
TX                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $516,000.00
780060000
 600257766                          $2,794.28                      48.84                            11/01/2001
                                    $419,655.72                    7                                Primary Residence
Single Family
WA                                  01/01/2002                     01/01/2002                       N
980200000                           Refinance Cash Out             Standard                         $420,000.00

 600257768                          $3,777.35                      70.55                            11/14/2001
Single Family                       $573,798.38                    6.875                            Primary Residence
                                    02/01/2002                     01/01/2002                       N
IN
474010000                           Refinance Rate & Term          Standard                         $575,000.00
                                    $2,756.55                      58.62                            11/14/2001
 600257771
Single Family                       $424,634.08                    6.75                             Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $425,000.00
945170000
 600257773                          $2,588.30                      62.54                            11/12/2001
                                    $393,668.99                    6.875                            Primary Residence
PUD
CA                                  01/01/2002                     01/01/2002                       N
926770000                           Refinance Rate & Term          Standard                         $394,000.00

 600257774                          $3,856.18                      48.92                            11/13/2001
Single Family                       $586,506.84                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
946110000                           Refinance Rate & Term          Standard                         $587,000.00
                                    $2,972.45                      68.4                             11/16/2001
 600257778
Single Family                       $440,847.18                    7.125                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $441,200.00
902750000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,148.93                      49.69                            11/19/2001
 600257781
Single Family                       $322,735.24                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $323,000.00
950330000
 600257783                          $2,082.47                      45.29                            11/19/2001
                                    $316,733.68                    6.875                            Investment Property
Single Family
CA                                  01/01/2002                     01/01/2002                       N
939500000                           Refinance Rate & Term          Standard                         $317,000.00

 600257785                          $3,153.26                      54.86                            11/16/2001
Single Family                       $479,596.74                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
945560000                           Refinance Rate & Term          Standard                         $480,000.00
                                    $3,645.96                      55.5                             11/15/2001
 600257790
Single Family                       $554,533.73                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $555,000.00
949410000
 600257792                          $2,759.11                      48                               11/13/2001
                                    $419,647.14                    6.875                            Primary Residence
Single Family
CT                                  01/01/2002                     01/01/2002                       N
068700000                           Refinance Rate & Term          Standard                         $420,000.00

 600257793                          $2,378.23                      47.07                            11/20/2001
PUD                                 $352,717.71                    7.125                            Primary Residence
                                    02/01/2002                     01/01/2002                       N
CA
957460000                           Refinance Rate & Term          Standard                         $353,000.00
                                    $2,956.18                      72                               11/14/2001
 600257796
Single Family                       $449,621.95                    6.875                            Primary Residence
FL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $450,000.00
342410000
 600257798                          $2,435.01                      62.03                            11/19/2001
                                    $365,699.99                    7                                Primary Residence
Single Family
VA                                  01/01/2002                     01/01/2002                       N
054610000                           Refinance Rate & Term          Standard                         $366,000.00

 600257799                          $2,450.35                      60.16                            11/19/2001
PUD                                 $372,686.63                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
MD
208500000                           Refinance Rate & Term          Standard                         $373,000.00
                                    $2,486.03                      79.36                            11/16/2001
 600257801
Single Family                       $368,704.91                    7.125                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $369,000.00
951360000
 600260079                          $2,661.21                      65.04                            11/26/2001
                                    $399,672.12                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     01/01/2002                       N
017420000                           Refinance Rate & Term          Standard                         $400,000.00

 600260083                          $2,634.60                      80                               11/23/2001
PUD                                 $395,675.40                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
913200000                           Refinance Rate & Term          Standard                         $396,000.00
                                    $4,007.27                      58.65                            11/23/2001
 600260086
PUD                                 $609,487.52                    6.875                            Primary Residence
VA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $610,000.00
221820000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,381.78                      63.93                            11/23/2001
 600260087
PUD                                 $357,706.55                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $358,000.00
949410000
 600260090                          $2,853.84                      61.54                            11/20/2001
                                    $439,621.16                    6.75                             Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
902740000                           Refinance Cash Out             Standard                         $440,000.00

 600260091                          $1,977.36                      66.15                            11/21/2001
Single Family                       $300,747.12                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
940700000                           Refinance Cash Out             Standard                         $301,000.00
                                    $4,102.39                      63.89                            11/26/2001
 600260098
Single Family                       $631,955.42                    6.75                             Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $632,500.00
079400000
 600260102                          $3,502.43                      67.5                             11/20/2001
                                    $539,535.07                    6.75                             Primary Residence
PUD
CA                                  01/01/2002                     01/01/2002                       N
957460000                           Refinance Cash Out             Standard                         $540,000.00

 600260104                          $3,632.15                      50.91                            11/20/2001
Single Family                       $559,517.85                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
945830000                           Refinance Cash Out             Standard                         $560,000.00
                                    $2,960.60                      40.83                            11/20/2001
 600260106
PUD                                 $444,635.23                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $445,000.00
913010000
 600260107                          $3,009.50                      61.87                            11/23/2001
                                    $463,600.50                    6.75                             Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
949040000                           Refinance Rate & Term          Standard                         $464,000.00

 600260108                          $2,109.01                      37.96                            11/26/2001
Single Family                       $316,740.16                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
TX
752250000                           Refinance Rate & Term          Standard                         $317,000.00
                                    $2,233.56                      64.76                            11/23/2001
 600260109
Single Family                       $339,714.36                    6.875                            Primary Residence
CO                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $340,000.00
803030000
 600260111                          $3,202.53                      61.32                            11/28/2001
                                    $487,090.44                    6.875                            Primary Residence
PUD
CA                                  01/01/2002                     01/01/2002                       N
945680000                           Refinance Rate & Term          Standard                         $487,500.00

 600260113                          $3,872.60                      72.78                            11/26/2001
Single Family                       $589,004.74                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
945980000                           Refinance Cash Out             Standard                         $589,500.00
                                    $2,733.49                      79.98                            11/21/2001
 600260118
Single Family                       $400,387.41                    7.25                             Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $400,700.00
906310000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,654.00                      72.53                            11/26/2001
 600260158
Single Family                       $403,660.58                    6.875                            Primary Residence
WA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $404,000.00
985030000
 600261126                          $2,003.64                      71.76                            11/19/2001
                                    $304,743.76                    6.875                            Primary Residence
Single Family
MD                                  01/01/2002                     01/01/2002                       N
209100000                           Refinance Rate & Term          Standard                         $305,000.00

 600261128                          $2,627.72                      48.78                            11/05/2001
Single Family                       $399,663.95                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
945630000                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,667.14                      62.85                            11/29/2001
 600261140
Single Family                       $405,658.90                    6.875                            Primary Residence
MN                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $406,000.00
554100000
 600261141                          $3,489.46                      64.82                            11/30/2001
                                    $537,536.79                    6.75                             Primary Residence
PUD
CA                                  01/01/2002                     01/01/2002                       N
945830000                           Refinance Cash Out             Standard                         $538,000.00

 600261149                          $3,697.01                      71.25                            11/26/2001
Single Family                       $569,509.24                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
PA
193170000                           Refinance Rate & Term          Standard                         $570,000.00
                                    $2,421.71                      52.45                            12/01/2001
 600261151
Single Family                       $363,701.62                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $364,000.00
902750000
 600261152                          $4,055.69                      52.11                            11/27/2001
                                    $624,761.62                    6.75                             Primary Residence
PUD
CA                                  01/01/2002                     01/01/2002                       N
957460000                           Refinance Rate & Term          Standard                         $625,300.00

 600261157                          $3,567.29                      57.9                             11/30/2001
Single Family                       $549,526.46                    6.75                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
079260000                           Refinance Rate & Term          Standard                         $550,000.00
                                    $2,319.40                      82.52                            08/18/2001
 652597549
Single Family                       $338,706.75                    7.25                             Primary Residence
CA                                  01/01/2002                     10/01/2001                       N
                                    Refinance Rate & Term          Standard                         $340,000.00
926240000
 652612390                          $2,217.08                      79.27                            08/16/2001
                                    $323,591.48                    7.25                             Primary Residence
Single Family
CA                                  01/01/2002                     10/01/2001                       N
940800000                           Refinance Cash Out             Standard                         $325,000.00

 652630866                          $2,148.16                      79.95                            09/11/2001
Single Family                       $326,171.10                    6.875                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
CT
064680000                           Purchase                       Standard                         $327,000.00
                                    $3,712.39                      60                               10/12/2001
 652638530
Single Family                       $557,082.55                    7                                Primary Residence
VA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Stated Income                    $558,000.00
226600000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,189.59                      76.47                            08/24/2001
 652640083
Single Family                       $323,932.17                    7.125                            Primary Residence
WA                                  01/01/2002                     10/01/2001                       N
                                    Purchase                       Standard                         $325,000.00
980560000
 652648987                          $2,717.81                      66.25                            08/04/2001
                                    $392,291.22                    7.375                            Primary Residence
Single Family
CA                                  01/01/2002                     10/01/2001                       N
956240000                           Refinance Rate & Term          Standard                         $393,500.00

 652662500                          $2,561.42                      89.74                            10/18/2001
Single Family                       $383,965.82                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
NJ
088310000                           Purchase                       Standard                         $385,000.00
                                    $2,627.51                      75                               09/22/2001
 652675774
CondominiumLow Rise                 $389,058.78                    7.125                            Primary Residence
CA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Cash Out             Standard                         $390,000.00
913550000
 652678620                          $3,371.66                      75                               09/12/2001
                                    $493,086.29                    7.25                             Primary Residence
2-4 Family
CA                                  01/01/2002                     11/01/2001                       N
926630000                           Purchase                       Standard                         $494,250.00

 652679441                          $3,925.29                      68.6                             11/17/2001
Single Family                       $589,516.38                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
913200000                           Refinance Cash Out             Standard                         $590,000.00
                                    $2,290.65                      73.91                            10/10/2001
 652682068
PUD                                 $339,454.59                    7.125                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $340,000.00
939081423
 652683135                          $3,200.17                      71.97                            10/01/2001
                                    $474,238.03                    7.125                            Primary Residence
Single Family
GA                                  01/01/2002                     12/01/2001                       N
303090000                           Refinance Cash Out             Standard                         $475,000.00

