Document:

Exhibit 10.2 - Letter Agreement

EXHIBIT 10.2

AUTOZONE, INC.

123 South Front Street

Memphis, Tennessee 38103-3607

October 10, 2000

ESL Investments, Inc.

One Lafayette Place

Greenwich, Connecticut 06830

Ladies and Gentlemen:

            The
purpose of this letter, which shall be a binding agreement between us upon
its execution by ESL Investments, Inc., a Delaware corporation ("ESL"),
is to set forth the agreement between AutoZone, Inc., a Nevada corporation
(the "Company"), and ESL concerning the voting of certain shares of the
Company's stock not currently owned by ESL.

            The
Company will terminate its Rights Agreement, dated as of March 21, 2000
(the "Rights Agreement"), by amending the Rights Agreement's expiration
date to October 20, 2000. ESL, on behalf of itself and each of its affiliates
(as such term is defined in Rule 12b-2 under the Securities Exchange Act
of 1934, as amended), agrees to take such action as may be required to
ensure that during the period from October 20, 2000 through April 1, 2004,
without the prior written consent of the Company, any shares of common
stock of the Company acquired by ESL or any of its affiliates after October
20, 2000 and before April 1, 2004 (the "Acquired Shares") are not voted
on any matter presented at any meeting of shareholders of the Company and
that no written consent is executed with respect to any Acquired Shares
for any matter presented to the shareholders of the Company. In addition,
during such period, ESL, on behalf of itself and each of its affiliates,
agrees to use all reasonable efforts to provide for the Acquired Shares
to be present for determining a quorum at all shareholder meetings of the
Company. The term "Acquired Shares" shall not include any securities received
by ESL or any of its affiliates directly from the Company. This letter
agreement shall not affect ESL's voting rights with respect to shares held
by ESL or any of its affiliates that are not Acquired Shares.

            If
this letter is countersigned by ESL and becomes a binding agreement, the
Company and ESL agree that this agreement shall be governed by, and construed
in accordance with the internal laws of the state of Nevada, without giving
effect to the principles of conflicts of laws thereof. In addition, we
each acknowledge that money damages are an inadequate remedy for breach
of this agreement because of the difficulty of ascertaining the amount
of damage that will be suffered in the event that such agreement were breached.
Therefore, we each agree that the parties to this agreement may obtain
specific performance of such agreement and injunctive or other equitable
relief as a remedy for any such breach, and each party further waives any
requirement for the securing or posting of any bond in connection with
any such remedy. Such remedy shall not be deemed to be the exclusive remedy
for breach of this agreement, but shall be in addition to all other remedies
available at law or at equity. In the event that either party to this agreement
believes that the other party is in breach of this agreement, prior to
commencing any litigation with respect to such breach, the non-breaching
party shall give written notice of the alleged breach to the breaching
party and provide the breaching party with a reasonable opportunity to
respond. This agreement may be modified or waived only by a separate writing
between the Company and ESL expressly so modifying or waiving such agreement.

            If
you are in agreement with the foregoing, please so indicate by signing
and returning one copy of this letter, which will constitute our agreement
with respect to the matters set forth herein.

Very truly yours,
AUTOZONE, INC.

By: /s/ Harry L. Goldsmith

Name: Harry L. Goldsmith

Title: Sr. V.P. & Secretary

By: /s/ Robert J. Hunt

Name: Robert J. Hunt

Title: Executive V.P. & CFO

 

 

Confirmed and agreed to as of the

date first above written, upon which

this shall become a binding agreement:
ESL INVESTMENTS, INC.,

on behalf of itself and its affiliates

By: /s/ William C. Crowley

Name: William C. Crowley

Title: PresidentEXHIBIT

<PAGE>

                         DLJ MORTGAGE ACCEPTANCE CORP.,
                                    Depositor

                           DLJ MORTGAGE CAPITAL, INC.,
                                     Seller

                          WILSHIRE CREDIT CORPORATION,
                                    Servicer
                                       and
                            THE CHASE MANHATTAN BANK,
                                     Trustee

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

                         POOLING AND SERVICING AGREEMENT
                          Dated as of September 1, 2000

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

                            DLJ TRUST SERIES 2000-S4
             DLJ MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2000-S4

<PAGE>

<TABLE>
<CAPTION>
                                                 Table of Contents
                                                                                                               PAGE
                                                                                                               ----
<S>                                                                                                            <C>
ARTICLE I

         DEFINITIONS..............................................................................................6

ARTICLE II

         CONVEYANCE OF MORTGAGE LOANS;
         REPRESENTATIONS AND WARRANTIES..........................................................................50
         SECTION 2.01.     Conveyance of Mortgage Loans..........................................................50
         SECTION 2.02.     Acceptance by the Trustee.............................................................53
         SECTION 2.03.     Representations and Warranties of the Seller and Servicer.............................55
         SECTION 2.04.     Representations and Warranties of the Depositor as to the Mortgage
                           Loans.................................................................................57
         SECTION 2.05.     Delivery of Opinion of Counsel in Connection with Substitutions.......................57
         SECTION 2.06.     Execution and Delivery of Certificates................................................57
         SECTION 2.07.     REMIC Matters.........................................................................58
         SECTION 2.08.     Covenants of the Servicer.............................................................58
         SECTION 2.09      Negative Covenants of the Trust Fund..................................................58

ARTICLE III

         ADMINISTRATION AND SERVICING
         OF MORTGAGE LOANS.......................................................................................59
         SECTION 3.01.     Servicer to Service Mortgage Loans....................................................59
         SECTION 3.02.     Subservicing; Enforcement of the Obligations of Subservicers..........................61
         SECTION 3.03.     [Reserved]............................................................................62
         SECTION 3.04.     Trustee to Act as Servicer............................................................62
         SECTION 3.05.     Collection of Mortgage Loans; Collection Accounts; Certificate Account................62
         SECTION 3.06.     Establishment of and Deposits to Escrow Accounts; Permitted
                           Withdrawals from Escrow Accounts; Payments of Taxes, Insurance and Other
                           Charges...............................................................................65
         SECTION 3.07.     Access to Certain Documentation and Information Regarding the
                           Mortgage Loans; Inspections...........................................................67
         SECTION 3.08.     Permitted Withdrawals from the Collection Accounts and Certificate
                           Account...............................................................................67
         SECTION 3.09.     Maintenance of Hazard Insurance and Mortgage Impairment
                           Insurance; Claims; Restoration of Mortgaged Property..................................69
         SECTION 3.10.     Enforcement of Due-on-Sale Clauses; Assumption Agreements.............................70
         SECTION 3.11.     Realization Upon Defaulted Mortgage Loans; Repurchase of Certain
                           Mortgage Loans........................................................................71
         SECTION 3.12.     Trustee to Cooperate; Release of Mortgage Files.......................................74

                                        i

<PAGE>

         SECTION 3.13.     Documents, Records and Funds in Possession of the Servicer to be
                           Held for the Trustee..................................................................75
         SECTION 3.14.     Servicing Fee.........................................................................76
         SECTION 3.15.     Access to Certain Documentation.......................................................76
         SECTION 3.16.     Annual Statement as to Compliance.....................................................77
         SECTION 3.17.     Annual Independent Public Accountants' Servicing Statement;
                           Financial Statements..................................................................77
         SECTION 3.18.     Maintenance of Fidelity Bond and Errors and Omissions Insurance.......................77
         SECTION 3.19.     Duties of the Loss Mitigation Advisor.................................................78
         SECTION 3.20.     Limitation Upon Liability of the Loss Mitigation Advisor..............................78
         SECTION 3.21.     Maintenance of Pool Insurance Policy..................................................78

ARTICLE IV

         DISTRIBUTIONS AND
         ADVANCES BY THE SERVICER................................................................................80
         SECTION 4.01.     Advances by the Servicer..............................................................80
         SECTION 4.02.     Priorities of Distribution............................................................80
         SECTION 4.03.     [Reserved]............................................................................86
         SECTION 4.04.     [Reserved]............................................................................86
         SECTION 4.05.     Allocation of Realized Losses.........................................................86
         SECTION 4.06.     Monthly Statements to Certificateholders..............................................88
         SECTION 4.07.     Certificate Insurer; Policy Matters...................................................90
         SECTION 4.08.     Distributions on the Uncertificated REMIC 1 Regular Interests.........................93
         SECTION 4.09.     Distributions on the Uncertificated REMIC 2 Regular Interests.........................94

ARTICLE V

         THE CERTIFICATES........................................................................................96
         SECTION 5.01.     The Certificates......................................................................96
         SECTION 5.02.     Certificate Register; Registration of Transfer and Exchange of
                           Certificates..........................................................................97
         SECTION 5.03.     Mutilated, Destroyed, Lost or Stolen Certificates....................................101
         SECTION 5.04.     Persons Deemed Owners................................................................102
         SECTION 5.05.     Access to List of Certificateholders' Names and Addresses............................102
         SECTION 5.06.     Maintenance of Office or Agency......................................................102

ARTICLE VI

         THE DEPOSITOR, THE SELLER AND THE SERVICER.............................................................103
         SECTION 6.01.     Respective Liabilities of the Depositor, the Sellers and the Servicers...............103
         SECTION 6.02.     Merger or Consolidation of the Depositor, the Seller or the Servicer.................103
         SECTION 6.03.     Limitation on Liability of the Depositor, the Seller, the Servicer and Others........103

                                       ii

<PAGE>

         SECTION 6.04.     Limitation on Resignation of the Servicer............................................104

ARTICLE VII

         DEFAULT................................................................................................104
         SECTION 7.01.     Events of Default....................................................................104
         SECTION 7.02.     Trustee to Act; Appointment of Successor.............................................106
         SECTION 7.03.     Notification to Certificateholders...................................................107

ARTICLE VIII

         CONCERNING THE TRUSTEE.................................................................................108
         SECTION 8.01.     Duties of the Trustee................................................................108
         SECTION 8.02.     Certain Matters Affecting the Trustee................................................109
         SECTION 8.03.     Trustee Not Liable for Certificates or Mortgage Loans................................110
         SECTION 8.04.     Trustee May Own Certificates.........................................................110
         SECTION 8.05.     Trustee's Fees and Expenses..........................................................110
         SECTION 8.06.     Eligibility Requirements for the Trustee.............................................111
         SECTION 8.07.     Resignation and Removal of the Trustee...............................................111
         SECTION 8.08.     Successor Trustee....................................................................112
         SECTION 8.09.     Merger or Consolidation of the Trustee...............................................112
         SECTION 8.10.     Appointment of Co-Trustee or Separate Trustee........................................112
         SECTION 8.11.     Tax Matters..........................................................................114
         SECTION 8.12.     Periodic Filings.....................................................................116

ARTICLE IX

         TERMINATION............................................................................................117
         SECTION 9.01.     Termination upon Liquidation or Purchase of the Mortgage Loans.......................117
         SECTION 9.02.     Final Distribution on the Certificates...............................................117
         SECTION 9.03.     Additional Termination Requirements..................................................118

ARTICLE X

         MISCELLANEOUS PROVISIONS...............................................................................119
         SECTION 10.01.    Amendment............................................................................119
         SECTION 10.02.    Recordation of Agreement; Counterparts...............................................121
         SECTION 10.03.    Governing Law........................................................................121
         SECTION 10.04.    [Reserved]...........................................................................121
         SECTION 10.05.    Notices..............................................................................121
         SECTION 10.06.    Severability of Provisions...........................................................122
         SECTION 10.07.    Assignment...........................................................................122
         SECTION 10.08.    Limitation on Rights of Certificateholders...........................................122
         SECTION 10.09.    Certificates Nonassessable and Fully Paid............................................123

EXHIBITS
         EXHIBIT A.        Form of Senior Certificates..........................................................A-1
         EXHIBIT B.        Form of Subordinate Certificate......................................................B-1

                                                        iii

<PAGE>

         EXHIBIT C.        Form of Residual Certificate.........................................................C-1
         EXHIBIT D.        Form of Notional Amount Certificate..................................................D-1
         EXHIBIT E.        Form of Principal Only Certificate...................................................E-1
         EXHIBIT F.        Form of Reverse Certificates.........................................................F-1
         EXHIBIT G.        Form of Initial Certification of Custodian...........................................G-1
         EXHIBIT H.        Form of Final Certification of Custodian.............................................H-1
         EXHIBIT I.        Transfer Affidavit...................................................................I-1
         EXHIBIT J.        Form of Transferor Certificate.......................................................J-1
         EXHIBIT K.        Form of Investment Letter (Non-Rule 144A)............................................K-1
         EXHIBIT L.        Form of Rule 144A Letter.............................................................L-1
         EXHIBIT M.        Request for Release..................................................................M-1
         EXHIBIT N.        [Reserved]...........................................................................N-1
         EXHIBIT O-1.      Form of Collection Account Certification...........................................O-1-1
         EXHIBIT O-2.      Form of Collection Account Letter Agreement........................................O-2-1
         EXHIBIT P-1.      Form of Escrow Account Certification...............................................P-1-1
         EXHIBIT P-2.      Form of Escrow Account Letter Agreement............................................P-2-1
         EXHIBIT Q.        Form of Monthly Remittance Advice....................................................Q-1
         EXHIBIT R         Form of Custodial Agreement..........................................................R-1
         EXHIBIT T         Form of Certificate Insurance Policy.................................................T-1
         EXHIBIT U         Mortgage Pool Insurance Policy.......................................................U-1
         SCHEDULE I        Mortgage Loan Schedule...............................................................I-1
         SCHEDULE II       Seller's Representations and Warranties.............................................II-1
         SCHEDULE III      Representations and Warranties for the Mortgage Loans..............................III-1
</TABLE>

                                       iv

<PAGE>

                  THIS POOLING AND SERVICING AGREEMENT, dated as of September 1,
2000, among DLJ MORTGAGE ACCEPTANCE CORP., a Delaware corporation, as depositor
(the "Depositor"), DLJ MORTGAGE CAPITAL , INC., a Delaware corporation, as
Seller (the "Seller"), WILSHIRE CREDIT CORPORATION, a Nevada corporation, as the
Servicer (in such capacity, the "Servicer"), and THE CHASE MANHATTAN BANK, a New
York banking corporation, as trustee (the "Trustee").

                                 WITNESSETH THAT

                  In consideration of the mutual agreements herein contained,
the parties hereto agree as follows:

                              PRELIMINARY STATEMENT

                                     REMIC 1
                                     -------

                  As provided herein, an election will be made to treat the
segregated pool of assets consisting of the Mortgage Loans and certain other
assets as a REMIC for federal income tax purposes, and such segregated pool of
assets will be designated as REMIC 1. The Class A-R-1 Certificates will
represent the sole class of "residual interests" in REMIC 1 for purposes of the
REMIC Provisions under federal income tax law. The following table irrevocably
sets forth the designation, Uncertificated REMIC 1 Pass-Through Rate and initial
Uncertificated Balance for each of the "regular interests" in REMIC 1 (the
"Uncertificated REMIC 1 Regular Interests"). None of the REMIC 1 Regular
Interests will be certificated.

<TABLE>
<CAPTION>
                         Uncertificated REMIC 1              Initial Uncertificated
    Designation             Pass-Through Rate                        Balance
----------------    ------------------------------   ---------------------------------------
<S>                 <C>                              <C>
       LTA-I                     8.28%               $                            12,053,260
       LTB-I                  Variable(1)            $                            91,543,831
      LTPO-I                       0%                $                               544,399
      LTA-II                  Variable(1)            $                            57,301,561
      LTB-II                  Variable(1)            $                             7,082,256
      LTR-II                  Variable(1)            $                                200.00
      LTA-III                 Variable(1)            $                            38,506,827
      LTB-III                 Variable(1)            $                             4,759,272
</TABLE>
-------------------

(1)      Calculated as provided in the definition of Uncertificated Pass-Through
         Rate.

                                     REMIC 2
                                     -------

         As provided herein, an election will be made to treat the segregated
pool of assets consisting of the Uncertificated REMIC 1 Regular Interests as a
REMIC for federal income tax purposes, and such segregated pool of assets will
be designated as REMIC 2. The Class A-R-2 Certificates will

                                        1

<PAGE>

represent the sole class of "residual interests" in REMIC 2 for purposes of the
REMIC Provisions under federal income tax law. The following table irrevocably
sets forth the designation, Uncertificated REMIC 2 Pass-Through Rate and initial
Uncertificated Balance for each of the "regular interests" in REMIC 2 (the
"Uncertificated REMIC 2 Regular Interests"). None of the REMIC 2 Regular
Interests will be certificated.

                         Uncertificated REMIC 2         Initial Uncertificated
    Designation             Pass-Through Rate                   Balance
----------------    ------------------------------   --------------------------

       MTA-I                  Variable(1)            $              92,058,319
      MTAS-I                  Variable(1)            $               1,040,481
      MTB1-I                  Variable(1)            $               6,242,880
      MTB2-I                  Variable (1)           $               4,161,921
      MTPO-I                       0%                $                 544,399
      MTA-II                  Variable(1)            $              57,301,561
      MTAS-II                 Variable(1)            $                 643,842
      MTB1-II                 Variable(1)            $               3,863,046
      MTB2-II                 Variable (1)           $               2,575,365
      MTR-II                  Variable (1)           $               100.00
     MTIO1-II                 Variable (1)           $                  N/A(2)
     MTIO2-II                 Variable(1)            $                  N/A(2)
      MTA-III                 Variable(1)            $              38,506,827
     MTAS-III                 Variable(1)            $                 432,661
     MTB1-III                 Variable(1)            $               2,595,965
     MTB2-III                 Variable(1)            $               1,730,645
     MTIO1-III                Variable(1)            $                  N/A(2)
     MTIO2-III                Variable(1)            $                  N/A(2)
-------------------

(1)      Calculated as provided in the definition of Uncertificated Pass-Through
         Rate.

(2)      Will not have a principal balance but will accrue interest on an
         "Uncertificated Notional Amount" as defined herein.

                                     REMIC 3
                                     -------

         As provided herein, an election will be made to treat the segregated
pool of assets consisting of the Uncertificated REMIC 2 Regular Interests as a
REMIC for federal income tax purposes, and such segregated pool of assets will
be designated as REMIC 3. The Class A-R-3 Certificates will represent the sole
class of "residual interests" in REMIC 3 for purposes of the REMIC Provisions
under federal income tax law.

                                        2

<PAGE>

                  The following table sets forth characteristics of the
Certificates, together with the minimum denominations and integral multiples in
excess thereof in which such Classes shall be issuable (except that one
Certificate of each Class of Certificates may be issued in a different amount
and, in addition, one Residual Certificate representing the Tax Matters Person
Certificate may be issued in a different amount):

<TABLE>
<CAPTION>
                              Class Certificate           Pass-Through              Minimum                Integral
                                   Balance                    Rate               Denomination            Multiples in
                                                                                                          Excess of
                                                                                                           Minimum
<S>                           <C>                        <C>                     <C>                     <C>
Class I-A-1                             $92,058,319          8.28%                  $25,000                   $1
Class X-I                                       (1)          8.28%                 $100,000                   $1
Class I-P                                  $544,399        0.00% (2)                $25,000                   $1
Class II-A-1                            $57,301,561      Adjustable (3)             $25,000                   $1
Class II-A-2                                    (1)      Adjustable (3)            $100,000                   $1
Class X-II                                      (1)          0.16%                 $100,000                   $1
Class III-A-1                           $38,506,827      Adjustable (3)             $25,000                   $1
Class III-A-2                                   (1)      Adjustable (3)            $100,000                   $1
Class X-III                                     (1)          0.18%                 $100,000                   $1
Class A-R-1                                    $100       Variable (4)               $100                    N/A
Class A-R-2                                    $100       Variable (4)               $100                    N/A
Class A-R-3                                    $100       Variable (4)               $100                    N/A
Class B-1                               $12,701,891       Variable (5)              $25,000                   $1
Class XB-1                                      (1)          1.54%                 $100,000                   $1
Class B-2                                $8,467,931       Variable (5)              $25,000                   $1
Class XB-2                                      (1)          1.04%                 $100,000                   $1
Class A-S                                $2,116,984       Variable (5)            [$250,000]                  $1
</TABLE>

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

(1)      These Certificates are interest only certificates, will have no
         principal balance and will accrue interest on their related notional
         amount. The initial notional amounts of the Class X-I, Class II-A-2,
         Class X-II, Class III-A-2, Class X-III, Class XB-1 and Class XB-2
         Certificates will be $14,379,750, $57,301,561, $57,301,561,
         $38,506,827, $38,506,827, $12,701,891 and $8,467,931, respectively.

                                        3

<PAGE>

(2)      The Class I-P Certificates will not receive any distributions of
         interest.

(3)      The Class II-A-1, Class II-A-2, Class III-A-1 and Class III-A-2
         Certificates are adjustable rate and will receive interest pursuant to
         formulas based on LIBOR, subject to a cap and a floor.

(4)      The initial pass-through rates on the Class A-R-1, Class A-R-2 and
         Class A-R-3 Certificates will be approximately 9.86% per annum and will
         vary after the first Distribution Date.

(5)      The initial pass-through rates on the Class B-1, Class B-2 and Class
         A-S Certificates will be approximately 8.25%, 8.75% and 9.79%
         respectively per annum and will vary after the first Distribution Date.

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

<TABLE>
<CAPTION>
<S>                                              <C>
Book-Entry Certificates......................... All Classes of Certificates other than the Physical
                                                 Certificates.

ERISA-Restricted Certificates................... Class A-S Certificates, Residual Certificates and
                                                 Subordinate Certificates.

Group I Certificates............................ Class I-A-1, Class X-I and Class I-P Certificates.

Group II Certificates........................... Class II-A-1, Class II-A-2, Class X-II and Class A-R
                                                 Certificates.

Group III Certificates.......................... Class III-A-1, Class III-A-2 and Class X-III Certificates

Notional Amount Certificates.................... Class X-I, Class II-A-2, Class X-II, Class III-A-2, Class
                                                 X-III, Class XB-1 and Class XB-2 Certificates.

Class A Certificates............................ Class I-A-1, Class II-A-1, Class II-A-2, Class III-A-1,
                                                 and Class III-A-2 Certificates.

Class B Certificates............................ Class B-1 and Class B-2 Certificates.

Class XB Certificates........................... Class XB-1 Certificates and Class XB-2 Certificates.

Class X Certificates                             Class X-I, Class X-II, Class X-III, Class XB-1 and
                                                 Class XB-2 Certificates.

Offered Certificates............................ All Classes of Certificates other than the Private
                                                 Certificates.

Principal Only Certificates..................... Class I-P Certificates.

Private Certificates............................ Class A-S Certificates.

Physical Certificates........................... Class A-R and Private Certificates.

Rating Agencies................................. S&P and Fitch.

Regular Certificates............................ All Classes of Certificates other than the Class A-R
                                                 Certificates.

Residual Certificates........................... Class A-R Certificates.

                                        4

<PAGE>

Senior Certificates............................. Class I-A-1, Class I-P, Class X-I, Class II-A-1, Class
                                                 II-A-2, Class X-II, Class III-A-1, Class III-A-2, Class
                                                 X-III and Class A-R Certificates.

Subordinate Certificates........................ Class A-S, Class B-1, Class XB-1, Class B-2 and Class
                                                 XB-2 Certificates.

Explanatory Note................................ The Certificates whose class designation begins or
                                                 ends with "I" correspond to Loan Group I.  The
                                                 Certificates whose class designation begins or ends
                                                 with "II" correspond to Loan Group II.  The
                                                 Certificates whose class designation begins or ends
                                                 with "III" correspond to Loan Group III.  The Class A-
                                                 S Certificates and the Subordinate Certificates
                                                 correspond to all three groups.
</TABLE>

                                        5

<PAGE>

                                    ARTICLE I

                                   DEFINITIONS

                  SECTION 1.01. Whenever used in this Agreement, the following
words and phrases, unless the context otherwise requires, shall have the
following meanings:

                  ACCEPTED SERVICING PRACTICES: With respect to any Mortgage
Loan, those mortgage servicing practices of prudent mortgage lending
institutions which service mortgage loans of the same type as such Mortgage Loan
in the jurisdiction where the related Mortgaged Property is located.

                  ADJUSTED WEIGHTED AVERAGE NET MORTGAGE RATE: For any
Distribution Date the weighted average of the Net Mortgage Rates of the Group I
Mortgage Loans, provided however each mortgage loan with a Mortgage Rate less
than 8.28% shall be treated as having a Mortgage Rate of 8.28%. For purposes of
calculating this rate, the principal balance of each Class I-P Mortgage Loan
will equal the product of its principal balance multiplied by the difference
between 1 and the Class I-P Fraction for that mortgage loan.

                  ADVANCE: The payment required to be made by the Servicer with
respect to any Distribution Date pursuant to Section 4.01.

                  AGREEMENT: This Pooling and Servicing Agreement and all
amendments or supplements hereto.

                  ANCILLARY INCOME: All income derived from the Mortgage Loans,
other than Servicing Fees, including but not limited to, late charges,
Prepayment Penalties, prepayment fees, fees received with respect to checks or
bank drafts returned by the related bank for non-sufficient funds, assumption
fees, optional insurance administrative fees and all other incidental fees and
charges.

                  APPRAISED VALUE: The amount set forth in an appraisal made in
connection with the origination of the related Mortgage Loan as the value of the
Mortgaged Property.

                  ASSIGNMENT AGREEMENT: An assignment agreement between DLJ
Mortgage Capital, Inc. as Seller and the Depositor, whereby the Mortgage Loans
are transferred and the representations and warranties on the related Mortgage
Loans are assigned.

                  ASSIGNMENT OF MORTGAGE: 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 the transfer of the Mortgage.

                  AVAILABLE FUNDS: With respect to any Distribution Date and
each Loan Group the sum of (i) all related Scheduled Payments (net of the
related Expense Fees) due on the Due Date in the month in which such
Distribution Date occurs and received prior to the related Determination Date,
together with any Advances in respect thereof; (ii) all related Insurance
Proceeds and Liquidation Proceeds received during the month preceding the month
of such Distribution Date;

                                        6

<PAGE>

(iii) all Curtailments and Payoffs received during the Prepayment Period
applicable to such Distribution Date (excluding Prepayment Penalties); (iv)
related amounts received with respect to such Distribution Date as the
Substitution Adjustment Amount or Repurchase Price, in each case reduced by
amounts in reimbursement for Advances previously made and other amounts as to
which the Servicer is entitled to be reimbursed pursuant to Section 3.08(a); and
(v) related Compensating Interest Payments for such Distribution Date; provided
however, Available Funds for each Loan Group will be subject to increase or
decrease to reflect any Class A-S Crossover Amount and any adjustments under
Section 4.02(e) (X) and (Y).

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

                  BANKRUPTCY COVERAGE TERMINATION DATE: The point in time at
which the Bankruptcy Loss Coverage Amount is reduced to zero.

                  BANKRUPTCY LOSS: With respect to any Mortgage Loan, a
Deficient Valuation or Debt Service Reduction; PROVIDED, HOWEVER, that a
Bankruptcy Loss shall not be deemed a Bankruptcy Loss hereunder so long as the
Servicer has notified the Trustee in writing that the Servicer is diligently
pursuing any remedies that may exist in connection with the related Mortgage
Loan and either (A) the related Mortgage Loan is not in default with regard to
payments due thereunder or (B) delinquent payments of principal and interest
under the related Mortgage Loan and any related escrow payments in respect of
such Mortgage Loan are being advanced on a current basis by the Servicer, in
either case without giving effect to any Debt Service Reduction or Deficient
Valuation.

                  BANKRUPTCY LOSS COVERAGE AMOUNT: As of any Determination Date,
the Bankruptcy Loss Coverage Amount shall equal the Initial Bankruptcy Loss
Coverage Amount as reduced by (i) the aggregate amount of Bankruptcy Losses
allocated to the Class A-S Certificates since the Cut- off Date and (ii) any
permissible reductions in the Bankruptcy Loss Coverage Amount as evidenced by a
letter of each Rating Agency to the Trustee to the effect that any such
reduction will not result in a downgrading of the then current ratings assigned
to the related Classes of Certificates rated by it determined without regard to
the Certificate Insurance Policy.

                  BOOK-ENTRY CERTIFICATES: As specified in the Preliminary
Statement.

                  BUSINESS DAY: Any day other than (i) a Saturday or a Sunday,
or (ii) a day on which banking institutions in the City of New York, New York,
or the city in which the Corporate Trust Office of the Trustee, or savings and
loan institutions in the States of Illinois, California or Texas or the
Commonwealth of Pennsylvania, is located are authorized or obligated by law or
executive order to be closed.

                  CERTIFICATE: Any one of the Certificates executed by the
Trustee in substantially the forms attached hereto as exhibits.

                  CERTIFICATE ACCOUNT: The separate Eligible Account created and
maintained with the Trustee, or any other bank or trust company acceptable to
the Rating Agencies which is incorporated under the laws of the United States or
any state thereof pursuant to Section 3.05, which account shall bear a
designation clearly indicating that the funds deposited therein are held in
trust for the benefit

                                        7

<PAGE>

of the Trustee on behalf of the Certificateholders or any other account serving
a similar function acceptable to the Rating Agencies. Funds in the Certificate
Account may (i) be held uninvested without liability for interest or
compensation thereon or (ii) be invested at the direction of the Trustee in
Eligible Investments and reinvestment earnings thereon (net of investment
losses) shall be paid to the Trustee. Funds deposited in the Certificate Account
(exclusive of the Trustee Fees and other amounts permitted to be withdrawn
pursuant to Section 3.08) shall be held in trust for the Certificateholders.

                  CERTIFICATE BALANCE: With respect to any Certificate at any
date, the maximum dollar amount of principal to which the Holder thereof is then
entitled hereunder, such amount being equal to the Denomination thereof minus
the sum of (i) all distributions of principal previously made with respect
thereto and (ii) all Realized Losses allocated thereto and, in the case of any
Subordinate Certificates, all other reductions in Certificate Balance previously
allocated thereto pursuant to Section 4.05.

                  CERTIFICATE GROUP: Any of the Group I Certificates, Group II
Certificates or the Group III Certificates, as the context requires.

                  CERTIFICATE INSURANCE POLICY: The irrevocable Certificate
Guaranty Insurance Policy No. 33246, including any endorsements thereto, issued
by the Certificate Insurer with respect to the Insured Certificates, in the form
attached hereto as Exhibit T.

                  CERTIFICATE INSURANCE POLICY PAYMENTS ACCOUNT: As defined in
Section 4.07(c).

                  CERTIFICATE INSURER: MBIA Insurance Corporation a subsidiary
of MBIA Inc., organized and created under the laws of the State of New York, or
any successor thereto.

                  CERTIFICATE INSURER CONTACT PERSONS: Collectively, the
officers designated by the Servicer to provide information to Certificate
Insurer pursuant to Section 4.07(i).

                  CERTIFICATE INSURER DEFAULT: As defined in Section 4.07(1).

                  CERTIFICATE INSURER PREMIUM: With respect to any Distribution
Date, an amount equal to 1/12th of the product of (a) the Class Principal
Balance of the Insured Certificates as of such Distribution Date (prior to
giving effect to any distributions thereon on such Distribution Date) and (b)
the Premium Percentage.

                  CERTIFICATE INSURER REIMBURSEMENT AMOUNT: The sum of (i) all
amounts paid by Certificate Insurer under the Certificate Insurance Policy which
have not been previously reimbursed, (ii) any unpaid Certificate Insurer
Premium, (iii) all amounts due to Certificate Insurer under the Insurance
Agreement and (iv) interest on the foregoing at the Late Payment Rate.

                  CERTIFICATE OWNER: With respect to a Book-Entry Certificate,
the Person who is the beneficial owner of such Book-Entry Certificate.

                  CERTIFICATE REGISTER: The register maintained pursuant to
Section 5.02.

                                        8

<PAGE>

                  CERTIFICATEHOLDER OR HOLDER: The person in whose name a
Certificate is registered in the Certificate Register, except that, solely for
the purpose of giving any consent pursuant to this Agreement, any Certificate
registered in the name of the Depositor or any affiliate of the Depositor shall
be deemed not to be Outstanding and the Percentage Interest evidenced thereby
shall not be taken into account in determining whether the requisite amount of
Percentage Interests necessary to effect such consent has been obtained;
PROVIDED, HOWEVER, that if any such Person (including the Depositor) owns 100%
of the Percentage Interests evidenced by a Class of Certificates, such
Certificates shall be deemed to be Outstanding for purposes of any provision
hereof that requires the consent of the Holders of Certificates of a particular
Class as a condition to the taking of any action hereunder. The Trustee is
entitled to rely conclusively on a certification of the Depositor or any
affiliate of the Depositor in determining which Certificates are registered in
the name of an affiliate of the Depositor.

                  CLASS: All Certificates bearing the same class designation as
set forth in the Preliminary Statement.

                  CLASS A-R PASS-THROUGH RATE: With respect to any Distribution
Date, and the Class A-R-1, Class A-R-2 and Class A-R-3 Certificates, a per annum
rate equal to the weighted average of the Net Mortgage Rates for the Group II
Mortgage Loans.

                  CLASS A-S COMPONENT: As to each Loan Group, the portion of the
Class Principal Balance of the Class A-S Certificates, initially totaling
$2,116,984, allocated to that Loan Group. The initial principal balance of the
Class A-S Component related to Loan Group I, Loan Group II and Loan Group III,
is $1,040,481, $643,842 and $432,661, respectively.

                  CLASS A-S COMPONENT PRINCIPAL DISTRIBUTION AMOUNT: As to each
Loan Group, for any Distribution Date, an amount equal to the Class A-S
Principal Distribution Amount times a fraction, the numerator of which is the
Component Principal Balance of the Class A-S Component related to that Loan
Group immediately prior to that Distribution Date, as reduced to reflect any
Special Hazard Losses or Bankruptcy Losses allocated to that Class A-S Component
on that Distribution Date, and the denominator of which is the sum of the
Component Principal Balances of the Class A-S Components immediately prior to
that Distribution Date, as reduced to reflect any Special Hazard Losses or
Bankruptcy Losses allocated to the Class A-S Certificates on that Distribution
Date.

                  CLASS A-S CROSSOVER AMOUNT: For any Distribution Date, the
lesser of:

                  (A) the sum of (1) the total amount of Special Hazard Losses
         or Bankruptcy Losses on loans in a Loan Group (the "loss group") for
         which the Class A-S Component has been reduced to zero, that were
         allocated on such Distribution Date in whole or in part to a Class A-S
         Component related to a Loan Group (each, a "crossover group") other
         than the loss group, plus (2) the total of any amounts described in (A)
         (1) for any prior Distribution Dates for which payments described in
         this paragraph have not previously been made in full, and

                  (B) the aggregate of the following amounts calculated
         separately for each crossover group: (1) the Subordinate Percentage for
         the crossover group, plus a percentage equivalent

                                        9

<PAGE>

         to the Component Principal Balance of the Class A-S Component related
         to the crossover group divided by the aggregate Stated Principal
         Balance of all of the mortgage loans in that Loan Group (excluding, in
         the case of Loan Group I, the applicable Class I-P Fraction of the
         Stated Principal Balance of the Class I-P Mortgage Loans), times (2)
         the aggregate of the Principal Payment Amount and the Principal
         Prepayment Amount (exclusive of the portions attributable to the Class
         I-P Principal Distribution Amount) and the Liquidation Amount for that
         Distribution Date with respect to the crossover group.

                  CLASS A-S PASS-THROUGH RATE: With respect to the Class A-S
Components: related to Loan Group I, the Adjusted Weighted Average Net Mortgage
Rate; related to Loan Group II, the Group II Certificate Interest Rate; and
related to Loan Group III, the Group III Certificate Interest Rate; provided,
however, for federal income tax purposes, the interest rate on the Class A-S
Certificates will equal, on any Distribution Date, a per annum rate equal to the
weighted average of the Uncertificated Pass-Through Rates of Uncertificated
REMIC 2 Regular Interest MTAS-I, the Uncertificated REMIC 2 Regular Interest
MTAS-II and the Uncertificated REMIC 2 Regular Interest MTAS-III, weighted based
on their respective Uncertificated Principal Balances.

                  CLASS A-S PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution
Date and the Class A-S Certificates, the amount, if any, necessary to be
distributed as principal on the Class A-S Certificates in the aggregate in order
to reduce the sum of the Component Principal Balances of the Class A-S
Components to the Target Class A-S Balance pursuant to Section 4.02(b)(i), (ii),
and (iii), after giving effect to any reduction of the Component Principal
Balances of the Class A-S Components on that Distribution Date to reflect any
Special Hazard Losses or Bankruptcy Losses allocated to the Class A-S
Certificates on that Distribution Date.

                  CLASS B-1 PASS-THROUGH RATE: The interest rate on the Class
B-1 Certificates will equal, on any Distribution Date, a per annum rate equal to
(A) the quotient expressed as a percentage of (a) the sum of (i) the product of
(x) the Adjusted Weighted Average Net Mortgage Rate and (y) the Subordinate
Component Balance related to Loan Group I immediately before that Distribution
Date, (ii) the product of (x) the Group II Certificate Interest Rate and (y) the
Subordinate Component Balance related to Loan Group II immediately before that
Distribution Date, and (iii) the product of (x) the Group III Certificate
Interest Rate (as defined below) and (y) the Subordinate Component Balance
related to Loan Group III immediately before that Distribution Date, divided by
(b) the sum of the Subordinate Component Balances for Loan Group I, Loan Group
II and Loan Group III immediately before that Distribution Date minus (B) the
Class XB-1 Pass-Through Rate. The initial Class B-1 Pass-Through Rate will be
approximately 8.25% per annum; provided, however, for federal income tax
purposes, the interest rate on the Class B-1 Certificates will equal, on any
Distribution Date, a per annum rate equal to the weighted average of (i) the
excess of the Uncertificated Pass-Through Rates of Uncertificated REMIC 2
Regular Interest MTB1-I over 1.54% per annum, (ii) the excess of the
Uncertificated REMIC 2 Regular Interest MTB1-II over 1.54% per annum and (iii)
the excess of the Uncertificated REMIC 2 Regular Interest MTB1-III over 1.54%
per annum, weighted based on their respective Uncertificated Principal Balances.

                  CLASS B-2 PASS-THROUGH RATE: The interest rate on the Class
B-2 Certificates will equal, on any Distribution Date, a per annum rate equal to
(A) the quotient expressed as a percentage of (a) the sum of (i) the product of
(x) the Adjusted Weighted Average Net Mortgage Rate and (y)

                                       10

<PAGE>

the Subordinate Component Balance related to Loan Group I immediately before
that Distribution Date, (ii) the product of (x) the Group II Certificate
Interest Rate and (y) the Subordinate Component Balance related to Loan Group II
immediately before that Distribution Date, and (iii) the product of (x) the
Group III Certificate Interest Rate (as defined below) and (y) the Subordinate
Component Balance related to Loan Group III immediately before that Distribution
Date, divided by (b) the sum of the Subordinate Component Balances for Loan
Group I, Loan Group II and Loan Group III immediately before that Distribution
Date minus (B) the Class XB-2 Pass Through Rate. The initial Class B-2
Pass-Through Rate will be approximately 8.75% per annum; provided, however, for
federal income tax purposes, the interest rate on the Class B-2 Certificates
will equal, on any Distribution Date, a per annum rate equal to the weighted
average of (i) the excess of the Uncertificated Pass-Through Rates of
Uncertificated REMIC 2 Regular Interest MTB2-I over 1.04% per annum, (ii) the
excess of the Uncertificated REMIC 2 Regular Interest MTB2-II over 1.04% per
annum and (iii) the excess of the Uncertificated REMIC 2 Regular Interest
MTB2-III over 1.04% per annum, weighted based on their respective Uncertificated
Principal Balances.

                  CLASS I-A-1 PASS-THROUGH RATE: With respect to any
Distribution Date will equal 8.28% per annum.

                  CLASS II-A-2 NOTIONAL AMOUNT: With respect to any Distribution
Date will equal the Class Principal Balance of the Class II-A-1 Certificates;
provided however, for federal income tax purposes such Notional Amount will
equal the Uncertificated Principal Balance of Uncertificated REMIC 2 Regular
Interest MTA-II.

                  CLASS III-A-2 NOTIONAL AMOUNT: With respect to any
Distribution Date will equal the Class Principal Balance of the Class III-A-1
Certificates; provided however, for federal income tax purposes such Notional
Amount will equal the Uncertificated Principal Balance of Uncertified REMIC 2
Regular Interest MTA-III.