 652683268                          $2,054.85                      51                               09/24/2001
Single Family                       $304,263.91                    7.125                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
MD
207770000                           Refinance Rate & Term          Standard                         $305,000.00
                                    $2,922.01                      80                               10/04/2001
 652685971
Single Family                       $438,477.88                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $439,200.00
912020000
 652686166                          $2,506.24                      80                               10/19/2001
                                    $371,403.25                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
930210000                           Purchase                       Standard                         $372,000.00

 652687075                          $2,661.21                      50                               10/18/2001
Single Family                       $399,342.33                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
NJ
077110000                           Refinance Rate & Term          Standard                         $400,000.00
                                    $2,794.58                      69.17                            11/15/2001
 652688471
Single Family                       $425,042.61                    6.875                            Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $425,400.00
074210000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,930.68                      61.7                             10/02/2001
 652690115
Single Family                       $434,302.20                    7.125                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $435,000.00
921200000
 652690362                          $2,836.36                      71.36                            10/04/2001
                                    $420,324.66                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
916020000                           Refinance Rate & Term          Standard                         $421,000.00

 652692756                          $2,208.81                      80                               10/25/2001
Single Family                       $331,189.15                    7                                Primary Residence
                                    02/01/2002                     12/01/2001                       N
NJ
077260000                           Refinance Cash Out             Standard                         $332,000.00
                                    $680.46                        65.16                            10/04/2001
 652693652
CondominiumLow Rise                 $100,837.98                    7.125                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Stated Income                    $101,000.00
917800000
 652694235                          $3,301.23                      75.38                            09/21/2001
                                    $488,817.45                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     11/01/2001                       N
908081649                           Refinance Rate & Term          Standard                         $490,000.00

 652694568                          $2,183.53                      70.58                            10/06/2001
Single Family                       $327,660.37                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
NJ
085350000                           Refinance Cash Out             Standard                         $328,200.00
                                    $4,926.97                      58.37                            10/11/2001
 652695870
Single Family                       $748,736.21                    6.875                            Primary Residence
WA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $750,000.00
982500000
 652698223                          $3,631.35                      70                               09/24/2001
                                    $537,699.19                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     11/01/2001                       N
944020000                           Refinance Cash Out             Standard                         $539,000.00

 652698245                          $3,035.69                      59.73                            09/22/2001
PUD                                 $443,952.24                    7.25                             Primary Residence
                                    01/01/2002                     11/01/2001                       N
WA
980050000                           Refinance Cash Out             Standard                         $445,000.00
                                    $2,044.40                      92.5                             11/20/2001
 652700719
Single Family                       $295,774.77                    7.375                            Primary Residence
GA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $296,000.00
300390000
 652704043                          $2,678.72                      78.67                            11/16/2001
                                    $412,644.41                    6.75                             Primary Residence
PUD
CA                                  01/01/2002                     01/01/2002                       N
913610000                           Refinance Rate & Term          Express                          $413,000.00

 652704959                          $2,708.56                      79.91                            10/06/2001
Single Family                       $344,687.75                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
917730000                           Refinance Cash Out             Standard                         $346,000.00
                                    $2,660.49                      56.93                            09/20/2001
 652705011
PUD                                 $389,081.75                    7.25                             Primary Residence
CA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Cash Out             Standard                         $390,000.00
945140000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,115.48                      75.48                            09/21/2001
 652707132
Single Family                       $313,236.99                    7.125                            Primary Residence
CA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Cash Out             Standard                         $314,000.00
945130000
 652708676                          $3,645.86                      80                               10/12/2001
                                    $547,099.00                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
916040000                           Refinance Rate & Term          Standard                         $548,000.00

 652708862                          $2,637.61                      79.9                             09/21/2001
Single Family                       $390,517.78                    7.125                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
CT
061170000                           Refinance Rate & Term          Standard                         $391,500.00
                                    $3,739.01                      46.83                            10/08/2001
 652709792
Single Family                       $558,048.72                    7                                Primary Residence
GA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $562,000.00
300040000
 652709831                          $2,022.52                      80                               11/20/2001
                                    $303,750.81                    7                                Primary Residence
CondominiumHigh
VA                                  01/01/2002                     01/01/2002                       N
222090000                           Purchase                       Standard                         $304,000.00

 652709880                          $2,102.01                      77.04                            09/21/2001
Single Family                       $311,247.02                    7.125                            Primary Residence
                                    01/01/2002                     11/01/2001                       N
CA
945210000                           Refinance Cash Out             Standard                         $312,000.00
                                    $2,203.06                      72.99                            09/18/2001
 652710191
Single Family                       $325,918.28                    7.125                            Primary Residence
CA                                  01/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $327,000.00
926460000
 652710366                          $2,036.48                      79.49                            11/01/2001
                                    $309,676.04                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
930300000                           Purchase                       Standard                         $310,000.00

 652711214                          $2,762.71                      55.94                            11/23/2001
Single Family                       $399,695.62                    7.375                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
VA
222070000                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,244.84                      76.6                             09/20/2001
 652711277
Single Family                       $332,380.23                    7.125                            Primary Residence
CA                                  02/01/2002                     11/01/2001                       N
                                    Refinance Cash Out             Standard                         $333,200.00
945500000
 652713670                          $2,022.52                      80                               10/15/2001
                                    $303,398.45                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
921170000                           Purchase                       Standard                         $304,000.00

 652713752                          $2,295.30                      32.86                            10/10/2001
Single Family                       $343,019.24                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
902650000                           Refinance Cash Out             Standard                         $345,000.00
                                    $2,681.40                      75.09                            09/21/2001
 652713938
PUD                                 $396,078.01                    7.125                            Primary Residence
CA                                  02/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $398,000.00
928350000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,863.31                      66.41                            11/10/2001
 652715680
PUD                                 $424,660.13                    7.125                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $425,000.00
927820000
 652716463                          $3,758.96                      64.35                            11/21/2001
                                    $564,536.87                    7                                Primary Residence
2-4 Family
NJ                                  01/01/2002                     01/01/2002                       N
070300000                           Refinance Cash Out             Standard                         $565,000.00

 652716873                          $2,956.18                      57.32                            10/25/2001
Single Family                       $449,241.73                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
920280000                           Refinance Cash Out             Standard                         $450,000.00
                                    $3,119.32                      59.74                            10/08/2001
 652716910
Single Family                       $462,100.22                    7.125                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $463,000.00
920290000
 652717051                          $2,459.08                      79.87                            09/24/2001
                                    $364,119.11                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     11/01/2001                       N
928600000                           Refinance Rate & Term          Standard                         $365,000.00

 652718121                          $2,174.44                      71.96                            10/09/2001
PUD                                 $330,442.23                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
926790000                           Refinance Rate & Term          Standard                         $331,000.00
                                    $2,286.12                      79.09                            11/19/2001
 652721734
Single Family                       $347,707.63                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $348,000.00
900080000
 652722758                          $2,339.99                      74.99                            10/20/2001
                                    $355,459.29                    6.875                            Primary Residence
Single Family
NY                                  01/01/2002                     12/01/2001                       N
105890000                           Refinance Cash Out             Standard                         $356,200.00

 652723469                          $2,295.30                      76.67                            10/20/2001
PUD                                 $344,432.75                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
917240000                           Refinance Cash Out             Standard                         $345,000.00
                                    $2,364.95                      73.47                            11/09/2001
 652726381
Single Family                       $359,697.55                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $360,000.00
908030000
 652727153                          $2,900.36                      74.87                            10/03/2001
                                    $429,809.42                    7.125                            Primary Residence
Single Family
CA                                  12/01/2001                     12/01/2001                       N
926270000                           Refinance Cash Out             Standard                         $430,500.00

 652728166                          $2,089.05                      75.66                            10/18/2001
PUD                                 $313,483.74                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
IL
605040000                           Refinance Rate & Term          Standard                         $314,000.00
                                    $5,322.42                      60.38                            11/16/2001
 652728492
PUD                                 $799,344.25                    7                                Primary Residence
MD                                  12/01/2001                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $800,000.00
210120000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,592.02                      55.66                            11/15/2001
 652728494
Single Family                       $389,280.65                    7                                Primary Residence
NY                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $389,600.00
103050000
 652728560                          $2,262.03                      60.71                            10/27/2001
                                    $339,440.98                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
907320000                           Refinance Cash Out             Standard                         $340,000.00

 652729895                          $2,238.75                      74.78                            10/18/2001
Single Family                       $335,946.73                    7                                Primary Residence
                                    12/01/2001                     12/01/2001                       N
CA
920650000                           Refinance Cash Out             Standard                         $336,500.00
                                    $3,625.90                      50.93                            11/21/2001
 652730349
Single Family                       $544,553.27                    7                                Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $545,000.00
070780000
 652731136                          $2,128.97                      80                               10/22/2001
                                    $319,473.87                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
924040000                           Refinance Cash Out             Standard                         $320,000.00

 652732368                          $3,496.17                      61.82                            10/18/2001
Single Family                       $524,635.98                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
919350000                           Refinance Cash Out             Standard                         $525,500.00
                                    $1,962.65                      62.77                            10/15/2001
 652734071
Single Family                       $294,514.95                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $295,000.00
910420000
 652734500                          $2,428.01                      80                               11/09/2001
                                    $369,289.49                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
905050000                           Refinance Rate & Term          Standard                         $369,600.00

 652735441                          $2,115.67                      74.82                            10/25/2001
PUD                                 $317,477.14                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
GA
300760000                           Refinance Cash Out             Standard                         $318,000.00
                                    $2,275.34                      70.52                            10/13/2001
 652735690
Single Family                       $341,437.68                    7                                Primary Residence
CO                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $342,000.00
801270000
 652736412                          $2,081.80                      74.46                            10/03/2001
                                    $308,504.31                    7.125                            Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
956300000                           Refinance Rate & Term          Standard                         $309,000.00

 652737020                          $3,725.70                      80                               11/15/2001
Single Family                       $559,540.97                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
MD
210370000                           Refinance Cash Out             Standard                         $560,000.00
                                    $3,416.03                      80                               10/25/2001
 652738327
PUD                                 $519,123.77                    6.875                            Primary Residence
FL                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $520,000.00
333250000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,062.76                      87.22                            11/13/2001
 652739364
Single Family                       $313,736.20                    6.875                            Primary Residence
WA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $314,000.00
980450000
 652740004                          $2,328.56                      26.92                            10/18/2001
                                    $349,424.54                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
902100000                           Refinance Cash Out             Standard                         $350,000.00

 652740379                          $4,025.09                      63.68                            11/20/2001
Single Family                       $604,433.17                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
NJ
074500000                           Refinance Rate & Term          Standard                         $605,000.00
                                    $2,918.70                      69.77                            10/26/2001
 652740466
Single Family                       $445,297.79                    6.75                             Primary Residence
NY                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $450,000.00
107080000
 652741013                          $4,703.69                      64.27                            10/30/2001
                                    $706,420.48                    7                                Primary Residence
Single Family
WI                                  01/01/2002                     01/01/2002                       N
530450000                           Refinance Cash Out             Standard                         $707,000.00

 652741091                          $2,528.15                      76                               10/24/2001
Single Family                       $379,375.22                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
920290000                           Refinance Rate & Term          Standard                         $380,000.00
                                    $2,561.42                      77.78                            10/25/2001
 652741184
PUD                                 $383,331.69                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $385,000.00
917730000
 652741484                          $3,551.08                      73.49                            10/16/2001
                                    $546,554.57                    6.75                             Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
914360000                           Refinance Rate & Term          Standard                         $547,500.00

 652742975                          $3,326.52                      57.8                             10/20/2001
Single Family                       $498,340.18                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
950320000                           Refinance Cash Out             Standard                         $500,000.00
                                    $2,474.93                      69.53                            10/26/2001
 652744859
PUD                                 $371,388.36                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $372,000.00
926600000
 652745742                          $2,299.26                      41.18                            10/19/2001
                                    $349,007.58                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
934609736                           Refinance Cash Out             Family First Direct              $350,000.00

 652746275                          $2,594.68                      49.68                            10/23/2001
Single Family                       $389,358.78                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
940105701                           Refinance Cash Out             Standard                         $390,000.00
                                    $2,428.36                      62.93                            10/15/2001
 652748202
Single Family                       $364,399.87                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $365,000.00
913200000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,299.96                      76.82                            10/25/2001
 652748985
Single Family                       $345,131.59                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $345,700.00
905050000
 652749131                          $2,468.28                      74.2                             10/19/2001
                                    $370,390.00                    7                                Primary Residence
PUD
CA                                  01/01/2002                     12/01/2001                       N
926880000                           Refinance Rate & Term          Standard                         $371,000.00

 652749645                          $2,661.21                      55.17                            10/21/2001
Single Family                       $399,164.52                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
926510000                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,195.50                      73.33                            10/26/2001
 652750169
Single Family                       $329,457.42                    7                                Primary Residence
NJ                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $330,000.00
086910000
 652750590                          $3,393.05                      60                               10/21/2001
                                    $509,161.46                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
930120000                           Refinance Cash Out             Standard                         $510,000.00

 652750660                          $2,661.21                      60.65                            11/02/2001
Single Family                       $399,672.12                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
945500000                           Purchase                       Stated Income                    $400,000.00
                                    $2,175.54                      52.61                            10/20/2001
 652751091
Single Family                       $326,462.36                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $327,000.00
951250000
 652751123                          $3,140.23                      80                               10/19/2001
                                    $471,223.95                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
926200000                           Refinance Rate & Term          Standard                         $472,000.00

 652756177                          $2,627.95                      68.7                             10/16/2001
Single Family                       $394,350.55                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
928870000                           Refinance Cash Out             Standard                         $395,000.00
                                    $2,144.94                      76.76                            10/19/2001
 652756421
Single Family                       $321,821.77                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $322,400.00
917890000
 652756575                          $4,251.29                      69.99                            11/19/2001
                                    $638,476.21                    7                                Primary Residence
Single Family
NH                                  01/01/2002                     01/01/2002                       N
030870000                           Refinance Cash Out             Standard                         $639,000.00

 652757742                          $1,967.51                      74.88                            10/22/2001
Single Family                       $298,930.15                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
928860000                           Refinance Cash Out             Standard                         $299,500.00
                                    $2,395.09                      72                               11/10/2001
 652757913
Single Family                       $359,704.91                    7                                Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $360,000.00
088200000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,022.52                      71.53                            10/15/2001
 652759141
Single Family                       $303,500.17                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $304,000.00
927800000
 652759142                          $4,317.82                      25.96                            10/20/2001
                                    $647,932.92                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
940250000                           Refinance Rate & Term          Standard                         $649,000.00

 652760518                          $2,102.36                      74.35                            10/26/2001
Single Family                       $315,479.81                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
PA
190460000                           Refinance Cash Out             Standard                         $316,000.00
                                    $2,233.56                      79.07                            10/23/2001
 652760714
PUD                                 $339,396.65                    6.875                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $340,000.00
926750000
 652760836                          $2,109.01                      60.38                            10/17/2001
                                    $316,478.80                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
921310000                           Refinance Rate & Term          Standard                         $317,000.00

 652761454                          $2,341.87                      79.64                            10/22/2001
Single Family                       $351,421.24                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
TN
372180000                           Refinance Rate & Term          Standard                         $352,000.00
                                    $1,750.62                      36.77                            11/12/2001
 652763497
2-4 Family                          $227,555.63                    6.875                            Primary Residence
IL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Stated Income                    $228,000.00
606600000
 652764508                          $2,627.72                      67.8                             11/11/2001
                                    $399,663.95                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
950370000                           Refinance Cash Out             Standard                         $400,000.00

 652765658                          $2,036.48                      41.33                            11/09/2001
Single Family                       $309,739.56                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
902750000                           Refinance Cash Out             Standard                         $310,000.00
                                    $2,195.50                      50.77                            11/18/2001
 652766664
PUD                                 $329,729.50                    7                                Primary Residence
CA                                  02/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $330,000.00
908030000
 652767189                          $3,093.66                      75.61                            10/25/2001
                                    $464,235.46                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
951190000                           Refinance Cash Out             Standard                         $465,000.00

 652769142                          $3,363.48                      80                               11/10/2001
PUD                                 $511,569.27                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
913810000                           Refinance Rate & Term          Standard                         $512,000.00
                                    $2,202.16                      67.55                            11/02/2001
 652770728
PUD                                 $330,728.67                    7                                Primary Residence
CA                                  02/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $331,000.00
928690000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,019.20                      79.87                            10/26/2001
 652770742
CondominiumLow Rise                 $303,000.99                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $303,500.00
913550000
 652772305                          $2,966.04                      70                               12/01/2001
                                    $451,500.00                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     02/01/2002                       N
902660000                           Refinance Cash Out             Standard                         $451,500.00

 652772751                          $2,154.73                      80                               11/09/2001
Single Family                       $327,724.44                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
920190000                           Refinance Cash Out             Standard                         $328,000.00
                                    $2,095.71                      74.12                            10/26/2001
 652774026
Single Family                       $314,482.07                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $315,000.00
913010000
 652776208                          $2,631.28                      77.01                            11/20/2001
                                    $395,175.80                    7                                Primary Residence
Single Family
NY                                  01/01/2002                     01/01/2002                       N
105830000                           Refinance Rate & Term          Streamline                       $395,500.00

 652776351                          $2,187.52                      80                               11/16/2001
Single Family                       $328,530.48                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CO
809070000                           Refinance Cash Out             Standard                         $328,800.00
                                    $2,661.21                      78.43                            10/26/2001
 652776590
Single Family                       $399,342.33                    7                                Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $400,000.00
951270000
 652777197                          $2,448.32                      80                               11/15/2001
                                    $367,698.35                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
945460000                           Refinance Cash Out             Standard                         $368,000.00

 652778009                          $3,007.17                      66.47                            10/26/2001
Single Family                       $450,770.63                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
919020000                           Refinance Cash Out             Standard                         $452,000.00
                                    $2,228.77                      63.21                            11/02/2001
 652779503
Single Family                       $334,725.40                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $335,000.00
945010000
 652782610                          $2,236.85                      71.68                            11/10/2001
                                    $340,213.93                    6.875                            Primary Residence
PUD
CA                                  01/01/2002                     01/01/2002                       N
957470000                           Refinance Rate & Term          Standard                         $340,500.00

 652785451                          $2,627.72                      68.14                            11/07/2001
Single Family                       $399,663.95                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
951480000                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,509.47                      63.67                            11/14/2001
 652786263
Single Family                       $381,679.07                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $382,000.00
931170000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,312.39                      80                               11/17/2001
 652787950
Single Family                       $351,704.28                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $352,000.00
926910000
 652788107                          $2,207.29                      60                               11/08/2001
                                    $335,717.71                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
900680000                           Refinance Cash Out             Standard                         $336,000.00

 652792202                          $2,081.16                      74.54                            11/11/2001
Single Family                       $316,533.84                    6.875                            Primary Residence
                                    12/01/2001                     01/01/2002                       N
CA
926040000                           Refinance Rate & Term          Streamline                       $316,800.00
                                    $2,286.12                      80                               11/26/2001
 652794293
Single Family                       $347,707.63                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $348,000.00
907030000
 652796893                          $2,233.56                      76.4                             11/19/2001
                                    $339,714.36                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
950350000                           Refinance Rate & Term          Standard                         $340,000.00

 652798398                          $2,387.62                      72.92                            11/20/2001
Single Family                       $349,515.50                    7.25                             Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
946190000                           Refinance Cash Out             Standard                         $350,000.00
                                    $2,522.61                      80                               11/30/2001
 652800353
Single Family                       $383,677.39                    6.875                            Primary Residence
CA                                  12/01/2001                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $384,000.00
917890000
 652803163                          $2,435.24                      74.14                            11/19/2001
                                    $370,388.56                    6.875                            Primary Residence
CondominiumLow Rise
CA                                  01/01/2002                     01/01/2002                       N
950140000                           Refinance Cash Out             Standard                         $370,700.00

 652805727                          $3,941.58                      40                               11/20/2001
PUD                                 $599,495.92                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
926920000                           Refinance Cash Out             Standard                         $600,000.00
                                    $2,135.02                      73.86                            11/12/2001
 652805955
Single Family                       $324,726.96                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $325,000.00
926460000
 652806217                          $2,121.89                      79.75                            11/23/2001
                                    $322,728.63                    6.875                            Primary Residence
PUD
CA                                  01/01/2002                     01/01/2002                       N
928820000                           Refinance Rate & Term          Streamline                       $323,000.00