                  CLASS II-A-1 PASS-THROUGH RATE: With respect to the initial
Interest Accrual Period is 7.23% per annum, and as to any Interest Accrual
Period thereafter, will be a per annum rate equal to LIBOR plus 0.60%, subject
to a maximum rate equal to the weighted average of the Net Mortgage Rates for
the Group II Mortgage Loans minus 0.16% per annum, and subject to a minimum rate
of 0.60% per annum.

                  CLASS II-A-2 PASS-THROUGH RATE: With respect to the initial
Interest Accrual Period is 2.43% per annum, and as to any Interest Accrual
Period thereafter, will be a per annum rate equal to the weighted average of the
Net Mortgage Rates for the Group II Mortgage Loans minus the sum of LIBOR and
0.76%, subject to a maximum rate equal to the weighted average of the Net
Mortgage Rates for the Group II Mortgage Loans minus the sum of (i) the Class
II-A-1 Pass-Through Rate and (ii) 0.16% per annum, and subject to a minimum rate
of 0.00% per annum.

                  CLASS III-A-1 PASS-THROUGH RATE: With respect to the initial
Interest Accrual Period is 7.73% per annum, and as to any Interest Accrual
Period thereafter, will be a per annum rate equal to LIBOR plus 1.10%, subject
to a maximum rate equal to the weighted average of Net Mortgage Rates of the
Group III Mortgage Loans minus 0.18% per annum, and subject to a minimum rate of
1.10% per annum.

                                       11

<PAGE>

                  CLASS III-A-2 PASS-THROUGH RATE: With respect to the initial
Interest Accrual Period is 2.27% per annum, and as to any Interest Accrual
Period thereafter, will be a per annum rate equal to the weighted average of the
Net Mortgage Rates of the Group III Mortgage Loans minus the sum of LIBOR and
1.28%, subject to a maximum rate equal to the weighted average of the Net
Mortgage Rates of the Group III Mortgage Loans minus the sum of (i) the
Class-III-A-1 Pass-Through Rate and (ii) 0.18% per annum, and subject to a
minimum rate of 0.00% per annum.

                  CLASS INTEREST SHORTFALL: As to any Distribution Date and
Class or Component, the amount by which the amount described in clause (i) of
the definition of Interest Distribution Amount for such Class or Component,
exceeds the amount of interest actually distributed on such Class or Component
on such Distribution Date.

                  CLASS I-P DEFERRED AMOUNT: As to any Distribution Date, the
aggregate of the applicable Class I-P Fraction of each Realized Loss, other than
any Excess Loss, to be allocated to the Class I-P Certificates on such
Distribution Date on or prior to the Credit Support Depletion Date or previously
allocated to such Class I-P Certificates and not yet paid to the Holders of such
Class I-P Certificates pursuant to Section 4.02(b).

 . CLASS I-P FRACTION: With respect to any Class I-P Mortgage Loan, a fraction,
the numerator of which is 8.28% minus the Net Mortgage Rate on such Class I-P
Mortgage Loan and the denominator of which is 8.28%.

                  CLASS I-P MORTGAGE LOAN: Any Group I Mortgage Loan with a Net
Mortgage Rate of less than 8.28%.

                  CLASS I-P PRINCIPAL DISTRIBUTION AMOUNT: With respect to any
Distribution Date and the Class I-P Certificates, an amount equal to the
aggregate of, for all Class I-P Mortgage Loans, the product of the applicable
Class I-P Fraction and the sum of (x) the principal portion of the Scheduled
Payments on such Class I-P Mortgage Loan due on the related Due Date and which
were received by the Determination Date, or which have been advanced as part of
an Advance with respect to such Distribution Date, (y) the principal portion
received in respect of such Class I-P Mortgage Loan during the prior calendar
month of (1) Curtailments, (2) Insurance Proceeds, (3) the amount, if any, of
repurchase proceeds received with respect to any such Group I Mortgage Loan
which was repurchased as permitted or required by this Agreement during the
calendar month preceding the month of the Distribution Date, and (4) Liquidation
Proceeds and (z) the principal portion received in respect of such Class I-P
Mortgage Loan during the applicable Prepayment Period of Payoffs.

                  CLASS I-P FRACTION: With respect to any Class I-P Mortgage
Loan, a fraction, the numerator of which is 8.28% minus the Net Mortgage Rate on
such Class I-P Mortgage Loan and the denominator of which is 8.28%.

                  CLASS PRINCIPAL BALANCE: With respect to any Class and as to
any date of determination, the aggregate of the Certificate Balances of all
Certificates of such Class as of such date. Exclusively for the purpose of
determining any subrogation rights of the Certificate Insurer arising under
Section 4.07 hereof, "Certificate Balance" of the Insured Certificates shall not
be reduced by the amount of any payments made by the Certificate Insurer in
respect of principal on

                                       12

<PAGE>

such Certificates under the Certificate Insurance Policy, except to the extent
such payment shall have been reimbursed to the Certificate Insurer pursuant to
the provisions of this Agreement.

                  CLASS UNPAID INTEREST AMOUNTS: As to any Distribution Date and
Class of interest- bearing Certificates or Component, the amount by which the
aggregate Class Interest Shortfalls for such Class or Component on prior
Distribution Dates exceeds the amount distributed on such Class or Component on
prior Distribution Dates.

                  CLASS X-I PASS-THROUGH RATE: With respect to any Distribution
Date will equal 8.28% per annum. For federal income tax purposes the Class X-1
Pass-Through Rate will equal the excess of the Uncertificated Pass-Through Rate
of the Uncertificated REMIC II Regular Interest MTA-I over 8.28% per annum.

                  CLASS X-I NOTIONAL AMOUNT: With respect to any Distribution
Date will equal the product of (i) a fraction expressed as a percentage, the
numerator of which is equal to the Uncertificated Pass-Through Rate of the
Uncertificated REMIC II Regular Interest MTA-I minus 8.28%, the denominator of
which is equal to 8.28% and (ii) the Class Principal Balance of the Class I-A-1
Certificates. For federal income tax purposes such Notional Amount will equal
the Uncertificated Principal Balance of Uncertificated REMIC 2 Regular Interest
MTA-I.

                  CLASS X-II NOTIONAL AMOUNT: With respect to any Distribution
Date will equal the Class Principal Balance of the Class II-A-1 Certificates;
provided however, for federal income tax purposes such Notional Amount will
equal the Uncertificated Principal Balance of Uncertificated REMIC 2 Regular
Interest MTA-II.

                  CLASS X-II PASS-THROUGH RATE: With respect to any Distribution
Date, will equal 0.16% per annum.

                  CLASS X-III NOTIONAL AMOUNT: With respect to any Distribution
Date will equal the Class Principal Balance of the Class III-A-1 Certificates;
provided however, for federal income tax purposes such Notional Amount will
equal the Uncertificated Principal Balance of Uncertificated REMIC 2 Regular
Interest MTA-III.

                  CLASS X-III PASS-THROUGH RATE: With respect to any
Distribution Date will equal 0.18% per annum.

                  CLASS XB-1 NOTIONAL AMOUNT: With respect to any Distribution
Date, the Class Principal Balance of the Class B-1 Certificates; provided
however, for federal income tax purposes such Notional Amount will equal the sum
of the Uncertificated Principal Balance of Uncertificated REMIC 2 Regular
Interest MTB1-I, Uncertificated REMIC 2 Regular Interest MTB1-II and
Uncertificated REMIC 2 Regular Interest MTB1-III.

                  CLASS XB-1 PASS-THROUGH RATE: With respect to any Distribution
Date will equal 1.54% per annum.

                                       13

<PAGE>

                  CLASS XB-2 NOTIONAL AMOUNT: With respect to any Distribution
Date, the Class Principal Balance of the Class B-2 Certificates; provided
however, for federal income tax purposes such Notional Amount will equal the sum
of the Uncertificated Principal Balance of Uncertificated REMIC 2 Regular
Interest MTB2-I, Uncertificated REMIC 2 Regular Interest MTB2-II and
Uncertificated REMIC 2 Regular Interest MTB2-III.

                  CLASS XB-2 PASS-THROUGH RATE: With respect to any Distribution
Date will equal 1.04% per annum.

                  CLOSING DATE:  September 29, 2000.

                  CODE: The Internal Revenue Code of 1986, as the same may be
amended from time to time (or any successor statute thereto).

                  COLLECTION ACCOUNTS: The accounts established and maintained
by the Servicer in accordance with Section 3.05.

                  COMBINED LOAN-TO-VALUE RATIO: With respect to any Mortgage
Loan and as to any date of determination, the fraction (expressed as a
percentage) the numerator of which is the sum of (i) principal balance of the
related Mortgage Loan at such date of determination and (ii) the principal
balance of the related First Mortgage Loan as of the date of origination of that
Mortgage Loan and the denominator of which is the Appraised Value of the related
Mortgaged Property.

                  COMPENSATING INTEREST PAYMENT: For any Distribution Date and
for any Loan Group, the lesser of (i) an amount equal to 1/12th of 0.25% times
the aggregate Stated Principal Balance of the Mortgage Loans in that Loan Group
as of the Due Date in the month of such Distribution Date (prior to giving
effect to any Scheduled Payments due on such Mortgage Loans on such Due Date)
and (ii) the aggregate Prepayment Interest Shortfall related to that Loan Group
for the immediately preceding Collection Period.

                  COMPONENT PRINCIPAL BALANCE: For each Class A-S Component as
of any date of determination, an amount equal to the initial principal balance
of that component, reduced by the aggregate of the following amounts allocable
to that component: (i) all amounts previously distributed on that component as
payments of principal; (ii) the amount of the Special Hazard Losses and
Bankruptcy Losses, including Excess Losses, allocated to that component; (iii)
the amount of all other Realized Losses allocated to that component after the
Credit Support Depletion Date; and (iv) any amounts allocated to that component
in reduction of its Component Principal Balance for payment of Class I-P
Deferred Amounts in respect of Special Hazard Losses or Bankruptcy Losses on the
Group I Loans.

                  CO-OP LEASE: With respect to a Co-op Loan, the lease with
respect to a dwelling unit occupied by the Mortgagor and relating to the stock
allocated to the related dwelling unit.

                  CO-OP LOAN: A Mortgage Loan secured by the pledge of stock
allocated to a dwelling unit in a residential cooperative housing corporation
and a collateral assignment of the related Co-op Lease.

                                       14

<PAGE>

                  CORPORATE TRUST OFFICE: The designated office of the Trustee
in the State of New York at which at any particular time its corporate trust
business with respect to this Agreement shall be administered, which office at
the date of the execution of this Agreement is located at 450 West 33rd Street,
14th Floor, New York, New York 10001, Attention: CMFS: DLJ-2000-S4. For purposes
of Section 5.06, however, such term shall mean the office of the Trustee's
agent, Chase Manhattan Trust Company, National Association, located at 1650
Market Street, Suite 5210, Philadelphia, Pennsylvania 19103, or such other
office as the Trustee shall designate.

                  CREDIT SUPPORT DEPLETION DATE: The date on which the aggregate
Class Principal Balance of the Subordinate Certificates has been reduced to
zero.

                  CURTAILMENT: Any payment of principal on a Mortgage Loan, made
by or on behalf of the related Mortgagor, other than a Scheduled Payment, a
prepaid Scheduled Payment or a Payoff, which is applied to reduce the
outstanding Stated Principal Balance of the Mortgage Loan.

                  CUSTODIAL AGREEMENT: The agreement, among the Trustee the
Custodian and the Depositor providing for the safekeeping of any documents or
instruments referred to in Section 2.01 on behalf of the Certificateholders,
attached hereto as Exhibit R.

                  CUSTODIAN: Bank One Trust Company, N.A., a national banking
association or any successor custodian appointed pursuant to the terms of the
Custodial Agreement. The Custodian so appointed shall act as agent on behalf of
the Trustee, and shall be compensated by the Depositor. The Trustee shall remain
at all times responsible under the terms of this Agreement, notwithstanding the
fact that certain duties have been assigned to a Custodian.

                  CUT-OFF DATE:  September 1, 2000.

                  CUT-OFF DATE PRINCIPAL BALANCE: As to any Mortgage Loan, the
Stated Principal Balance thereof as of the close of business on the Cut-off
Date.

                  DEBT SERVICE REDUCTION: With respect to any Mortgage Loan, a
reduction by a court of competent jurisdiction in a proceeding under the
Bankruptcy Code in the Scheduled Payment for such Mortgage Loan which became
final and non-appealable, except such a reduction resulting from a Deficient
Valuation or any reduction that results in a permanent forgiveness of principal.

                  DEBT SERVICE REDUCTION MORTGAGE LOAN: Any Mortgage Loan that
became the subject of a Debt Service Reduction.

                  DEFECTIVE MORTGAGE LOAN: Any Mortgage Loan which is required
to be repurchased pursuant to Section 2.02 or 2.03.

                  DEFICIENT VALUATION: With respect to any Mortgage Loan, a
valuation by a court of competent jurisdiction of the Mortgaged Property in an
amount less than the then outstanding indebtedness under the Mortgage Loan, or
any reduction in the amount of principal to be paid in connection with any
Scheduled Payment that results in a permanent forgiveness of principal, which

                                       15

<PAGE>

valuation or reduction results from an order of such court which is final and
non-appealable in a proceeding under the Bankruptcy Code.

                  DEFINITIVE CERTIFICATES: Any Certificate evidenced by a
Physical Certificate and any Certificate issued in lieu of a Book-Entry
Certificate pursuant to Section 5.02(e).

                  DELETED MORTGAGE LOAN:  As defined in Section 2.03.

                  DENOMINATION: With respect to each Certificate, the amount set
forth on the face thereof as the "Initial Certificate Balance of this
Certificate" or the "Initial Notional Amount of this Certificate" or, if neither
of the foregoing, the Percentage Interest appearing on the face thereof.

                  DEPOSITOR: DLJ Mortgage Acceptance Corp., a Delaware
corporation, or its successor in interest.

                  DEPOSITORY: The initial Depository shall be The Depository
Trust Company, the nominee of which is CEDE & Co., as the registered Holder of
the Book-Entry Certificates. The Depository shall at all times be a "clearing
corporation" as defined in Section 8-102(3) of the Uniform Commercial Code of
the State of New York.

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

                  DETERMINATION DATE: As to any Distribution Date and any
Mortgage Loan, the 15th day of each month or, if such day is not a Business Day,
the first Business Day thereafter.

                  DISTRIBUTION DATE: The 25th day of each month or if such day
is not a Business Day, the first Business Day thereafter, commencing in October,
2000.

                  DLJMC: DLJ Mortgage Capital, Inc., a Delaware corporation, and
its successors and assigns.

                  DLJSC: Donaldson, Lufkin and Jenrette Securities Corporation,
a Delaware corporation, and its successors and assigns.

                  DUE DATE: With respect to any Distribution Date, the first day
of the month in which the related Distribution Date occurs.

                  DUE PERIOD: With respect to each Distribution Date, the period
commencing on the second day of the month preceding the month of the
Distribution Date and ending on the first day of the month of the Distribution
Date.

                  ELIGIBLE ACCOUNT: Either (i) an account or accounts maintained
with a federal or state chartered depository institution or trust company
acceptable to the Rating Agencies or (ii) an account or accounts the deposits in
which are insured by the FDIC to the limits established by such

                                       16

<PAGE>

corporation, provided that any such deposits not so insured shall be maintained
in an account at a depository institution or trust company whose commercial
paper or other short term debt obligations (or, in the case of a depository
institution or trust company which is the principal subsidiary of a holding
company, the commercial paper or other short term debt obligations of such
holding company) have been rated by each Rating Agency in its highest short-term
rating category, or (iii) a segregated trust account or accounts (which shall be
a "special deposit account") maintained with the Trustee or any other federal or
state chartered depository institution or trust company, acting in its fiduciary
capacity, in a manner acceptable to the Trustee and the Rating Agencies.
Eligible Accounts may bear interest.

                  ELIGIBLE INSTITUTION: An institution having the highest
short-term debt rating, and one of the two highest long-term debt ratings of the
Rating Agencies or the approval of the Rating Agencies.

                  ELIGIBLE INVESTMENTS: Any one or more of the obligations and
securities listed below which investment provides for a date of maturity not
later than the Determination Date in each month:

                  (i) direct obligations of, and obligations fully guaranteed
         by, the United States of America, or any agency or instrumentality of
         the United States of America the obligations of which are backed by the
         full faith and credit of the United States of America; or obligations
         fully guaranteed by, the United States of America; the Federal Home
         Loan Mortgage Corporation, Federal National Mortgage Corporation, the
         Federal Home Loan Banks or any agency or instrumentality of the United
         States of America rated AA or higher by the Rating Agencies;

                  (ii) federal funds, demand and time deposits in, certificates
         of deposits of, or bankers' acceptances issued by, any depository
         institution or trust company incorporated or organized under the laws
         of the United States of America or any state thereof and subject to
         supervision and examination by federal and/or state banking
         authorities, so long as at the time of such investment or contractual
         commitment providing for such investment the commercial paper or other
         short-term debt obligations of such depository institution or trust
         company (or, in the case of a depository institution or trust company
         which is the principal subsidiary of a holding company, the commercial
         paper or other short-term debt obligations of such holding company) are
         rated in one of two of the highest ratings by each of the Rating
         Agencies, and the long-term debt obligations of such depository
         institution or trust company (or, in the case of a depository
         institution or trust company which is the principal subsidiary of a
         holding company, the long-term debt obligations of such holding
         company) are rated in one of two of the highest ratings, by each of the
         Rating Agencies;

                  (iii) repurchase obligations with a term not to exceed 30 days
         with respect to any security described in clause (i) above and entered
         into with a depository institution or trust company (acting as a
         principal) rated A or higher by the Rating Agencies; provided, however,
         that collateral transferred pursuant to such repurchase obligation must
         be of the type described in clause (i) above and must (A) be valued
         daily at current market price plus accrued interest, (B) pursuant to
         such valuation, be equal, at all times, to 105% of the cash

                                       17

<PAGE>

         transferred by the Trustee in exchange for such collateral, and (C) be
         delivered to the Trustee or, if the Trustee is supplying the
         collateral, an agent for the Trustee, in such a manner as to accomplish
         perfection of a security interest in the collateral by possession of
         certificated securities;

                  (iv) securities bearing interest or sold at a discount issued
         by any corporation incorporated under the laws of the United States of
         America or any state thereof which has a long-term unsecured debt
         rating in the highest available rating category of each of the Rating
         Agencies at the time of such investment;

                  (v) commercial paper having an original maturity of less than
         365 days and issued by an institution having a short-term unsecured
         debt rating in the highest available rating category of each of the
         Rating Agencies at the time of such investment;

                  (vi) a guaranteed investment contract approved by each of the
         Rating Agencies and issued by an insurance company or other corporation
         having a long-term unsecured debt rating in the highest available
         rating category of each of the Rating Agencies at the time of such
         investment;

                  (vii) money market funds (which may be 12b-1 funds as
         contemplated under the rules promulgated by the Securities and Exchange
         Commission under the Investment Company Act of 1940) having ratings in
         the highest available rating category of Moody's and one of the two
         highest available rating categories of S&P at the time of such
         investment (any such money market funds which provide for demand
         withdrawals being conclusively deemed to satisfy any maturity
         requirements for Eligible Investments set forth herein) including money
         market funds of the Servicer or the Trustee and any such funds that are
         managed by the Servicer or the Trustee or their respective Affiliates
         or for the Servicer or the Trustee or any Affiliate of either acts as
         advisor, as long as such money market funds satisfy the criteria of
         this subparagraph (vii); and

                  (viii) such other investments the investment in which will
         not, as evidenced by a letter from each of the Rating Agencies
         (determined without regard to the Certificate Insurance Policy), result
         in the downgrading or withdrawal of the Ratings of the Certificates.

provided, however, that no such instrument shall be an Eligible Investment if
such instrument evidences either (i) a right to receive only interest payments
with respect to the obligations underlying such instrument, or (ii) 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 of greater than 120% of the yield to
maturity at par of such underlying obligations.

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

                  ERISA-RESTRICTED CERTIFICATES: As specified in the Preliminary
Statement.

                                       18

<PAGE>

                  ESCROW ACCOUNT: The separate account or accounts created and
maintained by the Servicer pursuant to Section 3.06.

                  ESCROW PAYMENTS: With respect to any Group II Mortgage Loan,
the amounts constituting ground rents, taxes, mortgage insurance premiums, fire
and hazard insurance premiums, and any other payments required to be escrowed by
the Mortgagor with the mortgagee pursuant to the Mortgage, applicable law or any
other related document.

                  EVENT OF DEFAULT:  As defined in Section 7.01.

                  EXCESS LOSS: The amount of any (i) Fraud Loss realized in
excess of the fraud loss coverage provided by the Pool Insurer, (ii) Special
Hazard Loss on a Mortgage Loan realized in excess of the Special Hazard Loss
Coverage Amount or (iii) Bankruptcy Loss on a Mortgage Loan realized in excess
of the Bankruptcy Loss Coverage Amount.

                  EXPENSE FEES: As to each Mortgage Loan, the sum of the related
Servicing Fee, the Loss Mitigation Fee, the Trustee Fee and the Pool Insurer
Fee.

                  EXPENSE FEE RATE: As to each Mortgage Loan, the sum of the
related Servicing Fee Rate, the Loss Mitigation Fee Rate, the Trustee Fee Rate
and the Pool Insurer Fee Rate.

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

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

                  FIRST MORTGAGE LOAN: A Mortgage Loan that is secured by a
first lien on the Mortgaged Property securing the related Mortgage Note.

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

                  FISCAL AGENT:  As defined in the Certificate Insurance Policy.

                  FITCH: Fitch, Inc., or any successor thereto, located at One
State Street Plaza 32nd Floor, New York, NY 10004.

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

                  FNMA GUIDES: The FNMA Sellers' Guide and the FNMA Servicers'
Guide and all amendments or additions thereto.

                  FRAUD LOAN: A Liquidated Mortgage Loan as to which a Fraud
Loss has occurred.

                                       19

<PAGE>

                  FRAUD LOSSES: Realized Losses on the Mortgage Loans as to
which a loss is sustained by reason of a default arising from fraud, dishonesty
or misrepresentation in connection with the related Mortgage Loan, including a
loss by reason of the denial of coverage under any Insurance Policy because of
such fraud, dishonesty or misrepresentation.

                  GROUP I CERTIFICATES: As specified in the Preliminary
Statement.

                  GROUP I MORTGAGE LOANS: Such of the mortgage loans transferred
and assigned to the Trustee pursuant to the provisions hereof as from time to
time are held as a part of the Trust Fund (including any REO Property), the
mortgage loans so held being identified in the Mortgage Loan Schedule,
notwithstanding foreclosure or other acquisition of title of the related
Mortgaged Property.

                  GROUP II CERTIFICATE INTEREST RATE: For any Distribution Date
will equal the weighted average (by principal balance) of the Net Mortgage Rates
(however, for the purpose of this calculation the Net Mortgage Rate shall not be
reduced by the related Certificate Insurance Premium) on the Group II Mortgage
Loans as of the second preceding Due Date (or with respect to the initial
Distribution Date, as of the Cut-Off Date). The initial Group II Certificate
Interest Rate will be approximately 9.86% per annum.

                  GROUP II CERTIFICATES: As specified in the Preliminary
Statement.

                  GROUP II MORTGAGE LOANS: Such of the mortgage loans
transferred and assigned to the Trustee pursuant to the provisions hereof as
from time to time are held as a part of the Trust Fund (including any REO
Property), the mortgage loans so held being identified in the Mortgage Loan
Schedule, notwithstanding foreclosure or other acquisition of title of the
related Mortgaged Property.

                  GROUP III CERTIFICATE INTEREST RATE: For any Distribution Date
will equal the weighted average (by principal balance) of the Net Mortgage Rates
(however, for the purpose of this calculation the Net Mortgage Rate shall not be
reduced by the related Certificate Insurance Premium) on the Group III Mortgage
Loans as of the second preceding Due Date (or with respect to the initial
Distribution Date, as of the Cut-Off Date). The initial Group III Certificate
Interest Rate will be approximately 10.22% per annum.

                  GROUP III CERTIFICATES: As specified in the Preliminary
Statement.

                  GROUP III MORTGAGE LOANS: Such of the mortgage loans
transferred and assigned to the Trustee pursuant to the provisions hereof as
from time to time are held as a part of the Trust Fund (including any REO
Property), the mortgage loans so held being identified in the Mortgage Loan
Schedule, notwithstanding foreclosure or other acquisition of title of the
related Mortgaged Property.

                  INDIRECT PARTICIPANT: A broker, dealer, bank or other
financial institution or other Person that clears through or maintains a
custodial relationship with a Depository Participant.

                  INITIAL BANKRUPTCY LOSS COVERAGE AMOUNT:  $100,000.

                                       20

<PAGE>

                  INITIAL POOL INSURANCE POLICY COVERAGE AMOUNT: The aggregate
amount of the initial coverage provided under the Pool Insurance Policy which is
equal to $21,169,822.

                  INSURANCE AGREEMENT: That certain insurance agreement, dated
as of the Cut-off Date, among Certificate Insurer, the Depositor, the Trustee,
the Servicer and DLJMC.

                  INSURANCE POLICY: With respect to any Mortgage Loan included
in the Trust Fund, flood insurance policy or title insurance policy, including
all riders and endorsements thereto in effect, including any replacement policy
or policies for any Insurance Policies.

                  INSURANCE PROCEEDS: Proceeds due under the Pool Insurance
Policy, and proceeds paid under any other Insurance Policy (excluding the
Certificate Insurance Policy) covering a Mortgage Loan to the extent the
proceeds are not applied to the restoration of the related Mortgaged Property or
released to the Mortgagor in accordance with the procedures that the Servicer
would follow in servicing mortgage loans held for its own account.

                  INSURED CERTIFICATE: The Class II-A-1, Class II-A-2, Class
III-A-1 and Class III-A-2 Certificates.

                  INSURED PAYMENT: Has the meaning set forth in the Certificate
Insurance Policy.

                  INTEREST ACCRUAL PERIOD: With respect to each Distribution
Date, (i) with respect to the Class I-A-1, Class X-I, Class X-II, Class X-III,
Class B-1, Class B-2, Class A-S, Class XB-1, Class XB-2 and Class A-R
Certificates the calendar month prior to the month of such Distribution Date,
(ii) with respect to the Class II-A-1, Class II-A-2, Class III-A-1 and Class
III-A-2 the one- month period commencing on the 25th day of the month preceding
the month in which such Distribution Date occurs and ending on the 24th day of
the month in which such Distribution Date occurs.

                  INTEREST DISTRIBUTION AMOUNT: With respect to any Distribution
Date and interest- bearing Class or Component, the sum of (i) one month's
interest accrued during the related Interest Accrual Period at the applicable
Pass-Through Rate for such Class or Component on the related Class Principal
Balance or Notional Amount or Component Principal Balance, as applicable,
subject to reduction pursuant to Section 4.02(d), and (ii) any Class Unpaid
Interest Amounts for such Class or Component.

                  INTEREST TRANSFER AMOUNT: On any Distribution Date for each
Undercollateralized Group, an amount equal to one month's interest on the
applicable Principal Transfer Amount at the Uncertificated Pass-Through Rate of
the Uncertificated REMIC II Regular Interest MTAS-I for such Distribution Date
if the Undercollateralized Group is Loan Group I, at the Uncertificated Pass-
Through Rate of the Uncertificated REMIC II Regular Interest MTAS-II if the
Undercollateralized Group is Loan Group II, or at the Uncertificated
Pass-Through Rate of the Uncertificated REMIC II Regular Interest MTAS-III if
the Undercollateralized Group is Loan Group III, plus any shortfall of interest
on the Senior Certificates related to such Undercollateralized Group remaining
unpaid from prior Distribution Dates plus any amounts due to the Certificate
Insurer.

                                       21

<PAGE>

                  INVESTMENT ACCOUNT: The commingled account (which shall be
commingled only with investment accounts related to series of pass-through
certificates with a Class of certificates which has a rating equal to the
highest of the Ratings of the Certificates) maintained by the Servicer in the
trust department of the Investment Depository pursuant to Section 3.05.

                  INVESTMENT DEPOSITORY: The Chase Manhattan Bank, New York, New
York or another bank or trust company designated from time to time by the
Servicer. The Investment Depository shall at all times be an Eligible
Institution.

                  LAST SCHEDULED DISTRIBUTION DATE: With respect to each Class
of Certificates, the Distribution Date in June 2020.

                  LATE PAYMENT RATE: As defined in the Insurance Agreement.

                  LATEST POSSIBLE MATURITY DATE: Solely for purposes of
satisfying Treasury regulation Section 1.860G-1(a)(4)(iii), the "latest possible
maturity date" of all interests created in REMIC 1, REMIC 2 and REMIC 3, which
shall be the Distribution Date in April 2020.

                  LIBOR: For any Interest Accrual Period other than the first
Interest Accrual Period, the rate for United States dollar deposits for one
month which appears on the Dow Jones Telerate Screen Page 3750 as of 11:00 A.M.,
London, England time, on the second LIBOR Business Day prior to the first day of
such Interest Accrual Period. With respect to the first Interest Accrual Period,
the rate for United States dollar deposits for one month which appears on the
Dow Jones Telerate Screen Page 3750 as of 11:00 A.M., London, England time, two
LIBOR Business Days prior to the Closing 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 reasonably selected by the Trustee after consultation
with the Certificate Insurer), the rate will be the Reference Bank Rate. If no
such quotations can be obtained and no Reference Bank Rate is available, LIBOR
will be the LIBOR applicable to the Interest Accrual Period preceding the next
applicable Distribution Date.

                  LIBOR 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
in the city of London, England are required or authorized by law to be closed.

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

                  LIQUIDATION PRINCIPAL: As to any Distribution Date, the
principal portion of Liquidation Proceeds received with respect to each Mortgage
Loan which became a Liquidated Mortgage Loan (but not in excess of the principal
balance thereof) during the preceding calendar month (exclusive of the
applicable Class I-P Fraction thereof, if applicable).

                                       22

<PAGE>

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

                  LOAN GROUP: Either the Group I Mortgage Loans, Group II
Mortgage Loans or Group III Mortgage Loans, as the context requires.

                  LOAN GROUP I: The group of Mortgage Loans comprised of the
Group I Mortgage Loans.

                  LOAN GROUP II: The group of Mortgage Loans comprised of the
Group II Mortgage Loans.

                  LOAN GROUP III: The group of Mortgage Loans comprised of the
Group III Mortgage Loans.

                  LOSS COVERAGE PERCENTAGE: As of any date of determination, a
percentage equal to the aggregate Class Principal Balance of the Class B
Certificates plus the amount of coverage available under the Pool Insurance
Policy divided by the then outstanding aggregate Stated Principal Balance of the
Mortgage Loans.

                  LOSS MITIGATION ADVISOR: The Murray Hill Company, a Colorado
corporation.

                  LOSS MITIGATION ADVISORY AGREEMENT: The agreement between the
Servicer and the Loss Mitigation Advisor dated as of September 29, 2000.

                  LOSS MITIGATION FEE: As to each Mortgage Loan and any
Distribution Date, an amount equal to one month's interest at the Loss
Mitigation Fee Rate on the Stated Principal Balance of such Mortgage Loan as of
the Due Date in the month of such Distribution Date (prior to giving effect to
any Scheduled Payments due on such Mortgage Loan on such Due Date).

                  LOSS MITIGATION FEE RATE: 0.015% per annum.

                  MAJORITY IN INTEREST: As to any Class of Regular Certificates,
the Holders of Certificates of such Class evidencing, in the aggregate, at least
51% of the Percentage Interests evidenced by all Certificates of such Class.

                  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.

                                       23

<PAGE>

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

                  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 STATEMENT: The statement delivered to the
Certificateholders pursuant to Section 4.06.

                  MORTGAGE: The mortgage, deed of trust or other instrument
creating a second lien on an estate in fee simple or leasehold interest in real
property securing a Mortgage Note.

                  MORTGAGE FILE: The Mortgage documents listed in Section
2.01(b) hereof pertaining to a particular Mortgage Loan and any additional
documents delivered to the Trustee to be added to the Mortgage File pursuant to
this Agreement.

                  MORTGAGE LOANS: All of the Group I Mortgage Loans, Group II
Mortgage Loans and the Group III Mortgage Loans.

                  MORTGAGE LOAN SCHEDULE: The Mortgage Loan Schedule which will
list the Mortgage Loans (as from time to time amended by the Seller to reflect
the addition of Qualified Substitute Mortgage Loans and the purchase of Mortgage
Loans pursuant to Section 2.02 or 2.03) transferred to the Trustee as part of
the Trust Fund and from time to time subject to this Agreement, attached hereto
as Schedule I, setting forth the following information with respect to each
Mortgage Loan:

                  (i) the Mortgage Loan identifying number;

                  (ii) the Mortgagor's name;

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

                  (iv) a code indicating the type of Mortgaged Property and the
         occupancy status.

                  (v) the original months to maturity or the remaining months to
         maturity from the Cut-off Date, in any case based on the original
         amortization schedule and, if different, the maturity expressed in the
         same manner but based on the actual amortization schedule;

                  (vi) the Combined Loan-to-Value Ratio at origination;

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

                  (viii) the stated maturity date;

                  (ix) the amount of the Scheduled Payment as of the Cut-off
         Date;

                                       24

<PAGE>

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

                  (xi) the principal balance of the Mortgage Loan as of the
         close of business on the Cut-off Date, after deduction of payments of
         principal due on or before the Cut-off Date whether or not collected;

                  (xii) a code indicating the purpose of the Mortgage Loan
         (i.e., purchase, rate and term refinance, equity take-out refinance);

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

                  (xiv) the Originator of the related Mortgage Loan;

                  (xv) the Servicing Fee Rate; and

                  (xvi) the related sub-servicer.

                  With respect to the Mortgage Loans in the aggregate in each
Loan Group, each Mortgage Loan Schedule shall set forth the following
information, as of the Cut-off Date:

                  (i) the number of Mortgage Loans in each Loan Group;

                  (ii) the current aggregate principal balance of the Mortgage
         Loans in each Loan Group as of the close of business on the Cut-off
         Date, after deduction of payments of principal due on or before the
         Cut-off Date whether or not collected; and

                  (iii) the weighted average Mortgage Rate of the Mortgage Loans
         in each Loan Group.

                  MORTGAGE NOTE: The original executed note or other evidence of
indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

                  MORTGAGE RATE: The annual fixed rate of interest borne by a
Mortgage Note.

                  MORTGAGED PROPERTY: The underlying real property securing a
Mortgage Loan, or, with respect to a Co-op Loan, the stock allocated to a
dwelling unit in the residential cooperative housing corporation that was
pledged to secure such Co-op Loan and the related Co-op Lease.

                  MORTGAGOR:  The obligor(s) on a Mortgage Note.

                  NET INTEREST SHORTFALL: The amount of any interest shortfall
as determined pursuant to Section 4.02(d).

                  NET MORTGAGE RATE: As to each Mortgage Loan, and at any time,
the per annum rate equal to the Mortgage Rate less the related Expense Fee Rate;
provided however, with respect to the Group II Mortgage Loans and Group III
Mortgage Loans, the Net Mortgage Rate shall also be net

                                       25

<PAGE>

of the rate at which the Certificate Insurer Premium accrues except as otherwise
provided herein. For purposes of determining whether any Qualified Substitute
Mortgage Loan is a Class I-P Mortgage Loan and for purposes of calculating the
applicable Class I-P Fraction, if applicable, each Qualified Substitute Mortgage
Loan with respect to a Group I Mortgage Loan shall be deemed to have a Mortgage
Rate equal to the Mortgage Rate of the Group I Mortgage Loan for which it is
substituted.

                  NET PREPAYMENT INTEREST SHORTFALLS: As to any Distribution
Date and each Loan Group, the amount, if any, by which the aggregate of
Prepayment Interest Shortfalls for that Loan Group during the Prepayment Period
exceeds the Compensating Interest Payment for that Loan Group for such
Distribution Date.

                  NONRECOVERABLE ADVANCE: Any portion of an Advance previously
made or proposed to be made by the Servicer that, in the good faith judgment of
the Servicer, will not be ultimately recoverable by the Servicer from the
related Mortgagor, related Liquidation Proceeds or otherwise.

                  NOTIONAL AMOUNT: Any of the Class X-I Notional Amount, Class
II-A-2 Notional Amount, the Class X-II Notional Amount, the Class III-A-2
Notional Amount, the Class X-III Notional Amount, the Class XB-1 Notional Amount
or the Class XB-2 Notional Amount as the context requires.

                  NOTIONAL AMOUNT CERTIFICATES: As specified in the Preliminary
Statement.

                  OFFERED CERTIFICATES: As specified in the Preliminary
Statement.

                  OFFICER'S CERTIFICATE: A certificate signed by the Chairman of
the Board or the Vice Chairman of the Board or the President or a Vice President
or an Assistant Vice President or the Treasurer or the Secretary or one of the
Assistant Treasurers or Assistant Secretaries of the Servicer, and delivered to
the Depositor or the Trustee and the Certificate Insurer, as the case may be, as
required by this Agreement.

                  OPINION OF COUNSEL: A written opinion of counsel, who may be
counsel for the Depositor or the Servicer, including in-house counsel,
reasonably acceptable to the Trustee; PROVIDED, HOWEVER, that with respect to
the interpretation or application of the REMIC Provisions, such counsel must (i)
in fact be independent of the Depositor and the Servicer, (ii) not have any
material direct financial interest in the Depositor or the Servicer or in any
affiliate of either, and (iii) not be connected with the Depositor or the
Servicer as an officer, employee, promoter, underwriter, trustee, partner,
director or person performing similar functions.

                  OPTIONAL TERMINATION: The termination of the trust created
hereunder in connection with the purchase of the Mortgage Loans pursuant to
Section 9.01.

                  OTS:  The Office of Thrift Supervision.

                  OUTSOURCER:  As defined in Section 3.02.

                                       26

<PAGE>

                  OUTSTANDING: With respect to the Certificates as of any date
of determination, all Certificates theretofore executed and authenticated under
this Agreement except:

         (i) Certificates theretofore canceled by the Trustee or delivered to
the Trustee for cancellation; and

         (ii) Certificates in exchange for which or in lieu of which other
Certificates have been executed and delivered by the Trustee pursuant to this
Agreement.

                  OUTSTANDING MORTGAGE LOAN: As of any Due Date, a Mortgage Loan
with a Stated Principal Balance greater than zero which was not the subject of a
Payoff prior to such Due Date and which did not become a Liquidated Mortgage
Loan prior to such Due Date.

                  OVERCOLLATERALIZED GROUP: Any Loan Group, if on any
Distribution Date such Loan Group is not an Undercollateralized Group and one or
both of the other Loan Groups is an Undercollateralized Group.

                  OWNERSHIP INTEREST: As to any Residual 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.

                  PASS-THROUGH RATE: With respect to the Class I-A-1 and Class X
Certificates, the per annum rate set forth in the Preliminary Statement. With
respect to the Class A-R, Class II-A-1, Class II-A-2, Class III-A-1 and Class
III-A-2 Certificates, the Class A-R Pass-Through Rate, the Class II- A-1
Pass-Through Rate, the Class II-A-2 Pass-Through Rate, the Class III-A-1
Pass-Through Rate and the Class III-A-2 Pass-Through Rate, respectively. With
respect to the Class A-S Certificates, the Class A-S Pass-Through Rate. With
respect to the Class B-1 Certificates, the Class B-1 Pass- Through Rate and with
respect to the Class B-2 Certificates, the Class B-2 Pass-Through Rate.

                  PAYING AGENT:  As defined in Section 4.07.

                  PAYOFF: Any payment of principal on a Mortgage Loan equal to
the entire outstanding Stated Principal Balance of such Mortgage Loan, if
received in advance of the last scheduled Due Date for such Mortgage Loan and
accompanied by an amount of interest equal to accrued unpaid interest on the
Mortgage Loan to the date of such payment-in-full.

                  PERCENTAGE INTEREST: As to any Certificate, the percentage
interest evidenced thereby in distributions required to be made on the related
Class, such percentage interest being set forth on the face thereof or equal to
the percentage obtained by dividing the Denomination of such Certificate by the
aggregate of the Denominations of all Certificates of the same Class.