 652807614                          $1,998.38                      79.01                            11/19/2001
CondominiumLow Rise                 $303,944.43                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
926020000                           Refinance Cash Out             Standard                         $304,200.00
                                    $2,627.72                      80                               11/24/2001
 652809244
Single Family                       $399,663.95                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $400,000.00
919350000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,885.09                      76.75                            11/20/2001
 652810766
Single Family                       $433,294.53                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $433,650.00
926480000
 652813049                          $2,275.34                      40.96                            11/23/2001
                                    $341,719.66                    7                                Primary Residence
Single Family
CA                                  02/01/2002                     01/01/2002                       N
941320000                           Refinance Cash Out             Standard                         $342,000.00

 652813211                          $2,529.18                      77                               11/21/2001
PUD                                 $384,676.55                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
927050000                           Refinance Rate & Term          Standard                         $385,000.00
                                    $2,262.03                      76.4                             11/21/2001
 652813378
PUD                                 $339,713.33                    7                                Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $340,000.00
926920000
 652820999                          $2,613.86                      63.27                            11/21/2001
                                    $402,653.02                    6.75                             Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
926300000                           Refinance Rate & Term          Select                           $403,000.00

 685066767                          $6,028.74                      70                               08/23/2001
Single Family                       $880,967.24                    7.25                             Primary Residence
                                    01/01/2002                     10/01/2001                       N
NY
110500000                           Purchase                       Standard                         $883,750.00
                                    $2,566.36                      73.46                            10/09/2001
 685103224
Single Family                       $323,487.09                    7.25                             Primary Residence
MD                                  02/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $324,700.00
208820000
 685105457                          $2,640.98                      65.33                            09/20/2001
                                    $391,053.97                    7.125                            Second Home
Single Family
NC                                  01/01/2002                     11/01/2001                       N
279590000                           Refinance Cash Out             Standard                         $392,000.00

 685107723                          $2,395.82                      70.82                            08/23/2001
Single Family                       $363,463.86                    6.875                            Primary Residence
                                    01/01/2002                     10/01/2001                       N
CA
920280000                           Refinance Cash Out             Standard                         $364,700.00
                                    $2,387.62                      69.31                            08/17/2001
 685109326
Single Family                       $348,897.90                    7.25                             Primary Residence
CA                                  01/01/2002                     10/01/2001                       N
                                    Refinance Cash Out             Standard                         $350,000.00
945983929
 685109858                          $2,328.56                      71.43                            10/19/2001
                                    $349,424.54                    7                                Primary Residence
CondominiumHigh
CA                                  01/01/2002                     12/01/2001                       N
931170000                           Refinance Cash Out             Standard                         $350,000.00

 685111920                          $2,089.05                      79.9                             10/11/2001
Single Family                       $313,483.74                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
917800000                           Refinance Rate & Term          Standard                         $314,000.00
                                    $2,559.40                      89.56                            10/11/2001
 685112947
PUD                                 $388,943.49                    6.875                            Primary Residence
AZ                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $389,600.00
857180000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,258.01                      44.13                            10/03/2001
 685113141
Single Family                       $330,366.43                    7.25                             Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $331,000.00
926480000
 685113319                          $2,428.36                      74.49                            10/15/2001
                                    $364,399.87                    7                                Primary Residence
Single Family
MA                                  01/01/2002                     12/01/2001                       N
020670000                           Refinance Cash Out             Standard                         $365,000.00

 685114056                          $2,694.88                      80                               09/28/2001
Single Family                       $399,034.65                    7.125                            Second Home
                                    01/01/2002                     11/01/2001                       N
FL
339040000                           Purchase                       Standard                         $400,000.00
                                    $2,726.80                      65.59                            10/06/2001
 685114086
Single Family                       $343,711.27                    7.25                             Primary Residence
NH                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $345,000.00
030870000
 685114351                          $2,371.49                      80                               09/21/2001
                                    $351,150.51                    7.125                            Primary Residence
Single Family
MI                                  01/01/2002                     11/01/2001                       N
480980000                           Refinance Rate & Term          Standard                         $352,000.00

 685114352                          $2,724.12                      52.5                             10/03/2001
Single Family                       $419,050.85                    6.75                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
949370000                           Refinance Cash Out             Standard                         $420,000.00
                                    $2,132.30                      78.17                            10/24/2001
 685114405
Single Family                       $319,973.03                    7                                Primary Residence
MA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $320,500.00
027660000
 685114918                          $2,834.45                      69.25                            09/23/2001
                                    $414,521.69                    7.25                             Primary Residence
Single Family
NJ                                  01/01/2002                     11/01/2001                       N
088220000                           Refinance Rate & Term          Standard                         $415,500.00

 685114920                          $3,102.06                      61.38                            10/05/2001
PUD                                 $433,603.31                    7                                Primary Residence
                                    12/01/2001                     12/01/2001                       N
CA
926920000                           Refinance Rate & Term          Standard                         $438,900.00
                                    $2,317.60                      80                               10/12/2001
 685116204
Single Family                       $343,401.54                    7.125                            Primary Residence
NY                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $344,000.00
126030000
 685116212                          $2,364.95                      80                               10/11/2001
                                    $359,393.37                    6.875                            Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
956030000                           Purchase                       Standard                         $360,000.00

 685116296                          $1,995.91                      43.48                            10/13/2001
Single Family                       $299,506.75                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
MA
021760000                           Refinance Cash Out             Standard                         $300,000.00
                                    $3,090.26                      51.77                            09/28/2001
 685116700
Single Family                       $451,933.42                    7.25                             Primary Residence
CO                                  01/01/2002                     11/01/2001                       N
                                    Refinance Rate & Term          Standard                         $453,000.00
804240000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,223.28                      74.66                            10/05/2001
 685117764
Single Family                       $329,470.63                    7.125                            Primary Residence
NC                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $330,000.00
280540000
 685117853                          $2,728.71                      61.54                            10/18/2001
                                    $399,374.03                    7.25                             Primary Residence
PUD
WY                                  01/01/2002                     12/01/2001                       N
830020000                           Refinance Cash Out             Standard                         $400,000.00

 685117945                          $5,708.30                      63.56                            10/16/2001
Single Family                       $856,589.30                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
950200000                           Refinance Cash Out             Standard                         $858,000.00
                                    $3,153.26                      54.86                            10/25/2001
 685118142
Single Family                       $478,295.13                    6.875                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $480,000.00
926510000
 685118654                          $3,027.13                      47.64                            10/23/2001
                                    $454,251.90                    7                                Primary Residence
Single Family
NY                                  01/01/2002                     12/01/2001                       N
119680000                           Refinance Cash Out             Standard                         $455,000.00

 685118688                          $2,195.50                      56.12                            11/20/2001
Single Family                       $329,729.50                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
NY
115300000                           Refinance Cash Out             Standard                         $330,000.00
                                    $3,172.97                      32.2                             11/06/2001
 685119243
Single Family                       $482,594.22                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $483,000.00
951200000
 685120047                          $2,128.97                      76.19                            11/15/2001
                                    $319,737.70                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     01/01/2002                       N
953770000                           Refinance Cash Out             Standard                         $320,000.00

 685120699                          $2,155.90                      72.73                            10/04/2001
Single Family                       $319,486.68                    7.125                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
CA
926464414                           Refinance Rate & Term          Standard                         $320,000.00
                                    $2,502.90                      65.13                            10/25/2001
 685120759
Single Family                       $380,357.99                    6.875                            Primary Residence
NY                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Select                           $381,000.00
105220000
 685120832                          $2,264.69                      51.97                            10/26/2001
                                    $339,761.50                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
940700000                           Refinance Rate & Term          Standard                         $340,400.00

 685121503                          $2,726.26                      52.53                            11/14/2001
PUD                                 $414,651.34                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
952280000                           Refinance Cash Out             Standard                         $415,000.00
                                    $2,870.78                      77.35                            11/09/2001
 685121570
Single Family                       $436,632.87                    6.875                            Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $437,000.00
077380000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,267.07                      67.3                             10/16/2001
 685122222
PUD                                 $335,960.20                    7.125                            Primary Residence
CA                                  01/01/2002                     12/01/2001                       N
                                    Refinance Cash Out             Standard                         $336,500.00
917090000
 685122320                          $2,661.21                      72.73                            10/20/2001
                                    $398,865.88                    7                                Primary Residence
PUD
VA                                  12/01/2001                     12/01/2001                       N
220390000                           Refinance Cash Out             Standard                         $400,000.00

 685124059                          $2,860.81                      69.92                            10/24/2001
Single Family                       $429,292.99                    7                                Primary Residence
                                    01/01/2002                     12/01/2001                       N
NY
115300000                           Refinance Cash Out             Standard                         $430,000.00
                                    $2,062.44                      56.36                            10/25/2001
 685124389
Single Family                       $309,490.30                    7                                Primary Residence
NJ                                  01/01/2002                     12/01/2001                       N
                                    Refinance Rate & Term          Standard                         $310,000.00
085580000
 685124797                          $1,906.69                      65                               11/07/2001
                                    $279,281.96                    7.25                             Primary Residence
Single Family
NY                                  01/01/2002                     01/01/2002                       N
108012306                           Refinance Cash Out             Stated Income                    $279,500.00

 685125300                          $3,033.78                      68.57                            11/18/2001
Single Family                       $455,626.22                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CO
801040000                           Refinance Rate & Term          Streamline                       $456,000.00
                                    $2,029.18                      54.46                            11/08/2001
 685125504
Single Family                       $304,749.99                    7                                Primary Residence
NJ                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $305,000.00
078690000
 685126041                          $2,049.14                      56.51                            10/22/2001
                                    $307,493.58                    7                                Primary Residence
Single Family
CA                                  01/01/2002                     12/01/2001                       N
950338934                           Refinance Rate & Term          Standard                         $308,000.00

 685126854                          $3,712.39                      74.9                             11/16/2001
Single Family                       $557,542.61                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
900480000                           Refinance Rate & Term          Streamline                       $558,000.00
                                    $2,036.48                      51.67                            11/15/2001
 685127459
Single Family                       $309,739.56                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $310,000.00
928670000
 685128082                          $2,335.39                      75                               10/24/2001
                                    $354,900.95                    6.875                            Primary Residence
PUD
NJ                                  01/01/2002                     12/01/2001                       N
080570000                           Refinance Cash Out             Standard                         $355,500.00