                  PERMITTED TRANSFEREE: Any person other than (i) the United
States, any State or political subdivision thereof, or any agency or
instrumentality of any of the foregoing, (ii) a foreign government,
International Organization or any agency or instrumentality of either of the
foregoing, (iii) an organization (except certain farmers' cooperatives described
in section 521 of the Code) which is exempt from tax imposed by Chapter 1 of the
Code (including the tax imposed by section

                                       27

<PAGE>

511 of the Code on unrelated business taxable income) on any excess inclusions
(as defined in section 860E(c)(1) of the Code) with respect to any Residual
Certificate, (iv) rural electric and telephone cooperatives described in section
1381(a)(2)(C) of the Code, (v) a Person that is not a United States Person,
unless such Person has furnished the transferor and the Trustee with a duly
completed Internal Revenue Service Form W-8ECI, and (vi) a Person designated as
a non-Permitted Transferee by the Depositor based upon an Opinion of Counsel
that the Transfer of an Ownership Interest in a Residual Certificate to such
Person may cause any REMIC created hereunder to fail to qualify as a REMIC at
any time that the Certificates are outstanding. The terms "United States,"
"State" and "International Organization" shall have the meanings set forth in
section 7701 of the Code or successor provisions. A corporation will not be
treated as an instrumentality of the United States or of any State or political
subdivision thereof for these purposes if all of its activities are subject to
tax and, with the exception of the Federal Home Loan Mortgage Corporation, a
majority of its board of directors is not selected by such government unit.

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

                  PHYSICAL CERTIFICATES: As specified in the Preliminary
Statement.

                  POOL INSURANCE POLICY: The mortgage pool insurance policy
provided by the Pool Insurer having an initial amount of coverage equal to
$21,169,822 and including any and all endorsements, a copy of which is attached
hereto, as Exhibit K, or any replacement obtained by the Servicer pursuant to
Section 3.21 hereof.

                  POOL INSURER: Radian Insurance Inc., or any successor thereto
or the named insurer in any replacement policy obtained by the Servicer pursuant
to Section 3.21 hereof.

                  POOL INSURER FEE: The amount payable to the Pool Insurer in
order to obtain coverage provided under the Pool Insurance Policy, such amount
being, as to each Mortgage Loan and any Distribution Date, an amount equal to
one-twelfth of the Pool Insurer Fee Rate on the Stated Principal Balance of
Mortgage Loan.

                  POOL INSURER FEE RATE: With respect to any Mortgage Loan,
0.960% per annum.

                  PREFERENCE AMOUNT: As defined in the Certificate Insurance
Policy.

                  PREMIUM PERCENTAGE: As defined in the Commitment Letter
between Certificate Insurer and Donaldson, Lufkin & Jenrette Securities
Corporation dated as of September 28, 2000.

                  PREPAYMENT INTEREST SHORTFALL: As to any Mortgage Loan,
Distribution Date and Principal Prepayment, the difference between (i) one full
month's interest at the applicable Mortgage Rate (giving effect to any
applicable Relief Act Reduction, Debt Service Reduction and Deficient
Valuation), as reduced by the related Expense Fee Rate, on the outstanding
principal balance of such Mortgage Loan immediately prior to such prepayment and
(ii) the amount of interest actually received with respect to such Mortgage Loan
in connection with such Principal Prepayment.

                                       28

<PAGE>

                  PREPAYMENT PENALTY: With respect to any Mortgage Loan, any
penalty required to be paid if the Mortgagor prepays such Mortgage Loan as
provided in the related Mortgage Note or Mortgage.

                  PREPAYMENT PERIOD: With respect to each Distribution Date and
each Payoff, the related "Prepayment Period" will be the calendar month
preceding the month in which the related Distribution Date occurs. With respect
to each Distribution Date and each Curtailment, the related "Prepayment Period"
will be the calendar month preceding the month in which the related Distribution
Date occurs.

                  PRINCIPAL PAYMENT AMOUNT: For any Distribution Date and
determined separately for each Loan Group, the sum with respect to the related
Mortgage Loans of (i) the principal portion of the Scheduled Payments on such
Mortgage Loans due on the related Due Date, (ii) the principal portion of
repurchase proceeds received with respect to any such Mortgage Loan which was
repurchased as permitted or required by this Agreement during the calendar month
preceding the month of the Distribution Date and (iii) any other unscheduled
payments of principal which were received on such Mortgage Loans during the
related Prepayment Period, other than Payoffs, Curtailments or Liquidation
Principal.

                  PRINCIPAL ONLY CERTIFICATES: As specified in the Preliminary
Statement.

                  PRINCIPAL TRANSFER AMOUNT: For any Distribution Date for each
Undercollateralized Group, the excess, if any, of the aggregate Class Principal
Balance of the Class A Certificates related to such Undercollateralized Group
together with the Component Principal Balance of the related Class A-S Component
over the aggregate stated Principal Balance of the Mortgage Loans in such Loan
Group (less, in the case of Loan Group I, the applicable Class I-P Fraction
thereof with respect to any Class I-P Mortgage Loans), in each case immediately
prior to such Distribution Date.

                  PRINCIPAL PREPAYMENT: Any payment of principal on a Mortgage
Loan which constitutes a Payoff or Curtailment.

                  PRINCIPAL PREPAYMENT AMOUNT: For any Distribution Date and
each Loan Group, the sum of all Payoffs and Curtailments relating to that Loan
Group which were received during the Prepayment Period.

                  PRIVATE CERTIFICATES: As specified in the Preliminary
Statement.

                  PRO RATA SHARE: As to any Distribution Date and any Class of
Subordinate Certificates, the portion of the Subordinate Principal Distribution
Amount allocable to such Class, equal to the product of the Subordinate
Principal Distribution Amount on such Distribution Date and a fraction, the
numerator of which is the related Class Principal Balance of such Class and the
denominator of which is the aggregate of the Class Principal Balances of the
Subordinate Certificates.

                  PROSPECTUS SUPPLEMENT: The Prospectus Supplement dated
September 28, 2000 relating to the Offered Certificates.

                                       29

<PAGE>

                  PUD:  Planned Unit Development.

                  QUALIFIED INSURER: A mortgage guaranty insurance company duly
qualified as such under the laws of the state of its principal place of business
and each state having jurisdiction over such insurer in connection with the
insurance policy issued by such insurer, duly authorized and licensed in such
states to transact a mortgage guaranty insurance business in such states and to
write the insurance provided by the insurance policy issued by it, approved as a
FNMA- or FHLMC- approved mortgage insurer or having a claims paying ability
rating of at least "AA" or equivalent rating by a nationally recognized
statistical rating organization. Any replacement insurer with respect to a
Mortgage Loan must have at least as high a claims paying ability rating as the
insurer it replaces had on the Closing Date. Any replacement insurer with
respect to the Pool Insurance Policy must be acceptable to the Rating Agencies
as evidenced by written acknowledgment from each Rating Agency that such
replacement will not cause a reduction, withdrawal or cancellation of the
Ratings of the Certificates (determined without regard to the Certificate
Insurance Policy).

                  QUALIFIED SUBSTITUTE MORTGAGE LOAN: A Mortgage Loan
substituted by the Seller for a Deleted Mortgage Loan which must, on the date of
such substitution, as confirmed in a Request for Release, substantially in the
form of Exhibit M (i) have a Stated Principal Balance, after deduction of the
principal portion of the Scheduled Payment due in the month of substitution (or,
in the case of a substitution of more than one mortgage loan for a Deleted
Mortgage Loan, an aggregate principal balance), not in excess of, and not more
than 10% less than the Stated Principal Balance of the Deleted Mortgage Loan;
(ii) be accruing interest at a rate no lower than and not more than 1% per annum
higher than, that of the Deleted Mortgage Loan; (iii) have a Combined
Loan-to-Value Ratio no higher than that of the Deleted Mortgage Loan; (iv) have
a remaining term to maturity no greater than (and not more than one year less
than that of) the Deleted Mortgage Loan; (v) not be a Co-op Loan unless the
Deleted Mortgage Loan was a Co-op Loan and (vi) comply with each representation
and warranty set forth in Section 2.03(b).

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

                  RATINGS: As of any date of determination, the ratings, if any,
of the Certificates as assigned by the Rating Agencies (without regard to the
Certificate Insurance Policy).

                  REALIZED LOSS: With respect to each Liquidated Mortgage Loan,
an amount (not less than zero or greater than the Stated Principal Balance of
the Mortgage Loan) as of the date of such liquidation, equal to (i) the Stated
Principal Balance of the Liquidated Mortgage Loan as of the date of such
liquidation, plus (ii) interest at the Net Mortgage Rate from the related Due
Date as to which interest was last paid or advanced (and not reimbursed) to the
related Certificateholders up to the related Due Date in the month in which
Liquidation Proceeds are required to be distributed on the Stated Principal
Balance of such Liquidated Mortgage Loan from time to time, minus (iii) the
Liquidation Proceeds, if any, received during the month in which such
liquidation occurred, to the

                                       30

<PAGE>

extent applied as recoveries of interest at the Net Mortgage Rate and to
principal of the Liquidated Mortgage Loan. With respect to each Mortgage Loan
which has become the subject of a Deficient Valuation, if the principal amount
due under the related Mortgage Note has been reduced, the difference between the
principal balance of the Mortgage Loan outstanding immediately prior to such
Deficient Valuation and the principal balance of the Mortgage Loan as reduced by
the Deficient Valuation. With respect to each Mortgage Loan which has become the
subject of a Debt Service Reduction and any Distribution Date, the amount, if
any, by which the principal portion of the related Scheduled Payment has been
reduced.

                  RECORD DATE: With respect to any Distribution Date, the close
of business on the last Business Day of the month preceding the month in which
such applicable Distribution Date occurs.

                  REFERENCE BANK RATE: With respect to any Interest Accrual
Period, as follows: the arithmetic mean (rounded upwards, if necessary, to the
nearest one sixteenth of a percent) of the offered rates for United States
dollar deposits for one month which are offered by the Reference Banks as of
11:00 A.M., London, England time, on the second LIBOR Business Day prior to the
first day of such Interest Accrual Period to prime banks in the London interbank
market for a period of one month in amounts approximately equal to the sum of
the Class Principal Balances and the Notional Amounts, as applicable of the
Class II-A-1, Class II-A-2, Class III-A-1 and Class III-A-2 Certificates;
PROVIDED that at least two such Reference Banks provide such rate. If fewer than
two offered rates appear, the Reference Bank Rate will be the arithmetic mean of
the rates quoted by one or more major banks in New York City, selected by the
Trustee, as of 11:00 a.m., New York 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 Class Principal Balances and the Notional Amounts, as
applicable of the Class II-A-1, Class II-A-2, Class III-A-1 and Class III-A-2
Certificates. If no such quotations can be obtained, the Reference Bank Rate
shall be LIBOR applicable to the preceding Distribution Date; PROVIDED however,
that if, under the priorities indicated above, LIBOR for a Distribution Date
would be based on LIBOR for the previous Payment 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.

                  REFERENCE BANKS: Barclays Bank PLC, National Westminster Bank
and Abbey National PLC.

                  REGULAR CERTIFICATES: As specified in the Preliminary
Statement.

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

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

                                       31

<PAGE>

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

                  REMIC 1: The corpus of the trust created hereunder consisting
of (i) the Mortgage Loans and all interest and principal received or receivable
on or with respect thereto as set forth on Section 2.01(a); (ii) the Pool
Insurance Policy; (iii) the Collection Accounts and Certificate Account; (iv)
property which secured a Mortgage Loan and which has been acquired by
foreclosure or deed in lieu of foreclosure after the Cut-off Date; (v) the
Certificate Insurance Policy; and (vi) all proceeds of the conversion, voluntary
or involuntary, of any of the foregoing.

                  REMIC 2: The segregated pool of assets consisting of the
Uncertificated REMIC 1 Regular Interests conveyed in trust to the Trustee for
the benefit of the holders of the Uncertificated REMIC 2 Regular Interests and
Class A-R-2 Certificates, with respect to which a separate REMIC election is to
be made.

                  REMIC 3: The segregated pool of assets consisting of the
Uncertificated REMIC 2 Regular Interests conveyed in trust to the Trustee for
the benefit of the holders of the Regular Certificates and Class A-R-3
Certificates, with respect to which a separate REMIC election is to be made.

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

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

                  REPURCHASE PRICE: With respect to any Mortgage Loan required
to be purchased by the Seller pursuant to this Agreement or purchased at the
option of the Servicer pursuant to this Agreement, an amount equal to the sum of
(i) 100% of the unpaid principal balance of the Mortgage Loan on the date of
such purchase, and (ii) accrued unpaid interest thereon at the applicable
Mortgage Rate from the date through which interest was last paid by the
Mortgagor to the Due Date in the month in which the Repurchase Price is to be
distributed to Certificateholders.

                  REQUEST FOR RELEASE: The Request for Release submitted by the
Servicer to the Trustee, substantially in the form of Exhibit M.

                  REQUIRED INSURANCE POLICY: With respect to any Mortgage Loan,
any insurance policy that is required to be maintained from time to time under
this Agreement.

                  RESIDUAL CERTIFICATES: As specified in the Preliminary
Statement.

                  RESPONSIBLE OFFICER: When used with respect to the Trustee,
any Vice President, any Assistant Vice President, any Assistant Secretary, any
Trust Officer or any other officer of the Trustee customarily performing
functions similar to those performed by any of the above designated

                                       32

<PAGE>

officers and also to whom, with respect to a particular matter, such matter is
referred because of such officer's knowledge of and familiarity with the
particular subject and who shall have direct responsibility for the
administration of this Agreement.

                  SAIF: The Savings Association Insurance Fund, or any successor
thereto.

                  S&P: Standard & Poor's, a division of The McGraw-Hill
Companies, Inc. For purposes of Section 10.05(b) the address for notices to S&P
shall be Standard & Poor's, 55 Water Street, New York, New York 10004,
Attention: Mortgage Surveillance Monitoring, or such other address as S&P may
hereafter furnish to the Depositor and the Servicer.

                  SCHEDULED PAYMENT: The scheduled monthly payment on a Mortgage
Loan due on any Due Date allocable to principal and/or interest on such Mortgage
Loan which shall give effect to any related Relief Act Reduction, Debt Service
Reduction and any Deficient Valuation that affects the amount of the monthly
payment due on such Mortgage Loan.

                  SECOND MORTGAGE LOAN: A Mortgage Loan that is secured by a
second lien on the Mortgaged Property securing the related Mortgage Note.

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

                  SELLER:  DLJ Mortgage Capital Inc.

                  SENIOR CERTIFICATES: As specified in the Preliminary
Statement.

                  SENIOR LIQUIDATION AMOUNT: As to any Distribution Date and
each Loan Group, the aggregate, for each Mortgage Loan which became a Liquidated
Mortgage Loan during the calendar month preceding the month of such Distribution
Date, of the lesser of (i) the Senior Percentage of the Stated Principal Balance
of such Mortgage Loan (exclusive of the related Class I-P Fraction thereof, if
applicable) and (ii) the Senior Prepayment Percentage of the Liquidation
Principal with respect to such Mortgage Loan.

                  SENIOR PERCENTAGE: As to any Distribution Date and each Loan
Group, the percentage equivalent of a fraction the numerator of which is the
aggregate of the Class Principal Balances of the Classes of the related Senior
Certificates plus the Component Principal Balance of the related Class A-S
Certificates (other than the Class I-P Certificates,) immediately prior to such
date and the denominator of which is the aggregate of the Stated Principal
Balances of the related Mortgage Loans (less the Class Principal Balance of the
Class I-P Certificates immediately prior to such Distribution Date with respect
to Loan Group I), as of the Due Date in the month such Distribution Date;
PROVIDED, HOWEVER, in no event will the Senior Percentage for a Certificate
Group exceed 100%.

                  SENIOR PREPAYMENT PERCENTAGE: The Senior Prepayment Percentage
for any Distribution Date and each Loan Group occurring during the five years
beginning on the first Distribution Date will equal 100%. The Senior Prepayment
Percentage for any Distribution Date occurring on or after the fifth anniversary
of the first Distribution Date will be as follows: for any

                                       33

<PAGE>

Distribution Date in the first year thereafter, the Senior Percentage plus 70%
of the Subordinate Percentage for such Distribution Date; for any Distribution
Date in the second year thereafter, the Senior Percentage plus 60% of the
Subordinate Percentage for such Distribution Date; for any Distribution Date in
the third year thereafter, the Senior Percentage plus 40% of the Subordinate
Percentage for such Distribution Date; for any Distribution Date thereafter, the
Senior Percentage plus 20% of the Subordinate Percentage.

                  If for any of the foregoing Distribution Dates the related
Senior Percentage exceeds the initial Senior Percentage, the Senior Prepayment
Percentage for that Distribution Date will once again equal 100%.

                  Notwithstanding the foregoing no decrease in the reduction to
the Senior Prepayment Percentage for the related Senior Certificates as
described above will occur if as of the first Distribution Date as to which any
such decrease applies (i) the outstanding principal balance of the Mortgage
Loans delinquent 60 days or more (averaged over the preceding six month period),
as a percentage of the aggregate Class Principal Balance of the Subordinate
Certificates as of such Distribution Date is equal to or greater than 50% or
(ii) cumulative Realized Losses with respect to the Mortgage Loans exceed (a)
with respect to the Distribution Date on the fifth anniversary of the first
Distribution Date, 30% of the total as of the Closing Date of the aggregate
Class Principal Balance of the Class B Certificates plus the Initial Pool
Insurance Policy Coverage Amount (such total, the "Original Coverage Amount"),
(b) with respect to the Distribution Date on the sixth anniversary of the first
Distribution Date, 35% of such Original Coverage Amount, (c) with respect to the
Distribution Date on the seventh anniversary of the first Distribution Date, 40%
of such Original Coverage Amount, (d) with respect to the Distribution Date on
the eighth anniversary of the first Distribution Date, 45% of such Original
Coverage Amount and (e) with respect to the Distribution Date on the ninth
anniversary of the first Distribution Date, 50% of such Original Coverage
Amount.

                  However, any such reduction not permitted on the first
Distribution Date as to which any decrease applies will be permitted on any
subsequent Distribution Date on which the above criteria are satisfied.

                  SENIOR PRINCIPAL DISTRIBUTION AMOUNT: As to any Distribution
Date and each Loan Group, the sum of (i) the Senior Prepayment Percentage of the
Principal Payment Amount (exclusive of the portion thereof attributable to the
related Class I-P Principal Distribution Amount with respect to Loan Group I),
(ii) the Senior Prepayment Percentage of the Principal Prepayment Amount
(exclusive of the portion thereof attributable to the related Class I-P
Principal Distribution Amount with respect to Loan Group I), and (iii) the
Senior Liquidation Amount.

                  SERVICER: Wilshire Credit Corporation, any successor in
interest or any successor servicer appointed as provided herein.

                  SERVICER EMPLOYEE:  As defined in Section 3.18.

                  SERVICING ADVANCE: All customary, reasonable and necessary
"out of pocket" costs and expenses incurred in the performance by the Servicer
of its servicing obligations, including, but

                                       34

<PAGE>

not limited to, the cost (including reasonable attorneys' fees and
disbursements) of (i) the preservation, restoration and protection of a
Mortgaged Property, (ii) any expenses reimbursable to the Servicer pursuant to
Section 3.11 and any enforcement or judicial proceedings, including
foreclosures, and 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 (including
default management and similar services, appraisal services and real estate
broker services); (iv) any expenses incurred by the Servicer in connection with
obtaining an environmental inspection or review pursuant to the second paragraph
of Section 3.11(a) and (v) compliance with the obligations under Section 3.09.

                  SERVICING FEE: As to each Mortgage Loan and any Distribution
Date, an amount equal to one month's interest at the Servicing Fee Rate on the
Stated Principal Balance of such Mortgage Loan as of the Due Date in the month
of such Distribution Date (prior to giving effect to any Scheduled Payments due
on such Mortgage Loan on such Due Date), subject to reduction as provided in
Section 3.14.

                  SERVICING FEE RATE: The per annum rate stated in the Mortgage
Loan Schedule, as to each Group I Mortgage Loan; 0.50% per annum, as to each
Group II Mortgage Loan; and 1.25% per annum as to each Group III Mortgage Loan.

                  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 on the Closing Date pursuant to this Agreement, as
such list may from time to time be amended.

                  SPECIAL HAZARD COVERAGE TERMINATION DATE: The point in time at
which the applicable Special Hazard Loss Coverage Amount is reduced to zero.

                  SPECIAL HAZARD LOSS: Any Realized Loss incurred on a Mortgage
Loan, to the extent that such Realized Loss was on account of direct physical
damage to a Mortgaged Property, but not including any loss caused by or
resulting from:

                  (a) normal wear and tear;

                  (b) fraud, conversion or other dishonest act on the part of
the Trustee, the Servicer or any of their agents or employees (without regard to
any portion of the loss not covered by any errors and omissions policy);

                  (c) errors in design, faulty workmanship or faulty materials,
unless the collapse of the property or a part thereof ensues and then only for
the ensuing loss;

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

                                       35

<PAGE>

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

                  (f) by any government or sovereign power, de jure or de facto,
or by any authority maintaining or using military, naval or air forces; or

                  (g) by military, naval or air forces; or

                  (h) by an agent of any such government, power, authority or
forces;

                  (i) any weapon of war employing nuclear fission, fusion or
other radioactive force, whether in time of peace or war; or

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

                  SPECIAL HAZARD LOSS COVERAGE AMOUNT: With respect to any
Distribution Date, the lesser of (a) the greatest of (i) 1% of the aggregate of
the principal balances of the Mortgage Loans, (ii) twice the principal balance
of the largest Mortgage Loan, and (iii) the aggregate of the principal balances
of the Mortgage Loans secured by the Mortgaged Properties located in the single
California postal zip code area having the highest aggregate principal balance
of any such zip code area and (b) the Special Hazard Loss Coverage Amount from
the immediately preceding Distribution Date less the amount, if any, of Special
Hazard Losses allocated to the Class A-S Certificates since the immediately
proceeding Distribution Date. All principal balances for the purpose of this
definition will be calculated as of the first day of the calendar month
preceding the month of such Distribution Date after giving effect to Scheduled
Payments on the Mortgage Loans then due, whether or not paid.

                  SPECIAL HAZARD MORTGAGE LOAN: A Liquidated Mortgage Loan as to
which a Special Hazard Loss has occurred.

                  STARTUP DAY:  September 29, 2000.

                  STATED PRINCIPAL BALANCE: As to any Mortgage Loan and Due
Date, the unpaid principal balance of such Mortgage Loan as of such Due Date as
specified in the amortization schedule at the time relating thereto (before any
adjustment to such amortization schedule by reason of any moratorium or similar
waiver or grace period) after giving effect to any previous Curtailments and
Liquidation Proceeds allocable to principal (other than with respect to any
Liquidated Mortgage Loan) and to the payment of principal due on such Due Date
and irrespective of any delinquency in payment by the related Mortgagor;
provided, however, for purposes of calculating the Servicing Fee and the Trustee
Fee, the Stated Principal Balance of any REO will be the unpaid principal
balance immediately prior to foreclosure.

                  SUBORDINATE CERTIFICATES: As specified in the Preliminary
Statement.

                                       36

<PAGE>

                  SUBORDINATE COMPONENT BALANCE: For Loan Group I, Loan Group II
or Loan Group III as of any Determination Date will equal the then outstanding
aggregate Stated Principal Balance of the mortgage loans in that Loan Group
(less, with respect to Loan Group I, the applicable Class I-P Fraction of the
Stated Principal Balance of any Class I-P Mortgage Loan) minus the then
outstanding aggregate Class Principal Balance of the related Class A
Certificates and the Component Principal Balance of the related Class A-S
Component.

                  SUBORDINATE LIQUIDATION AMOUNT: For any Distribution Date and
each Loan Group, the excess, if any, of the aggregate Liquidation Principal of
all related Mortgage Loans which became Liquidated Mortgage Loans during the
calendar month preceding the month of such Distribution Date over the sum of the
related Senior Liquidation Amount for such Distribution Date.

                  SUBORDINATE PERCENTAGE: As to any Distribution Date and each
Loan Group, 100% minus the related Senior Percentage for such Distribution Date.

                  SUBORDINATE PREPAYMENT PERCENTAGE: As to any Distribution Date
and each Loan Group, 100% minus the related Senior Prepayment Percentage for
such Distribution Date.

                  SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT: With respect to any
Distribution Date and the Subordinate Certificates for each Loan Group will
equal (A) the sum of (i) the Subordinate Percentage for the related Loan Group
of the related Principal Payment Amount (exclusive of the portion thereof
attributable to the Class I-P Principal Distribution Amount with respect to Loan
Group I), (ii) the Subordinate Prepayment Percentage for the related Loan Group
of the related Principal Prepayment Amount (exclusive of the portion thereof
attributable to the Class I-P Principal Distribution Amount with respect to Loan
Group I), and (iii) the related Subordinate Liquidation Amount less (B) the
Class I-P Deferred Amounts required to be paid to the Class I-P Certificates on
such Distribution Date with respect to Loan Group I.

                  SUBSERVICER: Any Subservicer which is subservicing the
Mortgage Loans pursuant to a Subservicing Agreement. Any subservicer shall meet
the qualifications set forth in Section 3.02.

                  SUBSERVICING AGREEMENT: An agreement between the Servicer and
a Subservicer for the servicing of the Mortgage Loans.

                  SUBSTITUTION ADJUSTMENT AMOUNT:  As defined in Section 2.03.

                  TAX MATTERS PERSON: The person designated as "tax matters
person" in the manner provided under Treasury regulationss.1.860F-4(d) and
temporary Treasury regulation ss. 301.6231(a)(7)-1T. Initially, the Tax Matters
Person shall be the Trustee.

                  TAX MATTERS PERSON CERTIFICATE: The Class A-R-1 Certificate,
Class A-R-2 Certificate and Class A-R-3 Certificate, each with a Denomination of
$0.05.

                  TARGET CLASS A-S BALANCE: The sum of the Special Hazard Loss
Coverage Amount and the Bankruptcy Loss Coverage Amount on any Distribution
Date, after application of any Special Hazard Losses and Bankruptcy Losses for
such Distribution Date.

                                       37

<PAGE>

                  TOTAL TRANSFER AMOUNT: For any Distribution Date and for any
Undercollateralized Group, an amount equal to the sum of the Interest Transfer
Amount and the Principal Transfer Amount for such Undercollateralized Group.

                  TRANSFER: Any direct or indirect transfer or sale of any
Ownership Interest in a Residual Certificate.

                  TRUST FUND:  Collectively, REMIC 1, REMIC 2 and REMIC 3.

                  TRUSTEE: The Chase Manhattan Bank and its successors and, if a
successor trustee is appointed hereunder, such successor.

                  TRUSTEE FEE: As to each Mortgage Loan and any Distribution
Date, an amount equal to one month's interest at the Trustee Fee Rate on the
Stated Principal Balance of such Mortgage Loan as of the Due Date in the month
of such Distribution Date (prior to giving effect to any Scheduled Payments due
on such Mortgage Loan on such Due Date).

                  TRUSTEE FEE RATE: With respect to any Distribution Date, 0.01%
per annum.

                  UNCERTIFICATED PRINCIPAL BALANCE: With respect to each
Uncertificated REMIC 1 Regular Interest on any date of determination, the amount
set forth in the Preliminary Statement hereto minus the sum of (x) the aggregate
of all amounts previously deemed distributed with respect to such interest and
applied to reduce the Uncertificated Principal Balance thereof pursuant to
Section 4.08(a)(ii) and (y) the aggregate of all reductions in Class Principal
Balance deemed to have occurred in connection with Realized Losses that were
previously deemed allocated to the Uncertificated Principal Balance of such
Uncertificated REMIC 1 Regular Interest pursuant to Section 4.08(d).

         With respect to each Uncertificated REMIC 2 Regular Interest (other
than Uncertificated REMIC 2 Regular Interests MTIO1-II, MTIO2-II, MTIO1-III and
MTIO2-III) on any date of determination, the amount set forth in the Preliminary
Statement hereto minus the sum of (x) the aggregate of all amounts previously
deemed distributed with respect to such interest and applied to reduce the
Uncertificated Principal Balance thereof pursuant to Section 4.09(a)(ii) and (y)
the aggregate of all reductions in Class Principal Balance deemed to have
occurred in connection with Realized Losses that were previously deemed
allocated to the Uncertificated Principal Balance of such Uncertificated REMIC 2
Regular Interest pursuant to Section 4.09(d).

                  UNCERTIFICATED REMIC 1 ACCRUED INTEREST: With respect to any
Uncertificated REMIC 1 Regular Interest for any Distribution Date (other than
Uncertificated REMIC I Regular Interest LTPO-I), one month's interest at the
related Uncertificated Pass-Through Rate for such Distribution Date, accrued on
the Uncertificated Principal Balance immediately prior to such Distribution
Date.

                  UNCERTIFICATED REMIC 2 ACCRUED INTEREST: With respect to any
Uncertificated REMIC 2 Regular Interest for any Distribution Date (other than
Uncertificated REMIC I Regular Interest MTPO-I), one month's interest at the
related Uncertificated Pass-Through Rate for such

                                       38

<PAGE>

Distribution Date, accrued on the Uncertificated Principal Balance or
Uncertificated Notional Amount, as applicable, immediately prior to such
Distribution Date.

                  UNCERTIFICATED INTEREST DISTRIBUTION AMOUNT: With respect to
any Distribution Date and any Uncertificated REMIC Regular Interest, the sum of
(i) one month's interest accrued during the related Interest Accrual Period at
the applicable Uncertificated Pass-Through Rate for such Class on the related
Uncertificated Principal Balance or Uncertificated Notional Amount, as
applicable, subject to reduction pursuant to Section 4.02(d), and (ii) any Class
Unpaid Interest Amounts for such Uncertificated REMIC Regular Interest.

                  UNCERTIFICATED NOTIONAL AMOUNT: With respect to Uncertificated
REMIC 2 Regular Interests MTIO1-II and MTIO2-II the then outstanding
Uncertificated Principal Balance of REMIC 1 Regular Interest LTA-II. With
respect to Uncertificated REMIC 2 Regular Interests MTIO1-III and MTIO2-III, the
then outstanding Uncertificated Principal Balance of REMIC-I Regular Interest
LTA- III.

                  UNCERTIFICATED PASS-THROUGH RATE:

         (A) With respect to each Uncertificated REMIC 1 Regular Interest and
each Interest Accrual Period as follows:

                  (i)      Uncertificated REMIC 1 Regular Interest LTA-I, 8.28%;

                  (ii)     Uncertificated REMIC 1 Regular Interest LTB-I, a per
                           annum rate equal to the weighted average of the Net
                           Mortgage Rates on the Group I Mortgage Loans other
                           than the Class I-P Mortgage Loans;

                  (iii)    Uncertificated REMIC 1 Regular Interest LTPO-I, 0%
                           per annum;

                  (iv)     Uncertificated REMIC 1 Regular Interest LTA-II, a per
                           annum rate equal to the weighted average of the Net
                           Mortgage Rates on the Group II Mortgage Loans;

                  (v)      Uncertificated REMIC 1 Regular Interest LTB-II, a per
                           annum rate equal to the weighted average of the Net
                           Mortgage Rates on the Group II Mortgage Loans;

                  (vi)     Uncertificated REMIC 1 Regular Interest LTR-II, a per
                           annum rate equal to the weighted average of the Net
                           Mortgage Rates on the Group II Mortgage Loans;

                  (vii)    Uncertificated REMIC 1 Regular Interest LTA-III, a
                           per annum rate equal to the weighted average of the
                           Net Mortgage Rates on the Group III Mortgage Loans;
                           and

                                       39

<PAGE>

                  (viii)   Uncertificated REMIC 1 Regular Interest LTB-III, a
                           per annum rate equal to the weighted average of the
                           Net Mortgage Rates on the Group III Mortgage Loans.

         (B) With respect to each Uncertificated REMIC 2 Regular Interest and
each Interest Accrual Period as follows:

                  (i)      Uncertificated REMIC 2 Regular Interest MTA-I, a per
                           annum rate equal to the weighted average of the
                           Uncertificated Pass-Through Rates of Uncertificated
                           REMIC 1 Regular Interest LTA-I and Uncertificated
                           REMIC 1 Regular Interest LTB-I, weighted based on
                           their respective Uncertificated Principal Balances;

                  (ii)     Uncertificated REMIC 2 Regular Interest MTAS-I, a per
                           annum rate equal to the weighted average of the
                           Uncertificated Pass-Through Rates of Uncertificated
                           REMIC 1 Regular Interest LTA-I and Uncertificated
                           REMIC 1 Regular Interest LTB-I, weighted based on
                           their respective Uncertificated Principal Balances;

                  (iii)    Uncertificated REMIC 2 Regular Interest MTB1-I, a per
                           annum rate equal to the weighted average of the
                           Uncertificated Pass-Through Rates of Uncertificated
                           REMIC 1 Regular Interest LTA-I and Uncertificated
                           REMIC 1 Regular Interest LTB-I, weighted based on
                           their respective Uncertificated Principal Balances;

                  (iv)     Uncertificated REMIC 2 Regular Interest MTB2-I, a per
                           annum rate equal to the weighted average of the
                           Uncertificated Pass-Through Rates of Uncertificated
                           REMIC 1 Regular Interest LTA-I and Uncertificated
                           REMIC 1 Regular Interest LTB-I, weighted based on
                           their respective Uncertificated Principal Balances;

                  (v)      Uncertificated REMIC 2 Regular Interest MTPO-I, 0%
                           per annum;

                  (vi)     Uncertificated REMIC 2 Regular Interest MTA-II, with
                           respect to the initial Interest Accrual Period is
                           7.23% per annum, and as to any Interest Accrual
                           Period thereafter, will be a per annum rate equal to
                           LIBOR plus 0.60% (subject to a maximum rate equal to
                           the weighted average of Net Mortgage Rates of the
                           Group II Mortgage Loans minus the Class X-II
                           Pass-Through Rate);

                  (vii)    Uncertificated REMIC 2 Regular Interest MTAS-II, a
                           per annum rate equal to the weighted average of the
                           Net Mortgage Rates for the Group II Mortgage
                           Loans;

                                       40

<PAGE>

                  (viii)   Uncertificated REMIC 2 Regular Interest MTB1-II, a
                           per annum rate equal to the weighted average of the
                           Net Mortgage Rates for the Group II Mortgage Loans;

                  (ix)     Uncertificated REMIC 2 Regular Interest MTB2-II, a
                           per annum rate equal to the weighted average of the
                           Net Mortgage Rates for the Group II Mortgage Loans;

                  (x)      Uncertificated REMIC 2 Regular Interest MTR-II, a per
                           annum rate equal to the weighted average of the Net
                           Mortgage Rates on the Group II Mortgage Loans;

                  (xi)     Uncertificated REMIC 2 Regular Interest MTIO1-II, a
                           per annum rate equal to the weighted average of Net
                           Mortgage Rates of the Group II Mortgage Loans minus
                           with respect to the initial Interest Accrual Period
                           7.39% per annum, and as to any Interest Accrual
                           Period thereafter, the sum of LIBOR plus 0.76% per
                           annum;

                  (xii)    Uncertificated REMIC 2 Regular Interest MTIO2-II,
                           0.16% per annum;

                  (xiii)   Uncertificated REMIC 2 Regular Interest MTA-III, with
                           respect to the initial Interest Accrual Period is
                           7.91% per annum, and as to any Interest Accrual
                           Period thereafter, will be a per annum rate equal to
                           LIBOR plus 1.10% (subject to a maximum rate equal to
                           the weighted average of Net Mortgage Rates of the
                           Group III Mortgage Loans minus the Class X-III
                           Pass-Through Rate;

                  (xiv)    Uncertificated REMIC 2 Regular Interest MTAS-III, a
                           per annum rate equal to the weighted average of the
                           Net Mortgage Rates for the Group III Mortgage Loans;

                  (xv)     Uncertificated REMIC 2 Regular Interest MTB1-III, a
                           per annum rate equal to the weighted average of the
                           Net Mortgage Rates on the Group III Mortgage Loans;

                  (xvi)    Uncertificated REMIC 2 Regular Interest MTB2-III, a
                           per annum rate equal to the weighted average of the
                           Net Mortgage Rates on the Group III Mortgage Loans;

                  (xvii)   Uncertificated REMIC 2 Regular Interest MTIO1-III, a
                           per annum rate equal to the weighted average of Net
                           Mortgage Rates of the Group III Mortgage Loans minus
                           with respect to the initial Interest Accrual Period
                           7.39% per annum, and as to any Interest Accrual
                           Period thereafter, the sum of LIBOR plus 1.28% per
                           annum; and

                  (xviii)  Uncertificated REMIC 2 Regular Interest MTIO2-III,
                           0.18% per annum.

                                       41

<PAGE>

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTA-I: An
uncertificated partial undivided beneficial ownership interest in REMIC 1 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTB-I: An
uncertificated partial undivided beneficial ownership interest in REMIC 1 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTPO-I: An
uncertificated partial undivided beneficial ownership interest in REMIC 1 having
a principal balance equal to its respective Uncertificated Principal Balance and
which does not bear interest.

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTA-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 1 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTB-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 1 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTR-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 1 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTA-III: An
uncertificated partial undivided beneficial ownership interest in REMIC 1 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTB-III: An
uncertificated partial undivided beneficial ownership interest in REMIC 1 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTA-I: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTAS-I: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its

                                       42

<PAGE>

respective Uncertificated Principal Balance and which bears interest at a rate
equal to its respective Uncertificated Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB1-I: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB2-I: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTPO-I: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which does not bear interest.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTA-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTAS-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTR-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB1-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB2-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTIO1-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                                       43

<PAGE>

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTIO2-II: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTA-III: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTAS-III: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB1-III: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB2-III: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTIO1-III: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTIO2-III: An
uncertificated partial undivided beneficial ownership interest in REMIC 2 having
a principal balance equal to its respective Uncertificated Principal Balance and
which bears interest at a rate equal to its respective Uncertificated
Pass-Through Rate.

                  UNCERTIFICATED REGULAR INTERESTS: Collectively, the
Uncertificated REMIC 1 and Uncertificated REMIC 2 Regular Interests.

                  UNCERTIFICATED REMIC 1 REGULAR INTERESTS: Uncertificated REMIC
1 Regular Interests LTA-I, LTB-I, LTPO-I, LTA-II, LTB-II, LTR-II, LTA-III and
LTB-III.

                  UNCERTIFICATED REMIC 2 REGULAR INTERESTS: Uncertificated REMIC
2 Regular Interests MTA-I, MTAS-I, MTB1-I, MTB2-I, MTPO-I, MTA-II, MTAS-II,
MTR-II, MTB1-II, MTB2-II, MTIO1-II, MTIO2-II, MTA-III, MTAS-III, MTB1-III,
MTB2-III, MTIO1-III and MTIO2-III.

                                       44

<PAGE>

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTA-I DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 1 Regular Interest LTA-I for such
Distribution Date pursuant to Section 4.08(a).

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTB-I DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 1 Regular Interest LTB-I for such
Distribution Date pursuant to Section 4.08(a).

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTPO-I DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 1 Regular Interest LTPO-I for such
Distribution Date pursuant to Section 4.08(a).

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTA-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 1 Regular Interest LTA-II for such
Distribution Date pursuant to Section 4.08(a).

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTB-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 1 Regular Interest LTB-II for such
Distribution Date pursuant to Section 4.08(a).

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTR-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 1 Regular Interest LTR-II for such
Distribution Date pursuant to Section 4.08(a).

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTA-III DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 1 Regular Interest LTA-III for such
Distribution Date pursuant to Section 4.08(a).

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST LTB-III DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 1 Regular Interest LTB-III for such
Distribution Date pursuant to Section 4.08(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTA-I DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTA-I for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTAS-I DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTAS-I for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB1-I DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTB1-I for such
Distribution Date pursuant to Section 4.09(a).

                                       45

<PAGE>

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB2-I DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTB2-I for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTPO-I DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTPO-I for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTA-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTA-II for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTAS-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTAS-II for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB1-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTB1-II for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB2-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTB2-II for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTR-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTR for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTIO1-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTIO1-II for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTIO2-II DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTIO2-II for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTA-III DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTA-III for such
Distribution Date pursuant to Section 4.09(a).