 685128432                          $2,228.77                      60.91                            11/03/2001
Single Family                       $334,725.40                    7                                Primary Residence
                                    01/01/2002                     01/01/2002                       N
CA
930350000                           Refinance Rate & Term          Standard                         $335,000.00
                                    $2,627.72                      42.11                            11/04/2001
 685129710
Single Family                       $399,663.95                    6.875                            Primary Residence
MA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Cash Out             Standard                         $400,000.00
024930000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $4,291.21                      71.67                            11/20/2001
 685129730
PUD                                 $644,471.29                    7                                Second Home
FL                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $645,000.00
334460000
 685130278                          $2,468.28                      50.34                            11/23/2001
                                    $370,695.89                    7                                Primary Residence
Single Family
MA                                  12/01/2001                     01/01/2002                       N
020251024                           Refinance Rate & Term          Standard                         $371,000.00

 685131867                          $2,627.72                      65.04                            11/16/2001
Single Family                       $399,325.98                    6.875                            Primary Residence
                                    01/01/2002                     01/01/2002                       N
MA
020662053                           Refinance Cash Out             Standard                         $400,000.00
                                    $2,225.68                      77.89                            11/16/2001
 685132045
PUD                                 $338,291.04                    6.875                            Primary Residence
CA                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $338,800.00
926730000
 685134790                          $2,395.09                      76.6                             11/30/2001
                                    $359,704.91                    7                                Primary Residence
Single Family
MA                                  12/01/2001                     01/01/2002                       N
024210000                           Refinance Rate & Term          Standard                         $360,000.00

 702004437                          $3,513.21                      74.1                             10/23/2001
Single Family                       $514,194.07                    7.25                             Primary Residence
                                    01/01/2002                     12/01/2001                       N
CT
064900000                           Purchase                       Standard                         $515,000.00
                                    $2,494.78                      78.74                            10/09/2001
 702004476
Single Family                       $369,706.00                    7.125                            Primary Residence
RI                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $370,300.00
028180000
 702004749                          $3,763.44                      72.52                            11/01/2001
                                    $565,209.32                    7                                Primary Residence
Single Family
GA                                  01/01/2002                     01/01/2002                       N
300450000                           Refinance Rate & Term          Standard                         $565,673.00

 702004816                          $2,132.62                      79.23                            11/07/2001
Single Family                       $328,480.10                    6.75                             Primary Residence
                                    02/01/2002                     01/01/2002                       N
AZ
856350000                           Refinance Rate & Term          Standard                         $328,805.00
                                    $2,380.81                      85.88                            11/01/2001
 702004832
Single Family                       $362,110.53                    6.875                            Primary Residence
CT                                  01/01/2002                     01/01/2002                       N
                                    Refinance Rate & Term          Standard                         $362,415.00
068771215
 702004846                          $2,350.00                      73.76                            10/26/2001
                                    $357,122.21                    6.875                            Primary Residence
Single Family
WA                                  01/01/2002                     12/01/2001                       N
983650000                           Refinance Rate & Term          Standard                         $357,725.00

 702004853                          $3,573.69                      80                               10/12/2001
PUD                                 $543,083.34                    6.875                            Primary Residence
                                    01/01/2002                     12/01/2001                       N
WA
982790000                           Purchase                       Standard                         $544,000.00
                                    $1,995.91                      60                               10/03/2001
 702005102
PUD                                 $299,506.75                    7                                Primary Residence
AZ                                  01/01/2002                     12/01/2001                       N
                                    Purchase                       Standard                         $300,000.00
853770000


 LOAN_ID                            MONTHLY_P_AND_I               LTV                               NOTE_DATE
 PROPERTY_TYPE                      ISSUE_DATE_BALANCE            NOTE_RATE                         OCCUPANCY

 PROP_STATE                         PAID_TO_DATE                  FIRST_PAYMENT_DATE                LOAN_BUYDOWN_IND
 PROP_ZIP_CODE                       PURPOSE                      PROCESSING_STYLE                  ORIGINAL_LOAN_AMOUNT
                                    $2,640.16                      78.58                            12/07/2001
 702005531
Single Family                       $396,837.00                    7                                Primary Residence
NC                                  01/01/2002                     02/01/2002                       N
                                    Refinance Cash Out             Standard                         $396,837.00
276060000
 702005544                          $2,275.33                      90                               11/29/2001
                                    $340,801.82                    7                                Primary Residence
Single Family
GA                                  01/01/2002                     01/01/2002                       N
303420000                           Purchase                       Standard                         $342,000.00

 702006131                          $2,321.56                      94.95                            12/06/2001
PUD                                 $348,947.00                    7                                Primary Residence
                                    01/01/2002                     02/01/2002                       N
NV
891410000                           Purchase                       Standard                         $348,947.00


</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 January 29, 2002 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 January 29, 2002, among Residential Asset Mortgage  Products,  Inc.,
the Servicer and the Trustee, have been or will be so deposited.


                                        F-1

<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:
             -------------------------------------


                                        F-2

<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 2002-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") or an electing  large  partnership
under  Section  775(a) of 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.

                                        G-1-1

<PAGE>

4. 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 if 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.)

5. 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.

6. 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.

7. 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.

8. 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.

9.      The Owner's Taxpayer Identification Number is _______________ .

10. 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.

11. 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.

12.  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.

                                        G-1-2

<PAGE>

13. 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.

14.  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.

15. 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.

16. 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
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

                                        G-1-3
<PAGE>

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 January, 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 January, 2002.



                            --------------------------------------------------
                                            NOTARY PUBLIC


                          COUNTY OF
                                           ---------------------------------
                          STATE OF
                                        ------------------------------------

                                 My commission  expires ____ day
                          of ________, 20___.


                                        G-1-4

<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 2002-J1

        Re:    GMACM Mortgage Pass-Through Certificates,
               Series 2002-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 2002-J1,  Class R-[ ] (the  "Certificates"),
pursuant to Section 5.02 of the Pooling and  Servicing  Agreement  (the "Pooling
and Servicing Agreement"),  dated as of January 29, 2002 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

                                        G-2-1
<PAGE>

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


                                        G-2-2

<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 2002-J1

        RE:    GMACM Mortgage Pass-Through Certificates,
               Series 2002-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 2002-J1, Class (the
"Certificates"),  issued  pursuant to the Pooling and Servicing  Agreement  (the
"Pooling  and  Servicing  Agreement"),  dated  as  of  January  29,  2002  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.

                                        H-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 , 2002,  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.

                                        H-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
                                       ----------------------------------------



                                        H-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 2002-J1

        Re:    GMACM Mortgage Pass-Through Certificates,
               Series 2002-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 2002-J1,
Class  (the  "Certificates"),  issued  pursuant  to the  Pooling  and  Servicing
Agreement (the "Pooling and Servicing Agreement"), dated as of January 29, 2002,
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.

                                        I-1
<PAGE>

                                Very truly yours,



                              -------------------------------------------------
                              -------------------------------------------------
                              Seller

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


                                        I-2
<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 January 29, 2002 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.

                                        J-1
<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.


                                        J-2

<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:
           ------------------------              ------------------


                                        J-3

<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.


                                        J-4
<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.

                                        J-5
<PAGE>

___               ____      Will the Buyer be purchasing the Rule 144A
Yes                No       Securities only for the Buyer's own account?

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:
                                    -------------------------------------------


                                        J-6
<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.

                                        J-7
<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:
                                      -------------------------------------


                                        J-8
<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 2002-J1

          Re:  GMACM   Mortgage   Pass-Through   Certificates,   Series  2002-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
January 29, 2002 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.

                                        K-1

<PAGE>

                                   Very truly yours,


                                   --------------------------------------------
                                  (Lender)

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


                                        K-2

<PAGE>


                                    EXHIBIT L

                      SCHEDULE OF DISCOUNT FRACTIONS

 LOAN
NUMBER      SCHEDULED BALANCES      NET RATE    PO AMOUNT   DISCOUNT FRACTION
-----------------------------------------------------------------------------
519703003      314414.93            6.125       $18,139.32       0.05769231
520555301      314387.85            6.125       $18,137.76       0.05769231
520902008      315000.00            6.125       $18,173.08       0.05769231


<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;

                                        M-1

<PAGE>

(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.

                                        M-2


<PAGE>


                                    EXHIBIT N

                         FORM OF CUSTODIAN CERTIFICATION



                                January 29, 2002


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 2002-J1

          Re:  Custodial  Agreement  dated as of January 29, 2002,  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.


                                        N-1

<PAGE>

               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


                                        N-2


<PAGE>


                             SCHEDULE A TO EXHIBIT N

                      EXCEPTIONS TO CUSTODIAN CERTIFICATION



                                        N-3



<PAGE>

                                 EXHIBIT O

                        PLANNED PRINCIPAL BALANCE TABLES
<TABLE>
<CAPTION>

DISTRIBUTION DATES               CLASS A-1       CLASS A-2        AGGREGATE         AGGREGATE
------------------               ---------       ---------
                                                                CLASS A-4 AND     CLASS A-6 AND
                                                                  CLASS A-5         CLASS A-7
                                                                  ---------          --------