                                       46

<PAGE>

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTAS-III DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTAS-III for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB1-III DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTB1-III for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTB2-III DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTB2-III for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTIO1-III DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTIO1-III for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST MTIO2-III DISTRIBUTION
AMOUNT: With respect to any Distribution Date, the sum of the amounts deemed to
be distributed on the Uncertificated REMIC 2 Regular Interest MTIO2-III for such
Distribution Date pursuant to Section 4.09(a).

                  UNCERTIFICATED REMIC 1 REGULAR INTEREST DISTRIBUTION AMOUNTS:
The Uncertificated REMIC 1 Regular Interest LTA-I Distribution Amount,
Uncertificated REMIC 1 Regular Interest LTB-I Distribution Amount,
Uncertificated REMIC 1 Regular Interest LTPO-I Distribution Amount,
Uncertificated REMIC 1 Regular Interest LTA-II Distribution Amount,
Uncertificated REMIC 1 Regular Interest LTB-II Distribution Amount,
Uncertificated REMIC 1 Regular Interest LTR-II Distribution Amount,
Uncertificated REMIC 1 Regular Interest LTA-III Distribution Amount,
Uncertificated REMIC 1 Regular Interest LTB-III Distribution Amount, and
Uncertificated REMIC 1 Regular Interest LTR-II Distribution Amount.

                  UNCERTIFICATED REMIC 2 REGULAR INTEREST DISTRIBUTION AMOUNTS:
The Uncertificated REMIC 2 Regular Interest MTA-I Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTAS-I Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTB1-I Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTB2-I Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTPO-I Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTA-II Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTAS-II Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTB1-II Distribution Amount,
Uncertificated REMIC 2, Regular Interest MTB2-II Distribution Amount, REMIC 2
Regular Interest MTR-II Distribution Amount, Uncertificated REMIC 2 Regular
Interest MTIO1-II Distribution Amount, Uncertificated REMIC 2, Regular Interest
MTIO2-II Distribution Amount, Uncertificated REMIC 2 Regular Interest MTA-III
Distribution Amount, Uncertificated REMIC 2 Regular Interest MTAS- III
Distribution Amount, Uncertificated REMIC 2 Regular Interest MTB1-III
Distribution Amount,

                                       47

<PAGE>

Uncertificated REMIC 2 Regular Interest MTB2-III Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTIO1-III Distribution Amount, and
Uncertificated REMIC 2, Regular Interest MTIO2-III Distribution Amount.

                  UNDERCOLLATERALIZED GROUP: With respect to any Distribution
Date: Loan Group I will be an Undercollateralized Group if, immediately prior to
such Distribution Date, the sum of the Class Principal Balance of the Class
I-A-1 Certificates and the principal balance of the related Class A-S Component
is greater than the aggregate Principal Balance of the Group I Loans (less the
applicable Class I-P Fraction thereof with respect to each Class I-P Mortgage
Loan); Loan Group II will be an Undercollateralized Group if, immediately prior
to such Distribution Date, the sum of the Class Principal Balance of the Class
II-A-1 Certificates and the principal balance of the related Class A-S Component
is greater than the aggregate Principal Balance of the Group II Loans; and Loan
Group III will be an Undercollateralized Group if, immediately prior to such
Distribution Date, the sum of the Class Principal Balance of the Class III-A-1
Certificates and the principal balance of the related Class A-S Component is
greater than the aggregate Principal Balance of the Group III Loans; PROVIDED,
in each case, that the sum of the Class Principal Balance related Class A
Certificates and the principal balance of the related Class A-S Component has
not been reduced to zero.

                  UNITED STATES PERSON: A citizen or resident of the United
States, a corporation or a partnership (including an entity treated as a
corporation or partnership for United States federal income tax purposes)
created or organized in, or under the laws of, the United States or any State
thereof or the District of Columbia (except, in the case of a partnership, to
the extent provided in regulations) provided that, for purposes solely of the
restrictions on the transfer of Class AR Certificates, no partnership or other
entity treated as a partnership for United States federal income tax purposes
shall be treated as a United States Person unless all persons that own an
interest in such partnership either directly or through any entity that is not a
corporation for United States federal income tax purposes are required to be
United States Persons or an estate whose income is subject to United States
federal income tax regardless of its source, or a trust if a court within the
United States is able to exercise primary supervision over the administration of
the trust and one or more such United States Persons have the authority to
control all substantial decisions of the trust. To the extent prescribed in
regulations by the Secretary of the Treasury, which have not yet been issued, a
trust which was in existence on August 20, 1996 (other than a trust treated as
owned by the grantor under subpart E of part I of subchapter J of chapter 1 of
the Code), and which was treated as a United States person on August 20, 1996
may elect to continue to be treated as a United States Person notwithstanding
the previous sentence.

                  UNINSURED LOSS: Any loss on the Certificates that results from
a loss on the Mortgage Loans resulting from defaults by the Mortgagors that was
not covered by the Pool Insurance Policy.

                  VOTING RIGHTS: The portion of the voting rights of all of the
Certificates which is allocated to any Certificate. As of any date of
determination, (a) 0.25% of all Voting Rights shall be allocated to each Class
of Class A-R Certificates (such Voting Rights to be allocated among the holders
of Certificates of each such Class in accordance with their respective
Percentage Interests) (b) 1% of all Voting Rights shall be allocated to each
Class of Notional Amount Certificates (such Voting Rights to be allocated among
the holders of Certificates of each such Class in accordance with their
respective Percentage Interests), and (c) the remaining Voting Rights shall be
allocated

                                       48

<PAGE>

among Holders of the remaining Classes of Certificates in proportion to the
Certificate Balances of their respective Certificates on such date. All voting
rights of the Holders of the Insured Certificates shall be allocated to the
Certificate Insurer.

                  SECTION 1.02.  INTEREST CALCULATIONS.

                  Interest on the Class II-A-1, Class II-A-2, Class III-A-1 and
Class III-A-2 Certificates and Uncertified REMIC 1 Regular Interest LTA-II, the
Uncertified REMIC 1 Regular Interest LTA-III, the Uncertified REMIC 2 Regular
Interest MTA-II, the Uncertified REMIC 2 Regular Interest MTIO1-II, the
Uncertified REMIC 2 Regular Interest MTA-III, the Uncertified REMIC
2
Regular Interest MTIO1-III shall be calculated on the basis of a 360-day year
and the actual number of days elapsed. The calculation of the Trustee Fee, the
Servicing Fee, the Pool Insurer Fee, the Loss Mitigation Fee, the Certificate
Insurer Premium and interest on all other Classes of Certificates and Components
and Uncertificated Interests shall be made on the basis of a 360-day year
consisting of twelve 30-day months. All dollar amounts calculated hereunder
shall be rounded to the nearest penny with one-half of one penny being rounded
down.

                                       49

<PAGE>

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                         REPRESENTATIONS AND WARRANTIES

         SECTION 2.01. Conveyance of Mortgage Loans.

                  (a) The Depositor, concurrently with the execution and
delivery hereof, hereby sells, transfers, assigns, sets over and otherwise
conveys to the Trustee in trust for the benefit of the Certificateholders,
without recourse, all the right, title and interest of the Depositor (which does
not include servicing rights) in and to each Mortgage Loan, including all
interest and principal received or receivable on or with respect to such
Mortgage Loans after the Cut-off Date and all interest and principal payments on
the Mortgage Loans received prior to the Cut-off Date in respect of installments
of interest and principal due thereafter, but not including payments of
principal and interest due and payable on the Mortgage Loans on or before the
Cut-off Date (other than the rights of the Servicer to service the Mortgage
Loans in accordance with this Agreement). In addition, on or prior to the
Closing Date, the Depositor shall (i) cause the Certificate Insurer to deliver
the Certificate Insurance Policy to the Trustee and (ii) cause the Mortgage Pool
Insurer to deliver the Pool Insurance Policy to the Trustee.

                  (b) In connection with the transfer and assignment set forth
in clause (a) above, the Depositor has delivered or caused to be delivered to
the Trustee or its designated agent, the Custodian, for the benefit of the
Certificateholders, the documents and instruments with respect to each Mortgage
Loan as assigned:

                  (i) the original Mortgage Note bearing all intervening
         endorsements and including any riders to the Mortgage Note, endorsed
         "Pay to the order of ________________, without recourse" and signed in
         the name of the last named endorsee by an authorized officer;

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

                  (iii) the original Mortgage, noting the presence of the MIN of
         the Mortgage Loan and language indicating that the Mortgage Loan is a
         MOM Loan if the Mortgage Loan is a MOM Loan, with evidence of recording
         thereon, or copies certified by the related recording office or if the
         original Mortgage has not yet been returned from the recording office,
         a copy certified by or on behalf of the Seller indicating that such
         Mortgage has been delivered for recording. The return directions for
         the original Mortgage should indicate, when recorded, mail to the
         Seller;

                  (iv) the originals of all assumption, modification,
         consolidation or extension agreements, (or, if an original of any of
         these documents has not been returned from the recording office, a copy
         thereof certified by or on behalf of the Seller, the original to be
         delivered to Seller forthwith after return from such recording office)
         with evidence of recording thereon, if any;

                                       50

<PAGE>

                  (v) unless the Mortgage Loan is registered on the MERS(R)
         System, the original Assignment of Mortgage as appropriate, in
         recordable form, for each Mortgage Loan assigned in blank;

                  (vi) the originals of any intervening recorded Assignments of
         Mortgage, showing a complete chain of assignment from origination to
         the Seller (or to MERS, if the Mortgage Loan is registered on the
         MERS(R) System and noting the presence of a MIN), including warehousing
         assignments, with evidence of recording thereon (or, if an original
         intervening Assignment of Mortgage has not been returned from the
         recording office, a copy thereof certified by or on behalf of the
         Seller, the original to be delivered to the Trustee forthwith after
         return from such recording office);

                  (vii) the original mortgage title insurance policy, or copy of
         title commitment (or in appropriate jurisdictions, attorney's opinion
         of title and abstract of title);

                  (viii) the original primary mortgage insurance certificate, if
         any, or copy of mortgage insurance certificate; and

                  (ix) in the case of a Co-op Loan, the originals of the
         following documents or instruments: a copy of the Co-op Lease and the
         assignment of such Co-op Lease to the originator of the Mortgage Loan,
         with all intervening assignments showing a complete chain of title and
         an assignment thereof by the Seller; the stock certificate together
         with an undated stock power relating to such stock certificate executed
         in blank; the recognition agreement in substantially same form as
         standard "AZTECH" form; and copies of the financial statement filed by
         the originator as secured party and, if applicable, a filed UCC-3
         assignment of the subject security interest showing a complete chain of
         title, together with an executed UCC-3 assignment of such security
         interest by the Seller in a form sufficient for filing.

                  In the event the Seller delivers to the Trustee certified
copies of any document or instrument set forth in 2.01(b) because of a delay
caused by the public recording office in returning any recorded document, the
Seller shall deliver to the Trustee, within 60 days of the Closing Date, an
Officer's Certificate which shall (i) identify the recorded document, (ii) state
that the recorded document has not been delivered to the Trustee due solely to a
delay caused by the public recording office, and (iii) state the amount of time
generally required by the applicable recording office to record and return a
document submitted for recordation.

                  In the event that in connection with any Mortgage Loan the
Depositor cannot deliver (a) the original recorded Mortgage, (b) all interim
recorded assignments or (c) the lender's title policy (together with all riders
thereto) satisfying the requirements set forth above, concurrently with the
execution and delivery hereof because such document or documents have not been
returned from the applicable public recording office in the case of clause (a)
or (b) above, or because the title policy has not been delivered to the Seller
or the Depositor by the applicable title insurer in the case of clause (c)
above, the Depositor shall promptly deliver to the Trustee, in the case of
clause (a) or (b) above, such original Mortgage or such interim assignment, as
the case may be, with evidence of

                                       51

<PAGE>

recording indicated thereon upon receipt thereof from the public recording
office, or a copy thereof, certified, if appropriate, by the relevant recording
office.

                  As promptly as practicable subsequent to such transfer and
assignment, and in any event, within thirty (30) days thereafter, the Trustee
shall or shall cause the Custodian to (i) affix the Trustee's name to each
Assignment of Mortgage, as the assignee thereof, (ii) cause such assignment to
be in proper form for recording in the appropriate public office for real
property records within thirty (30) days after receipt thereof and (iii) cause
to be delivered for recording in the appropriate public office for real property
records the assignments of the Mortgages to the Trustee, except that, with
respect to any assignment of a Mortgage as to which the Trustee or the Custodian
as applicable has not received the information required to prepare such
assignment in recordable form, the Trustee's obligation to do so and to deliver
the same for such recording shall be as soon as practicable after receipt of
such information and in any event within thirty (30) days after the receipt
thereof, and the Trustee or the Custodian as applicable need not cause to be
recorded (a) any assignment which relates to a Mortgage Loan in any jurisdiction
under the laws of which, as evidenced by an Opinion of Counsel delivered by the
applicable Seller (at such Seller's expense) to the Trustee, acceptable to the
Rating Agencies, the recordation of such assignment is not necessary to protect
the Trustee's and the Certificateholders' interest in the related Mortgage Loan
or (b) if MERS is identified on the Mortgage or on a properly recorded
assignment of the Mortgage as the mortgagee of record solely as nominee for the
related Seller and its successors and assigns.

         In connection with the assignment of any Mortgage Loan registered on
the MERS(R) System, the Depositor further agrees that it will cause, at the
Depositor's own expense, on or prior to the Closing Date, the MERS(R) System to
indicate that such Mortgage Loans have been assigned by the Depositor 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 Depositor further agrees that it will not, and will not
permit the Servicer to, and 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.

                  (c) The Trustee is authorized to appoint any bank or trust
company approved by the Depositor as Custodian of the documents or instruments
referred to in this Section 2.01, and to enter into a Custodial Agreement for
such purpose and any documents delivered thereunder shall be delivered to the
Custodian and any Officer's Certificates delivered with respect thereto shall be
delivered to the Trustee and the Custodian.

                  (d) It is the express intent of the parties to this Agreement
that the conveyance of the Mortgage Loans by the Depositor to the Trustee as
provided in this Section 2.01 be, and be construed as, a sale of the Mortgage
Loans by the Depositor to the Trustee. It is, further, not the intention of the
parties to this Agreement that such conveyance be deemed a pledge of the
Mortgage Loans by the Depositor to the Trustee to secure a debt or other
obligation of the Depositor.

                                       52

<PAGE>

However, in the event that, notwithstanding the intent of the parties to this
Agreement, the Mortgage Loans are held to be the property of the Depositor, or
if any for any other reason this Agreement is held or deemed to create a
security interest in the Mortgage Loans then (a) this Agreement shall also be
deemed to be a security agreement within the meaning of Articles 8 and 9 of the
New York Uniform Commercial Code; (b) the conveyance provided for in this
Section 2.01 shall be deemed to be a grant by the Depositor to the Trustee for
the benefit of the Certificateholders of a security interest in all of the
Depositor's right, title and interest in and to the Mortgage Loans and all
amounts payable to the holders of the Mortgage Loans in accordance with the
terms thereof and all proceeds of the conversion, voluntary or involuntary, of
the foregoing into cash, instruments, securities or other property, including
without limitation all amounts, other than investment earnings, from time to
time held or invested in the Certificate Account, whether in the form of cash,
instruments, securities or other property; (c) the possession by the Trustee or
any Custodian of such items of property and such other items of property as
constitute instruments, money, negotiable documents or chattel paper shall be
deemed to be "in possession by the secured party" for purposes of perfecting the
security interest pursuant to Section 9-305 of the New York Uniform Commercial
Code; 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, financial intermediaries, bailees or agents (as applicable) of the Trustee
for the benefit of the Certificateholders for the purpose of perfecting such
security interest under applicable law (except that nothing in this clause (e)
shall cause any person to be deemed to be an agent of the Trustee for any
purpose other than for perfection of such security interests unless, and then
only to the extent, expressly appointed and authorized by the Trustee in
writing). The Depositor and the Trustee, upon directions from the Depositor,
shall, to the extent consistent with this Agreement, take such actions as may be
necessary to ensure that, if this Agreement were deemed to create a security
interest in the Mortgage Loans, such security interest would be deemed to be a
perfected security interest of first priority under applicable law and will be
maintained as such throughout the term of this Agreement.

         SECTION 2.02. Acceptance by the Trustee.

                  The Trustee acknowledges receipt of and the documents
identified in the Initial Certification in the form annexed hereto as Exhibit G
and declares that it holds and will hold the documents delivered to it
constituting the Mortgage Files, and that it holds or will hold such other
assets as are included in the Trust Fund, in trust for the exclusive use and
benefit of all present and future Certificateholders. The Trustee acknowledges
that it will maintain possession through the Custodian of the Mortgage Notes in
the State of Texas, unless otherwise permitted by the Rating Agencies.

                  The Custodian agrees to execute and deliver on the Closing
Date to the Depositor, the Seller, the Certificate Insurer and the Servicer an
Initial Certification in the form annexed hereto as Exhibit G. Based on its
review and examination, and only as to the documents identified in such Initial
Certification, the Custodian will acknowledge that such documents appear regular
on their face and relate to such Mortgage Loan. The Trustee shall be under no
duty or obligation to inspect, review or examine said documents, instruments,
certificates or other papers to determine that the same are genuine, enforceable
or appropriate for the represented purpose or that they have actually

                                       53

<PAGE>

been recorded in the real estate records or that they are other than what they
purport to be on their face.

                  Not later than 90 days after the Closing Date, the Custodian
is required to deliver to the Depositor, the Seller, the Certificate Insurer and
Servicer a Final Certification in the form annexed hereto as Exhibit H, with any
applicable exceptions noted thereon.

                  If, in the course of such review, the Custodian finds any
document constituting a part of a Mortgage File which does not meet the
requirements of Section 2.01, the Custodian will list such as an exception in
the Final Certification; PROVIDED, HOWEVER, that the Trustee or the Custodian
shall not make any determination as to whether (i) any endorsement is sufficient
to transfer all right, title and interest of the party so endorsing, as
noteholder or assignee thereof, in and to that Mortgage Note or (ii) any
assignment is in recordable form or is sufficient to effect the assignment of
and transfer to the assignee thereof under the mortgage to which the assignment
relates.

                  The Seller shall promptly correct or cure such defect within
90 days from the date it was so notified of such defect and, if the Seller does
not correct or cure such defect within such period, the Seller shall either (a)
substitute for the related Mortgage Loan a Qualified Substitute Mortgage Loan,
which substitution shall be accomplished in the manner and subject to the
conditions set forth in Section 2.03, or (b) purchase such Mortgage Loan from
the Trustee within 90 days from the date the Seller was notified of such defect
in writing at the Repurchase Price of such Mortgage Loan; PROVIDED, HOWEVER,
that in no event shall such substitution or repurchase occur more than 540 days
from the Closing Date, except that if the substitution or repurchase of a
Mortgage Loan pursuant to this provision is required by reason of a delay in
delivery of any documents by the appropriate recording office, then such
substitution or repurchase shall occur within 720 days from the Closing Date;
and FURTHER PROVIDED, that the Seller shall have no liability for recording any
Assignment of Mortgage in favor of the Trustee or for the Trustee's failure to
record such Assignment of Mortgage, and the Seller shall not be obligated to
repurchase or cure any Mortgage Loan solely as a result of the Trustee's failure
to record such Assignment of Mortgage. The Trustee shall deliver written notice
to each Rating Agency and the Certificate Insurer within 270 days from the
Closing Date indicating each Mortgage Loan (a) which has not been returned by
the appropriate recording office or (b) as to which there is a dispute as to
location or status of such Mortgage Loan.
Such notice shall be delivered every 90 days thereafter until the related
Mortgage Loan is returned to the Trustee. Any such substitution pursuant to (a)
above shall not be effected prior to the delivery to the Trustee of the Opinion
of Counsel required by Section 2.05 hereof, if any, and any substitution
pursuant to (a) above shall not be effected prior to the additional delivery to
the Trustee of a Request for Release substantially in the form of Exhibit M. No
substitution is permitted to be made in any calendar month after the
Determination Date for such month. The Repurchase Price for any such Mortgage
Loan shall be deposited by the Seller in the Certificate Account on or prior to
the Business Day immediately preceding such Distribution Date in the month
following the month of repurchase and, upon receipt of such deposit and
certification with respect thereto in the form of Exhibit M hereto, the Trustee
shall release the related Mortgage File to the Seller and shall execute and
deliver at such entity's request such instruments of transfer or assignment
prepared by such entity, in each case without recourse, as shall be necessary to
vest in such entity, or a designee, the Trustee's interest in any Mortgage Loan
released pursuant hereto. In furtherance of the foregoing, if the Seller is not
a member of MERS and repurchases a Mortgage Loan which is registered on the
MERS(R) System,

                                       54

<PAGE>

the Seller, at its own expense and without any right of reimbursement, shall
cause MERS to execute and deliver an assignment of the Mortgage in recordable
form to transfer the Mortgage from MERS to the Seller and shall cause such
Mortgage to be removed from registration on the MERS(R) System in accordance
with MERS' rules and regulations.

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

         SECTION 2.03. Representations and Warranties of the Seller and
Servicer.

                  (a) The Seller hereby makes the representations and warranties
applicable to it set forth in Schedule II hereto, and by this reference
incorporated herein, to the Depositor and the Trustee, as of the Closing Date,
or if so specified therein, as of the Cut-off Date or such other date as may be
specified.

                  (b) The Depositor hereby assigns the representations and
warranties set forth in Schedule III as applicable hereto, and by this reference
incorporated herein, to the Trustee, as of the Closing Date, or if so specified
therein, as of the Cut-off Date or such other date as may be specified.

                  (c) Wilshire, in its capacity as the Servicer, will use its
reasonable efforts to become 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.

                  (d) Upon discovery by any of the parties hereto of a breach of
a representation or warranty made pursuant to Section 2.03(b) that materially
and adversely affects the interests of the Certificateholders in any Mortgage
Loan (determined without regard to the Certificate Insurance Policy), the party
discovering such breach shall give prompt notice thereof to the other parties
and to the Certificate Insurer. The Seller hereby covenants that within 90 days
of the earlier of its discovery or its receipt of written notice from any party
of a breach of any representation or warranty made by it pursuant to Section
2.03(b) which materially and adversely affects the interests of the
Certificateholders (determined without regard to the Certificate Insurance
Policy) in any Mortgage Loan sold by the Seller to the Depositor, it shall cure
such breach in all material respects, and if such breach is not so cured, shall,
(i) if such 90-day period expires prior to the second anniversary of the Closing
Date, remove such Mortgage Loan (a "DELETED MORTGAGE LOAN") from the Trust Fund
and substitute in its place a Qualified Substitute Mortgage Loan, in the manner
and subject to the conditions set forth in this Section; or (ii) repurchase the
affected Mortgage Loan from the Trustee at the Repurchase Price in the manner
set forth below; PROVIDED, HOWEVER, that any such substitution pursuant to (i)
above shall not be effected prior to the delivery to the Trustee of the Opinion
of Counsel required by Section 2.05 hereof, if any, and any such substitution
pursuant to (i) above shall not be effected prior to the additional delivery to
the Trustee of a Request for Release substantially in the form of Exhibit M and
the Mortgage File for any such Qualified Substitute Mortgage Loan.
The Seller shall promptly reimburse the Trustee for any actual out-of-pocket
expenses reasonably incurred by the Trustee in respect of enforcing the remedies
for such breach. With respect to any

                                       55

<PAGE>

representation and warranties described in this Section which are made to the
best of a Seller's knowledge if it is discovered by either the Depositor, the
Seller or the Trustee that the substance of such representation and warranty is
inaccurate and such inaccuracy materially and adversely affects the value of the
related Mortgage Loan or the interests of the Certificateholders therein
(determined without regard to the Certificate Insurance Policy), notwithstanding
the Seller's lack of knowledge with respect to the substance of such
representation or warranty, such inaccuracy shall be deemed a breach of the
applicable representation or warranty.

                  With respect to any Qualified Substitute Mortgage Loan or
Loans, the Seller shall deliver to the Trustee for the benefit of the
Certificateholders the Mortgage Note, the Mortgage, the related assignment of
the Mortgage, and such other documents and agreements as are required by Section
2.01(b), with the Mortgage Note endorsed and the Mortgage assigned as required
by Section 2.01. No substitution is permitted to be made in any calendar month
after the Determination Date for such month. Scheduled Payments due with respect
to Qualified Substitute Mortgage Loans in the month of substitution shall not be
part of the Trust Fund and will be retained by the Seller on the next succeeding
Distribution Date. For the month of substitution, distributions to
Certificateholders will include the monthly payment due on any Deleted Mortgage
Loan for such month and thereafter the Seller shall be entitled to retain all
amounts received in respect of such Deleted Mortgage Loan.
The Seller shall amend the Mortgage Loan Schedule for the benefit of the
Certificateholders to reflect the removal of such Deleted Mortgage Loan and the
substitution of the Qualified Substitute Mortgage Loan or Loans and the Seller
shall deliver the amended Mortgage Loan Schedule to the Trustee and the
Certificate Insurer. Upon such substitution, the Qualified Substitute Mortgage
Loan or Loans shall be subject to the terms of this Agreement in all respects,
and the Seller shall be deemed to have made with respect to such Qualified
Substitute Mortgage Loan or Loans, as of the date of substitution, the
representations and warranties made pursuant to Section 2.03(b) with respect to
such Mortgage Loan. Upon any such substitution and the deposit to the
Certificate Account of the amount required to be deposited therein in connection
with such substitution as described in the following paragraph, the Trustee
shall release the Mortgage File held for the benefit of the Certificateholders
relating to such Deleted Mortgage Loan to the Seller and shall execute and
deliver at the Seller's direction such instruments of transfer or assignment
prepared by the Seller, in each case without recourse, as shall be necessary to
vest title in the Seller, or its designee, the Trustee's interest in any Deleted
Mortgage Loan substituted for pursuant to this Section 2.03.

                  For any month in which the Seller substitutes one or more
Qualified Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the
Trustee shall 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 (after application of the scheduled principal portion of
the monthly payments due in the month of substitution). The amount of such
shortage (the "SUBSTITUTION ADJUSTMENT AMOUNT") plus an amount equal to the
aggregate of any unreimbursed Advances with respect to such Deleted Mortgage
Loans shall be deposited in the Certificate Account by the Seller on or before
the Business Day immediately preceding the Distribution Date in the month
succeeding the calendar month during which the related Mortgage Loan became
required to be repurchased or replaced hereunder.

                  In the event that the Seller shall have repurchased a Mortgage
Loan, the Repurchase Price therefor shall be deposited in the Certificate
Account on or before the Business Day

                                       56

<PAGE>

immediately preceding the Distribution Date in the month following the month
during which the Seller became obligated hereunder to repurchase or replace such
Mortgage Loan and upon such deposit of the Repurchase Price, the delivery of the
Opinion of Counsel if required by Section 2.05 and receipt of a Request for
Release in the form of Exhibit M hereto, the Trustee shall release the related
Mortgage File held for the benefit of the Certificateholders to such Person, and
the Trustee shall execute and deliver at such Person's direction such
instruments of transfer or assignment prepared by such Person, in each case
without recourse, as shall be necessary to transfer title from the Trustee. It
is understood and agreed that the obligation under this Agreement of any Person
to cure, repurchase or substitute any Mortgage Loan as to which a breach has
occurred and is continuing shall constitute the sole remedy against such Persons
respecting such breach available to Certificateholders, the Depositor or the
Trustee on their behalf.

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

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

                  The Depositor hereby represents and warrants to the Trustee
with respect to the Mortgage Loans that, as of the Closing Date, assuming good
title has been conveyed to the Depositor, the Depositor had good title to the
Mortgage Loans and Mortgage Notes, and did not encumber the Mortgage Loans
during its period of ownership thereof, other than as contemplated by the
Agreement.

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

         SECTION 2.05. Delivery of Opinion of Counsel in Connection with
Substitutions.

                  Notwithstanding any contrary provision of this Agreement, no
substitution pursuant to Section 2.02 shall be made more than 90 days after the
Closing Date unless the Seller delivers to the Trustee and the Certificate
Insurer an Opinion of Counsel, which Opinion of Counsel shall not be at the
expense of either the Trustee or the Trust Fund, addressed to the Trustee, to
the effect that such substitution will not (i) result in the imposition of the
tax on "prohibited transactions" on the Trust Fund or contributions after the
Startup Date, as defined in Sections 860F(a)(2) and 860G(d) of the Code,
respectively, or (ii) cause any REMIC created hereunder to fail to qualify as a
REMIC at any time that any Certificates are outstanding.

         SECTION 2.06. Execution and Delivery of Certificates.

                  The Trustee (or the Custodian) acknowledges receipt of the
items described in Section 2.02 of this Agreement and the documents identified
in the Initial Certification in the form annexed hereto as Exhibit G and,
concurrently with such receipt, has executed and delivered to or upon the order
of the Depositor, the Certificates in authorized denominations evidencing
directly or indirectly the entire ownership of the Trust Fund. The Trustee
agrees to hold the Trust Fund and exercise the rights referred to above for the
benefit of all present and future Holders of the Certificates and to

                                       57

<PAGE>

perform the duties set forth in this Agreement to the best of its ability, to
the end that the interests of the Holders of the Certificates may be adequately
and effectively protected.

         SECTION 2.07. REMIC Matters.

                  The Preliminary Statement sets forth the designations and
"latest possible maturity date" for federal income tax purposes of all interests
created hereby. The "Startup Day" for purposes of the REMIC Provisions shall be
the Closing Date. The "tax matters person" with respect to each of REMIC 1,
REMIC 2 and REMIC 3 shall be the Trustee and the Trustee shall hold the related
Tax Matters Person Certificate. The fiscal year for each REMIC shall be the
calendar year.

         SECTION 2.08. Covenants of the Servicer.

                  The Servicer hereby covenants to the Depositor and the Trustee
as follows:

                  (a) The Servicer shall comply in the performance of its
obligations under this Agreement with all reasonable rules and requirements of
the Pool Insurer under the Pool Insurance Policy; and

                  (b) No written information, certificate of an officer,
statement furnished in writing or written report delivered to the Depositor, any
affiliate of the Depositor or the Trustee and prepared by the Servicer pursuant
to this Agreement will contain any untrue statement of a material fact.

         SECTION 2.09 Negative Covenants of the Trust Fund.

                  Except as otherwise expressly permitted by this Agreement, the
Trust Fund shall not:

                  (a) sell, transfer, exchange or otherwise dispose of any of
the assets of the Trust Fund;

                  (b)      dissolve or liquidate in whole or in part;

                  (c) engage, directly or indirectly, in any business other than
that arising out of the issue of the Certificates, and the actions contemplated
or required to be performed under this Agreement;

                  (d) incur, create or assume any indebtedness for borrowed
money other than the Certificates;

                  (e) voluntarily file a petition for bankruptcy,
reorganization, assignment for the benefit of creditors or similar proceeding;
or

                  (g) merge, convert or consolidate with any other Person.

                                       58

<PAGE>

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

         SECTION 3.01. Servicer to Service Mortgage Loans.

                  For and on behalf of the Certificateholders, the Servicer
shall service and administer the Mortgage Loans in accordance with the terms of
this Agreement and with Accepted Servicing Practices. Notwithstanding anything
in this Agreement, any Servicing Agreement or any Loss Mitigation Advisory
Agreement to the contrary, the Servicer shall have no duty or obligation to
enforce any Loss Mitigation Advisory Agreement or to supervise, monitor or
oversee the activities of the Servicer under its Loss Mitigation Advisory
Agreement with respect to any action taken or not taken by a Servicer pursuant
to a recommendation of the Loss Mitigation Advisor. In connection with such
servicing and administration, the Servicer shall have full power and authority,
acting alone and/or through Subservicers as provided in Section 3.02 hereof, to
do or cause to be done any and all things that it may deem necessary or
desirable in connection with such servicing and administration, including but
not limited to, the power and authority, subject to the terms hereof (i) to
execute and deliver, on behalf of the Certificateholders and the Trustee,
customary consents or waivers and other instruments and documents, (ii) to
consent to transfers of any Mortgaged Property and assumptions of the Mortgage
Notes and related Mortgages (but only in the manner provided in this Agreement),
(iii) to collect any Insurance Proceeds and other Liquidation Proceeds, and (iv)
to effectuate foreclosure or other conversion of the ownership of the Mortgaged
Property securing any Mortgage Loan; provided that the Servicer shall not take
any action that is inconsistent with or prejudices the interests of the Trust
Fund or the Certificateholders in any Mortgage Loan or the rights and interests
of the Depositor, the Trustee or the Certificateholders under this Agreement.
The Trustee will provide a limited power of attorney to the Servicer, prepared
by the Servicer and reasonably acceptable to the Trustee, to permit the Servicer
to act on behalf of the Trustee under this Agreement. The Servicer hereby
indemnifies the Trustee for all costs and expenses incurred by the Trustee in
connection with the negligent or willful misuse of such power of attorney. The
Servicer shall represent and protect the interests of the Trust Fund in the same
manner as it protects its own interests in mortgage loans in its own portfolio
in any claim, proceeding or litigation regarding a Mortgage Loan. The Servicer
further is hereby authorized and empowered in its own name or in the name of the
Subservicer, when such Servicer or the Subservicer, as the case may be, believes
it is 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 3.14, 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(R) System, it becomes necessary to remove any Mortgage
Loan from registration on the MERS(R) System and to arrange for the assignment
of the related Mortgages to the Trustee, then

                                       59

<PAGE>

any related expenses shall be reimbursable to the related Servicer.
Notwithstanding the foregoing, subject to Section 3.05(a), the Servicers shall
not make or permit any modification, waiver or amendment of 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 3.10 hereof) which would cause any of
REMIC 1, REMIC 2 or REMIC 3 to fail to qualify as a REMIC. Without limiting the
generality of the foregoing, the Servicer, in its own name or in the name of the
Depositor and the Trustee, is hereby authorized and empowered by the Depositor
and the Trustee, when the Servicer believes it appropriate in its reasonable
judgment, to execute and deliver, on behalf of the Trustee, the Depositor, the
Certificateholders or any of them, any and all instruments of satisfaction or
cancellation, or of partial or full release or discharge and all other
comparable instruments, with respect to the Mortgage Loans, and with respect to
the Mortgaged Properties held for the benefit of the Certificateholders. The
Servicer shall prepare and deliver to the Depositor and/or the Trustee such
documents requiring execution and delivery by either or both of them as are
necessary or appropriate to enable the Servicer to service and administer the
Mortgage Loans to the extent that the Servicer is not permitted to execute and
deliver such documents pursuant to the preceding sentence. Upon receipt of such
documents and a written request signed by an authorized officer, the Depositor
and/or the Trustee shall execute such documents and deliver them to the
Servicer.

                  In accordance with the standards of the preceding paragraph,
the Servicer shall advance or cause to be advanced funds as necessary for the
purpose of effecting the payment of taxes and assessments on the Mortgaged
Properties, which advances shall be reimbursable in the first instance from
related collections from the Mortgagors pursuant to Section 3.06, and further as
provided in Section 3.08. The costs incurred by the Servicer, if any, in
effecting the timely payments of taxes and assessments on the Mortgaged
Properties and related insurance premiums shall not, for the purpose of
calculating monthly distributions to the Certificateholders, be added to the
Stated Principal Balances of the related Mortgage Loans, notwithstanding that
the terms of such Mortgage Loans so permit.

         Subject to Section 3.16, the Trustee shall execute, at the written
request of the Servicer, and furnish to the Servicer and any Subservicer such
documents as are necessary or appropriate to enable the Servicer or any
Subservicer to carry out their servicing and administrative duties hereunder,
and the Trustee hereby grants to the Servicer a power of attorney to carry out
such duties. The Trustee shall not be liable for the actions of the Servicer or
any Subservicers under such powers of attorney.

         If the Mortgage relating to a Mortgage Loan had a lien senior to the
Mortgage Loan on the related Mortgaged Property as of the Cut-off Date, then the
Servicer, in such capacity, may consent to the refinancing of the prior senior
lien, provided that the following requirements are met:

                  (i) the resulting Combined Loan-to-Value Ratio of such
         Mortgage Loan is no higher than the Combined Loan-to-Value Ratio prior
         to such refinancing; and

                  (ii) the interest rate, or, in the case of an adjustable rate
         existing senior lien, the maximum interest rate, for the loan
         evidencing the refinanced senior lien is no more than

                                       60

<PAGE>

         2.0% higher than the interest rate or the maximum interest rate, as the
         case may be, on the loan evidencing the existing senior lien
         immediately prior to the date of such refinancing; and

                  (iii) the loan evidencing the refinanced senior lien is not
         subject to negative amortization.

         SECTION 3.02. Subservicing; Enforcement of the Obligations of
Subservicers.

                  (a) The Mortgage Loans may be subserviced by a Subservicer on
behalf of the related Servicer in accordance with the servicing provisions of
this Agreement, provided that the Subservicer is a FNMA-approved lender or a
FHLMC seller/servicer in good standing. The Servicer may perform any of its
servicing responsibilities hereunder or may cause the Subservicer to perform any
such servicing responsibilities on its behalf, but the use by the Servicer of
the Subservicer shall not release the Servicer from any of its obligations
hereunder and the Servicer shall remain responsible hereunder for all acts and
omissions of the Subservicer as fully as if such acts and omissions were those
of the Servicer. The Servicer shall pay all fees and expenses of any Subservicer
engaged by the Servicer from its own funds.

                  Notwithstanding the foregoing, the Servicer shall be entitled
to outsource one or more separate servicing functions to a Person (each, an
"OUTSOURCER") that does not meet the eligibility requirements for a Subservicer,
so long as such outsourcing does not constitute the delegation of the Servicer's
obligation to perform all or substantially all of the servicing of the related
Mortgage Loans to such Outsourcer. In such event, the use by the Servicer of any
such Outsourcer shall not release the Servicer from any of its obligations
hereunder and the Servicer shall remain responsible hereunder for all acts and
omissions of such Outsourcer as fully as if such acts and omissions were those
of the Servicer, and the Servicer shall pay all fees and expenses of the
Outsourcer from the Servicer's own funds.

                  (b) At the cost and expense of the Servicer, without any right
of reimbursement from the Depositor, Trustee, the Trust Fund, or the applicable
Collection Account, the Servicer shall be entitled to terminate the rights and
responsibilities of its Subservicer and arrange for any servicing
responsibilities to be performed by a successor Subservicer meeting the
requirements set forth in Section 3.02(a), provided, however, that nothing
contained herein shall be deemed to prevent or prohibit the Servicer, at the
Servicer's option, from electing to service the related Mortgage Loans itself.
In the event that the Servicer's responsibilities and duties under this
Agreement are terminated pursuant to Section 7.01, and if requested to do so by
the Trustee, the Servicer shall at its own cost and expense terminate the rights
and responsibilities of its Subservicer as soon as is reasonably possible. The
Servicer shall pay all fees, expenses or penalties necessary in order to
terminate the rights and responsibilities of its Subservicer from the Servicer's
own funds without any right of reimbursement from the Depositor, Trustee, the
Trust Fund, or the applicable Collection Account.

                  (c) Notwithstanding any of the provisions of this Agreement
relating to agreements or arrangements between the Servicer and its Subservicer,
the Servicer and its Outsourcer, or any reference herein to actions taken
through the Subservicer, the Outsourcer, or otherwise, the Servicer shall not be
relieved of its obligations to the Depositor, Trustee or Certificateholders and
shall be obligated to the same extent and under the same terms and conditions

                                       61

<PAGE>

as if it alone were servicing and administering the related Mortgage Loans. The
Servicer shall be entitled to enter into an agreement with its Subservicer and
Outsourcer for indemnification of the Servicer or Outsourcer, as applicable, by
such Subservicer and nothing contained in this Agreement shall be deemed to
limit or modify such indemnification.

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

                  Any Subservicing Agreement and any other transactions or
services relating to the Mortgage Loans involving a Subservicer or an Outsourcer
shall be deemed to be between the Subservicer or an Outsourcer, and the Servicer
alone, and the Depositor and the Trustee shall have no obligations, duties or
liabilities with respect to a Subservicer including no obligation, duty or
liability of the Depositor and Trustee or the Trust Fund to pay a Subservicer's
fees and expenses.