<S>                              <C>            <C>              <C>               <C>
Initial Balance..............    7,633,847.00   62,081,507.00    104,200,646.00    48,686,000.00
February 2002................    7,281,239.45   61,861,127.34    104,200,646.00    48,686,000.00
March 2002...................    6,876,358.88   61,608,077.06    104,200,646.00    48,686,000.00
April 2002...................    6,419,392.14   61,322,472.93    104,200,646.00    48,686,000.00
May 2002.....................    5,910,498.09   61,004,414.24    104,200,646.00    48,686,000.00
June 2002....................    5,349,869.16   60,654,021.26    104,200,646.00    48,686,000.00
July 2002....................    4,737,731.29   60,271,435.20    104,200,646.00    48,686,000.00
August 2002..................    4,074,343.80   59,856,818.14    104,200,646.00    48,686,000.00
September 2002...............    3,359,999.33   59,410,352.97    104,200,646.00    48,686,000.00
October 2002.................    2,595,023.58   58,932,243.27    104,200,646.00    48,686,000.00
November 2002................    1,779,775.21   58,422,713.19    104,200,646.00    48,686,000.00
December 2002................      914,645.53   57,882,007.29    104,200,646.00    48,686,000.00
January 2003.................           58.25   57,310,390.41    104,200,646.00    48,686,000.00
February 2003................               0   56,754,769.78    103,190,492.85    48,686,000.00
March 2003...................               0   56,171,178.05    102,129,416.96    48,686,000.00
April 2003...................               0   55,559,911.64    101,018,023.45    48,686,000.00
May 2003.....................               0   54,921,287.61     99,856,888.84    48,686,000.00
June 2003....................               0   54,255,640.66     98,646,621.62    48,686,000.00
July 2003....................               0   53,563,322.76     97,387,861.77    48,686,000.00
August 2003..................               0   52,844,702.93     96,081,280.24    48,686,000.00
September 2003...............               0   52,100,166.90     94,727,578.32    48,686,000.00
October 2003.................               0   51,330,116.74     93,327,487.09    48,686,000.00
November 2003................               0   50,534,970.57     91,881,766.75    48,686,000.00
December 2003................               0   49,715,162.14     90,391,205.94    48,686,000.00
January 2004.................               0   48,871,140.47     88,856,621.06    48,686,000.00
February 2004................               0   48,003,369.45     87,278,855.53    48,686,000.00
March 2004...................               0   47,112,327.39     85,658,779.02    48,686,000.00
April 2004...................               0   46,198,506.61     83,997,286.65    48,686,000.00
May 2004.....................               0   45,262,412.98     82,295,298.19    48,686,000.00
June 2004....................               0   44,332,455.21     80,604,465.85    48,686,000.00
July 2004....................               0   43,408,656.79     78,924,832.31    48,686,000.00
August 2004..................               0   42,490,978.08     77,256,325.53    48,686,000.00
September 2004...............               0   41,579,379.72     75,598,873.93    48,686,000.00
October 2004.................               0   40,673,822.60     73,952,406.40    48,686,000.00
November 2004................               0   39,774,267.86     72,316,852.30    48,686,000.00
December 2004................               0   38,880,676.92     70,692,141.46    48,686,000.00
January 2005.................               0   37,993,011.41     69,078,204.14    48,686,000.00
February 2005................               0   37,111,233.25     67,474,971.08    48,686,000.00
March 2005...................               0   36,235,304.58     65,882,373.46    48,686,000.00
April 2005...................               0   35,365,187.80     64,300,342.91    48,686,000.00
May 2005.....................               0   34,500,845.55     62,728,811.52    48,686,000.00
June 2005....................               0   33,642,240.73     61,167,711.81    48,686,000.00
July 2005....................               0   32,789,336.46     59,616,976.73    48,686,000.00
August 2005..................               0   31,942,096.11     58,076,539.70    48,686,000.00
September 2005...............               0   31,100,483.29     56,546,334.54    48,686,000.00

                                        O-1

<PAGE>

October 2005.................               0   30,264,461.85     55,026,295.53    48,686,000.00
November 2005................               0   29,433,995.88     53,516,357.36    48,686,000.00
December 2005................               0   28,609,049.68     52,016,455.15    48,686,000.00
January 2006.................               0   27,789,587.82     50,526,524.46    48,686,000.00
February 2006................               0   26,975,575.08     49,046,501.26    48,686,000.00
March 2006...................               0   26,166,976.46     47,576,321.92    48,686,000.00
April 2006...................               0   25,363,757.22     46,115,923.26    48,686,000.00
May 2006.....................               0   24,565,882.81     44,665,242.49    48,686,000.00
June 2006....................               0   23,773,318.95     43,224,217.24    48,686,000.00
July 2006....................               0   22,986,031.53     41,792,785.55    48,686,000.00
August 2006..................               0   22,203,986.71     40,370,885.84    48,686,000.00
September 2006...............               0   21,427,150.85     38,958,456.98    48,686,000.00
October 2006.................               0   20,655,490.54     37,555,438.19    48,686,000.00
November 2006................               0   19,888,972.56     36,161,769.12    48,686,000.00
December 2006................               0   19,127,563.96     34,777,389.80    48,686,000.00
January 2007.................               0   18,371,231.95     33,402,240.67    48,686,000.00
February 2007................               0   17,628,071.69     32,051,040.17    48,686,000.00
March 2007...................               0   16,889,886.67     30,708,885.55    48,686,000.00
April 2007...................               0   16,156,644.66     29,375,718.22    48,686,000.00
May 2007.....................               0   15,428,313.65     28,051,480.00    48,686,000.00
June 2007....................               0   14,704,861.86     26,736,113.07    48,686,000.00
July 2007....................               0   13,986,257.68     25,429,559.99    48,686,000.00
August 2007..................               0   13,272,469.72     24,131,763.68    48,686,000.00
September 2007...............               0   12,563,466.82     22,842,667.46    48,686,000.00
October 2007.................               0   11,859,217.98     21,562,215.00    48,686,000.00
November 2007................               0   11,159,692.43     20,290,350.33    48,686,000.00
December 2007................               0   10,464,859.58     19,027,017.86    48,686,000.00
January 2008.................               0    9,774,689.07     17,772,162.35    48,686,000.00
February 2008................               0    9,091,755.65     16,530,465.19    48,686,000.00
March 2008...................               0    8,413,405.36     15,297,101.01    48,686,000.00
April 2008...................               0    7,739,608.45     14,072,015.68    48,686,000.00
May 2008.....................               0    7,070,335.33     12,855,155.44    48,686,000.00
June 2008....................               0    6,405,556.63     11,646,466.87    48,686,000.00
July 2008....................               0    5,746,795.00     10,448,718.42    48,686,000.00
August 2008..................               0    5,105,258.15      9,282,287.75    48,686,000.00
September 2008...............               0    4,480,509.84      8,146,381.71    48,686,000.00
October 2008.................               0    3,872,124.70      7,040,226.88    48,686,000.00
November 2008................               0    3,279,687.96      5,963,069.15    48,686,000.00
December 2008................               0    2,702,795.19      4,914,173.18    48,686,000.00
January 2009.................               0    2,141,052.05      3,892,822.00    48,686,000.00
February 2009................               0    1,610,060.30      2,927,382.43    48,686,000.00
March 2009...................               0    1,093,023.51      1,987,315.52    48,686,000.00
April 2009...................               0      589,584.58      1,071,971.99    48,686,000.00
May 2009.....................               0       99,395.38        180,718.88    48,686,000.00
June 2009....................               0               0                 0    47,621,055.74
July 2009....................               0               0                 0    46,311,448.66
August 2009..................               0               0                 0    45,036,384.17
September 2009...............               0               0                 0    43,794,976.30
October 2009.................               0               0                 0    42,586,361.37
November 2009................               0               0                 0    41,409,697.50
December 2009................               0               0                 0    40,264,163.98
January 2010.................               0               0                 0    39,148,960.82
February 2010................               0               0                 0    38,100,389.35

                                        0-2

<PAGE>

March 2010...................               0               0                 0    37,079,229.51
April 2010...................               0               0                 0    36,084,777.65
May 2010.....................               0               0                 0    35,116,347.94
June 2010....................               0               0                 0    34,173,271.92
July 2010....................               0               0                 0    33,254,898.07
August 2010..................               0               0                 0    32,360,591.37
September 2010...............               0               0                 0    31,489,732.90
October 2010.................               0               0                 0    30,641,719.44
November 2010................               0               0                 0    29,815,963.06
December 2010................               0               0                 0    29,011,890.76
January 2011.................               0               0                 0    28,228,944.05
February 2011................               0               0                 0    27,495,294.55
March 2011...................               0               0                 0    26,780,341.45
April 2011...................               0               0                 0    26,083,614.67
May 2011.....................               0               0                 0    25,404,655.87
June 2011....................               0               0                 0    24,743,018.08
July 2011....................               0               0                 0    24,098,265.51
August 2011..................               0               0                 0    23,469,973.19
September 2011...............               0               0                 0    22,857,726.78
October 2011.................               0               0                 0    22,261,122.22
November 2011................               0               0                 0    21,679,765.56
December 2011................               0               0                 0    21,113,272.67
January 2012.................               0               0                 0    20,561,268.98
February 2012................               0               0                 0    20,023,389.27
March 2012...................               0               0                 0    19,499,277.45
April 2012...................               0               0                 0    18,988,586.28
May 2012.....................               0               0                 0    18,490,977.22
June 2012....................               0               0                 0    18,006,120.17
July 2012....................               0               0                 0    17,533,693.26
August 2012..................               0               0                 0    17,073,382.67
September 2012...............               0               0                 0    16,624,882.42
October 2012.................               0               0                 0    16,187,894.16
November 2012................               0               0                 0    15,762,127.01
December 2012................               0               0                 0    15,347,297.35
January 2013.................               0               0                 0    14,943,128.65
February 2013................               0               0                 0    14,549,351.30
March 2013...................               0               0                 0    14,165,702.43
April 2013...................               0               0                 0    13,791,925.73
May 2013.....................               0               0                 0    13,427,771.34
June 2013....................               0               0                 0    13,072,995.61
July 2013....................               0               0                 0    12,727,361.00
August 2013..................               0               0                 0    12,390,635.94
September 2013...............               0               0                 0    12,062,594.63
October 2013.................               0               0                 0    11,743,016.93
November 2013................               0               0                 0    11,431,688.23
December 2013................               0               0                 0    11,128,399.28
January 2014.................               0               0                 0    10,832,946.08
February 2014................               0               0                 0    10,545,129.75
March 2014...................               0               0                 0    10,264,756.37
April 2014...................               0               0                 0     9,991,636.93
May 2014.....................               0               0                 0     9,725,587.11