         SECTION 3.03. [Reserved].

         SECTION 3.04. Trustee to Act as Servicer.

                  In the event that the Servicer shall for any reason no longer
be the Servicer hereunder (including by reason of an Event of Default), the
Trustee or its successor shall thereupon assume all of the rights and
obligations of the Servicer hereunder arising thereafter (except that the
Trustee shall not be (i) liable for losses of the Servicer pursuant to Section
3.09 hereof or any acts or omissions of the related predecessor Servicer
hereunder, (ii) obligated to make Advances if it is prohibited from doing so by
applicable law or (iii) deemed to have made any representations and warranties
of the Servicer hereunder). Any such assumption shall be subject to Section 7.02
hereof.

                  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 or substitute Subservicing Agreement and
the Mortgage Loans then being serviced thereunder and hereunder by the Servicer
and an accounting of amounts collected or held by it and otherwise use its best
efforts to effect the orderly and efficient transfer of the substitute
Subservicing Agreement to the assuming party.

         SECTION 3.05. Collection of Mortgage Loans; Collection Accounts;
Certificate Account.

                  (a) Continuously from the date hereof until the principal and
interest on all Mortgage Loans have been paid in full or such Mortgage Loans
have become Liquidated Mortgage Loans, the Servicer shall proceed in accordance
with the customary and usual standards of practice of prudent mortgage loan
servicers to collect all payments due under each of the related Mortgage Loans
when the same shall become due and payable to the extent consistent with this
Agreement and shall take special care with respect to Mortgage Loans for which
the Servicer collects escrow payments in ascertaining and estimating Escrow
Payments and all other charges that will become due and payable with respect to
the Mortgage Loans and the Mortgaged Properties, to the end that

                                       62

<PAGE>

the installments payable by the Mortgagors will be sufficient to pay such
charges as and when they become due and payable. 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 such Servicer's
determination such waiver, modification, postponement or indulgence is not
materially adverse to the interests of the Certificateholders (taking into
account any estimated Realized Loss that might result absent such action);
PROVIDED, HOWEVER, that the Servicer may not modify materially or permit any
Subservicer to modify any Mortgage Loan, including without limitation any
modification that would change the Mortgage Rate, forgive the payment of any
principal or interest (unless in connection with the liquidation of the related
Mortgage Loan or except in connection with prepayments to the extent that such
reamortization is not inconsistent with the terms of the Mortgage Loan), or
extend the final maturity date of such Mortgage Loan, unless such Mortgage Loan
is in default or, in the judgment of the related Servicer, such default is
reasonably foreseeable; and that no such modification shall reduce the interest
rate on a Mortgage Loan below the rate at which the Servicing Fee with respect
to such Mortgage Loan accrues; provided however, no such modification will be
granted without the prior consent of the Pool Insurer if so required in the Pool
Insurance Policy. In the event of any such arrangement, the related Servicer
shall make Advances on the related Mortgage Loan in accordance with the
provisions of Section 4.01 during the scheduled period in accordance with the
amortization schedule of such Mortgage Loan without modification thereof by
reason of such arrangements. The 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.

                  The Servicer shall segregate and hold all funds collected and
received pursuant to a Mortgage Loan separate and apart from any of its own
funds and general assets and shall establish and maintain one or more Collection
Accounts, in the form of time deposit or demand accounts, titled "[Servicer's
name], in trust for the Holders of DLJ Mortgage Acceptance Corp., DLJ Mortgage
Pass-Through Certificates, Series 2000-S4" or, if established and maintained by
a Subservicer on behalf of the Servicer, "[Subservicer's name], in trust for
[Servicer's name]" or "[Subservicer's name], as agent, trustee and/or bailee of
principal and interest custodial account for [Servicer's name], its successors
and assigns, for various owners of interest in [Servicer's name] mortgage-
backed pools. Each Collection Account shall be an Eligible Account acceptable to
the Depositor and Trustee. Any funds deposited in a Collection Account shall at
all times be either invested in Eligible Investments or shall be fully insured
to the full extent permitted under applicable law. Funds deposited in a
Collection Account may be drawn on by the Servicer in accordance with Section
3.08.

                  The Servicer shall deposit in the Collection Account on a
daily basis and retain therein, the following collections remitted by
Subservicers or payments received by the Servicer and payments made by the
Servicer subsequent to the Cut-off Date, other than payments of principal and
interest due on or before the Cut-off Date:

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

                                       63

<PAGE>

                  (ii) all payments on account of interest on the Mortgage Loans
         adjusted to the per annum rate equal to the Mortgage Rate reduced by
         the related Servicing Fee Rate;

                  (iii)    all Liquidation Proceeds on the Mortgage Loans;

                  (iv) all Insurance Proceeds on the Mortgage Loans including
         amounts required to be deposited pursuant to Section 3.09 (other than
         proceeds to be held in the Escrow Account and applied to the
         restoration or repair of the Mortgaged Property or released to the
         Mortgagor in accordance with Section 3.09);

                  (v) all Advances made by the Servicer pursuant to Section
         4.01;

                  (vi) with respect to each Principal Prepayment on the Mortgage
         Loans, the Prepayment Interest Shortfall, if any, for the Prepayment
         Period. The aggregate of such deposits shall be made from the
         Servicer's own funds, without reimbursement therefor, up to a maximum
         amount per month equal to the Compensating Interest Payment, if any,
         for the Mortgage Loans and that Distribution Date;

                  (vii) any amounts required to be deposited by the Servicer in
         respect of net monthly income from REO Property pursuant to Section
         3.11; and

                  (viii) any other amounts required to be deposited hereunder.

                  The foregoing requirements for deposit into each Collection
Account shall be exclusive, it being understood and agreed that, without
limiting the generality of the foregoing, Ancillary Income need not be deposited
by the Servicer into such Collection Account. In addition, notwithstanding the
provisions of this Section 3.05, the Servicer may deduct from amounts received
by it, prior to deposit to the applicable Collection Account, any portion of any
Scheduled Payment representing the applicable Servicing Fee. In the event that
the Servicer shall remit any amount not required to be remitted, it may at any
time withdraw or direct the institution maintaining the related Collection
Account to withdraw such amount from such Collection Account, any provision
herein to the contrary notwithstanding. Such withdrawal or direction may be
accomplished by delivering written notice thereof to the Trustee or such other
institution maintaining such Collection Account which describes the amounts
deposited in error in such Collection Account. The Servicer shall maintain
adequate records with respect to all withdrawals made by it pursuant to this
Section. All funds deposited in a Collection Account shall be held in trust for
the Certificateholders until withdrawn in accordance with Section 3.08(a).

                  On or prior to the Closing Date, the Trustee shall establish
and maintain, on behalf of the Certificateholders, the Certificate Account. The
Trustee shall, promptly upon receipt, deposit in the Certificate Account and
retain therein the following:

                  (i) the aggregate amount remitted by the Servicer to the
         Trustee pursuant to Section 3.08(a)(viii);

                                       64

<PAGE>

                  (ii) any amount deposited by the Trustee pursuant to Section
         3.05(e) in connection with any losses on Eligible Investments; and

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

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

                  Each institution at which a Collection Account or the
Certificate Account is maintained shall either hold such funds on deposit
uninvested or shall invest the funds therein as directed in writing by the
Servicer or the Trustee, respectively, in Eligible Investments, which shall
mature not later than (i) in the case of a Collection Account, the second
Business Day immediately preceding the related Distribution Date and (ii) in the
case of the Certificate Account, the Business Day immediately preceding the
Distribution Date and, in each case, shall not be sold or disposed of prior to
its maturity. All income and gain net of any losses realized from any such
balances or investment of funds on deposit in a Collection Account shall be for
the benefit of the Servicer as servicing compensation and shall be remitted to
it monthly as provided herein. The amount of any realized losses in a Collection
Account incurred in any such account in respect of any such investments shall
promptly be deposited by the Servicer in the related Collection Account. The
Trustee in its fiduciary capacity shall not be liable for the amount of any loss
incurred in respect of any investment or lack of investment of funds held in a
Collection Account and made in accordance with this Section 3.05. All income and
gain net of any losses realized from any such investment of funds on deposit in
the Certificate Account shall be for the benefit of the Trustee as compensation
and shall be remitted to it monthly as provided herein. The amount of any
realized losses in the Certificate Account incurred in any such account in
respect of any such investments shall promptly be deposited by the Trustee in
the Certificate Account.

                  The Servicer shall give notice to the Trustee, the Seller,
each Rating Agency, the Certificate Insurer and the Depositor of any proposed
change of the location of the related Collection Account prior to any change
thereof. The Trustee shall give notice to the Servicer, the Seller, each Rating
Agency, the Certificate Insurer and the Depositor of any proposed change of the
location of the Certificate Account prior to any change thereof.

         SECTION 3.06. Establishment of and Deposits to Escrow Accounts;
Permitted Withdrawals from Escrow Accounts; Payments of Taxes, Insurance and
Other Charges.

           To the extent required by the related Mortgage Note and not
violative of current law, the applicable Servicer shall segregate and hold all
funds collected and received pursuant to a Mortgage Loan constituting Escrow
Payments separate and apart from any of its own funds and

                                       65

<PAGE>

general assets and shall establish and maintain one or more Escrow Accounts, in
the form of time deposit or demand accounts, titled, "DLJ Mortgage Acceptance
Corp., Mortgage Pass-Through Certificates, Series 2000-S4" or, if established
and maintained by a Subservicer on behalf of the Servicer, "[Subservicer's
name], in trust for [Servicer's name]" or "[Subservicer's name], as agent,
trustee and/or bailee of taxes and insurance custodial account for [Servicer's
name], its successors and assigns, for various owners of interest in [Servicer's
name] mortgage-backed pools. The Escrow Accounts shall be Eligible Accounts.
Funds deposited in the Escrow Account may be drawn on by the related Servicer in
accordance with Section 3.06(d). The creation of any Escrow Account shall be
evidenced by a certification in the form of Exhibit P-1 hereto, in the case of
an account established with the Servicer, or by a letter agreement in the form
of Exhibit P-2 hereto, in the case of an account held by a depository other than
the Servicer. A copy of such certification shall be furnished to the Depositor
and Trustee.

                  (a) The Servicer shall deposit in its Escrow Account or
Accounts on a daily basis within one Business Day of receipt and retain therein:

                  (i) all Escrow Payments collected on account of the related
         Mortgage Loans, for the purpose of effecting timely payment of any such
         items as required under the terms of this Agreement; and

                  (ii) all amounts representing Insurance Proceeds which are to
         be applied to the restoration or repair of any Mortgaged Property.

                  The Servicer shall make withdrawals from the Escrow Account
only to effect such payments as are required under this Agreement, as set forth
in Section 3.06(d). The Servicer shall be entitled to retain any interest paid
on funds deposited in the related Escrow Account by the depository institution,
other than interest on escrowed funds required by law to be paid to the
Mortgagor. To the extent required by law, the applicable Servicer shall pay
interest on escrowed funds to the Mortgagor notwithstanding that the Escrow
Account may be non-interest bearing or that interest paid thereon is
insufficient for such purposes.

                  (b) Withdrawals from the Escrow Account or Accounts may be
made by the related Servicer only:

                  (i) to effect timely payments of ground rents, taxes,
         assessments, water rates, mortgage insurance premiums, condominium
         charges, fire and hazard insurance premiums or other items constituting
         Escrow Payments for the related Mortgage;

                  (ii) to reimburse the Servicer for any Servicing Advances made
         by the Servicer pursuant to Section 3.06(e) with respect to a related
         Mortgage Loan, but only from amounts received on the related Mortgage
         Loan which represent late collections of Escrow Payments thereunder;

                  (iii) to refund to any Mortgagor any funds found to be in
         excess of the amounts required under the terms of the related Mortgage
         Loan;

                                       66

<PAGE>

                  (iv) for transfer to the related Collection Account to reduce
         the principal balance of the related Mortgage Loan in accordance with
         the terms of the related Mortgage and Mortgage Note;

                  (v) for application to restore or repair of the related
         Mortgaged Property in accordance with the procedures outlined in
         Section 3.09(e);

                  (vi) to pay to the Servicer, or any Mortgagor to the extent
         required by law, any interest paid on the funds deposited in such
         Escrow Account; and

                  (vii) to clear and terminate such Escrow Account on the
         termination of this Agreement.

         SECTION 3.07. Access to Certain Documentation and Information Regarding
the Mortgage Loans; Inspections.

                  (a) 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.

                  (b) The Servicer shall inspect the Mortgaged Properties as
often as deemed necessary by the Servicer in the Servicer's sole discretion, to
assure itself that the value of such Mortgaged Property is being preserved. In
addition, if any Mortgage Loan is more than 60 days delinquent, the Servicer
shall conduct subsequent inspections in accordance with Accepted Servicing
Practices or as may be required by the primary mortgage guaranty insurer. The
Servicer shall keep a written or electronic report of each such inspection.

         SECTION 3.08. Permitted Withdrawals from the Collection Accounts and
Certificate Account.

                  The Servicer may from time to time make withdrawals from the
related Collection Account for the following purposes:

                  (i) to pay to the Servicer (to the extent not previously
         retained by the Servicer) the servicing compensation to which it is
         entitled pursuant to Section 3.14, and to pay to the Servicer, as
         additional servicing compensation, earnings on or investment income
         with respect to funds in or credited to such Collection Account;

                  (ii) to reimburse the Servicer for unreimbursed Advances made
         by it, such right of reimbursement pursuant to this subclause (ii)
         being limited to amounts received on the Mortgage Loan(s) in respect of
         which any such Advance was made (including without limitation, late
         recoveries of payments, Liquidation Proceeds and Insurance Proceeds to
         the extent received by the Servicer);

                  (iii) to reimburse the Servicer for any Nonrecoverable Advance
         previously made;

                                       67

<PAGE>

                  (iv) to reimburse the Servicer for (A) unreimbursed Servicing
         Advances, the Servicer's right to reimbursement pursuant to this clause
         (A) with respect to any Mortgage Loan being limited to amounts received
         on such Mortgage Loan which represent late payments of principal and/or
         interest (including, without limitation, Liquidation Proceeds and
         Insurance Proceeds with respect to such Mortgage Loan) respecting which
         any such advance was made and (B) for unpaid Servicing Fees as provided
         in Section 3.11 hereof;

                  (v) to pay to the purchaser, with respect to each Mortgage
         Loan or property acquired in respect thereof that has been purchased
         pursuant to Section 2.02, 2.03 or 3.11, all amounts received thereon
         after the date of such purchase;

                  (vi) to reimburse the Servicer or the Depositor for expenses
         incurred by any of them and reimbursable pursuant to Section 6.03
         hereof;

                  (vii) to withdraw any amount deposited in such Collection
         Account and not required to be deposited therein;

                  (viii) on or prior to the Business Day immediately preceding
         each Distribution Date, to withdraw an amount equal to the Available
         Funds plus any related Expense Fees (other than the Servicing Fee) for
         such Distribution Date, subject to the collection of funds included in
         the definition of "Available Funds" and remit such amount to the
         Trustee for deposit in the Certificate Account; and

                  (ix) to clear and terminate such Collection Account upon
         termination of this Agreement pursuant to Section 9.01 hereof.

                  The Servicer shall keep and maintain separate accounting, on a
Mortgage Loan basis for the purpose of justifying any withdrawal from the
Collection Account pursuant to such subclauses (i), (ii), (iv) and (v). Prior to
making any withdrawal from a Collection Account pursuant to subclause (iii), the
Servicer shall deliver to the Trustee a certificate of a Servicing Officer
indicating the amount of any previous Advance determined by the Servicer to be a
Nonrecoverable Advance and identifying the related Mortgage Loans(s), and their
respective portions of such Nonrecoverable Advance.

                  The Trustee shall withdraw funds from the Certificate Account
for distributions to Certificateholders, the Loss Mitigation Advisor, the Pool
Insurer and the Certificate Insurer, if applicable, in the manner specified in
this Agreement (and to withhold from the amounts so withdrawn, the amount of any
taxes that it is authorized to withhold pursuant to the last paragraph of
Section 8.11). In addition, the Trustee may from time to time make withdrawals
from the Certificate Account for the following purposes:

                  (i) to pay to itself the Trustee Fee and any investment income
         earned for the related Distribution Date;

                                       68

<PAGE>

                  (ii) to withdraw and return to the Servicer for deposit to the
         Collection Account any amount deposited in the Certificate Account and
         not required to be deposited therein; and

                  (iii) to clear and terminate the Certificate Account upon
         termination of this Agreement pursuant to Section 9.01 hereof.

         SECTION 3.09. Maintenance of Hazard Insurance and Mortgage Impairment
Insurance; Claims; Restoration of Mortgaged Property.

                  The Servicer shall obtain and maintain a blanket policy
insuring against losses arising from fire and hazards covered under extended
coverage on all of the related Mortgage Loans, which policy shall provide
coverage in an amount equal to the amount at least equal to the lesser of (i)
the maximum insurable value of the improvements securing such Mortgage Loan and
(ii) the greater of (A) the outstanding principal balance of the Mortgage Loan
and (B) an amount such that the proceeds of such policy shall be sufficient to
prevent the Mortgagor and/or the mortgagee from becoming co-insurer. Any amounts
collected by a Servicer under any such policy relating to a Mortgage Loan shall
be deposited in the related Collection Account subject to withdrawal pursuant to
Section 3.08(a). Such policy may contain a deductible clause, in which case, in
the event that there shall not have been maintained on the related Mortgaged
Property a standard hazard insurance policy, and there shall have been a loss
which would have been covered by such policy, the related Servicer shall deposit
in the related Collection Account at the time of such loss the amount not
otherwise payable under the blanket policy because of such deductible clause,
such amount to be deposited from such Servicer's funds, without reimbursement
therefor. Upon request of the Trustee, a Servicer shall cause to be delivered to
the Trustee a certified true copy of such policy and a statement from the
insurer thereunder that such policy shall in no event be terminated or
materially modified without 30 days' prior written notice to the Trustee. In
connection with its activities as Servicer of the Mortgage Loans, the Servicer
agrees to present, on behalf of itself, the Depositor, and the Trustee for the
benefit of the Certificateholders, claims under any such blanket policy.

                  Pursuant to Section 3.05, any amounts collected by the
Servicer under any such policies (other than amounts to be deposited in the
related Escrow Account and applied to the restoration or repair of the related
Mortgaged Property, or property acquired in liquidation of the Mortgage Loan, or
to be released to the Mortgagor, in accordance with the Servicer's normal
servicing procedures) shall be deposited in the related Collection Account
(subject to withdrawal pursuant to Section 3.08(a)).

                  The Servicer need not obtain the approval of the Trustee prior
to releasing any Insurance Proceeds to the Mortgagor to be applied to the
restoration or repair of the Mortgaged Property if such release is in accordance
with Accepted Servicing Practices. At a minimum, each Servicer shall comply with
the following conditions in connection with any such release of Insurance
Proceeds:

                  (i) the Servicer shall receive satisfactory independent
         verification of completion of repairs and issuance of any required
         approvals with respect thereto;

                                       69

<PAGE>

                  (ii) the Servicer shall take all steps necessary to preserve
         the priority of the lien of the Mortgage, including, but not limited to
         requiring waivers with respect to mechanics' and materialmen's liens;
         and

                  (iii) pending repairs or restoration, the Servicer shall place
         the Insurance Proceeds in the related Escrow Account.

                  If the Trustee is named as an additional loss payee, the
Servicer is hereby empowered to endorse any loss draft issued in respect of such
a claim in the name of the Trustee.

         SECTION 3.10. Enforcement of Due-on-Sale Clauses; Assumption
Agreements.

                  The Servicer shall use its best efforts to enforce any
"due-on-sale" provision contained in any related Mortgage or Mortgage Note and
to deny assumption by the person to whom the Mortgaged Property has been or is
about to be sold whether by absolute conveyance or by contract of sale, and
whether or not the Mortgagor remains liable on the Mortgage and the Mortgage
Note. When the Mortgaged Property has been conveyed by the Mortgagor, the
related Servicer shall, to the extent it has knowledge of such conveyance,
exercise its rights to accelerate the maturity of such Mortgage Loan under the
"due-on-sale" clause applicable thereto, provided, however, that the Servicer
shall not exercise such rights if prohibited by law from doing so or if the
exercise of such rights would impair or threaten to impair any recovery under
the related Primary Insurance Policy, if any.

                  If the Servicer reasonably believes it is unable under
applicable law to enforce such "due-on-sale" clause, the Servicer shall with the
prior written consent of the Pool Insurer enter into (i) an assumption and
modification agreement with the person to whom such property has been conveyed,
pursuant to which such person becomes liable under the Mortgage Note and the
original Mortgagor remains liable thereon or (ii) in the event the Servicer is
unable under applicable law to require that the original Mortgagor remain liable
under the Mortgage Note and the Servicer has the prior consent of the primary
mortgage guaranty insurer, a substitution of liability agreement with the
purchaser of the Mortgaged Property pursuant to which the original Mortgagor is
released from liability and the purchaser of the Mortgaged Property 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. In connection with any such assumption, no material term of the
Mortgage Note, including without limitation, the Mortgage Rate borne by the
related Mortgage Note, the term of the Mortgage Loan or the outstanding
principal amount of the Mortgage Loan shall be changed.

                  To the extent that any Mortgage Loan is assumable, the related
Servicer shall inquire diligently into the creditworthiness of the proposed
transferee, and shall use the underwriting criteria for approving the credit of
the proposed transferee which are used by FNMA with respect to underwriting
mortgage loans of the same type as the Mortgage Loans. If the credit of the
proposed transferee does not meet such underwriting criteria, the related
Servicer diligently shall, to the extent permitted by the Mortgage or the
Mortgage Note and by applicable law, accelerate the maturity of the Mortgage
Loan.

                                       70

<PAGE>

                  Subject to the Servicer's duty to enforce any due-on-sale
clause to the extent set forth in this Section 3.10, in any case in which a
Mortgaged Property has been conveyed to a Person by a Mortgagor, and such Person
is to enter into an assumption agreement or modification agreement or supplement
to the Mortgage Note or Mortgage that requires the signature of the Trustee, or
if an instrument of release signed by the Trustee is required releasing the
Mortgagor from liability on the Mortgage Loan, the Servicer shall prepare and
deliver or cause to be prepared and delivered to the Trustee for signature and
shall direct, in writing, the Trustee to execute the assumption agreement with
the Person to whom the Mortgaged Property is to be conveyed and such
modification agreement or supplement to the Mortgage Note or Mortgage or other
instruments as are reasonable or necessary to carry out the terms of the
Mortgage Note or Mortgage or otherwise to comply with any applicable laws
regarding assumptions or the transfer of the Mortgaged Property to such Person.
In connection with any such assumption, no material term of the Mortgage Note
may be changed. Together with each such substitution, assumption or other
agreement or instrument delivered to the Trustee for execution by it, the
related Servicer shall deliver an Officer's Certificate signed by a Servicing
Officer stating that the requirements of this Section 3.10 have been met in
connection therewith.
 The
Servicer shall notify the Trustee that any such substitution or assumption
agreement has been completed by forwarding to the Trustee the original of such
substitution or assumption agreement, which in the case of the original shall be
added to the related Mortgage File and shall, for all purposes, be considered a
part of such Mortgage File to the same extent as all other documents and
instruments constituting a part thereof. Any fee collected by the Servicer for
entering into an assumption or substitution of liability agreement will be
retained by the Servicer as additional servicing compensation.

         SECTION 3.11. Realization Upon Defaulted Mortgage Loans; Repurchase of
Certain Mortgage Loans.

                  (a) The Servicer shall use reasonable efforts to foreclose
upon or otherwise comparably convert the ownership of properties securing such
of the related Mortgage Loans as come into and continue in default and as to
which no satisfactory arrangements can be made for collection of delinquent
payments. With respect to such of the Mortgage Loans as come into and continue
in default, the Servicer will decide whether to (i) foreclose upon the Mortgaged
Properties securing such Mortgage Loans, (ii) write off the unpaid principal
balance of the Mortgage Loans as bad debt, (iii) take a deed in lieu of
foreclosure, (iv) accept a short sale (a payoff of the Mortgage Loan for an
amount less than the total amount contractually owed in order to facilitate a
sale of the Mortgaged Property by the Mortgagor) or permit a short refinancing
(a payoff of the Mortgage Loan for an amount less than the total amount
contractually owed in order to facilitate refinancing transactions by the
Mortgagor not involving a sale of the Mortgaged Property), (v) arrange for a
repayment plan, or (vi) agree to a modification in accordance with this
Agreement. In connection with such decision, the Servicer shall take such action
as (i) the Servicer would take under similar circumstances with respect to a
similar mortgage loan held for its own account for investment, (ii) shall be
consistent with Accepted Servicing Practices, (iii) the Servicer shall determine
consistently with Accepted Servicing Practices to be in the best interest of the
Trustee and Certificateholders, and (iv) is consistent with the requirements of
the insurer under any Required Insurance Policy and the Pool Insurer under the
Pool Insurance Policy; PROVIDED, HOWEVER, that the Servicer shall not be
required to expend its own funds in connection with any foreclosure or towards
the restoration of any property unless it shall determine (i) that such
restoration and/or foreclosure will increase the

                                       71

<PAGE>

proceeds of liquidation of the related Mortgage Loan after reimbursement to
itself of such expenses and (ii) that such expenses will be recoverable to it
through Liquidation Proceeds (respecting which it shall have priority for
purposes of withdrawals from the related Collection Account). The related
Servicer shall be responsible for all other costs and expenses incurred by it in
any such proceedings; PROVIDED, HOWEVER, that it shall be entitled to
reimbursement thereof from the liquidation proceeds with respect to the related
Mortgaged Property, as provided in the definition of Liquidation Proceeds and as
provided in Section 3.08(a)(iv)(A).

                  Notwithstanding anything to the contrary contained in this
Agreement, in connection with a foreclosure or acceptance of a deed in lieu of
foreclosure, in the event the related Servicer has reasonable cause to believe
that a Mortgaged Property is contaminated by hazardous or toxic substances or
wastes, or if the Trustee otherwise requests, an environmental inspection or
review of such Mortgaged Property conducted by a qualified inspector shall be
arranged for by the Servicer. Upon completion of the inspection, the related
Servicer shall promptly provide the Trustee with a written report of
environmental inspection.

                  In the event the environmental inspection report indicates
that the Mortgaged Property is contaminated by hazardous or toxic substances or
wastes, the related Servicer shall not proceed with foreclosure or acceptance of
a deed in lieu of foreclosure if the estimated costs of the environmental clean
up, as estimated in the environmental inspection report, together with the
Servicing Advances made by the Servicer and the estimated costs of foreclosure
or acceptance of a deed in lieu of foreclosure exceeds the estimated value of
the Mortgaged Property. If however, the aggregate of such clean up and
foreclosure costs and Servicing Advances are less than or equal to the estimated
value of the Mortgaged Property, then the related Servicer may, in its
reasonable judgment and in accordance with Accepted Servicing Practices, choose
to proceed with foreclosure or acceptance of a deed in lieu of foreclosure and
the Servicer shall be reimbursed for all reasonable costs associated with such
foreclosure or acceptance of a deed in lieu of foreclosure and any related
environmental clean up costs, as applicable, from the related Liquidation
Proceeds, or if the Liquidation Proceeds are insufficient to fully reimburse the
Servicer, the Servicer shall be entitled to be reimbursed from amounts in the
related Collection Account pursuant to Section 3.08(a) hereof.
In the event the related Servicer does not proceed with foreclosure or
acceptance of a deed in lieu of foreclosure pursuant to the first sentence of
this paragraph, the Servicer shall be reimbursed for all Servicing Advances made
with respect to the related Mortgaged Property from the related Collection
Account pursuant to Section 3.08(a) hereof, and the Servicer shall have no
further obligation to service such Mortgage Loan under the provisions of this
Agreement.

                  (b) 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 related Servicer shall
ensure that the title to such REO Property references this Agreement and the
Trustee's capacity hereunder. Pursuant to its efforts to sell such REO Property,
the related Servicer shall in accordance with Accepted Servicing Practices
manage, conserve, protect and operate each REO Property for the purpose of its
prompt disposition and sale. The related Servicer, either itself or through an
agent selected by the Servicer, shall manage, conserve, protect and operate the
REO Property in the same manner that it manages, conserves, protects and
operates other foreclosed property for its own account, and in the

                                       72

<PAGE>

same manner that similar property in the same locality as the REO Property is
managed. The Servicer shall furnish to the Trustee on or before each
Distribution Date a statement with respect to any REO Property covering the
operation of such REO Property for the previous calendar month and the
Servicer's efforts in connection with the sale of such REO Property and any
rental of such REO Property incidental to the sale thereof for the previous
calendar month. That statement shall be accompanied by such other information as
the Trustee shall reasonably request and which is necessary to enable the
Trustee to comply with the reporting requirements of the REMIC Provisions. The
net monthly rental income, if any, from such REO Property shall be deposited in
the related Collection Account no later than the close of business on each
Determination Date. The related Servicer shall perform the tax reporting and
withholding required by Sections 1445 and 6050J of the Code with respect to
foreclosures and abandonments, the tax reporting required by Section 6050H of
the Code with respect to the receipt of mortgage interest from individuals and
any tax reporting required by Section 6050P of the Code with respect to the
cancellation of indebtedness by certain financial entities, by preparing such
tax and information returns as may be required, in the form required, and
delivering the same to the Trustee for filing.

                  To the extent consistent with Accepted Servicing Practices,
the Servicer shall also maintain on each REO Property fire and hazard insurance
with extended coverage in amount which is equal to the outstanding principal
balance of the related Mortgage Loan (as reduced by any amount applied as a
reduction of principal at the time of acquisition of the REO Property),
liability insurance and, to the extent required and available under the Flood
Disaster Protection Act of 1973, as amended, flood insurance in the amount
required above.

                  (c) In the event that the Trust Fund acquires any Mortgaged
Property as aforesaid or otherwise in connection with a default or imminent
default on a Mortgage Loan, the related Servicer shall dispose of such Mortgaged
Property prior to three years after the end of the calendar year of its
acquisition by the Trust Fund unless (i) the Trustee shall have been supplied
with an Opinion of Counsel to the effect that the holding by the Trust Fund of
such Mortgaged Property subsequent to such three-year period will not result in
the imposition of taxes on "prohibited transactions" of any REMIC hereunder as
defined in section 860F of the Code or cause any REMIC hereunder to fail to
qualify as a REMIC at any time that any Certificates are outstanding, in which
case the Trust Fund may continue to hold such Mortgaged Property (subject to any
conditions contained in such Opinion of Counsel) or (ii) the applicable Servicer
shall have applied for, prior to the expiration of such three-year period, an
extension of such three-year period in the manner contemplated by Section
856(e)(3) of the Code, in which case the three-year period shall be extended by
the applicable extension period. Notwithstanding any other provision of this
Agreement, no Mortgaged Property acquired by the Trust Fund shall be rented (or
allowed to continue to be rented) or otherwise used for the production of income
by or on behalf of the Trust Fund in such a manner or pursuant to any terms that
would (i) cause such Mortgaged Property to fail to qualify as "foreclosure
property" within the meaning of section 860G(a)(8) of the Code or (ii) subject
any REMIC hereunder to the imposition of any federal, state or local income
taxes on the income earned from such Mortgaged Property under Section 860G(c) of
the Code or otherwise, unless the related Servicer has agreed to indemnify and
hold harmless the Trust Fund with respect to the imposition of any such taxes.

                                       73

<PAGE>

                  In the event of a default on a Mortgage Loan one or more of
whose obligor is not a United States Person, as that term is defined in Section
7701(a)(30) of the Code, in connection with any foreclosure or acquisition of a
deed in lieu of foreclosure (together, "FORECLOSURE") in respect of such
Mortgage Loan, the related 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 the Mortgage Loan.

                  (d) The decision of the Servicer to foreclose on a defaulted
Mortgage Loan shall be subject to a determination by the Servicer that the
proceeds of such foreclosure would exceed the costs and expenses of bringing
such a proceeding. The income earned from the management of any REO Properties,
net of reimbursement to the Servicer for expenses incurred (including any
property or other taxes) in connection with such management and net of
applicable accrued and unpaid Servicing Fees, and unreimbursed Advances and
Servicing Advances, shall be applied to the payment of principal of and interest
on the related defaulted Mortgage Loans (with interest accruing as though such
Mortgage Loans were still current) and all such income shall be deemed, for all
purposes in this Agreement, to be payments on account of principal and interest
on the related Mortgage Notes and shall be deposited into the related Collection
Account. To the extent the net income received during any calendar month is in
excess of the amount attributable to amortizing principal and accrued interest
at the related Mortgage Rate on the related Mortgage Loan for such calendar
month, such excess shall be considered to be a partial prepayment of principal
of the related Mortgage Loan.

                  (e) The proceeds from any liquidation of a Mortgage Loan, as
well as any income from an REO Property, will be applied in the following order
of priority: first, to reimburse the related Servicer for any related
unreimbursed Servicing Advances and Servicing Fees; second, to reimburse the
Servicer for any unreimbursed Advances; third, to reimburse the related
Collection Account for any Nonrecoverable Advances (or portions thereof) that
were previously withdrawn by the Servicer pursuant to Section 3.08(a)(iii) that
related to such Mortgage Loan; fourth, to accrued and unpaid interest (to the
extent no Advance has been made for such amount or any such Advance has been
reimbursed) on the Mortgage Loan or related REO Property, at the per annum rate
equal to the related Mortgage Rate reduced by the related Servicing Fee Rate, to
the Due Date occurring in the month in which such amounts are required to be
distributed; and fifth, as a recovery of principal of the Mortgage Loan. Excess
Proceeds, if any, from the liquidation of a Liquidated Mortgage Loan will be
retained by the related Servicer as additional servicing compensation pursuant
to Section 3.14.

                  (f) The Servicer, at its option, may (but is not obligated to)
repurchase from the Trust Fund, (a) any related Mortgage Loan that is delinquent
in payment by three or more Scheduled Payments or (b) any related Mortgage Loan
with respect to which there has been initiated legal action or other proceedings
for the foreclosure of the related Mortgaged Property either judicially or
non-judicially. If it elects to make any such repurchase, the related Servicer
shall repurchase such Mortgage Loan with its own funds at a price equal to the
Repurchase Price for such Mortgage Loan.

         SECTION 3.12. Trustee to Cooperate; Release of Mortgage Files.

                                       74

<PAGE>

                  Upon the payment in full of any Mortgage Loan, or the receipt
by the Servicer of a notification that payment in full will be escrowed in a
manner customary for such purposes, the Servicer will immediately notify the
Trustee (or the Custodian, as the case may be) by delivering, or causing to be
delivered a "Request for Release" substantially in the form of Exhibit M. Upon
receipt of such request, the Trustee (or the Custodian, as the case may be)
shall within three Business Days release the related Mortgage File to the
related Servicer, and the Trustee shall within three Business Days of the
Servicer's direction execute and deliver to the Servicer the request for
reconveyance, deed of reconveyance or release or satisfaction of mortgage or
such instrument releasing the lien of the Mortgage in each case provided by the
Servicer, together with the Mortgage Note with written evidence of cancellation
thereon. The related Servicer is authorized to cause the removal from the
registration on the MERS(R) System of such Mortgage, if applicable, 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. The Servicer is authorized to cause the removal from the
registration on the MERS 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.
Expenses incurred in connection with any instrument of satisfaction or deed of
reconveyance shall be chargeable to the related Mortgagor to the extent
permitted by law and otherwise shall constitute a Servicing Advance. From time
to time and as shall be appropriate for the servicing or foreclosure of any
Mortgage Loan, including for such purpose, collection under any policy of flood
insurance, any fidelity bond or errors or omissions policy, or for the purposes
of effecting a partial release of any Mortgaged Property from the lien of the
Mortgage or the making of any corrections to the Mortgage Note or the Mortgage
or any of the other documents included in the Mortgage File, the Trustee shall,
within three Business Days of delivery to the Trustee (or the Custodian, as the
case may be) of a Request for Release in the form of Exhibit M signed by a
Servicing Officer, release the Mortgage File to the Servicer. Subject to the
further limitations set forth below, the related Servicer shall cause the
Mortgage File or documents so released to be returned to the Trustee (or the
Custodian, as the case may be) when the need therefor by the Servicer no longer
exists, unless the Mortgage Loan is liquidated and the proceeds thereof are
deposited in the related Collection Account, in which case the Servicer shall
deliver to the Trustee (or the Custodian, as the case may be) a Request for
Release in the form of Exhibit M, signed by a Servicing Officer.

                  If the Servicer at any time seeks to initiate a foreclosure
proceeding in respect of any Mortgaged Property as authorized by this Agreement,
the Servicer shall deliver or cause to be delivered to the Trustee, for
signature, as appropriate, any court pleadings, requests for trustee's sale or
other documents necessary to effectuate such foreclosure or any legal action
brought to obtain judgment against the Mortgagor on the Mortgage Note or the
Mortgage or to obtain a deficiency judgment or to enforce any other remedies or
rights provided by the Mortgage Note or the Mortgage or otherwise available at
law or in equity.

         SECTION 3.13. Documents, Records and Funds in Possession of the
Servicer to be Held for the Trustee.

                  Notwithstanding any other provisions of this Agreement, the
Servicer shall transmit to the Trustee as required by this Agreement all
documents and instruments in respect of a Mortgage Loan coming into the
possession of the related Servicer from time to time required to be delivered

                                       75

<PAGE>

to the Trustee pursuant to the terms hereof and shall account fully to the
Trustee for any funds received by the Servicer or which otherwise are collected
by the Servicer as Liquidation Proceeds or Insurance Proceeds in respect of any
Mortgage Loan. 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 a Collection Account,
shall be held by the related 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 related Collection Account, Certificate Account or any related Escrow
Account, or any funds that otherwise are or may become due or payable to the
Trustee for the benefit of the Certificateholders, to any claim, lien, security
interest, judgment, levy, writ of attachment or other encumbrance, or assert by
legal action or otherwise any claim or right of setoff against any Mortgage File
or any funds collected on, or in connection with, a Mortgage Loan, except,
however, that the Servicer shall be entitled to set off against and deduct from
any such funds any amounts that are properly due and payable to the Servicer
under this Agreement.

         SECTION 3.14. Servicing Fee.

                  As compensation for its services hereunder, the Servicer shall
be entitled to withdraw from the Collection Account or to retain from interest
payments on the related Mortgage Loans the amount of its Servicing Fee for each
Mortgage Loan, less any amounts in respect of its Servicing Fee payable by the
Servicer pursuant to Section 3.05(vi). The Servicing Fee is limited to, and
payable solely from, the interest portion of such Scheduled Payments collected
by the related Servicer or as otherwise provided in Section 3.08.

                  Additional servicing compensation in the form of Ancillary
Income shall be retained by the related Servicer. The Servicer shall be required
to pay all expenses incurred by it in connection with its servicing activities
hereunder (including the payment of any expenses incurred in connection with any
Subservicing Agreement entered into pursuant to Section 3.02 and shall not be
entitled to reimbursement thereof except as specifically provided for in this
Agreement.

         SECTION 3.15. Access to Certain Documentation.

                  The Servicer shall provide to the OTS and the FDIC and to
comparable regulatory authorities supervising Holders of Subordinate
Certificates and the examiners and supervisory agents of the OTS, the FDIC and
such other authorities, access to the documentation regarding the related
Mortgage Loans required by applicable regulations of the OTS and the FDIC. Such
access shall be afforded without charge, but only upon reasonable and prior
written request and during normal business hours at the offices designated by
the Servicer. Nothing in this Section shall limit the obligation of the Servicer
to observe any applicable law prohibiting disclosure of information regarding
the Mortgagors and the failure of the Servicer to provide access as provided in
this Section as a result of such obligation shall not constitute a breach of
this Section. Nothing in this Section 3.15 shall require the Servicer to
collect, create, collate or otherwise generate any information that it does not
generate in its usual course of business.

                                       76

<PAGE>

         SECTION 3.16. Annual Statement as to Compliance.

                  The Servicer shall deliver to the Depositor, the Certificate
Insurer, the Rating Agencies and the Trustee on or before 120 days after the end
of the Servicer's fiscal year, commencing after its 2000 fiscal year, 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 materially fulfilled all its obligations under
this Agreement throughout such year, or, if there has been a material default in
the fulfillment of any such obligation, specifying each such default known to
such officer and the nature and status thereof and the action being taken by the
Servicer to cure such default.