                                        O-3

<PAGE>

June 2014....................               0               0                 0     9,466,427.25
July 2014....................               0               0                 0     9,213,982.18
August 2014..................               0               0                 0     8,968,081.14
September 2014...............               0               0                 0     8,728,557.65
October 2014.................               0               0                 0     8,495,249.40
November 2014................               0               0                 0     8,267,998.17
December 2014................               0               0                 0     8,046,649.72
January 2015.................               0               0                 0     7,831,053.67
February 2015................               0               0                 0     7,621,063.43
March 2015...................               0               0                 0     7,416,536.09
April 2015...................               0               0                 0     7,217,332.35
May 2015.....................               0               0                 0     7,023,316.39
June 2015....................               0               0                 0     6,834,355.83
July 2015....................               0               0                 0     6,650,321.59
August 2015..................               0               0                 0     6,471,087.88
September 2015...............               0               0                 0     6,296,532.05
October 2015.................               0               0                 0     6,126,534.55
November 2015................               0               0                 0     5,960,978.83
December 2015................               0               0                 0     5,799,751.28
January 2016.................               0               0                 0     5,642,741.18
February 2016................               0               0                 0     5,489,840.56
March 2016...................               0               0                 0     5,340,944.20
April 2016...................               0               0                 0     5,195,949.53
May 2016.....................               0               0                 0     5,054,756.56
June 2016....................               0               0                 0     4,917,267.83
July 2016....................               0               0                 0     4,783,388.34
August 2016..................               0               0                 0     4,653,025.50
September 2016...............               0               0                 0     4,526,089.03
October 2016.................               0               0                 0     4,402,490.95
November 2016................               0               0                 0     4,282,145.52
December 2016................               0               0                 0     4,164,969.13
January 2017.................               0               0                 0     4,050,880.31
February 2017................               0               0                 0     3,939,799.65
March 2017...................               0               0                 0     3,831,649.75
April 2017...................               0               0                 0     3,726,355.15
May 2017.....................               0               0                 0     3,623,842.33
June 2017....................               0               0                 0     3,524,039.60
July 2017....................               0               0                 0     3,426,877.11
August 2017..................               0               0                 0     3,332,286.78
September 2017...............               0               0                 0     3,240,202.24
October 2017.................               0               0                 0     3,150,558.81
November 2017................               0               0                 0     3,063,293.46
December 2017................               0               0                 0     2,978,344.75
January 2018.................               0               0                 0     2,895,652.80
February 2018................               0               0                 0     2,815,159.25
March 2018...................               0               0                 0     2,736,807.22
April 2018...................               0               0                 0     2,660,541.29
May 2018.....................               0               0                 0     2,586,307.43
June 2018....................               0               0                 0     2,514,052.99
July 2018....................               0               0                 0     2,443,726.66
August 2018..................               0               0                 0     2,375,278.43

                                        O-4

<PAGE>

September 2018...............               0               0                 0     2,308,659.58
October 2018.................               0               0                 0     2,243,822.61
November 2018................               0               0                 0     2,180,721.24
December 2018................               0               0                 0     2,119,310.37
January 2019.................               0               0                 0     2,059,546.03
February 2019................               0               0                 0     2,001,385.41
March 2019...................               0               0                 0     1,944,786.75
April 2019...................               0               0                 0     1,889,709.38
May 2019.....................               0               0                 0     1,836,113.67
June 2019....................               0               0                 0     1,783,960.98
July 2019....................               0               0                 0     1,733,213.67
August 2019..................               0               0                 0     1,683,835.07
September 2019...............               0               0                 0     1,635,789.44
October 2019.................               0               0                 0     1,589,041.94
November 2019................               0               0                 0     1,543,558.65
December 2019................               0               0                 0     1,499,306.49
January 2020.................               0               0                 0     1,456,253.24
February 2020................               0               0                 0     1,414,367.51
March 2020...................               0               0                 0     1,373,618.69
April 2020...................               0               0                 0     1,333,976.99
May 2020.....................               0               0                 0     1,295,413.36
June 2020....................               0               0                 0     1,257,899.50
July 2020....................               0               0                 0     1,221,407.84
August 2020..................               0               0                 0     1,185,911.50
September 2020...............               0               0                 0     1,151,384.32
October 2020.................               0               0                 0     1,117,800.78
November 2020................               0               0                 0     1,085,136.05
December 2020................               0               0                 0     1,053,365.91
January 2021.................               0               0                 0     1,022,466.78
February 2021................               0               0                 0       992,415.67
March 2021...................               0               0                 0       963,190.21
April 2021...................               0               0                 0       934,768.56
May 2021.....................               0               0                 0       907,129.50
June 2021....................               0               0                 0       880,252.30
July 2021....................               0               0                 0       854,116.82
August 2021..................               0               0                 0       828,703.39
September 2021...............               0               0                 0       803,992.88
October 2021.................               0               0                 0       779,966.64
November 2021................               0               0                 0       756,606.51
December 2021................               0               0                 0       733,894.79
January 2022.................               0               0                 0       711,814.24
February 2022................               0               0                 0       690,348.08
March 2022...................               0               0                 0       669,479.94
April 2022...................               0               0                 0       649,193.89
May 2022.....................               0               0                 0       629,474.42
June 2022....................               0               0                 0       610,306.40
July 2022....................               0               0                 0       591,675.10
August 2022..................               0               0                 0       573,566.18
September 2022...............               0               0                 0       555,965.68
October 2022.................               0               0                 0       538,859.98
November 2022................               0               0                 0       522,235.82

                                        O-5

<PAGE>

December 2022................               0               0                 0       506,080.31
January 2023.................               0               0                 0       490,380.85
February 2023................               0               0                 0       475,125.20
March 2023...................               0               0                 0       460,301.45
April 2023...................               0               0                 0       445,897.95
May 2023.....................               0               0                 0       431,903.41
June 2023....................               0               0                 0       418,306.81
July 2023....................               0               0                 0       405,097.40
August 2023..................               0               0                 0       392,264.75
September 2023...............               0               0                 0       379,798.66
October 2023.................               0               0                 0       367,689.23
November 2023................               0               0                 0       355,926.81
December 2023................               0               0                 0       344,501.99
January 2024.................               0               0                 0       333,405.61
February 2024................               0               0                 0       322,628.77
March 2024...................               0               0                 0       312,162.79
April 2024...................               0               0                 0       301,999.20
May 2024.....................               0               0                 0       292,129.78
June 2024....................               0               0                 0       282,546.51
July 2024....................               0               0                 0       273,241.59
August 2024..................               0               0                 0       264,207.42
September 2024...............               0               0                 0       255,436.60
October 2024.................               0               0                 0       246,921.93
November 2024................               0               0                 0       238,656.38
December 2024................               0               0                 0       230,633.14
January 2025.................               0               0                 0       222,845.55
February 2025................               0               0                 0       215,287.13
March 2025...................               0               0                 0       207,951.59
April 2025...................               0               0                 0       200,832.79
May 2025.....................               0               0                 0       193,924.75
June 2025....................               0               0                 0       187,221.66
July 2025....................               0               0                 0       180,717.85
August 2025..................               0               0                 0       174,407.82
September 2025...............               0               0                 0       168,286.20
October 2025.................               0               0                 0       162,347.76
November 2025................               0               0                 0       156,587.42
December 2025................               0               0                 0       151,000.24
January 2026.................               0               0                 0       145,581.39
February 2026................               0               0                 0       140,326.18
March 2026...................               0               0                 0       135,230.06
April 2026...................               0               0                 0       130,288.57
May 2026.....................               0               0                 0       125,497.40
June 2026....................               0               0                 0       120,852.34
July 2026....................               0               0                 0       116,349.28
August 2026..................               0               0                 0       111,984.24
September 2026...............               0               0                 0       107,753.35
October 2026.................               0               0                 0       103,652.83
November 2026................               0               0                 0        99,678.99
December 2026................               0               0                 0        95,828.27
January 2027.................               0               0                 0        92,097.19
February 2027................               0               0                 0        88,482.36

                                        O-7

<PAGE>

March 2027...................               0               0                 0        84,980.48
April 2027...................               0               0                 0        81,588.34
May 2027.....................               0               0                 0        78,302.83
June 2027....................               0               0                 0        75,120.92
July 2027....................               0               0                 0        72,039.63
August 2027..................               0               0                 0        69,056.11
September 2027...............               0               0                 0        66,167.56
October 2027.................               0               0                 0        63,371.24
November 2027................               0               0                 0        60,664.53
December 2027................               0               0                 0        58,044.83
January 2028.................               0               0                 0        55,509.65
February 2028................               0               0                 0        53,056.55
March 2028...................               0               0                 0        50,683.15
April 2028...................               0               0                 0        48,387.15
May 2028.....................               0               0                 0        46,166.31
June 2028....................               0               0                 0        44,018.44
July 2028....................               0               0                 0        41,941.42
August 2028..................               0               0                 0        39,933.19
September 2028...............               0               0                 0        37,991.73
October 2028.................               0               0                 0        36,115.09
November 2028................               0               0                 0        34,301.38
December 2028................               0               0                 0        32,548.74
January 2029.................               0               0                 0        30,855.37
February 2029................               0               0                 0        29,219.54
March 2029...................               0               0                 0        27,639.54
April 2029...................               0               0                 0        26,113.71
May 2029.....................               0               0                 0        24,640.46
June 2029....................               0               0                 0        23,218.21
July 2029....................               0               0                 0        21,845.45
August 2029..................               0               0                 0        20,520.70
September 2029...............               0               0                 0        19,242.53
October 2029.................               0               0                 0        18,009.53
November 2029................               0               0                 0        16,820.35
December 2029................               0               0                 0        15,673.67
January 2030.................               0               0                 0        14,568.21
February 2030................               0               0                 0        13,502.71
March 2030...................               0               0                 0        12,475.97
April 2030...................               0               0                 0        11,486.81
May 2030.....................               0               0                 0        10,534.08
June 2030....................               0               0                 0         9,616.67
July 2030....................               0               0                 0         8,733.49
August 2030..................               0               0                 0         7,883.50
September 2030...............               0               0                 0         7,065.67
October 2030.................               0               0                 0         6,279.00
November 2030................               0               0                 0         5,522.54
December 2030................               0               0                 0         4,795.34
January 2031.................               0               0                 0         4,096.49
February 2031................               0               0                 0         3,425.11
March 2031...................               0               0                 0         2,780.34
April 2031...................               0               0                 0         2,161.34
May 2031.....................               0               0                 0         1,567.29

                                        O-8

<PAGE>

June 2031....................               0               0                 0           997.41
July 2031....................               0               0                 0           450.94
August 2031..................               0               0                 0                0
September 2031...............               0               0                 0                0
October 2031.................               0               0                 0                0
November 2031................               0               0                 0                0
December 2031................               0               0                 0                0
</TABLE>