         SECTION 3.17. Annual Independent Public Accountants' Servicing
Statement; Financial Statements.

                  On or before 120 days after the end of the Servicer's fiscal
year, commencing after its 2000 fiscal year, the Servicer at its expense shall
cause a nationally or regionally recognized firm of independent public
accountants (who may also render other services to the Servicer, the Seller or
any affiliate thereof) which is a member of the American Institute of Certified
Public Accountants to furnish a statement to the Trustee, the Certificate
Insurer and the Depositor to the effect that such firm has examined certain
documents and records relating to the servicing of mortgage loans which the
Servicer is servicing, including the related Mortgage Loans, and that, on the
basis of such examination, conducted substantially in compliance with the
Uniform Single Attestation Program for Mortgage Bankers or the Audit Guide for
HUD Approved Title II Approved Mortgagees and Loan Correspondent Programs,
nothing has come to their attention which would indicate that such servicing has
not been conducted in compliance with Accepted Servicing Practices, except for
(a) such exceptions as such firm shall believe to be immaterial, and (b) such
other exceptions as shall be set forth in such statement. In rendering such
statement, such firm may rely, as to matters relating to direct servicing of
mortgage loans by Subservicers, upon comparable statements for examinations
conducted substantially in compliance with the Uniform Single Attestation
Program for Mortgage Bankers or the Audit Guide for HUD Approved Title II
Approved Mortgagees and Loan Correspondent Programs (rendered within one year of
such statement) of independent public accountants with respect to the related
Subservicer. Copies of such statement shall be provided by the Trustee to any
Certificateholder upon request at the Servicer's expense, provided such
statement is delivered by the Servicer to the Trustee.

         SECTION 3.18. Maintenance of Fidelity Bond and Errors and Omissions
Insurance.

                  The Servicer shall maintain with responsible companies, at its
own expense, a blanket Fidelity Bond and an Errors and Omissions Insurance
Policy, with broad coverage on all officers, employees or other persons acting
in any capacity requiring such persons to handle funds, money, documents or
papers relating to the related Mortgage Loans ("SERVICER EMPLOYEES"). Any such
Fidelity Bond and Errors and Omissions Insurance Policy shall be in the form of
the Financial Institution Bond Form 22 - Fidelity Bond American International
Specialty Lines Insurance Policy Form ("5713 5/93") Mortgage Banker Broker E&O
and shall protect and insure the related Servicer against losses, including
forgery, theft, embezzlement, fraud, errors and omissions and negligent acts

                                       77

<PAGE>

of the Servicer Employees. Such Fidelity Bond and Errors and Omissions Insurance
Policy also shall protect and insure the Servicer against losses in connection
with the release or satisfaction of a related Mortgage Loan without having
obtained payment in full of the indebtedness secured thereby.
No provision of this Section 3.18 requiring such Fidelity Bond and Errors and
Omissions Insurance Policy shall diminish or relieve the Servicer from its
duties and obligations as set forth in this Agreement. The minimum coverage
under any such bond and insurance policy shall be at least equal to the
corresponding amounts required by FNMA. Upon the request of the Trustee, the
related Servicer shall cause to be delivered to the Trustee a certificate of
insurance of the insurer and the surety including a statement from the surety
and the insurer that such fidelity bond and insurance policy shall in no event
be terminated or materially modified without 30 days' prior written notice to
the Trustee.

         SECTION 3.19. Duties of the Loss Mitigation Advisor.

                  The Certificateholders, by their purchase and acceptance of
the Certificates, appoint The Murrayhill Company as Loss Mitigation Advisor. For
and on behalf of the Depositor, the Trustee and, the Certificate Insurer, the
Loss Mitigation Advisor will provide reports and recommendations concerning
Mortgage Loans that are past due, as to which there has been commencement of
foreclosure, as to which there has been forbearance in exercise of remedies
which are in default, as to which obligor is the subject of bankruptcy,
receivership, or an arrangement of creditors, or as to which have become REO
Properties. Such reports and recommendations will be based upon information
provided to the Loss Mitigation Advisor pursuant to the Loss Mitigation Advisory
Agreement and the Loss Mitigation Advisor shall look solely to the Servicer for
all information and data (including loss and delinquency information and data)
and loan level information and data relating to the servicing of the Mortgage
Loans.

         SECTION 3.20. Limitation Upon Liability of the Loss Mitigation Advisor.

                  Neither the Loss Mitigation Advisor, nor any of the directors,
officers, employees or agents of the Loss Mitigation Advisor, shall be under any
liability to the Trustee, the Certificate Insurer, the Certificateholders or the
Depositor for any action taken or for refraining from the taking of any action
in good faith pursuant to this Agreement, in reliance upon information provided
by Servicer under the Loss Mitigation Advisory Agreements or of errors in
judgment; PROVIDED, HOWEVER, that this provision shall not protect the Loss
Mitigation Advisor or any such person against liability that would otherwise be
imposed by reason of willful malfeasance, bad faith or gross negligence in its
performance of its duties under this Agreement or the Loss Mitigation Advisor
Agreements. The Loss Mitigation Advisor and any director, officer, employee or
agent of the Loss Mitigation Advisor may rely in good faith on any document of
any kind prima facie properly executed and submitted by any Person respecting
any matters arising hereunder, and may rely in good faith upon the accuracy of
information furnished by the Servicer pursuant to the Loss Mitigation Advisory
Agreements in the performance of its duties thereunder and hereunder.

         SECTION 3.21. Maintenance of Pool Insurance Policy.

                  The Servicer shall exercise its best efforts to maintain and
keep the Pool Insurance Policy in full force and effect throughout the term of
this Agreement, unless coverage thereunder has

                                       78

<PAGE>

been exhausted through payment of claims. The Trustee shall pay on a timely
basis the Pool Insurer Fee from amounts on deposit by the Trustee in the
Certificate Account in accordance with the terms of the Pool Insurance Policy.

                  At any time, the Servicer may substitute a surety bond, letter
of credit, another mortgage guaranty pool insurance policy or other credit
enhancement for the Pool Insurance Policy or any substitute therefor to the
extent permitted by the Certificate Insurer, Moody's Investors Service, Inc. and
each Rating Agency without a downgrading of the then current rating of the
Certificates, which shall be confirmed in writing to the Servicer, the Trustee
and the Certificate Insurer by each Rating Agency and such confirmation shall be
determined without regard to the Certificate Insurance Policy.

                  In the event that the Pool Insurance Policy is canceled or
terminated for any reason other than exhaustion of the coverage thereunder or
the claims-paying ability of the Pool Insurer is reduced below investment grade
by either Rating Agency, the Servicer shall use its best efforts to obtain a
replacement Pool Insurance Policy from a Qualified Insurer that is acceptable to
Moody's Investors Service, Inc. and the Certificate Insurer. Any such
replacement policy will provide for an amount of coverage equal to the then
remaining coverage amount of the Pool Insurance Policy, provided, however, that
if the premium cost of the replacement policy exceeds the premium cost of the
Pool Insurance Policy, the coverage amount of the replacement policy will be
reduced so that the premium cost therefore will not exceed 100% of the premium
cost of the Pool Insurance Policy.

                  In connection with its activities as administrator and
servicer of the Mortgage Loans, the Servicer agrees to file, on behalf of
itself, the Trustee, the Depositor, the Certificateholders and Certificate
Insurer claims to the Pool Insurer in a timely fashion in accordance with the
terms of the Pool Insurance Policy and, in this regard, to take such action as
shall be necessary to permit recovery under the Pool Insurance Policy respecting
a related defaulted Mortgage Loan. Pursuant to Section 3.09, any amounts
collected by the Servicer under the Pool Insurance Policy (other than any amount
to be applied to the restoration or repair of the property encumbered by the
related Mortgage Loan with respect to which such amount was collected) shall be
deposited in the Collection Account pursuant to Section 3.05.

                                       79

<PAGE>

                                   ARTICLE IV

                                DISTRIBUTIONS AND
                            ADVANCES BY THE SERVICER

         SECTION 4.01. Advances by the Servicer.

                  The Servicer shall deposit in the Collection Account an amount
equal to all Scheduled Payments (with interest at the Mortgage Rate less the
Servicing Fee Rate) which were due on the related Mortgage Loans during the
applicable Due Period and which were delinquent at the close of business on the
immediately preceding Determination Date. The Servicer's obligation to make such
Advances as to any related Mortgage Loan will continue through the last
Scheduled Payment due prior to the payment in full of such Mortgage Loan, or
through the date that the related Mortgaged Property has, in the judgment of the
Servicer, been completely liquidated.

                  The Servicer shall be obligated to make Advances in accordance
with the provisions of this Agreement; provided however, that such obligation
with respect to any related Mortgage Loan shall cease if the Servicer
determines, in its reasonable opinion, that Advances with respect to such
Mortgage Loan are Nonrecoverable Advances. In the event that the Servicer
determines that any such advances are Nonrecoverable Advances, the Servicer
shall provide the Trustee and the Certificate Insurer with a certificate signed
by a Servicing Officer evidencing such determination.

                  If an Advance is required to be made hereunder, the Servicer
shall on the second Business Day immediately preceding the Distribution Date
immediately following the related Determination Date either (i) deposit in the
Collection Account from its own funds an amount equal to such Advance, (ii)
cause to be made an appropriate entry in the records of the Collection Account
that funds in such account being held for future distribution or withdrawal have
been, as permitted by this Section 4.01, used by the Servicer to make such
Advance or (iii) make Advances in the form of any combination of clauses (i) and
(ii) aggregating the amount of such Advance. Any such funds being held in a
Collection Account for future distribution and so used shall be replaced by the
Servicer from its own funds by deposit in such Collection Account on or before
any future Distribution Date in which such funds would be due.

         SECTION 4.02. Priorities of Distribution.

                  (a) On each Distribution Date, prior to making distributions
to the holders of the Certificates, the Trustee first, shall pay itself the
Trustee's Fee for such Distribution Date, second, shall pay the Loss Mitigation
Advisor the Loss Mitigation Fee and third, shall remit to the Pool Insurer, by
fund transfer from the Philadelphia office of the Trustee, in immediately
available funds, the Pool Insurer Fee for such Distribution Date.

                  (b) With respect to the Available Funds and any funds received
from the Pool Insurance Policy for each Group, on each Distribution Date, the
Trustee shall withdraw such Available Funds from the Certificate Account and
apply such funds to distributions on the Certificates of the related Certificate
Group and to the Certificate Insurer, as applicable, in the following order and
priority and, in each case, to the extent of such Available Funds remaining:

                                       80

<PAGE>

                  (i) with respect to the Group I Certificates, to the extent of
         the Available Funds for Loan Group I for that Distribution Date:

                  (A)      first, to the Class I-P Certificates, the Class I-P
                           Principal Distribution Amount;

                  (B)      second, to the Class I-P Certificates, to the extent
                           of amounts which otherwise would have been available
                           to pay the Class A-S Component Principal Distribution
                           Amount on the Class A-S Component related to Loan
                           Group I on that Distribution Date, principal in an
                           amount equal to any Class I-P Deferred Amounts that
                           were attributable to a Special Hazard Loss or a
                           Bankruptcy Loss that was not an Excess Loss;
                           PROVIDED, HOWEVER, that any amounts so distributed
                           will not cause a further reduction in the Class I-P
                           Principal Balance;

                  (C)      third, to the Class A-S Certificates, the Interest
                           Distribution Amount for the Class A-S Component
                           related to Loan Group I;

                  (D)      fourth, to the Class A-S Certificates, the Class A-S
                           Component Principal Distribution Amount related to
                           Loan Group I, as reduced by any amounts paid to the
                           Class I-P Certificates under the clause (B) above;

                  (E)      fifth, to the Class I-A-1 Certificates and Class X-1
                           Certificates, concurrently, the related Interest
                           Distribution Amount; and

                  (F)      sixth, up to the amount of the related Senior
                           Principal Distribution Amount for such Certificate
                           Group, to the Class I-A-1 Certificates, in the order
                           and priority set forth in clause (c) below, and
                           subject to clause (e) below, in reduction of the
                           Class Principal Balance thereof, until the Class
                           Principal Balance thereof has been reduced to zero;

                  (ii) with respect to the Group II Certificates, to the extent
         of the Available Funds for Loan Group II and with respect to the Class
         II-A-1 Certificates and Class II-A-2 Certificates as applicable, any
         Insured Payment for that Distribution Date:

                  (A)      first, to the Certificate Insurer, the Certificate
                           Insurer Premium with respect to the Class II-A-1
                           Certificates and Class II-A-2 Certificates;

                  (B)      second, to the Class I-P Certificates, to the extent
                           of amounts which otherwise would have been available
                           to pay the Class A-S Component Principal Distribution
                           Amount on the Class A-S Component related to Loan
                           Group II on that Distribution Date, principal in an
                           amount equal to any Class I-P Deferred Amounts that
                           were attributable to a Special Hazard Loss or a
                           Bankruptcy Loss that was not an Excess Loss, that
                           were not covered by amounts otherwise payable on the
                           Class A-S Component related to Loan Group I and that
                           remain undistributed; PROVIDED HOWEVER, that any
                           amounts

                                       81

<PAGE>

                           so distributed will not cause a further reduction in
                           the Class I-P Principal Balance;

                  (C)      third, to the Class A-S Certificates, Interest
                           Distribution Amount on the Class A-S Component
                           related to Loan Group II;

                  (D)      fourth, to the Class A-S Certificates, the Class A-S
                           Component Principal Distribution Amount related to
                           Loan Group II as reduced by any amounts paid to the
                           Class I-P Certificates under clause (B) above;

                  (E)      fifth, to the Class II-A-1, Class II-A-2, Class X-II,
                           Class A-R-1, Class A-R-2 and Class A-R-3
                           Certificates, concurrently, the related Interest
                           Distribution
                           Amount;

                  (F)      sixth, to the Class II-A-1, Class A-R-1, Class A-R-2
                           and Class A-R-3 Certificates, the related Senior
                           Principal Distribution Amount, in the manner and
                           priority set forth in clause (c) below, and subject
                           to clause (e) below; and

                  (G)      seventh, to the Certificate Insurer, any Certificate
                           Insurer Reimbursement Amount.

                  (iii) with respect to the Group III Certificates, to the
         extent of the Available Funds for Loan Group III and with respect to
         the Class III-A-1 Certificates and Class III-A-2 Certificates, as
         applicable, the amount of any Insured Payments for that Distribution
         Date:

                  (A)      first, to the Certificate Insurer, the Certificate
                           Insurer Premium with respect to the Class III-A-1
                           Certificates and Class III-A-2 Certificates;

                  (B)      second, to the Class I-P Certificates, to the extent
                           of amounts which otherwise would be available to pay
                           the Class A-S Component Principal Distribution Amount
                           on the Class A-S Component related to Loan Group III
                           on that Distribution Date, principal in an amount
                           equal to any Class I-P Deferred Amounts that were
                           attributable to a Special Hazard Loss or a Bankruptcy
                           Loss that was not an Excess Loss, that were not
                           covered by amounts otherwise payable on the Class A-S
                           Components related to Loan Group I and Loan Group II
                           and that remain undistributed; PROVIDED, HOWEVER,
                           that any amounts so distributed will not cause a
                           further reduction in the Class I-P Principal Balance;

                  (C)      third, to the Class A-S Certificates, the Interest
                           Distribution Amount on the Class A-S Component
                           related to Loan Group III;

                  (D)      fourth, to the Class A-S Certificates, the Class A-S
                           Component Principal Distribution Amount related to
                           Loan Group Ill, as reduced by any amounts paid to the
                           Class I-P Certificates under clause (B) above;

                                       82

<PAGE>

                  (E)      fifth, to the Class III-A-1 Certificates, Class
                           III-A-2 Certificates and the Class X-III
                           Certificates, the related Interest Distribution
                           Amount;

                  (F)      sixth, to the Class III-A-1 Certificates, the related
                           Senior Principal Distribution Amount, in the manner
                           and priority set forth in clause (c) below, and
                           subject to clause (e) below;

                  (G)      seventh, to the Certificate Insurer, any Certificate
                           Insurer Reimbursement Amount;

                  (iv) with respect to the Class I-P, Class B and Class XB
         Certificates, to the extent of the Available Funds for Loan Group I,
         Loan Group II and Loan Group III, after the payment of the Group I,
         Group II and Group III Certificates and the Certificate Insurer
         described above in clauses 4.02(b)(i), (ii) and (iii) and further
         subject to clause (e) below;

                  (A)      first, to the Class I-P Certificates, to the extent
                           of amounts otherwise available to pay the Subordinate
                           Principal Distribution Amount on that Distribution
                           Date, principal in an amount equal to any Class I-P
                           Deferred Amounts that were not attributable to a
                           Special Hazard Loss, a Bankruptcy Loss or a Fraud
                           Loss; provided, however, that any amounts distributed
                           in respect of losses pursuant to this clause (iv)(A)
                           will not cause a further reduction in the Class I-P
                           Principal Balance;

                  (B)      second, to the Class B-1 Certificates, the related
                           Interest Distribution Amount;

                  (C)      third, to the Class XB-1 Certificates, the related
                           Interest Distribution Amount;

                  (D)      fourth, to the Class B-1 Certificates, their pro rata
                           share of the Subordinate Principal Distribution
                           Amount;

                  (E)      fifth, to the Class B-2 Certificates, the related
                           Interest Distribution Amount;

                  (F)      sixth, to the Class XB-2 Certificates, the related
                           Interest Distribution Amount;

                  (G)      seventh, to the Class B-2 Certificates, their pro
                           rata share of the Subordinate Principal Distribution
                           Amount; and

                  (H)      eighth, to the Class B-1 Certificates and then the
                           Class B-2 Certificates, up to the amount of
                           unreimbursed Realized Losses previously allocated to
                           that Class, if any; provided, however, that any
                           amounts distributed pursuant to this paragraph
                           (iv)(H) will not cause a further reduction in the
                           Class Principal Balances of any of the Class B
                           Certificates.

                                       83

<PAGE>

                  (c) On each Distribution Date prior to the Credit Support
Depletion Date for each Loan Group, the related Senior Principal Distribution
Amount less the related Class A-S Component Principal Distribution Amount for
that Distribution Date, but subject to adjustment pursuant to clause (e) below,
will be distributed as principal to the related classes of Senior Certificates
in the following order of priority:

                  (i) with respect to Group I, to the Class I-A-1 Certificates,
         until the Class Principal Balance of that class has been reduced to
         zero;

                  (ii) with respect to Group II,

                  (A)      first, concurrently on a pro rata basis to the Class
                           A-R-1 Certificates, Class A-R-2 Certificates and
                           Class A-R-3 Certificates until those Class Principal
                           Balances have been reduced to zero;

                  (B)      second, to the Class II-A-1 Certificates, until the
                           Class Principal Balance of that class has been
                           reduced to zero; and

                  (iii) with respect to Group III, to the Class III-A-1
         Certificates, until the Class Principal Balance of that class has been
         reduced to zero.

                  (iv) On each Distribution Date on and after the Credit Support
         Depletion Date, the Senior Principal Distribution Amount for the Senior
         Certificates will be distributed as principal to all the related Senior
         Certificates (other than the Class I-P Certificates), pro rata, based
         on aggregate Class Principal Balances immediately prior to such
         Distribution Date.

                  (d) On each Distribution Date, the amount referred to in
clause (i) of the definition of Interest Distribution Amount for such
Distribution Date for each Class of Certificates or Component shall be reduced
by the Trustee by the related Class's or Component's pro rata share (based on
the applicable Interest Distribution Amount for each such Class or Component
before reduction pursuant to this Section 4.02(d)) of "Net Interest Shortfalls"
which shall be equal to the sum of (A) Net Prepayment Interest Shortfalls for
the Mortgage Loans, and (B) the sum of: (I) after the Special Hazard Coverage
Termination Date, with respect to each Mortgage Loan that became a Special
Hazard Mortgage Loan during the calendar month preceding the month of such
Distribution Date, the excess of one month's interest at the related Net
Mortgage Rate on the Stated Principal Balance of such Mortgage Loan as of the
Due Date in such month over the amount of Liquidation Proceeds applied as
interest on such Mortgage Loan with respect to such month, (II) after the
Bankruptcy Coverage Termination Date, with respect to each Mortgage Loan that
became subject to a Bankruptcy Loss during the calendar month preceding the
month of such Distribution Date, the interest portion of the related Debt
Service Reduction or Deficient Valuation, (III) each Relief Act Reduction for
any Mortgage Loan incurred during the calendar month preceding the month of such
Distribution Date and (IV) Excess Losses that are Fraud Losses during the
calendar month preceding the month of such Distribution Date equal to the excess
of one month's interest at the related Net Mortgage Rate on the Stated Principal
Balance of such Mortgage Loan as of the Due Date in such month over the amount
of Liquidation Proceeds applied as interest on such Mortgage Loan with respect
to such month.

                                       84

<PAGE>

                  (e) Notwithstanding the foregoing,

                  (X) On any Distribution Date occurring after the date on which
         one or more of (x) the Class Principal Balance of the Class I-A-1
         Certificates, (y) the Class Principal Balance of the Group II-A-1
         Certificates or (z) the Class Principal Balance of the Class III-A-1
         Certificates has been reduced to zero, all principal received or
         advanced with respect to the Mortgage Loans in the Loan Group or Groups
         related to the Class A Certificates that have been paid in full (after
         distributions of principal to the Class I-P Certificates pursuant to
         paragraphs (b)(i)(A) above) shall be paid as principal to the remaining
         Class A Certificates of the other Certificate Group or Groups to the
         extent of and in reduction of the Class Principal Balances thereof and
         to the Certificate Insurer to the extent of any amounts due to it,
         prior to any distributions of principal to the Class B-1 Certificates
         pursuant to paragraph (b)(iv)(D) above; PROVIDED, HOWEVER, that if
         there are two Certificate Groups with outstanding Class A Certificates,
         then such principal will be distributed between those two Certificate
         Groups pro rata according to the aggregate Class Principal Balance of
         the Class A Certificates of such two Certificate Groups; PROVIDED,
         FURTHER, that principal will not be distributed as set forth above in
         this clause 4.02(e)(X) if on such Distribution Date (a) the Loss
         Coverage Percentage for such Distribution Date is greater than or equal
         to 200% of the Loss Coverage Percentage as of the Closing Date and (b)
         the outstanding principal balance of the Mortgage Loans in each of Loan
         Group I, Loan Group II and Loan Group III delinquent 60 days or more
         averaged over the last six months (including Mortgage Loans in
         foreclosure and Mortgage Loans the property of which is held by REMIC 1
         and acquired by foreclosure or deed in lieu of foreclosure), as a
         percentage of the sum of (a) the related Subordinate Component Balance
         and (b) a pro rata portion of the amount of coverage available under
         the Pool Insurance Policy (allocated in proportion to the respective
         Subordinate Component Balances), is less than 50%.

                  (Y) If on any Distribution Date any of Loan Group I, Loan
         Group II or Loan Group III is an Undercollateralized Group and the
         other such Loan Group or Loan Groups is an Overcollateralized Group,
         then the Available Funds for the Certificate Group or Groups related to
         the Overcollateralized Group or Groups, to the extent remaining
         following distributions of interest and principal to the Certificates
         in such Certificate Group and to the Certificate Insurer pursuant to
         paragraph (b)(i), (b)(ii) or (b)(iii) above, as applicable, shall be
         paid in the following priority: (1) first, such remaining amount, up to
         the Total Transfer Amount for each such Undercollateralized Group, pro
         rata according to the Total Transfer Amount for each such
         Undercollateralized Group, shall be distributed (a) first, to the Class
         A Certificates related to each such Undercollateralized Group, in
         payment of any portion of the Interest Distribution Amounts for such
         Classes of Certificates remaining unpaid from such Distribution Date or
         previous Distribution Dates, pro rata according to their respective
         shares of such unpaid amounts, (b) second, to the Class A Certificates
         related to each such Undercollateralized Group, as principal, and (c)
         third, to any amounts due the Certificate Insurer, and (2) second, any
         remaining amount shall be distributed pursuant to paragraph (b)(iv)
         above.

                  (Z) On each Distribution Date, the Class A-S Crossover Amount
         will be subtracted from the amount distributable as principal on the
         Class A Certificates related to

                                       85

<PAGE>

         the "crossover group" or groups (as described in the definition of the
         Class A-S Crossover Amount), and will be added to the amounts
         distributable as principal on the Class A Certificates related to the
         "loss group" (as described in the definition of the Class A-S Crossover
         Amount); provided that if the losses described in clause (A) (1) of the
         definition of Class A-S Crossover Amount were allocated to two Class
         A-S Components, then the Class A-S Crossover Amount will be subtracted
         on a pro rata basis from the amounts distributable as principal on the
         Class A Certificates related to the two crossover groups, allocated in
         proportion to the respective amounts of the losses so allocated to each
         of those Class A-S Components.

         SECTION 4.03. [Reserved]

         SECTION 4.04. [Reserved]

         SECTION 4.05. Allocation of Realized Losses.

                  (a) On or prior to each Determination Date, the Servicer shall
determine the total amount of Realized Losses, including Excess Losses, with
respect to the related Distribution Date.

                  (b) With respect to any Distribution Date, the applicable
Class I-P Fraction of any Realized Loss incurred on a Class I-P Mortgage Loan,
including any Excess Loss, shall be allocated to the Class I-P Certificates
until the Class Principal Balance thereof is reduced to zero.

                  (c) With respect to any Distribution Date, Realized Losses,
other than Special Hazard Losses, Bankruptcy Losses or Fraud Losses incurred on
the Mortgage Loans, other than the Class I-P Fraction of the Realized Loss if a
Class I-P Mortgage Loan, shall be allocated to the Classes of Certificates as
follows, except as provided in clause (f) below:

                  (i) FIRST, to the Subordinate Certificates (other than the
         Class XB Certificates) in decreasing order of their numerical Class
         designations (beginning with the Class of Subordinate Certificates then
         outstanding with the highest numerical Class designation), until the
         respective Class Principal Balance of each such Class is reduced to
         zero, and

                  (ii) SECOND, to the Class A Senior Certificates and Class A-S
         Component related to that Loan Group, pro rata, on the basis of their
         respective Class Principal Balances or Component Principal Balance.

                  (d) With respect to any Distribution Date, Special Hazard
Losses or Bankruptcy Losses that are not Excess Losses incurred on the Mortgage
Loans, other than the Class I-P Fraction of the Realized Loss if a Class I-P
Mortgage Loan, shall be allocated to the Classes of Certificates as follows,
except as provided in clause (f) below:

                  (i) FIRST, to the Class A-S Component related to the Loan
         Group of the loan for which the Realized Loss occurred, until its
         Component Principal Balance has been reduced
         to zero;

                                       86

<PAGE>

                  (ii) SECOND, to the other Class A-S Components, on a pro rata
         basis based on their respective Component Principal Balances, until
         their Component Principal Balances have been reduced to zero; and

                  (iii) THIRD, to the Class A Certificates related to that Loan
         Group and to the Class B Certificates, pro rata, based on their
         respective Class Principal Balances.

                  (e) With respect to any Distribution Date, Excess Losses,
other than the Class I-P Fraction of an Excess Loss on a Class I-P Mortgage
Loan, incurred on the Mortgage Loans shall be allocated to the Class A
Certificates and Class A-S Component related to that Loan Group and to the Class
B Certificates, pro rata, based on their respective Class Principal Balances or
Component Principal Balance as applicable, except as provided in clause (f)
below.

         For the purpose of clauses (d)(iii) and (e) above, the pro rata share
allocable to any Class of Class B Certificates will be proportionate to the
Class Principal Balance of that Class times a fraction, the numerator of which
is the Subordinate Component Balance for the related Loan Group, and the
denominator of which the aggregate of the Subordinate Component Balances.

                  (f) Notwithstanding the foregoing, in the case of Realized
Losses allocated to the Senior Certificates pursuant to clauses (c)(ii),
(d)(iii) and (e) of this Section, (X) if such loss occurs in an
Overcollateralized Group and there is a single Undercollateralized Group, the
Senior Certificates related to such Undercollateralized Group will receive a
portion of such loss (such portion equal to a fraction, the numerator of which
is the Subordinate Component Balance with respect to the Overcollateralized
Group that suffered such loss and the denominator of which is the aggregate
Stated Principal Balance of the Mortgage Loans in such Overcollateralized Group
(less if such Overcollateralized Group is Loan Group I the applicable Class I-P
Fraction thereof with respect to any Class I-P Mortgage Loan), and the remainder
of such loss will be allocated to the Senior Certificates related to the Loan
Group that suffered such loss, and (Y) if such loss occurs in an
Overcollateralized Group and there are two Undercollateralized Groups, the
Senior Certificates related to each Undercollateralized Group will receive a
portion of such loss (such portion equal to the fraction described in the
parenthetical in clause (X) above, multiplied by a second fraction, the
numerator of which is the Principal Transfer Amount with respect to such
Undercollateralized Group and the denominator of which is the sum of (1) the
Principal Transfer Amount with respect to such Undercollateralized Group and (2)
the Principal Transfer Amount with respect to the other Undercollateralized
Group), and the remainder of such loss will be allocated to the Senior
Certificates related to the Loan Group that suffered such loss; PROVIDED,
FURTHER, that all such losses allocated to the Senior Certificates related to a
Loan Group pursuant to clause (X) or (Y) of the immediately preceding proviso to
this paragraph will be allocated to such Senior Certificates as described in
clauses (c)(ii), (d)(iii) and (e) of this Section.

                  (g) On each Distribution Date, if the aggregate Class
Principal Balance of all Certificates exceeds the aggregate Stated Principal
Balance of the Mortgage Loans (in each case, after giving effect to
distributions of principal and the allocation of all losses to the related
Certificates on such Distribution Date), such excess will be deemed a principal
loss and will be allocated to the most junior Class of Subordinate Certificates,
pro rata, as applicable, then outstanding.

                                       87

<PAGE>

                  (h) Any Realized Loss allocated to a Class of Certificates or
any reduction in the Class Principal Balance of a Class of Certificates pursuant
to this Section 4.05 shall be allocated by the Trustee among the Certificates of
such Class in proportion to their respective Certificate Balances.

                  (i) Any allocation by the Trustee of Realized Losses to a
Certificate or any reduction in the Certificate Balance of a Certificate
pursuant to this Section 4.05 shall be accomplished by reducing the Certificate
Balance thereof, immediately following the distributions made on the related
Distribution Date, in accordance with the definition of "Certificate Balance."

         SECTION 4.06. Monthly Statements to Certificateholders.

                  (a) Not later than each Distribution Date, the Trustee shall
prepare and cause to be forwarded by first class mail to each Certificateholder,
the Servicer, the Certificate Insurer, the Loss Mitigation Advisor, the
Depositor and each Rating Agency, a statement setting forth with respect to the
related distribution for each Certificate Group:

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

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

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

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

                  (v) the aggregate Stated Principal Balance of the Group I
         Mortgage Loans, the Group II Mortgage Loans and the Group III Mortgage
         Loans;

                  (vi) the Senior Percentage and the Subordinate Percentage for
         the Group I Certificates, the Group II Certificates and the Group III
         Certificates, in each case, for the following Distribution Date;

                  (vii) the amount of the Servicing Fees and Prepayment
         Penalties, if applicable, with respect to such Distribution Date and
         the related Loan Group;

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

                                       88

<PAGE>

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

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

                  (xi) for each of the preceding 12 calendar months, or all
         calendar months since the related Cut-off Date, whichever is less, the
         aggregate dollar amount of the Scheduled Payments (A) due on all
         Outstanding Mortgage Loans on each of the Due Dates in each such month
         and (B) delinquent 60 days or more on each of the Due Dates in each
         such month;

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

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

                  (xiv) the Senior Prepayment Percentage for the Group I
         Certificates, Group II Certificates and Group III Certificates for the
         following Distribution Date;

                  (xv) the Subordinate Prepayment Percentage for the Group I
         Certificates, Group II Certificates and Group III Certificates for the
         following Distribution Date;

                  (xvi) the aggregate amount of Realized Losses for each
         Certificate Group incurred during the preceding calendar month and
         aggregate Realized Losses through such Distribution Date; and

                  (xvii) the Special Hazard Loss Coverage Amount, the Fraud Loss
         Coverage Amount and the Bankruptcy Loss Coverage Amount, in each case
         as of the related Determination Date.

                  (xviii) the amount and dates of any payments made under the
         Pool Insurance Policy or the Certificate Insurance Policy.

                  The Trustee's responsibility for disbursing the above
information to the Certificateholders for each Certificate Group is limited to
the availability, timeliness and accuracy of the information derived from the
Servicer. The foregoing information shall be reported to the Trustee each month
on or before the related Determination Date; provided, however, that in
connection with the information provided in paragraph (xvii) above, the Special
Hazard Loss, the Fraud Loss and the Bankruptcy Loss, if any, shall be reported
to the Trustee each month on or before the related Determination Date.

                                       89

<PAGE>

                  (b) Within a reasonable period of time after the end of each
calendar year, the Trustee shall cause to be furnished to each Person who at any
time during the calendar year was a Certificateholder, a statement containing
the information set forth in, clauses (a)(i), (a)(ii) and (a)(vii) of this
Section 4.06 aggregated for such calendar year or applicable portion thereof
during which such Person was a Certificateholder. Such obligation of the Trustee
shall be deemed to have been satisfied to the extent that substantially
comparable information shall be provided by the Trustee pursuant to any
requirements of the Code as from time to time in effect.

         SECTION 4.07. Certificate Insurer; Policy Matters.

                  (a) If, on the second Business Day before any Distribution
Date, the Trustee determines that the funds that will be available for such
Distribution Date distributable to the Holders of the Insured Certificates
pursuant to Section 4.02 will be insufficient to pay the Insured Payment on such
Distribution Date, the Trustee shall determine the amount of any such deficiency
and shall give notice to Certificate Insurer and the Fiscal Agent (as defined in
the Certificate Insurance Policy), if any, by telephone or telecopy of the
amount of such deficiency, confirmed in writing by notice substantially in the
form of Exhibit A to the Certificate Insurance Policy by 12:00 noon, New York
City time, on such second Business Day. The Trustee's responsibility for
delivering the notice to Certificate Insurer, as provided in the preceding
sentence is limited to the availability, timeliness and accuracy of the
information provided by the Servicer.

                  (b) In the event the Trustee receives a certified copy of an
order of the appropriate court that any payment of principal or interest on an
Insured Certificate has been voided in whole or in part as a preference payment
under applicable bankruptcy law, the Trustee shall (i) promptly notify
Certificate Insurer and the Fiscal Agent, if any, and (ii) comply with the
provisions of the Certificate Insurance Policy to obtain payment by Certificate
Insurer of such voided payment. In addition, the Trustee shall mail notice to
all Holders of the Insured Certificates so affected that, in the event that any
such Holder's scheduled payment is so recovered, such Holder will be entitled to
payment pursuant to the terms of the Certificate Insurance Policy a copy of
which shall be made available to such Holders by the Trustee. The Trustee shall
furnish to Certificate Insurer and the Fiscal Agent, if any, its records listing
the payments on the affected Insured Certificates, if any, that have been made
by the Trustee and subsequently recovered from the affected Holders, and the
dates on which such payments were made by the Trustee.

                  (c) At the time of the execution hereof, and for the purposes
hereof, the Trustee shall establish a separate special purpose trust account in
the name of the Trustee for the benefit of the Holders of the Insured
Certificates (the "Certificate Insurance Policy Payments Account") over which
the Trustee shall have exclusive control and sole right of withdrawal. The
Certificate Insurance Policy Payments Account shall be an Eligible Account. The
Trustee shall deposit any amount paid under the Certificate Insurance Policy
into the Certificate Insurance Policy Payments Account and distribute such
amount only for the purposes of making the payments to Holders of the Insured
Certificates in respect of the Insured Payment for which the related claim was
made under the Certificate Insurance Policy. Such amounts shall be allocated by
the Trustee to Holders of Insured Certificates affected by such shortfalls in
the same manner as principal and interest payments are to be allocated with
respect to such Certificates pursuant to Section 4.02. It shall not be necessary
for such payments to be made by checks or wire transfers separate from the
checks or wire

                                       90

<PAGE>

transfers used to make regular payments hereunder with funds withdrawn from the
Certificate Account. However, any payments made on the Insured Certificates from
funds in the Certificate Insurance Policy Payments Account shall be noted as
provided in subsection (e) below. Funds held in the Certificate Insurance Policy
Payments Account shall not be invested by the Trustee.

                  (d) Any funds received from Certificate Insurer for deposit
into the Certificate Insurance Policy Payments Account pursuant to the
Certificate Insurance Policy in respect of a Distribution Date or otherwise as a
result of any claim under the Certificate Insurance Policy shall be applied by
the Trustee directly to the payment in full of the Insured Payment due on such
Distribution Date on the Insured Certificates. Funds received by the Trustee as
a result of any claim under the Certificate Insurance Policy shall be used
solely for payment to the Holders of the Insured Certificates and may not be
applied for any other purpose, including, without limitation, satisfaction of
any costs, expenses or liabilities of the Trustee, the Servicer or the Trust
Fund. Any funds (other than funds deposited therein in respect of a Preference
Amount payable under the Certificate Insurance Policy) remaining in the
Certificate Insurance Policy Payments Account on the first Business Day after
each Distribution Date shall be remitted promptly to Certificate Insurer
pursuant to the written instruction of Certificate Insurer.

                  (e) The Trustee shall keep complete and accurate records in
respect of (i) all funds remitted to it by Certificate Insurer and deposited
into the Certificate Insurance Policy Payments Account and (ii) the allocation
of such funds to payments of interest on and principal in respect of any Insured
Certificates. Certificate Insurer shall have the right to inspect such records
at reasonable times during normal business hours upon three Business Days' prior
notice to the Trustee.

                  (f) The Trustee acknowledges, and each Holder of an Insured
Certificate by its acceptance of the Insured Certificate agrees, that, without
the need for any further action on the part of Certificate Insurer or the
Trustee, to the extent Certificate Insurer makes payments, directly or
indirectly, on account of principal of or interest on any Insured Certificates,
Certificate Insurer will be fully subrogated to the rights of the Holders of
such Insured Certificates to receive such principal and interest from the Trust
Fund. The Holders of the Insured Certificates, by acceptance of the Insured
Certificates, assign their rights as Holders of the Insured Certificates to the
extent of Certificate Insurer's interest with respect to amounts paid under the
Certificate Insurance Policy. Anything herein to the contrary notwithstanding,
solely for purposes of determining Certificate Insurer's rights, as applicable,
as subrogee for payments distributable pursuant to Section 4.02, any payment
with respect to distributions to the Insured Certificates which is made with
funds received pursuant to the terms of the Certificate Insurance Policy shall
not be considered payment of the Insured Certificates from the Trust Fund and
shall not result in the distribution or the provision for the distribution in
reduction of the Class Principal Balance of the Insured Certificates except to
the extent such payment has been reimbursed to Certificate Insurer pursuant to
the terms hereof.

                  (g) Upon a Responsible Officer of the Trustee becoming aware
of the occurrence of an Event of Default, the Trustee shall promptly notify
Certificate Insurer of such Event of Default.

                  (h) The Trustee shall promptly notify Certificate Insurer of
either of the following as to which a Responsible Officer of the Trustee has
actual knowledge: (A) the commencement of ally proceeding by or against the
Depositor commenced under the United States bankruptcy code or

                                       91

<PAGE>

any other applicable bankruptcy, insolvency, receivership, rehabilitation or
similar law (an "Insolvency Proceeding") and (B) the making of any claim in
connection with any Insolvency Proceeding seeking the avoidance as a
preferential transfer (a "Preference Claim") of any distribution made with
respect to the Insured Certificates as to which it has actual knowledge. Each
Holder of an Insured Certificate, by its purchase of Insured Certificates, and
the Trustee hereby agrees that the Certificate Insurer (so long as no
Certificate Insurer Default exists) may at any time during the continuation of
any proceeding relating to a Preference Claim direct all matters relating to
such Preference Claim, including, without limitation, (i) the direction of any
appeal of any order relating to any Preference Claim and (ii) the posting of any
surety, supersedes or performance bond pending any such appeal. In addition and
without limitation of the foregoing, the Certificate Insurer shall be subrogated
to the rights of the Trustee and each Holder of an Insured Certificate in the
conduct of any Preference Claim, including, without limitation, all rights of
any party to an adversary proceeding action with respect to any court order
issued in connection with any such Preference Claim.