                                        O-9



<PAGE>

<TABLE>
<CAPTION>

                                   EXHIBIT P

                        TARGETED PRINCIPAL BALANCE TABLES

DISTRIBUTION DATES                                          CLASS A-8                  CLASS A-9

<S>                                                    <C>                         <C>
Initial Balance.............................           133,726,000.00              25,350,000.00
February 2002...............................           133,263,026.97              25,487,312.50
March 2002..................................           132,698,402.53              25,625,368.78
April 2002..................................           132,032,371.36              25,764,172.86
May 2002....................................           131,265,383.51              25,903,728.79
June 2002...................................           130,398,095.13              26,044,040.66
July 2002...................................           129,431,368.76              26,185,112.54
August 2002.................................           128,366,273.07              26,326,948.57
September 2002..............................           127,204,082.03              26,469,552.88
October 2002................................           125,946,273.50              26,612,929.62
November 2002...............................           124,594,527.35              26,757,082.99
December 2002...............................           123,150,722.94              26,902,017.19
January 2003................................           121,616,936.09              27,047,736.45
February 2003...............................           119,995,435.46              27,194,245.02
March 2003..................................           118,288,678.44              27,341,547.18
April 2003..................................           116,499,306.44              27,489,647.23
May 2003....................................           114,630,139.69              27,638,549.48
June 2003...................................           112,684,171.49              27,788,258.29
July 2003...................................           110,664,561.98              27,938,778.03
August 2003.................................           108,574,631.37              28,090,113.07
September 2003..............................           106,417,852.78              28,242,267.85
October 2003................................           104,197,844.49              28,395,246.80
November 2003...............................           101,918,361.90              28,549,054.39
December 2003...............................            99,583,288.94              28,703,695.10
January 2004................................            97,196,629.18              28,859,173.45
February 2004...............................            94,762,496.54              29,015,493.97
March 2004..................................            92,285,105.63              29,172,661.23
April 2004..................................            89,768,761.83              29,330,679.81
May 2004....................................            87,217,851.03              29,489,554.33
June 2004...................................            84,725,978.94              29,649,289.42
July 2004...................................            82,292,279.20              29,809,889.73
August 2004.................................            79,915,691.92              29,971,359.97
September 2004..............................            77,595,174.10              30,133,704.84
October 2004................................            75,329,699.36              30,296,929.07
November 2004...............................            73,118,257.68              30,461,037.44
December 2004...............................            70,959,855.15              30,626,034.72
January 2005................................            68,853,513.70              30,791,925.74
February 2005...............................            66,798,270.90              30,958,715.34
March 2005..................................            64,793,179.68              31,126,408.38
April 2005..................................            62,837,308.10              31,295,009.76
May 2005....................................            60,929,739.15              31,464,524.40
June 2005...................................            59,069,570.44              31,634,957.24
July 2005...................................            57,255,914.08              31,806,313.26
August 2005.................................            55,487,896.35              31,978,597.45
September 2005..............................            53,764,657.55              32,151,814.86
October 2005................................            52,085,351.77              32,325,970.52
November 2005...............................            50,449,146.66              32,501,069.53
December 2005...............................            48,855,223.21              32,677,116.99
January 2006................................            47,302,775.59              32,854,118.04

                                        P-1

<PAGE>

February 2006...............................            45,791,010.90              33,032,077.84
March 2006..................................            44,319,148.99              33,211,001.60
April 2006..................................            42,886,422.24              33,390,894.52
May 2006....................................            41,492,075.40              33,571,761.87
June 2006...................................            40,135,365.38              33,753,608.91
July 2006...................................            38,815,561.05              33,936,440.96
August 2006.................................            37,531,943.07              34,120,263.35
September 2006..............................            36,283,803.71              34,305,081.44
October 2006................................            35,070,446.64              34,490,900.63
November 2006...............................            33,891,186.78              34,677,726.35
December 2006...............................            32,745,350.12              34,865,564.03
January 2007................................            31,632,273.55              35,054,419.17
February 2007...............................            30,581,153.86              35,244,297.27
March 2007..................................            29,561,232.67              35,435,203.88
April 2007..................................            28,571,879.56              35,627,144.57
May 2007....................................            27,612,474.35              35,820,124.94
June 2007...................................            26,682,406.93              36,014,150.61
July 2007...................................            25,781,077.06              36,209,227.26
August 2007.................................            24,907,894.31              36,405,360.58
September 2007..............................            24,062,277.78              36,602,556.28
October 2007................................            23,243,656.08              36,800,820.13
November 2007...............................            22,451,467.08              37,000,157.90
December 2007...............................            21,685,157.83              37,200,575.42
January 2008................................            20,944,184.36              37,402,078.54
February 2008...............................            20,237,070.80              37,604,673.13
March 2008..................................            19,554,068.68              37,808,365.11
April 2008..................................            18,894,661.83              38,013,160.42
May 2008....................................            18,258,342.53              38,219,065.04
June 2008...................................            17,644,611.36              38,426,084.98
July 2008...................................            17,048,603.75              38,634,226.27
August 2008.................................            16,438,169.42              38,843,495.00
September 2008..............................            15,813,981.32              39,053,897.26
October 2008................................            15,176,690.14              39,265,439.21
November 2008...............................            14,526,924.85              39,478,127.00
December 2008...............................            13,865,293.37              39,691,966.86
January 2009................................            13,192,383.17              39,906,965.01
February 2009...............................            12,493,712.43              40,123,127.74
March 2009..................................            11,785,567.67              40,340,461.35
April 2009..................................            11,068,460.86              40,558,972.18
May 2009....................................            10,342,886.06              40,778,666.61
June 2009...................................             9,609,319.95              40,999,551.05
July 2009...................................             8,868,222.37              41,221,631.96
August 2009.................................             8,120,036.74              41,444,915.80
September 2009..............................             7,365,190.59              41,669,409.09
October 2009................................             6,604,096.01              41,895,118.39
November 2009...............................             5,837,150.09              42,122,050.28
December 2009...............................             5,064,735.36              42,350,211.39
January 2010................................             4,287,220.21              42,579,608.36
February 2010...............................             3,494,307.25              42,810,247.91
March 2010..................................             2,697,730.19              43,042,136.75
April 2010..................................             1,897,790.83              43,275,281.66
May 2010....................................             1,094,779.16              43,509,689.44
June 2010...................................               288,973.69              43,745,366.92
July 2010...................................                        0              43,462,962.85

                                        P-2
<PAGE>

August 2010.................................                        0              42,890,598.88
September 2010..............................                        0              42,317,501.86
October 2010................................                        0              41,743,914.86
November 2010...............................                        0              41,170,071.15
December 2010...............................                        0              40,596,194.55
January 2011................................                        0              40,022,499.65
February 2011...............................                        0              39,442,890.17
March 2011..................................                        0              38,864,537.65
April 2011..................................                        0              38,287,598.57
May 2011....................................                        0              37,712,222.44
June 2011...................................                        0              37,138,552.05
July 2011...................................                        0              36,566,723.65
August 2011.................................                        0              35,996,867.19
September 2011..............................                        0              35,429,106.51
October 2011................................                        0              34,863,559.50
November 2011...............................                        0              34,300,338.35
December 2011...............................                        0              33,739,549.67
January 2012................................                        0              33,181,294.71
February 2012...............................                        0              32,625,669.54
March 2012..................................                        0              32,072,765.17
April 2012..................................                        0              31,522,667.77
May 2012....................................                        0              30,975,458.78
June 2012...................................                        0              30,431,215.11
July 2012...................................                        0              29,890,009.26
August 2012.................................                        0              29,351,909.46
September 2012..............................                        0              28,816,979.85
October 2012................................                        0              28,285,280.57
November 2012...............................                        0              27,756,867.95
December 2012...............................                        0              27,231,794.56
January 2013................................                        0              26,710,109.43
February 2013...............................                        0              26,191,858.11
March 2013..................................                        0              25,677,082.78
April 2013..................................                        0              25,165,822.44
May 2013....................................                        0              24,658,112.92
June 2013...................................                        0              24,153,987.10
July 2013...................................                        0              23,653,474.90
August 2013.................................                        0              23,156,603.49
September 2013..............................                        0              22,663,397.30
October 2013................................                        0              22,173,878.19
November 2013...............................                        0              21,688,065.50
December 2013...............................                        0              21,205,976.15
January 2014................................                        0              20,727,624.73
February 2014...............................                        0              20,253,023.59
March 2014..................................                        0              19,782,182.92
April 2014..................................                        0              19,315,110.84
May 2014....................................                        0              18,851,813.46
June 2014...................................                        0              18,392,294.97
July 2014...................................                        0              17,936,557.71
August 2014.................................                        0              17,484,602.24
September 2014..............................                        0              17,036,427.41
October 2014................................                        0              16,592,030.44
November 2014...............................                        0              16,151,406.96
December 2014...............................                        0              15,714,551.10
January 2015................................                        0              15,281,455.52

                                        P-3

<PAGE>

February 2015...............................                        0              14,852,111.51
March 2015..................................                        0              14,426,509.00
April 2015..................................                        0              14,004,636.68
May 2015....................................                        0              13,586,481.98
June 2015...................................                        0              13,172,031.17
July 2015...................................                        0              12,761,269.40
August 2015.................................                        0              12,354,180.76
September 2015..............................                        0              11,950,748.30
October 2015................................                        0              11,550,954.10
November 2015...............................                        0              11,154,779.31
December 2015...............................                        0              10,762,204.18
January 2016................................                        0              10,373,208.12
February 2016...............................                        0               9,987,769.74
March 2016..................................                        0               9,605,866.86
April 2016..................................                        0               9,227,476.61
May 2016....................................                        0               8,852,575.38
June 2016...................................                        0               8,481,138.94
July 2016...................................                        0               8,113,142.42
August 2016.................................                        0               7,748,560.36
September 2016..............................                        0               7,387,366.76
October 2016................................                        0               7,029,535.07
November 2016...............................                        0               6,675,038.26
December 2016...............................                        0               6,323,848.83
January 2017................................                        0               5,975,938.83
February 2017...............................                        0               5,631,279.93
March 2017..................................                        0               5,289,843.39
April 2017..................................                        0               4,951,600.10
May 2017....................................                        0               4,616,520.64
June 2017...................................                        0               4,284,575.26
July 2017...................................                        0               3,955,733.94
August 2017.................................                        0               3,629,966.38
September 2017..............................                        0               3,307,242.03
October 2017................................                        0               2,987,530.13
November 2017...............................                        0               2,670,799.69
December 2017...............................                        0               2,357,019.57
January 2018................................                        0               2,046,158.42
February 2018...............................                        0               1,738,184.78
March 2018..................................                        0               1,433,067.03
April 2018..................................                        0               1,130,773.43
May 2018....................................                        0                 831,272.17
June 2018...................................                        0                 534,531.33
July 2018...................................                        0                 240,518.91
August 2018.................................                        0                          0
September 2018..............................                        0                          0
October 2018................................                        0                          0
November 2018...............................                        0                          0
December 2018...............................                        0                          0
January 2019................................                        0                          0

</TABLE>




                                        P-4

<PAGE>