                  (i) The Servicer shall designate a Certificate Insurer Contact
Person who shall be available to Certificate Insurer to provide reasonable
access to information regarding the Mortgage Loans. The initial Certificate
Insurer Contact Persons are the Servicing Officers.

                  (j) The Trustee shall surrender the Certificate Insurance
Policy to the Certificate Insurer for cancellation upon the reduction of the
Class Principal Balance of the Insured Certificates to zero.

                  (k) The Trustee shall send to Certificate Insurer the reports
prepared pursuant to Sections 3.16 and 3.17 and the statements prepared pursuant
to Section 4.06, as well as any other statements or communications sent to
Holders of the Insured Certificates, in each case at the same time such reports,
statements and communications are otherwise sent.

                  (l) For so long as there is no continuing default by
Certificate Insurer under its obligations under the Certificate Insurance Policy
(an "Certificate Insurer Default"), each Holder of an Insured Certificate agrees
that Certificate Insurer shall be treated by the Depositor, the Servicer and the
Trustee as if Certificate Insurer were the Holder of all of the Insured
Certificates for the purpose (and solely for the purpose) of the giving of any
consent, the making of any direction or the exercise of any voting or other
control rights otherwise given to the Holders of the Insured Certificates
hereunder without any further consent of any Holders of the Insured
Certificates..

                  (m) With respect to this Section 4.07) the terms "Receipt" and
"Received" shall mean actual delivery to Certificate Insurer and Certificate
Insurer's Fiscal Agent, if any, prior to 12:00 noon, New York City time, on a
Business Day; delivery either on a day that is not a Business Day or after 12:00
noon, New York City time, shall be deemed to be Receipt on the next succeeding
Business Day and (ii) "Business Day" means any day other than (A) a Saturday or
Sunday or (B) a day on which the Certificate Insurer, banking institutions in
the City of New York, New York, the State of Texas, or the city in which the
Corporate Trust Office of the Trustee is located, are authorized or obligated by
law or executive order to be closed. If any notice or certificate given under
the Certificate Insurance Policy by the Trustee is not in proper form or is not
properly completed, executed or delivered, it shall be deemed not to have been
Received. Certificate Insurer

                                       92

<PAGE>

or its Fiscal Agent, if any, shall promptly so advise the Trustee and the
Trustee may submit an amended notice.

                  (n) All notices, statements, reports, certificates or opinions
required by this Agreement to be sent to the Trustee, the Rating Agencies or the
Holders of the Insured Certificates shall also be sent at such time to
Certificate Insurer at MBIA Insurance Corporation, 113 King Street, Armonk, New
York 10504, Attention: Insured Portfolio Management--Structured Finance (IPM-SF)
(DLJ Trust Series 2000-S4).

                  (o) Certificate Insurer shall be an express third party
beneficiary of this Agreement for the purpose of enforcing the provisions hereof
to the extent of Certificate Insurer's rights explicitly specified herein as if
a party hereto.

                  (p) All references herein to the ratings assigned to the
Certificates and to the interests of any Certificateholders shall be without
regard to the Certificate Insurance Policy.

                  (q) The Trustee and the Servicer shall cooperate with any
reasonable request by Certificate Insurer to preserve or enforce the rights
granted to Certificate Insurer hereunder.

                  (r) Any amendment to this Agreement shall require the prior
written consent of Certificate Insurer if such amendment could materially
adversely affects the interest of Certificate Insurer or of the Holders of the
Insured Certificates.

         SECTION 4.08. Distributions on the Uncertificated REMIC 1 Regular
Interests.

                  (a) On each Distribution Date, the Trustee shall be deemed to
distribute to itself, as the holder of the Uncertificated REMIC 1 Regular
Interests, the Uncertificated REMIC 1 Regular Interest Distribution Amounts in
the following order of priority to the extent of Available Funds:

                (i) Uncertificated REMIC 1 Accrued Interest on the
         Uncertificated REMIC 1 Regular Interests for such Distribution Date,
         plus any Uncertificated REMIC 1 Accrued Interest thereon remaining
         unpaid from any previous Distribution Date; and

               (ii) In accordance with the priority set forth in Section
         4.08(b), an amount equal to the sum of the amounts in respect of
         principal distributable on each Class of Certificates under Section
         4.01(c), as allocated thereto.

                  (b) The amount described in Section 4.08(a)(ii) shall be
deemed distributed to (i) with respect to Uncertificated REMIC 1 Regular
Interest LTA-1, Uncertificated REMIC 1 Regular Interest LTB-I, and
Uncertificated REMIC 1 Regular Interest LTPO-I (i) first, to Uncertificated
REMIC 1 Regular Interest LTPO-I, the Class I-P Fraction of all principal
received on or in respect of each Class I-P Mortgage Loan, second, concurrently
to Uncertificated REMIC 1 Regular Interest LTA-I, (A) 1.00 minus (B) the Class
I-P Fraction of all principal received on or in respect of each Class I-P
Mortgage Loan and third, to Uncertificated REMIC 1 Regular Interest LTB-I, all
principal received on or in respect of each Group I Mortgage Loan that is not a
Class I-P Mortgage Loan, (ii) Uncertificated REMIC 1 Regular Interest LTA-II,
(iii) Uncertificated REMIC 1 Regular Interest

                                       93

<PAGE>

LTB-II, (iv) Uncertificated REMIC 2 Regular Interest LTR-II, (v) Uncertificated
REMIC 1 Regular Interest LTA-III and (vi) Uncertificated REMIC 1 Regular
Interest LTB-III with the amount to be distributed allocated among such
interests in accordance with the priority assigned to the (ii) Class II-A-1
Certificates, (iii) the portion of the Class B Certificates allocable to the
Group II Mortgage Loans, (iv) Class A-R-2 and Class A-R-3 Certificates, (v)
Class III-A-1 Certificates and (vi) the portion of the Class B Certificates
allocable to the Group III Mortgage Loans, respectively, under Section 4.02
until the Uncertificated Principal Balance of each such interest is reduced to
zero.

                  (c) The portion of the Uncertificated REMIC 1 Regular Interest
Distribution Amounts described in Section 4.08(a)(ii) shall be deemed
distributed by REMIC 1 to REMIC 2 in accordance with the priority assigned to
the Certificates relative to that assigned to the REMIC 1 Certificates under
Section 4.02.

                  (d) In determining from time to time the Uncertificated REMIC
1 Regular Interest LTA-1 Distribution Amount, Uncertificated REMIC 1 Regular
Interest LTB-l Distribution Amount, Uncertificated REMIC 1 Regular Interest
LTPO-I Distribution Amount, Uncertificated REMIC 1 Regular Interest LTA-II
Distribution Amount, Uncertificated REMIC 1 Regular Interest LTB-II Distribution
Amount, Uncertificated REMIC 1 Regular Interest LTA-III Distribution Amount, and
Uncertificated REMIC 1 Regular Interest LTB-III Distribution Amount, Realized
Losses allocated to the Certificates under Section 4.05 shall be allocated to
the Uncertificated REMIC 1 Regular Interests in the same amounts and priorities
as allocated to the Certificates in the corresponding numerical designation in
4.08(b) above.

                  (e) Notwithstanding the deemed distributions on the
Uncertificated REMIC 1 Regular Interests described in this Section 4.08,
distributions of funds from the Certificate Account shall be made only in
accordance with Section 4.02.

         SECTION 4.09. Distributions on the Uncertificated REMIC 2 Regular
Interests.

                  (a) On each Distribution Date, the Trustee shall be deemed to
distribute to itself, as the holder of the Uncertificated REMIC 2 Regular
Interests, the Uncertificated REMIC 2 Regular Interest Distribution Amounts in
the following order of priority to the extent of Available Funds:

                (i) Uncertificated REMIC 2 Accrued Interest on the
         Uncertificated REMIC 2 Regular Interests for such Distribution Date,
         plus any Uncertificated REMIC 2 Accrued Interest thereon remaining
         unpaid from any previous Distribution Date; and

               (ii) In accordance with the priority set forth in Section
         4.09(b), an amount equal to the sum of the amounts in respect of
         principal distributable on each Class of Certificates under Section
         4.02, as allocated thereto.

                  (b) The amount described in Section 4.09(a)(ii) shall be
deemed distributed to (i) Uncertificated REMIC 2 Regular Interest MTA-I, (ii)
Uncertificated REMIC 2 Regular Interest MTAS-I, (iii) Uncertificated REMIC 2
Regular Interest MTB1-I, (iv) Uncertificated REMIC 2 Regular Interest MTB2-I,
(v) Uncertificated REMIC 2 Regular Interest MTPO-I, (vi) Uncertificated REMIC 2
Regular Interest MTA-II, (vii) Uncertificated REMIC 2 Regular Interest MTAS-II,
(viii)

                                       94

<PAGE>

Uncertificated REMIC 2 Regular Interest MTB1-II, (ix) Uncertificated REMIC 2
Regular Interest MTB2-II, (x) Uncertificated REMIC 2 Regular Interest MTR-II,
(xi) Uncertificated REMIC 2 Regular Interest MTA-III, (xii) Uncertificated REMIC
2 Regular Interest MTAS-III, (xiii) Uncertificated REMIC 2 Regular Interest
MTB1-III, and (xiv) Uncertificated REMIC 2 Regular Interest MTB2-III with the
amount to be distributed allocated among such interests in accordance with the
priority assigned to the (i) Class I-A-1 Certificates, (ii) the portion of the
Class A-S Certificates allocable to the Group I Mortgage Loans, (iii) the
portion of the Class B-1 Certificates allocable to the Group I Mortgage Loans,
(iv) the portion of the Class B-2 Certificates allocable to the Group I Mortgage
Loans, (v) Class I-P Certificates, (vi) Class II-A-1 Certificates, (vii) the
portion of the Class A-S Certificates allocable to the Group II Mortgage Loans,
(viii) the portion of the Class B-1 Certificates allocable to the Group II
Mortgage Loans, (ix) the portion of the Class B-2 Certificates allocable to the
Group II Mortgage Loans, (x) Class A-R-3 Certificates, (xi) Class III-A-1
Certificates, (xii) the portion of the Class A-S Certificates allocable to the
Group III Mortgage Loans, (xiii) the portion of the Class B-1 Certificates
allocable to the Group III Mortgage Loans and (xv) the portion of the Class B-2
Certificates allocable to the Group III Mortgage Loans, respectively, under
Section 4.02 until the Uncertificated Principal Balance of each such interest is
reduced to zero.

                  (c) The portion of the Uncertificated REMIC 2 Regular Interest
Distribution Amounts described in Section 4.09(a)(ii) shall be deemed
distributed by REMIC 2 to REMIC 3 in accordance with the priority assigned to
the REMIC 3 Certificates relative to that assigned to the REMIC 2 Certificates
under Section 4.02.

                  (d) In determining from time to time the Uncertificated REMIC
2 Regular Interest MTA-I Distribution Amount, Uncertificated REMIC 2 Regular
Interest MTAS-I Distribution Amount, Uncertificated REMIC 2 Regular Interest
MTB1-I Distribution Amount, Uncertificated REMIC 2 Regular Interest MTB2-I
Distribution Amount, Uncertificated REMIC 2 Regular Interest MTPO-I Distribution
Amount, Uncertificated REMIC 2 Regular Interest MTA-II Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTAS-II Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTB1-II Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTB2-II Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTR-II Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTIO1-II Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTIO2-II Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTA-III Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTAS-III Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTB1-III Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTB2-III Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTIO1-III Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTIO2-III Distribution Amount,
Uncertificated REMIC 2 Regular Interest MTR Distribution Amount, Realized Losses
allocated to the Certificates under Section 4.05 shall be allocated to the
Uncertificated REMIC 2 Regular Interests in the same amounts and priorities as
allocated to the Certificates in the corresponding numerical designation in
4.09(b) above.

                  (e) Notwithstanding the deemed distributions on the
Uncertificated REMIC 2 Regular Interests described in this Section 4.09,
distributions of funds from the Certificate Account shall be made only in
accordance with Section 4.02.

                                       95

<PAGE>

                                    ARTICLE V

                                THE CERTIFICATES

         SECTION 5.01. The Certificates.

                  The Certificates shall be substantially in the forms attached
hereto as exhibits. The Certificates shall be issuable in registered form, in
the minimum denominations, integral multiples in excess thereof (except that one
Certificate in each Class may be issued in a different amount which must be in
excess of the applicable minimum denomination) and aggregate denominations per
Class set forth in the Preliminary Statement.

                  Subject to Section 9.02 respecting the final distribution on
the Certificates, on each Distribution Date the Trustee shall make distributions
to each Certificateholder of record on the preceding Record Date either (x) by
wire transfer in immediately available funds to the account of such holder at a
bank or other entity having appropriate facilities therefor, if (i) such Holder
has so notified the Trustee at least five Business Days prior to the related
Record Date and (ii) such Holder shall hold (A) a Notional Amount Certificate,
(B) 100% of the Class Principal Balance of any Class of Certificates or (C)
Certificates of any Class with aggregate principal Denominations of not less
than $1,000,000 or (y) by check mailed by first class mail to such
Certificateholder at the address of such holder appearing in the Certificate
Register. Payments to the Certificate Insurer shall be made by wire transfer of
immediately accessible funds.

                  The Certificates shall be executed by manual or facsimile
signature on behalf of the Trustee by an authorized officer upon the written
order of the Depositor. Certificates bearing the manual or facsimile signatures
of individuals who were, at the time such signatures were affixed, authorized to
sign on behalf of the Trustee shall bind the Trustee, notwithstanding that such
individuals or any of them have ceased to be so authorized prior to the
countersignature and delivery of any such Certificates or did not hold such
offices at the date of such Certificate. No Certificate shall be entitled to any
benefit under this Agreement, or be valid for any purpose, unless countersigned
by the Trustee by manual signature, and such countersignature upon any
Certificate shall be conclusive evidence, and the only evidence, that such
Certificate has been duly executed and delivered hereunder. All Certificates
shall be dated the date of their countersignature. On the Closing Date, the
Trustee shall countersign the Certificates to be issued at the written direction
of the Depositor, or any affiliate thereof.

                  The Depositor shall provide, or cause to be provided, to the
Trustee on a continuous basis, an adequate inventory of Certificates to
facilitate transfers.

                  The Trustee shall have no obligation or duty to monitor,
determine or inquire as to compliance with any restriction or transfer imposed
under Article V of this Agreement or under applicable law with respect to any
transfer of any Certificate, or any interest therein, other than to require
delivery of the certification(s) and/or opinions of counsel described in Article
V applicable with respect to changes in registration of record ownership of
Certificates in the Certificate Register.

                                       96

<PAGE>

The Trustee shall have no liability for transfers, including transfers made
through the book-entry facilities of the Depository or between or among
Depository Participants or beneficial owners of the Certificates made in
violation of applicable restrictions.

         SECTION 5.02. Certificate Register; Registration of Transfer and
Exchange of Certificates.

                  (a) The Trustee shall maintain, or cause to be maintained in
accordance with the provisions of Section 5.06, a Certificate Register for the
Trust Fund in which, subject to the provisions of subsections (b) and (c) below
and to such reasonable regulations as it may prescribe, the Trustee shall
provide for the registration of Certificates and of transfers and exchanges of
Certificates as herein provided. Upon surrender for registration of transfer of
any Certificate, the Trustee shall execute and deliver, in the name of the
designated transferee or transferees, one or more new Certificates of the same
Class and aggregate Percentage Interest.

                  At the option of a Certificateholder, Certificates may be
exchanged for other Certificates of the same Class in authorized denominations
and evidencing the same aggregate Percentage Interest upon surrender of the
Certificates to be exchanged at the office or agency of the Trustee. Whenever
any Certificates are so surrendered for exchange, the Trustee shall execute,
authenticate, and deliver the Certificates which the Certificateholder making
the exchange is entitled to receive. Every Certificate presented or surrendered
for registration of transfer or exchange shall be accompanied by a written
instrument of transfer in form satisfactory to the Trustee duly executed by the
holder thereof or his attorney duly authorized in writing.

                  No service charge to the Certificateholders shall be made for
any registration of transfer or exchange of Certificates, but payment of a sum
sufficient to cover any tax or governmental charge that may be imposed in
connection with any transfer or exchange of Certificates may be required.

                  All Certificates surrendered for registration of transfer or
exchange shall be canceled and subsequently disposed of by the Trustee in
accordance with the Trustee's customary procedures.

                  (b) No transfer of a Private Certificate shall be made unless
such transfer is made pursuant to an effective registration statement under the
Securities Act and any applicable state securities laws or is exempt from the
registration requirements under said Act and such state securities laws. Except
in connection with any transfer of a Private Certificate by the Depositor to any
affiliate, in the event that a transfer is to be made in reliance upon an
exemption from the Securities Act and such laws, in order to assure compliance
with the Securities Act and such laws, the Certificateholder desiring to effect
such transfer and such Certificateholder's prospective transferee shall each
certify to the Trustee in writing the facts surrounding the transfer in
substantially the form set forth in Exhibit J (the "TRANSFEROR CERTIFICATE") and
(i) deliver a letter in substantially the form of either Exhibit K (the
"INVESTMENT LETTER") or Exhibit L (the "RULE 144A LETTER") or (ii) there shall
be delivered to the Trustee at the expense of the transferor an Opinion of
Counsel that such transfer may be made pursuant to an exemption from the
Securities Act. The Depositor shall provide to any Holder of a Private
Certificate and any prospective transferee designated by any such Holder,
information regarding the related Certificates and the Mortgage

                                       97

<PAGE>

Loans and such other information as shall be necessary to satisfy the condition
to eligibility set forth in Rule 144A(d)(4) for transfer of any such Certificate
without registration thereof under the Securities Act pursuant to the
registration exemption provided by Rule 144A. The Trustee and the Servicer shall
cooperate with the Depositor in providing the Rule 144A information referenced
in the preceding sentence, including providing to the Depositor such information
regarding the Certificates, the Mortgage Loans and other matters regarding the
Trust Fund as the Depositor shall reasonably request to meet its obligation
under the preceding sentence. Each Holder of a Private Certificate desiring to
effect such transfer shall, and does hereby agree to, indemnify the Trustee, the
Depositor, the Seller and the Servicer against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.

                  No transfer of an ERISA-Restricted Certificate shall be made
unless the Trustee shall have received either (i) a representation from the
transferee of such Certificate, acceptable to and in form and substance
satisfactory to the Trustee (in the event such Certificate is a Private
Certificate or a Residual Certificate, such requirement is satisfied only by the
Trustee's receipt of a representation letter from the transferee substantially
in the form of Exhibit K or Exhibit L), to the effect that such transferee is
not an employee benefit plan or arrangement subject to Section 406 of ERISA or a
plan subject to Section 4975 of the Code, nor a person acting on behalf of any
such plan or arrangement nor using the assets of any such plan or arrangement to
effect such transfer, or (ii) if the purchaser is an insurance company, in the
case of the ERISA-Restricted Certificates other than the Class A-R Certificates
a representation that the purchaser is an insurance company which is purchasing
such Certificates with funds contained in an "insurance company general account"
(as such term is defined in Section V(e) of Prohibited Transaction Class
Exemption 95-60 ("PTCE 95- 60")) and that the purchase and holding of such
Certificates are covered under PTCE 95-60 or (iii) in the case of any such
ERISA-Restricted Certificate presented for registration in the name of an
employee benefit plan subject to ERISA, or a plan or arrangement subject to
Section 4975 of the Code (or comparable provisions of any subsequent
enactments), or a trustee of any such plan or any other person acting on behalf
of any such plan or arrangement or using such plan's or arrangement's assets, an
Opinion of Counsel satisfactory to the Trustee, which Opinion of Counsel shall
not be an expense of either the Trustee or the Trust Fund, addressed to the
Trustee, to the effect that the purchase or holding of such ERISA-Restricted
Certificate will not result in the assets of the Trust Fund being deemed to be
"plan assets" and subject to the prohibited transaction provisions of ERISA and
the Code and will not subject the Trustee or the Servicer to any obligation in
addition to those expressly undertaken in this Agreement or to any liability.
For purposes of the preceding sentence, with respect to an ERISA-Restricted
Certificate that is not a Private Certificate or a Residual Certificate, in the
event the representation letter referred to in the preceding sentence is not
furnished, such representation shall be deemed to have been made to the Trustee
by the transferee's (including an initial acquiror's) acceptance of the
ERISA-Restricted Certificates. Notwithstanding anything else to the contrary
herein, any purported transfer of an ERISA-Restricted Certificate to or on
behalf of an employee benefit plan subject to ERISA or to the Code without the
delivery to the Trustee of an Opinion of Counsel satisfactory to the Trustee as
described above shall be void and of no effect.

                  To the extent permitted under applicable law (including, but
not limited to, ERISA), the Trustee shall be under no liability to any Person
for any registration of transfer of any ERISA-Restricted Certificate that is in
fact not permitted by this Section 5.02(b) or for making any

                                       98

<PAGE>

payments due on such Certificate to the Holder thereof or taking any other
action with respect to such Holder under the provisions of this Agreement so
long as the transfer was registered by the Trustee in accordance with the
foregoing requirements.

         Notwithstanding the foregoing, the restrictions contained in the
immediately preceding paragraph shall no longer apply to the Class B-1, Class
B-2, Class X-B Certificates if the Depositor delivers to the Trustee an
Officer's Certificate stating that amendments proposed by the United States
Department of Labor (the "DOL") to be made to Prohibited Transaction Exemption
90-83, 55 Fed. Reg. 50249 (December 5, 1990), as amended by PTE 97-34, 62 Fed.
Reg. 39021 (July 21, 1997) and similar exemptions have been published in final
form substantially as proposed in the DOL Exemption Application No. D-10809, 65
Fed. Reg. 51454 (August 23, 2000).

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

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

                  (ii) No Ownership Interest in a Residual Certificate may be
         registered on the Closing Date or thereafter transferred, and the
         Trustee shall not register the Transfer of any Residual Certificate
         unless, in addition to the certificates required to be delivered to the
         Trustee under subparagraph (b) above, the Trustee shall have been
         furnished with an affidavit (a "TRANSFER AFFIDAVIT") of the initial
         owner or the proposed transferee in the form attached hereto as Exhibit
         I.

                  (iii) Each Person holding or acquiring any Ownership Interest
         in a Residual Certificate shall agree (A) to obtain a Transfer
         Affidavit from any other Person to whom such Person attempts to
         Transfer its Ownership Interest in a Residual Certificate, (B) to
         obtain a Transfer Affidavit from any Person for whom such Person is
         acting as nominee, trustee or agent in connection with any Transfer of
         a Residual Certificate and (C) not to Transfer its Ownership Interest
         in a Residual Certificate or to cause the Transfer of an Ownership
         Interest in a Residual Certificate to any other Person if it has actual
         knowledge that such Person is not a Permitted Transferee.

                  (iv) Any attempted or purported Transfer of any Ownership
         Interest in a Residual Certificate in violation of the provisions of
         this Section 5.02(c) shall be absolutely null and void and shall vest
         no rights in the purported Transferee. If any purported transferee
         shall become a Holder of a Residual Certificate in violation of the
         provisions of this Section 5.02(c), then the last preceding Permitted
         Transferee shall be restored to all rights as Holder thereof
         retroactive to the date of registration of Transfer of such Residual
         Certificate. The Trustee shall be under no liability to any Person for
         any registration of Transfer of a Residual Certificate that is in fact
         not permitted by Section 5.02(b) and this Section 5.02(c) or for making
         any payments due on such Certificate to the Holder thereof or taking
         any other action

                                       99

<PAGE>

         with respect to such Holder under the provisions of this Agreement so
         long as the Transfer was registered after receipt of the related
         Transfer Affidavit, Transferor Certificate and either the Rule 144A
         Letter or the Investment Letter. The Trustee shall be entitled but not
         obligated to recover from any Holder of a Residual Certificate that was
         in fact not a Permitted Transferee at the time it became a Holder or,
         at such subsequent time as it became other than a Permitted Transferee,
         all payments made on such Residual Certificate at and after either such
         time. Any such payments so recovered by the Trustee shall be paid and
         delivered by the Trustee to the last preceding Permitted Transferee of
         such Certificate.

                  (v) The Depositor shall use its best efforts to make
         available, upon receipt of written request from the Trustee, all
         information necessary to compute any tax imposed under Section 860E(e)
         of the Code as a result of a Transfer of an Ownership Interest in a
         Residual Certificate to any Holder who is not a Permitted Transferee.

                  The restrictions on Transfers of a Residual Certificate set
forth in this Section 5.02(c) shall cease to apply (and the applicable portions
of the legend on a Residual Certificate may be deleted) with respect to
Transfers occurring after delivery to the Trustee of an Opinion of Counsel,
which Opinion of Counsel shall not be an expense of the Trust Fund, the Trustee,
the Seller or the Servicer, to the effect that the elimination of such
restrictions will not cause the Trust Fund hereunder to fail to qualify as a
REMIC at any time that the Certificates are outstanding or result in the
imposition of any tax on the Trust Fund, a Certificateholder or another Person.
Each Person holding or acquiring any Ownership Interest in a Residual
Certificate hereby consents to any amendment of this Agreement which, based on
an Opinion of Counsel furnished to the Trustee, is reasonably necessary (a) to
ensure that the record ownership of, or any beneficial interest in, a Residual
Certificate is not transferred, directly or indirectly, to a Person that is not
a Permitted Transferee and (b) to provide for a means to compel the Transfer of
a Residual Certificate which is held by a Person that is not a Permitted
Transferee to a Holder that is a Permitted Transferee.

                  (d) The preparation and delivery of all certificates and
opinions referred to above in this Section 5.02 in connection with transfer
shall be at the expense of the parties to such transfers.

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

                                       100

<PAGE>

participating firms and persons shown on the books of such indirect
participating firms as direct or indirect Certificate Owners.

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

                  If (x) (i) the Depository or the Depositor advises the Trustee
in writing that the Depository is no longer willing or able to properly
discharge its responsibilities as Depository, and (ii) the Trustee or the
Depositor is unable to locate a qualified successor, (y) the Depositor at its
option advises the Trustee in writing that it elects to terminate the book-entry
system through the Depository or (z) after the occurrence of an Event of
Default, Certificate Owners representing at least 51% of the Certificate Balance
of the Book-Entry Certificates together advise the Trustee and the Depository
through the Depository Participants in writing that the continuation of a
book-entry system through the Depository is no longer in the best interests of
the Certificate Owners, the Trustee shall notify all Certificate Owners, through
the Depository, of the occurrence of any such event and of the availability of
definitive, fully-registered Certificates (the "DEFINITIVE CERTIFICATES") to
Certificate Owners requesting the same. Upon surrender to the Trustee of the
related Class of Certificates by the Depository, accompanied by the instructions
from the Depository for registration, the Trustee shall issue the Definitive
Certificates. None of the Sellers, the Servicer, the Depositor or the Trustee
shall be liable for any delay in delivery of such instruction and each may
conclusively rely on, and shall be protected in relying on, such instructions.
The Depositor shall provide the Trustee with an adequate inventory of
certificates to facilitate the issuance and transfer of Definitive Certificates.
Upon the issuance of Definitive Certificates all references herein to
obligations imposed upon or to be performed by the Depository shall be deemed to
be imposed upon and performed by the Trustee, to the extent applicable with
respect to such Definitive Certificates and the Trustee shall recognize the
Holders of the Definitive Certificates as Certificateholders hereunder; provided
that the Trustee shall not by virtue of its assumption of such obligations
become liable to any party for any act or failure to act of the Depository.

         SECTION 5.03. Mutilated, Destroyed, Lost or Stolen Certificates.

                  If (a) any mutilated Certificate is surrendered to the
Trustee, or the Trustee receives evidence to its satisfaction of the
destruction, loss or theft of any Certificate and (b) there is delivered to the
Trustee (and the Certificate Insurer with respect to the Insured Certificates)
such security or indemnity as may be required by it to hold it harmless, then,
in the absence of notice to the Trustee that such Certificate has been acquired
by a bona fide purchaser, the Trustee shall execute, countersign and deliver, in
exchange for or in lieu of any such mutilated, destroyed, lost or stolen
Certificate, a new Certificate of like Class, tenor and Percentage Interest. In
connection with the issuance of any new Certificate under this Section 5.03, the
Trustee may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in relation thereto and any other
expenses (including the fees and expenses of the Trustee) connected therewith.
Any replacement Certificate issued pursuant to this Section 5.03 shall
constitute complete and

                                       101

<PAGE>

indefeasible evidence of ownership, as if originally issued, whether or not the
lost, stolen or destroyed Certificate shall be found at any time.

         SECTION 5.04. Persons Deemed Owners.

                  The Servicer, the Trustee (and the Certificate Insurer with
respect to the Insured Certificates) and any agent of the Servicer (and the
Certificate Insurer with respect to the Insured Certificates) or the Trustee may
treat the Person in whose name any Certificate is registered as the owner of
such Certificate for the purpose of receiving distributions as provided in this
Agreement and for all other purposes whatsoever, and none of the Servicer (and
the Certificate Insurer with respect to the Insured Certificates), the Trustee
or any agent of the Servicer (and the Certificate Insurer with respect to the
Insured Certificates) or the Trustee shall be affected by any notice to the
contrary.

         SECTION 5.05. Access to List of Certificateholders' Names and
Addresses.

                  If three or more Certificateholders (a) request such
information in writing from the Trustee, (b) state that such Certificateholders
desire to communicate with other Certificateholders with respect to their rights
under this Agreement or under the Certificates, and (c) provide a copy of the
communication which such Certificateholders propose to transmit, or if the
Depositor or the Servicer shall request such information in writing from the
Trustee, then the Trustee shall, within ten Business Days after the receipt of
such request, provide the Depositor, the Servicer or such Certificateholders at
such recipients' expense the most recent list of the Certificateholders of such
Trust Fund held by the Trustee, if any. The Depositor and every
Certificateholder, by receiving and holding a Certificate, agree that the
Trustee shall not be held accountable by reason of the disclosure of any such
information as to the list of the Certificateholders hereunder, regardless of
the source from which such information was derived.

         SECTION 5.06. Maintenance of Office or Agency.

                  The Trustee will maintain or cause to be maintained at its
expense an office or offices or agency or agencies in Pennsylvania where the
Pool Insurance Policy shall be delivered. The Trustee initially designates its
Corporate Trust Office for such purposes. The Trustee will give prompt written
notice to the Certificateholders of any change in such location of any such
office or agency.

                                       102

<PAGE>

                                   ARTICLE VI

                   THE DEPOSITOR, THE SELLER AND THE SERVICER

         SECTION 6.01. Respective Liabilities of the Depositor, the Sellers and
the Servicers.

                  The Depositor, the Seller 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 them herein.

         SECTION 6.02. Merger or Consolidation of the Depositor, the Seller or
the Servicer.

                  The Depositor, the Seller and the Servicer will each keep in
full effect its existence, rights and franchises as a corporation under the laws
of the United States or under the laws of one of the states thereof and will
each obtain and preserve its qualification to do business as a foreign
corporation in each jurisdiction in which such qualification is or shall be
necessary to protect the validity and enforceability of this Agreement, or any
of the Mortgage Loans and to perform its respective duties under this Agreement.
Notwithstanding the foregoing, the Seller or the Servicer may be merged or
consolidated into another Person in accordance with the following paragraph.

                  Any Person into which the Depositor, the Seller or the
Servicer may be merged or consolidated, or any Person resulting from any merger
or consolidation to which the Depositor, the Seller or the Servicer shall be a
party, or any person succeeding to the business of the Depositor, the Seller or
the Servicer, shall be the successor of the Depositor, the Seller or the related
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 with respect to a merger or consolidation of the Servicer shall
be an institution which is a FNMA or FHLMC approved company in good standing. In
addition to the foregoing, there must be delivered to the Trustee and the
Certificate Insurer a letter from each of the Rating Agencies, determined
without regard to the Certificate Insurance Policy with respect to the Insured
Certificates, to the effect that such merger, conversion or consolidation of the
Servicer will not result in a disqualification, withdrawal or downgrade of the
then current rating of any of the Certificates.

         SECTION 6.03. Limitation on Liability of the Depositor, the Seller, the
Servicer and Others.

                  None of the Depositor, the Seller, the Servicer nor any of the
directors, officers, employees or agents of the Depositor, the Seller or the
Servicer shall be under any liability to the Certificateholders for any action
taken or for refraining from the taking of any action in good faith pursuant to
this Agreement, or for errors in judgment; PROVIDED, HOWEVER, that this
provision shall not protect the Depositor, the Seller, the Servicer or any such
Person against any breach of representations or warranties made by it herein or
protect the Depositor, the Seller, the Servicer or any such Person from any
liability which would otherwise be imposed by reasons of willful

                                       103

<PAGE>

misfeasance, bad faith or gross negligence in the performance of duties or by
reason of reckless disregard of obligations and duties hereunder. The Depositor,
the Seller, the Servicer and any director, officer, employee or agent of the
Depositor, the Seller 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. None of the Depositor, the Seller or the Servicer
shall be under any obligation to appear in, prosecute or defend any legal action
that is not incidental to its respective duties hereunder and which in its
opinion may involve it in any expense or liability; PROVIDED, however, that any
of the Depositor, the Seller or the Servicer may in its discretion undertake any
such action that it may deem necessary or desirable in respect of this Agreement
and the rights and duties of the parties hereto and interests of the Trustee and
the Certificateholders hereunder. In such event, the legal expenses and costs of
such action and any liability resulting therefrom shall be expenses, costs and
liabilities of the Trust Fund, and the Depositor, the Seller and the Servicer
shall be entitled to be reimbursed therefor out of the Collection Account.

         SECTION 6.04. Limitation on Resignation of the Servicer.

                  The Servicer shall not resign from the obligations and duties
hereby imposed on it except (a) upon appointment, pursuant to the provisions of
Section 7.02, of a successor servicer which (i) has a net worth of not less than
$15,000,000 and (ii) is a FNMA or FHLMC approved company in good standing and
receipt by the Trustee and the Certificate Insurer of a letter from each Rating
Agency (determined without regard to the Certificate Insurance Policy with
respect to the Insured Certificates) that such a resignation and appointment
will not result in a qualification, withdrawal or downgrading of the then
current rating of any of the Certificates, or (b) upon determination that its
duties hereunder are no longer permissible under applicable law. Any such
determination under clause (b) permitting the resignation of the Servicer shall
be evidenced by an Opinion of Counsel to such effect delivered to the Trustee
and the Certificate Insurer. No such resignation shall become effective until
the Trustee or a successor servicer shall have assumed the Servicer's
responsibilities, duties, liabilities and obligations hereunder and the
requirements of Section 7.02 have been satisfied.

                                   ARTICLE VII

                                     DEFAULT

         SECTION 7.01. Events of Default.

                  "Event of Default", wherever used herein, means any one of the
following events:

                  (i) any failure by the Servicer to make any deposit or payment
         required pursuant to this Agreement (including but not limited to
         Advances to the extent required under Section 4.01) which continues
         unremedied for a period of five days after the date upon which written
         notice of such failure, requiring the same to be remedied, shall have
         been given to the Servicer by the Trustee or the Depositor, or to the
         Servicer and the Trustee by the Holders of Certificates having not less
         than 25% of the Voting Rights evidenced by the Certificates; or

                                       104

<PAGE>

                  (ii) any failure by the Servicer duly to observe or perform in
         any material respect any other of the covenants or agreements on the
         part of the Servicer set forth in this Agreement, or if any of the
         representations and warranties of the Servicer in Section 2.03(a)
         proves to be untrue in any material respect, which failure or breach
         continues unremedied for a period of 30 days after the date on which
         written notice of such failure or breach, requiring the same to be
         remedied, shall have been given to the related Servicer by the Trustee
         or the Depositor, or to the Servicer and the Trustee by the Holders of
         Certificates having not less than 25% of the Voting Rights evidenced by
         the Certificates; or

                  (iii) failure by the Servicer to maintain, if required, its
         license to do business in any jurisdiction where the related Mortgaged
         Property is located; or

                  (iv) a decree or order of a court or agency or supervisory
         authority having jurisdiction for the appointment of a conservator or
         receiver or liquidator in any insolvency, readjustment of debt,
         including bankruptcy, marshaling 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
         consecutive days; or

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

                  (vi) 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, bankruptcy or reorganization statute, make an assignment
         for the benefit of its creditors, voluntarily suspend payment of its
         obligations or cease its normal business operations for three Business
         Days; or

                  Other than an Event of Default resulting from a failure of the
Servicer to make any Advance, if an Event of Default shall occur, then, and in
each and every such case, so long as such Event of Default shall not have been
remedied, the Trustee may, or at the direction of the Holders of Certificates
evidencing not less than 51% of the Voting Rights evidenced by the Certificates,
the Trustee shall by notice in writing to the Servicer (with a copy to each
Rating Agency, the Certificate Insurer and the Pool Insurer), terminate all of
the rights and obligations of the Servicer under this Agreement and in and to
the related Mortgage Loans and the proceeds thereof, other than its rights as a
Certificateholder hereunder. If an Event of Default results from the failure of
the Servicer to make an Advance, the Trustee shall, by notice in writing to the
Servicer and the Depositor (with a copy to each Rating Agency, the Certificate
Insurer and the Pool Insurer), terminate all of the rights and obligations of
the Servicer under this Agreement and in and to the related Mortgage Loans and
the proceeds thereof, other than its rights as a Certificateholder hereunder.

                  Upon receipt by the Servicer of such written notice of
termination, all authority and power of the Servicer under this Agreement,
whether with respect to the related Mortgage Loans or otherwise, shall pass to
and be vested in the Trustee or its nominee. Upon written request from the

                                       105

<PAGE>

Trustee, the Servicer shall prepare, execute and deliver to the successor entity
designated by the Trustee any and all documents and other instruments, place in
such successor's possession all related Mortgage Files, and do or cause to be
done all other acts or things necessary or appropriate to effect the purposes of
such notice of termination, including but not limited to the transfer and
endorsement or assignment of the related Mortgage Loans and related documents,
at the Servicer's sole expense. The Servicer shall cooperate with the Trustee
and such successor in effecting the termination of the Servicer's
responsibilities and rights hereunder, including without limitation, the
transfer to such successor for administration by it of all cash amounts which
shall at the time be credited by the Servicer to the Collection Account or
Escrow Account or thereafter received with respect to the related Mortgage
Loans. The Trustee shall thereupon make any Advance. 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 related Mortgage Loans and related documents,
or otherwise.

         SECTION 7.02. Trustee to Act; Appointment of Successor.

                  On and after the time the Servicer receives a notice of
termination pursuant to Section 7.01 of this Agreement or the resignation of the
Servicer pursuant to Section 6.04, the Trustee shall, subject to and to the
extent provided herein and subject to the written approval of the Pool Insurer,
be the successor to the Servicer, but only in its capacity as servicer under
this Agreement, and not in any other, and the transactions set forth herein and
shall be subject to all the responsibilities, duties and liabilities relating
thereto placed on the Servicer by the terms and provisions hereof and applicable
law including the obligation to make Advances pursuant to Section 4.01. As
compensation therefor, the Trustee shall be entitled to all funds relating to
the related Mortgage Loans that the Servicer would have been entitled to charge
to the Collection Account, provided that the terminated Servicer shall
nonetheless be entitled to payment or reimbursement as provided in Section 3.08
to the extent that such payment or reimbursement relates to the period prior to
termination of the Servicer. Notwithstanding the foregoing, if the Trustee has
become the successor to the Servicer in accordance with Section 7.01, the
Trustee may, if it shall be unwilling to so act, or shall, if it is prohibited
by applicable law from making Advances pursuant to 4.01 hereof, or if it is
otherwise unable to so act, appoint, or petition a court of competent
jurisdiction to appoint, any established mortgage loan servicing institution the
appointment of which does not adversely affect the then current rating of the
Certificates by each Rating Agency (such acknowledgment to be determined without
regard to the Certificate Insurance Policy), 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. Any successor to the Servicer shall be
an institution which is a FNMA or FHLMC approved seller/servicer in good
standing, which has a net worth of at least $15,000,000, which is willing to
service the related Mortgage Loans, which is approved in writing by the Pool
Insurer and which executes and delivers to the Depositor and the Trustee an
agreement accepting such delegation and assignment, containing an assumption by
such Person of the rights, powers, duties, responsibilities, obligations and
liabilities of the Servicer (other than liabilities of the Servicer under
Section 6.03 hereof incurred prior to termination of the Servicer under Section
7.01 hereunder), with like effect as if originally named as a party to this
Agreement; PROVIDED that each Rating Agency acknowledges that its rating of the
Certificates in effect immediately prior to such

                                       106

<PAGE>

assignment and delegation will not be qualified, withdrawn or downgraded as a
result of such assignment and delegation (without regard to the Certificate
Insurance Policy). Pending appointment of a successor to the Servicer hereunder,
the Trustee, unless the Trustee is prohibited by law from so acting, shall,
subject to the limitations described herein, act in such capacity as hereinabove
provided. In connection with such appointment and assumption, the Trustee may
make such arrangements for the compensation of such successor out of payments on
the related Mortgage Loans as it and such successor shall agree; PROVIDED,
HOWEVER, that no such compensation shall be in excess of the Servicing Fee. The
Trustee and such successor shall take such action, consistent with this
Agreement, as shall be necessary to effectuate any such succession. Neither the
Trustee nor any other successor servicer shall be deemed to be in default by
reason of any failure to make, or any delay in making, any distribution
hereunder or any portion thereof or any failure to perform, or any delay in
performing, any duties or responsibilities hereunder, in either case caused by
the failure of the Servicer to deliver or provide, or any delay in delivering or
providing, any cash, information, documents or records to it.

                  In connection with the termination or resignation of any
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.

                  Any successor to the Servicer shall give notice to the
Mortgagors of such change of servicer and shall, during the term of its service
as servicer, maintain in force the policy or policies that the Servicer is
required to maintain pursuant to this Agreement.

         SECTION 7.03. Notification to Certificateholders.

                  (a) Upon any termination of or appointment of a successor to
the Servicer, the Trustee shall give prompt written notice thereof to
Certificateholders, Certificate Insurer and to each Rating Agency.

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

                                       107

<PAGE>

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

         SECTION 8.01. Duties of the Trustee.

                  The Trustee, prior to the occurrence of an Event of Default
and after the curing of all Events of Default that may have occurred, shall
undertake to perform such duties and only such duties as are specifically set
forth in this Agreement. In case an Event of Default has occurred and remains
uncured, the Trustee shall exercise such of the rights and powers vested in it
by this Agreement, and use the same degree of care and skill in their exercise
as a prudent person would exercise or use under the circumstances in the conduct
of such person's own affairs.

                  The Trustee, upon receipt of all resolutions, certificates,
statements, opinions, reports, documents, orders or other instruments furnished
to the Trustee that are specifically required to be furnished pursuant to any
provision of this Agreement shall examine them to determine whether they are in
the form required by this Agreement; PROVIDED, HOWEVER, that the Trustee shall
not be responsible for the accuracy or content of any such resolution,
certificate, statement, opinion, report, document, order or other instrument.

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

                  (i) unless an Event of Default actually known to the Trustee
         shall have occurred and be continuing, the duties and obligations of
         the Trustee shall be determined solely by the express provisions of
         this Agreement, the Trustee shall not be liable except for the
         performance of such duties and obligations as are specifically set
         forth in this Agreement, no implied covenants or obligations shall be
         read into this Agreement against the Trustee and the Trustee may
         conclusively rely, as to the truth of the statements and the
         correctness of the opinions expressed therein, upon any certificates or
         opinions furnished to the Trustee and conforming to the requirements of
         this Agreement which it believed in good faith to be genuine and to
         have been duly executed by the proper authorities respecting any
         matters arising hereunder;

                  (ii) the Trustee shall not be liable for an error of judgment
         made in good faith by a Responsible Officer or Responsible Officers of
         the Trustee, unless it shall be finally proven that the Trustee was
         negligent in ascertaining the pertinent facts; and

                  (iii) the Trustee shall not be liable with respect to any
         action taken, suffered or omitted to be taken by it in good faith in
         accordance with the direction of Holders of Certificates evidencing not
         less than 25% of the Voting Rights of Certificates relating to the
         time, method and place of conducting any proceeding for any remedy
         available to the Trustee, or exercising any trust or power conferred
         upon the Trustee under this Agreement.

                                       108

<PAGE>

         SECTION 8.02. Certain Matters Affecting the Trustee.

                  Except as otherwise provided in Section 8.01:

                  (i) the Trustee may request and conclusively rely upon and
         shall be protected in acting or refraining from acting upon any
         resolution, Officers' Certificate, certificate of auditors or any other
         certificate, statement, instrument, opinion, report, notice, request,
         consent, order, appraisal, bond or other paper or document believed by
         it to be genuine and to have been signed or presented by the proper
         party or parties and the Trustee shall have no responsibility to
         ascertain or confirm the genuineness of any signature of any such party
         or parties;

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

                  (iii) the Trustee shall not be liable for any action taken,
         suffered or omitted by it in good faith and believed by it to be
         authorized or within the discretion or rights or powers conferred upon
         it by this Agreement;

                  (iv) the Trustee shall not be bound to make any investigation
         into the facts or matters stated in any resolution, certificate,
         statement, instrument, opinion, report, notice, request, consent,
         order, approval, bond or other paper or document, unless requested in
         writing so to do by Holders of Certificates evidencing not less than
         25% of the Voting Rights allocated to each Class of Certificates;

                  (v) the Trustee may execute any of the trusts or powers
         hereunder or perform any duties hereunder either directly or by or
         through agents, affiliates, accountants or attorneys;

                  (vi) the Trustee shall not be required to risk or expend its
         own funds or otherwise incur any financial liability in the performance
         of any of its duties or in the exercise of any of its rights or powers
         hereunder if it shall have reasonable grounds for believing that
         repayment of such funds or adequate indemnity against such risk or
         liability is not assured to it;

                  (vii) the Trustee shall not be liable for any loss on any
         investment of funds pursuant to this Agreement (other than as issuer of
         the investment security);

                  (viii) the Trustee shall not be deemed to have knowledge of an
         Event of Default until a Responsible Officer of the Trustee shall have
         received written notice thereof; and

                  (ix) the Trustee shall be under no obligation to exercise any
         of the trusts, rights or powers vested in it by this Agreement or to
         institute, conduct or defend any litigation hereunder or in relation
         hereto at the request, order or direction of any of the

                                       109

<PAGE>

         Certificateholders, pursuant to the provisions of this Agreement,
         unless such Certificateholders shall have offered to the Trustee
         reasonable security or indemnity satisfactory to the Trustee against
         the costs, expenses and liabilities which may be incurred therein or
         thereby.

         SECTION 8.03. Trustee Not Liable for Certificates or Mortgage Loans.

                  The recitals contained herein and in the Certificates shall be
taken as the statements of the Depositor or the Seller, as the case may be, and
the Trustee assumes no responsibility for their correctness. The Trustee makes
no representations as to the validity or sufficiency of this Agreement or of the
Certificates or of any Mortgage Loan or related document, or of MERS or the
MERS(R) System, other than with respect to the Trustee's execution and
countersignature of the Certificates.
The Trustee shall not be accountable for the use or application by the Depositor
or the Servicer of any funds paid to the Depositor or the Servicer in respect of
the Mortgage Loans or deposited in or withdrawn from the Collection Account by
the Depositor 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 and may transact business with the
Depositor, the Seller, the Servicer and their affiliates, with the same rights
as it would have if it were not the Trustee.

         SECTION 8.05. Trustee's Fees and Expenses.

                  The Trustee, as compensation for its activities hereunder,
shall be entitled to withdraw from the Certificate Account on each Distribution
Date prior to making distributions pursuant to Section 4.02 an amount equal to
the Trustee Fee for such Distribution Date. The Trustee and any director,
officer, employee or agent of the Trustee shall be indemnified by the Depositor
and the Servicer and held harmless against any loss, liability or expense
(including reasonable attorney's fees and expenses) (i) incurred in connection
with any claim or legal action relating to (a) this Agreement, (b) the Custodial
Agreement, (c) the Certificates, or (d) the performance of any of the Trustee's
duties hereunder, other than any loss, liability or expense incurred by reason
of willful misfeasance, bad faith or negligence in the performance of any of the
Trustee's duties hereunder or incurred by reason of any action of the Trustee
taken at the direction of the Certificateholders and (ii) resulting from any
error in any tax or information return prepared by the Servicer. Such indemnity
shall survive the termination of this Agreement or the resignation or removal of
the Trustee hereunder.
Without limiting the foregoing, the Depositor covenants and agrees, except as
otherwise agreed upon in writing by the Depositor and the Trustee, and except
for any such expense, disbursement or advance as may arise from the Trustee's
negligence, bad faith or willful misconduct, to pay or reimburse the Trustee,
for all reasonable expenses, disbursements and advances incurred or made by the
Trustee in accordance with any of the provisions of this Agreement with respect
to: (A) the reasonable compensation and the expenses and disbursements of its
counsel not associated with the closing of the issuance of the Certificates, (B)
the reasonable compensation, expenses and disbursements of any accountant,
engineer or appraiser that is not regularly employed by the Trustee, to the
extent that the Trustee must engage such persons to perform acts or services
hereunder and (C) printing and engraving expenses in connection with preparing
any Definitive Certificates.

                                       110

<PAGE>

Except as otherwise provided herein, the Trustee shall not be entitled to
payment or reimbursement for any routine ongoing expenses incurred by the
Trustee in the ordinary course of its duties as Trustee, Registrar, Tax Matters
Person or Paying Agent hereunder or for any other expenses.

         SECTION 8.06. Eligibility Requirements for the Trustee.

                  The Trustee hereunder shall at all times be a corporation or
association organized and doing business under the laws of a state or the United
States of America, authorized under such laws to exercise corporate trust
powers, having a combined capital and surplus of at least $50,000,000, subject
to supervision or examination by federal or state authority and with a credit
rating which would not cause either of the Rating Agencies to reduce their
respective then current Ratings of the Certificates (or having provided such
security from time to time as is sufficient to avoid such reduction) as
evidenced in writing by each Rating Agency. If such corporation or association
publishes reports of condition at least annually, pursuant to law or to the
requirements of the aforesaid supervising or examining authority, then for the
purposes of this Section 8.06 the combined capital and surplus of such
corporation or association shall be deemed to be its combined capital and
surplus as set forth in its most recent report of condition so published. In
case at any time the Trustee shall cease to be eligible in accordance with the
provisions of this Section 8.06, the Trustee shall resign immediately in the
manner and with the effect specified in Section 8.07. The entity serving as
Trustee may have normal banking and trust relationships with the Depositor and
its affiliates or the Servicer and its affiliates; PROVIDED, HOWEVER, that such
entity cannot be an affiliate of the Seller, the Depositor or the Servicer other
than the Trustee in its role as successor to the Servicer.

         SECTION 8.07. Resignation and Removal of the Trustee.

                  The Trustee may at any time resign and be discharged from the
trusts hereby created by giving written notice of resignation to the Depositor,
the Seller, the Servicer and each Rating Agency not less than 60 days before the
date specified in such notice, when, subject to Section 8.08, such resignation
is to take effect, and acceptance by a successor trustee in accordance with
Section 8.08 meeting the qualifications set forth in Section 8.06. If no
successor trustee meeting such qualifications shall have been so appointed and
have accepted appointment within 30 days after the giving of such notice of
resignation or removal (as provided below), the resigning or removed Trustee may
petition any court of competent jurisdiction for the appointment of a successor
trustee.

                  If at any time the Trustee shall cease to be eligible in
accordance with the provisions of Section 8.06 and shall fail to resign after
written request thereto by the Depositor, or if at any time the Trustee shall
become incapable of acting, or shall be adjudged as bankrupt or insolvent, or a
receiver of the Trustee or of its property shall be appointed, or any public
officer shall take charge or control of the Trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, or a tax
is imposed with respect to the Trust Fund by any state in which the Trustee or
the Trust Fund is located and the imposition of such tax would be avoided by the
appointment of a different trustee, then the Depositor may remove the Trustee
and appoint a successor trustee by written instrument, in triplicate, one copy
of which shall be delivered to the Trustee, one copy to the Servicer and the
Seller and one copy to the successor trustee.

                                       111

<PAGE>

                  The Holders of Certificates entitled to at least 51% of the
Voting Rights may at any time remove the Trustee and appoint a successor trustee
by written instrument or instruments, in triplicate, signed by such Holders or
their attorneys-in-fact duly authorized, one complete set of which shall be
delivered by the successor Trustee to the Servicer and the Seller, one complete
set to the Trustee so removed and one complete set to the successor so
appointed. Notice of any removal of the Trustee shall be given to each Rating
Agency by the successor trustee. All costs and expenses incurred by the Trustee
in connection with the removal of the Trustee without cause shall be reimbursed
to the Trustee from amounts on deposit in the Collection Account.

                  Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to any of the provisions of this Section 8.07 shall
become effective upon acceptance of appointment by the successor trustee as
provided in Section 8.08.

         SECTION 8.08. Successor Trustee.

                  Any successor trustee appointed as provided in Section 8.07
shall execute, acknowledge and deliver to the Depositor and to its predecessor
trustee and the Servicer and the Seller an instrument accepting such appointment
hereunder and thereupon the resignation or removal of the predecessor trustee
shall become effective and such successor trustee, without any further act, deed
or conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor hereunder, with the like effect as if originally
named as trustee herein. The Depositor, the Servicer and the predecessor trustee
shall execute and deliver such instruments and do such other things as may
reasonably be required for more fully and certainly vesting and confirming in
the successor trustee all such rights, powers, duties, and obligations.

                  No successor trustee shall accept appointment as provided in
this Section 8.08 unless at the time of such acceptance such successor trustee
shall be eligible under the provisions of Section 8.06 and its appointment shall
not adversely affect the then current rating of the Certificates.

                  Upon acceptance of appointment by a successor trustee as
provided in this Section 8.08, the Depositor shall mail notice of the succession
of such trustee hereunder to all Holders of Certificates. If the Depositor fails
to mail such notice within 10 days after acceptance of appointment by the
successor trustee, the successor trustee shall cause such notice to be mailed at
the expense of the Depositor.

         SECTION 8.09. Merger or Consolidation of the Trustee.

                  Any corporation into which the Trustee may be merged or
converted or with which it may be consolidated or any corporation resulting from
any merger, conversion or consolidation to which the Trustee shall be a party,
or any corporation succeeding to the business of the Trustee, shall be the
successor of the Trustee hereunder, provided that such corporation shall be
eligible under the provisions of Section 8.06 without the execution or filing of
any paper or further act on the part of any of the parties hereto, anything
herein to the contrary notwithstanding.

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

                                       112

<PAGE>

                  Notwithstanding any other provisions of this Agreement, at any
time, for the purpose of meeting any legal requirements of any jurisdiction in
which any part of the Trust Fund or property securing any Mortgage Note may at
the time be located, the Servicer and the Trustee acting jointly shall have the
power and shall execute and deliver all instruments to appoint one or more
Persons approved by the Trustee to act as co-trustee or co-trustees jointly with
the Trustee, or separate trustee or separate trustees, of all or any part of the
Trust Fund, and to vest in such Person or Persons, in such capacity and for the
benefit of the Certificateholders, such title to the Trust Fund or any part
thereof, whichever is applicable, and, subject to the other provisions of this
Section 8.10, such powers, duties, obligations, rights and trusts as the
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 to do so, or in the case an Event of Default shall have occurred
and be continuing, the Trustee alone shall have the power to make such
appointment. No co-trustee or separate trustee hereunder shall be required to
meet the terms of eligibility as a successor trustee under Section 8.06 and no
notice to Certificateholders of the appointment of any co-trustee or separate
trustee shall be required under Section 8.08.

                  Every separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions and
conditions:

                  (i) To the extent necessary to effectuate the purposes of this
         Section 8.10, all rights, powers, duties and obligations conferred or
         imposed upon the Trustee shall be conferred or imposed upon and
         exercised or performed by the Trustee and such separate trustee or
         co-trustee jointly (it being understood that such separate trustee or
         co-trustee is not authorized to act separately without the Trustee
         joining in such act), except to the extent that under any law of any
         jurisdiction in which any particular act or acts are to be performed
         (whether as Trustee hereunder or as successor to the Servicer
         hereunder), the Trustee shall be incompetent or unqualified to perform
         such act or acts, in which event such rights, powers, duties and
         obligations (including the holding of title to the applicable Trust
         Fund or any portion thereof in any such jurisdiction) shall be
         exercised and performed singly by such separate trustee or co-trustee,
         but solely at the direction of the Trustee;

                  (ii) No trustee hereunder shall be held personally liable by
         reason of any act or omission of any other trustee hereunder and such
         appointment shall not, and shall not be deemed to, constitute any such
         separate trustee or co-trustee as agent of the Trustee;

                  (iii) The Trustee may at any time accept the resignation of or
         remove any separate trustee or co-trustee; and

                  (iv) The Depositor, and not the Trustee, shall be liable for
         the payment of reasonable compensation, reimbursement and
         indemnification to any such separate trustee or co-trustee.

                  Any notice, request or other writing given to the Trustee
shall be deemed to have been given to each of the separate trustees and
co-trustees, when and as effectively as if given to each of them. Every
instrument appointing any separate trustee or co-trustee shall refer to this
Agreement and the conditions of this Article VIII. Each separate trustee and
co-trustee, upon its acceptance of

                                       113

<PAGE>

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

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

         SECTION 8.11. Tax Matters.

                  It is intended that the assets with respect to which the REMIC
elections are to be made, as set forth in the Preliminary Statement, shall
constitute, and that the conduct of matters relating to each such segregated
pool of assets shall be such as to qualify such assets as, a "real estate
mortgage investment conduit" as defined in and in accordance with the Trust Fund
Provisions. In furtherance of such intention, the Trustee covenants and agrees
that it shall act as agent (and the Trustee is hereby appointed to act as agent)
on behalf of the Trust Fund and that in such capacity it shall: (a) prepare and
file, or cause to be prepared and filed, in a timely manner, a U.S. Real Estate
Mortgage Investment Conduit Income Tax Return (Form 1066 or any successor form
adopted by the Internal Revenue Service) and prepare and file or cause to be
prepared and filed with the Internal Revenue Service and applicable state or
local tax authorities income tax or information returns for each taxable year
with respect to each of REMIC 1, REMIC 2, and REMIC 3 containing such
information and at the times and in the manner as may be required by the Code or
state or local tax laws, regulations, or rules, and furnish or cause to be
furnished to Certificateholders the schedules, statements or information at such
times and in such manner as may be required thereby; (b) within thirty days of
the Closing Date, furnish or cause to be furnished to the Internal Revenue
Service, on Forms 8811 or as otherwise may be required by the Code, the name,
title, address, and telephone number of the person that the holders of the
Certificates may contact for tax information relating thereto, together with
such additional information as may be required by such form, and update such
information at the time or times in the manner required by the Code; (c) make or
cause to be made elections that the assets of each of REMIC 1, REMIC 2 and REMIC
3 be treated as a REMIC on the federal tax return for its first taxable year
(and, if necessary, under applicable state law); (d) prepare and forward, or
cause to be prepared and forwarded, to the Certificateholders and to the
Internal Revenue Service and, if necessary, state tax authorities, all
information returns and reports as and when required to be provided to them in
accordance with the REMIC Provisions, including without limitation, the
calculation of any original issue discount using the Prepayment Assumption; (e)
provide information necessary for the computation of tax imposed on the transfer
of a Residual Certificate to a Person that is not a Permitted Transferee, or an
agent (including a broker, nominee or other middleman) of a Non-Permitted
Transferee, or a pass-through entity in which a Non- Permitted Transferee is the
record holder of an interest (the reasonable cost of computing and furnishing
such information may be charged to the Person liable for such tax); (f) to the
extent that they are under its control, conduct matters relating to such assets
at all times that any Certificates are

                                       114

<PAGE>

outstanding so as to maintain the status as a REMIC under the REMIC Provisions;
(g) not knowingly or intentionally take any action or omit to take any action
that would cause the termination of the REMIC status; (h) pay, from the sources
specified in the last paragraph of this Section 8.11, the amount of any federal
or state tax, including prohibited transaction taxes as described below, imposed
on the Trust Fund prior to its termination when and as the same shall be due and
payable (but such obligation shall not prevent the Trustee or any other
appropriate Person from contesting any such tax in appropriate proceedings and
shall not prevent the Trustee from withholding payment of such tax, if permitted
by law, pending the outcome of such proceedings); (i) ensure that federal, state
or local income tax or information returns shall be signed by the Trustee or
such other person as may be required to sign such returns by the Code or state
or local laws, regulations or rules; (j) maintain records relating to the Trust
Fund, including but not limited to the income, expenses, assets and liabilities
thereof and the fair market value and adjusted basis of the assets determined at
such intervals as may be required by the Code, as may be necessary to prepare
the foregoing returns, schedules, statements or information; and (k) as and when
necessary and appropriate, represent the Trust Fund in any administrative or
judicial proceedings relating to an examination or audit by any governmental
taxing authority, request an administrative adjustment as to any taxable year of
the Trust Fund, enter into settlement agreements with any governmental taxing
agency, extend any statute of limitations relating to any tax item of the Trust
Fund, and otherwise act on behalf of the Trust Fund in relation to any tax
matter or controversy involving it.

                  In order to enable the Trustee to perform its duties as set
forth herein, the Depositor shall provide, or cause to be provided, to the
Trustee within ten (10) days after the Closing Date all information or data that
the Trustee requests in writing and determines to be relevant for tax purposes
to the valuations and offering prices of the Certificates, including, without
limitation, the price, yield, prepayment assumption and projected cash flows of
the Certificates and the Mortgage Loans. Thereafter, the Depositor shall provide
to the Trustee promptly upon written request therefor any such additional
information or data that the Trustee may, from time to time, reasonably request
in order to enable the Trustee to perform its duties as set forth herein. The
Depositor hereby indemnifies the Trustee for any losses, liabilities, damages,
claims or expenses of the Trustee arising from any errors or miscalculations of
the Trustee that result from any failure of the Depositor to provide, or to
cause to be provided, accurate information or data to the Trustee on a timely
basis.

                  In the event that any tax is imposed on "prohibited
transactions" of the Trust Fund as defined in Section 860F(a)(2) of the Code, on
the "net income from foreclosure property" of the Trust Fund as defined in
Section 860G(c) of the Code, on any contribution to the Trust Fund after the
Startup Day pursuant to Section 860G(d) of the Code, or any other tax is
imposed, including, without limitation, [any minimum tax imposed upon the Trust
Fund pursuant to Sections 23153 and 24874 of the California Revenue and Taxation
Code], if not paid as otherwise provided for herein, such tax shall be paid by
(i) the Trustee, if any such other tax arises out of or results from a breach by
the Trustee of any of its obligations under this Agreement, (ii) the Servicer or
the Seller, in the case of any such minimum tax, if such tax arises out of or
results from a breach by the Servicer or the Seller of any of their obligations
under this Agreement or (iii) the Seller, if any such tax arises out of or
results from the Seller's obligation to repurchase a related Mortgage Loan
pursuant to Section 2.02 or 2.03 or (iv) in all other cases, or in the event
that the Trustee, the Servicer or Seller fails to honor its obligations under
the preceding clauses (i), (ii) or (iii), any such tax will be paid with amounts
otherwise to be distributed to the Certificateholders, as provided in Section
4.02.

                                       115

<PAGE>

         SECTION 8.12. Periodic Filings.

                  The Trustee shall, on behalf of the Trust Fund, cause to be
filed with the Securities and Exchange Commission any periodic reports required
to be filed under the provisions of the Securities Exchange Act of 1934, as
amended, and the rules and regulations of the Securities and Exchange Commission
thereunder. In connection with the preparation and filing of such periodic
reports, the Depositor and the Servicer shall timely provide to the Trustee all
material information available to them which is required to be included in such
reports. The Trustee shall have no liability with respect to any failure to
properly prepare or file such periodic reports resulting from or relating to the
Trustee's inability or failure to obtain any information not resulting from its
own negligence or willful misconduct.

                                       116

<PAGE>

                                   ARTICLE IX

                                   TERMINATION

         SECTION 9.01. Termination upon Liquidation or Purchase of the Mortgage
Loans.

                  Subject to Section 9.03, the rights, obligations and
responsibilities of the Depositor, the Seller, the Servicer and the Trustee
created hereunder with respect to the Trust Fund shall terminate upon the
earlier of (a) the purchase by the Depositor of all Mortgage Loans (and REO
Properties) remaining at the price equal to the sum of (A) 100% of the Stated
Principal Balance of each Mortgage Loan (other than in respect of REO Property)
plus one month's accrued interest thereon at the applicable Mortgage Rate and
(B) the lesser of (x) the appraised value of any REO Property as determined by
the higher of two appraisals completed by two independent appraisers selected by
the Depositor at the expense of the Depositor and (y) the Stated Principal
Balance of each Mortgage Loan related to any REO Property, in each case plus
accrued and unpaid interest thereon at the applicable Mortgage Rate and (b) the
later of (i) the maturity or other liquidation (or any Advance with respect
thereto) of the last Mortgage Loan remaining in the Trust Fund and the
disposition of all REO Property and (ii) the distribution to Certificateholders
and the Certificate Insurer of all amounts required to be distributed to them
pursuant to this Agreement. In no event shall the trusts created hereby continue
beyond the expiration of 21 years from the death of the survivor of the
descendants of Joseph P. Kennedy, the late Ambassador of the United States to
the Court of St. James's, living on the date hereof. The right to repurchase all
Mortgage Loans and REO Properties pursuant to clause (a) above shall be
conditioned upon the aggregate Stated Principal Balance of the Mortgage Loans at
the time of any such repurchase, aggregating less than five percent of the
aggregate Cut-off Date Principal Balance of the Mortgage Loans and the payment
to the Certificate Insurer of all amounts due to it.

         SECTION 9.02. Final Distribution on the Certificates.

                  If on any Determination Date, the Trustee determines that
there are no Outstanding Mortgage Loans and no other funds or assets in the
Trust Fund other than the funds in the Collection Accounts and Certificate
Account, the Trustee shall promptly send a final distribution notice to each
Certificateholder and the Certificate Insurer. If the Depositor elects to
terminate the Trust Fund pursuant to Section 9.01, at least 20 days prior to the
date notice is to be mailed to the affected Certificateholders the Depositor
shall notify the Servicer and the Certificate Insurer and the Trustee of the
date the Depositor intends to terminate the Trust Fund and of the applicable
repurchase price of the Mortgage Loans and REO Properties.

                  Notice of any termination of the Trust Fund, specifying the
Distribution Date on which Certificateholders shall surrender their Certificates
for payment of the final distribution and cancellation, shall be given promptly
by the Trustee by letter to Certificateholders mailed not earlier than the 10th
day and not later than the 15th day of the month next preceding the month of
such final distribution. Any such notice shall specify (a) the Distribution Date
upon which final distribution on the Certificates will be made upon presentation
and surrender of Certificates at the office therein designated, (b) the amount
of such final distribution, (c) the location of the office or agency at which
such presentation and surrender must be made, and (d) that the Record Date
otherwise applicable

                                       117

<PAGE>

to such Distribution Date is not applicable, distributions being made only upon
presentation and surrender of the Certificates at the office therein specified.
The Trustee shall give such notice to each Rating Agency at the time such notice
is given to Certificateholders.

                  Upon presentation and surrender of the Certificates, the
Trustee shall cause to be distributed to the Certificateholders of each Class,
in each case on the final Distribution Date and in the order set forth in
Section 4.02, in the case of the Certificateholders, in proportion to their
respective Percentage Interests, with respect to Certificateholders of the same
Class, an amount equal to (i) as to each Class of Regular Certificates, the
Certificate Balance thereof plus (a) accrued interest thereon (or on their
Notional Amount, if applicable) in the case of an interest-bearing Certificate,
and (b) any Class I-P Deferred Amounts in the case of the Class I-P Certificates
allocated to such Certificate and (ii) as to the Residual Certificates, the
amount, if any, which remains on deposit in the Collection Accounts (other than
the amounts retained to meet claims) after application pursuant to clause (i)
above.

                  In the event that any affected Certificateholders shall not
surrender Certificates for cancellation within six months after the date
specified in the above mentioned written notice, the Trustee shall give a second
written notice to the remaining Certificateholders to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto. If within six months after the second notice all the applicable
Certificates shall not have been surrendered for cancellation, the Trustee may
take appropriate steps, or may appoint an agent to take appropriate steps, to
contact the remaining Certificateholders concerning surrender of their
Certificates, and the cost thereof shall be paid out of the funds and other
assets which remain a part of the Trust Fund.
If within one year after the second notice all Certificates shall not have been
surrendered for cancellation, the Class A-R Certificateholders shall be entitled
to all unclaimed funds and other assets of the Trust Fund concurrently on a pro
rata basis.

         SECTION 9.03. Additional Termination Requirements.

                  (a) In the event that the Depositor exercises its purchase
option with respect to the Mortgage Loans as provided in Section 9.01, at such
time as the Mortgage Loans are so purchased, the Trust Fund shall be terminated
in accordance with the following additional requirements, unless the Trustee has
been supplied with an Opinion of Counsel, at the expense of the Depositor, to
the effect that the failure to comply with the requirements of this Section 9.03
will not (i) result in the imposition of taxes on "prohibited transactions" on
the REMIC as defined in Section 860F of the Code, or (ii) cause the Trust Fund
to fail to qualify as a REMIC at any time that any Certificates are outstanding:

                           (1)      Within 90 days prior to the final
                                    Distribution Date set forth in the notice
                                    given by the Trustee under Section 9.02, the
                                    Depositor shall prepare and the Trustee, at
                                    the expense of the Depositor, shall adopt a
                                    plan of complete liquidation within the
                                    meaning of Section 860F(a)(4) of the Code
                                    which, as evidenced by an Opinion of Counsel
                                    (which opinion shall not be an expense of
                                    the Trustee, the Tax Matters Person or the
                                    Trust Fund), meets the requirements of a
                                    qualified liquidation;

                                       118

<PAGE>

                           (2)      Within 90 days after the time of adoption of
                                    such a plan of complete liquidation, the
                                    Trustee shall sell all of the assets of the
                                    Trust Fund to the Depositor for cash in
                                    accordance with Section 9.01; and

                                            On the date specified for final
                                    payment of the Certificates, the Trustee
                                    shall, after payment of any unreimbursed
                                    Advances, Servicing Advances, Servicing Fees
                                    or other fee compensation payable to the
                                    Servicer pursuant to this Agreement, make
                                    final distributions of principal and
                                    interest on the Certificates in accordance
                                    with Section 4.02 and distribute or credit,
                                    or cause to be distributed or credited, to
                                    the Holders of the Residual Certificates all
                                    cash on hand after such final payment (other
                                    than the cash retained to meet claims), and
                                    the Trust Fund (and the REMIC) shall
                                    terminate at that time.

                  (b) The Trustee as agent for the REMIC hereby agrees to adopt
and sign such a plan of complete liquidation upon the written request of the
Depositor, and the receipt of the Opinion of Counsel referred to in Section
9.03(a)(1) and to take such other action in connection therewith as may be
reasonably requested by the Depositor.

                  (c) By their acceptance of the Certificates, the Holders
thereof hereby authorize the Depositor to prepare and the Trustee to adopt and
sign a plan of complete liquidation.

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

         SECTION 10.01. Amendment.

                  This Agreement may be amended from time to time by the
Depositor, the Servicer, the Seller and the Trustee without the consent of any
of the Certificateholders (i) to cure any ambiguity or mistake, (ii) to correct
any defective provision herein or to supplement any provision herein which may
be inconsistent with any other provision herein, (iii) to add to the duties of
the Depositor, the Seller or the Servicer, (iv) to add any other provisions with
respect to matters or questions arising hereunder or (v) to modify, alter,
amend, add to or rescind any of the terms or provisions contained in this
Agreement; PROVIDED that any action pursuant to clauses (iv) or (v) above shall
not, as evidenced by an Opinion of Counsel (which Opinion of Counsel shall not
be an expense of the Trustee or the Trust Fund, but shall be at the expense of
the party proposing such amendment), adversely affect in any material respect
the interests of any Certificateholder; PROVIDED, HOWEVER, that no such Opinion
of Counsel shall be required if the Person requesting the amendment obtains a
letter from each Rating Agency (determined without regard to the Certificate
Insurance Policy) stating that the amendment would not result in the downgrading
or withdrawal of the respective ratings then assigned to the Certificates; it
being understood and agreed that any such letter in and of itself will not
represent a determination as to the materiality of any such amendment and will
represent a determination only as to the credit issues affecting any such
rating. The Trustee, the Depositor, the Seller and the Servicer also may at any
time and from time to time amend this

                                       119

<PAGE>

Agreement without the consent of the Certificateholders to modify, eliminate or
add to any of its provisions to such extent as shall be necessary or helpful to
(i) maintain the qualification of the Trust Fund as a REMIC under the Code, (ii)
avoid or minimize the risk of the imposition of any tax on the Trust Fund
pursuant to the Code that would be a claim at any time prior to the final
redemption of the Certificates or (iii) comply with any other requirements of
the Code, PROVIDED that the Trustee and the Certificate Insurer have been
provided an Opinion of Counsel, which opinion shall be an expense of the party
requesting such opinion but in any case shall not be an expense of the Trustee
or the Trust Fund, to the effect that such action is necessary or helpful to, as
applicable, (i) maintain such qualification, (ii) avoid or minimize the risk of
the imposition of such a tax or (iii) comply with any such requirements of the
Code.

                  This Agreement may also be amended from time to time by the
Depositor, the Servicer, the Seller and the Trustee with the consent of the
Holders of a Majority in Interest of each Class of Certificates affected thereby
for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of this Agreement or of modifying in any
manner the rights of the Holders of Certificates; PROVIDED, HOWEVER, that no
such amendment shall (i) reduce in any manner the amount of, or delay the timing
of, payments required to be distributed on any Certificate without the consent
of the Holder of such Certificate, (ii) adversely affect in any material respect
the interests of the Holders of any Class of Certificates in a manner other than
as described in clause (i), without the consent of the Holders of Certificates
of such Class evidencing, as to such Class, Percentage Interests aggregating
66%, or (iii) reduce the aforesaid percentages of Certificates the Holders of
which are required to consent to any such amendment, without the consent of the
Holders of all such Certificates then outstanding. Any amendments to this
Agreement shall be subject to Section 4.07(r).

                  Notwithstanding any contrary provision of this Agreement, the
Trustee shall not consent to any amendment to this Agreement unless it and the
Certificate Insurer shall have first received an Opinion of Counsel, which
opinion shall not be an expense of the Trustee or the Trust Fund, but shall be
at the expense of the party preparing such amendment, to the effect that such
amendment will not cause the imposition of any tax on the Trust Fund or the
Certificateholders or cause the Trust Fund to fail to qualify as a REMIC at any
time that any Certificates are outstanding.

                  Promptly after the execution of any amendment to this
Agreement, the Trustee shall furnish written notification of the substance or a
copy of such amendment to each Certificateholder if the consent of
Certificateholders was required, the Certificate Insurer and each Rating Agency.

                  It shall not be necessary for the consent of
Certificateholders under this Section 10.01 to approve the particular form of
any proposed amendment, but it shall be sufficient if such consent shall approve
the substance thereof. The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Certificateholders shall be
subject to such reasonable regulations as the Trustee may prescribe.

                  Nothing in this Agreement shall require the Trustee to enter
into an amendment without receiving an Opinion of Counsel (which Opinion shall
not be an expense of the Trustee or the Trust Fund), satisfactory to the Trustee
that (i) such amendment is permitted and is not prohibited by this Agreement and
that all requirements for amending this Agreement have been complied with;

                                       120

<PAGE>

and (ii) either (A) the amendment does not adversely affect in any material
respect the interests of any Certificateholder or (B) the conclusion set forth
in the immediately preceding clause (A) is not required to be reached pursuant
to this Section 10.01.

         SECTION 10.02. Recordation of Agreement; Counterparts.

                  This Agreement (other than Schedule IA) is subject to
recordation in all appropriate public offices for real property records in all
the counties or other comparable jurisdictions in which any or all of the
properties subject to the Mortgages are situated, and in any other appropriate
public recording office or elsewhere, such recordation to be effected by the
Depositor at its expense, but only upon direction by the Trustee accompanied by
an Opinion of Counsel to the effect that such recordation materially and
beneficially affects the interests of the Certificateholders.

                  For the purpose of facilitating the recordation of this
Agreement as herein provided and for other purposes, this Agreement may be
executed simultaneously in any number of counterparts, each of which
counterparts shall be deemed to be an original, and such counterparts shall
constitute but one and the same instrument.

         SECTION 10.03. Governing Law.

                  THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH AND
GOVERNED BY THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK APPLICABLE TO
AGREEMENTS MADE AND TO BE PERFORMED IN THE STATE OF NEW YORK AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HERETO AND THE
CERTIFICATEHOLDERS SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         SECTION 10.04. [Reserved]

         SECTION 10.05. Notices.

                  (a) The Trustee shall use its best efforts to promptly provide
notice to each Rating Agency and the Certificate Insurer with respect to each of
the following of which it has actual knowledge:

                           (1)      Any material change or amendment to this
                                    Agreement;

                           (2)      The occurrence of any Event of Default that
                                    has not been cured;

                           (3)      The resignation or termination of the
                                    Servicer or the Trustee and the appointment
                                    of any successor;

                           (4)      The repurchase or substitution of Mortgage
                                    Loans pursuant to Sections 2.02 and 2.03;
                                    and

                           (5)      The final payment to Certificateholders.

                                       121

<PAGE>

                  In addition, the Trustee shall promptly furnish to each Rating
Agency and the Certificate Insurer copies of the following:

                           (1)      Each report to Certificateholders described
                                    in Section 4.06;

                           (2)      Each annual statement as to compliance
                                    described in Section 3.16;

                           (3)      Each annual independent public accountants'
                                    servicing report described in Section 3.17;
                                    and

                           (4)      Any notice of a purchase of a Mortgage Loan
                                    pursuant to Section 2.02, 2.03 or 3.11.

                  All directions, demands and notices hereunder shall be in
writing and shall be deemed to have been duly given when delivered to (a) in the
case of the Depositor and the Seller, 277 Park Avenue, 9th Floor, New York, New
York 10172, Attention: Helaine Hebble (with a copy to DLJ Mortgage Acceptance
Corp., 277 Park Avenue, 23rd Floor, New York, New York 10172, Attention:
Office of the General Counsel), (b) in the case of the Trustee, the Corporate
Trust Office or such other address as the Trustee may hereafter furnish to the
Depositor and the Servicer, (c) in the case of the Servicer, 1776 SW Madison,
Portland, Oregon 97205 Attention: Memmott, with a copy to Stoel Rives LLP, 900
SW Fifth, Portland, Oregon 97204 Attention: Gary Barnum or such other address as
may be hereafter furnished in writing to the Depositor and the Trustee by the
Servicer, (d) in the case of each of the Rating Agencies, the address specified
therefor in the definition corresponding to the name of such Rating Agency and
(e) in the case of the Certificate Insurer, at the address specified in Section
4.07(n). Notices to Certificateholders shall be deemed given when mailed, first
class postage prepaid, to their respective addresses appearing in the
Certificate Register.

         SECTION 10.06. Severability of Provisions.

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

         SECTION 10.07. Assignment.

                  Notwithstanding anything to the contrary contained herein,
except as provided in Sections 6.02 and 6.04, this Agreement may not be assigned
by the Servicer without the prior written consent of the Trustee and Depositor;
PROVIDED, HOWEVER, that neither the Depositor nor the Trustee shall consent to
any such assignment unless each Rating Agency has confirmed in writing
(determined without regard to the Certificate Insurance Policy) that such
assignment will not cause a reduction or withdrawal of the ratings then assigned
by it to any Class of Certificates.

         SECTION 10.08. Limitation on Rights of Certificateholders.

                                       122

<PAGE>

                  The death or incapacity of any Certificateholder shall not
operate to terminate this Agreement or the trust created hereby, nor entitle
such Certificateholder's legal representative or heirs to claim an accounting or
to take any action or commence any proceeding in any court for a petition or
winding up of the trust created hereby, or otherwise affect the rights,
obligations and liabilities of the parties hereto or any of them.

                  No Certificateholder shall have any right to vote (except as
provided herein) or in any manner otherwise control the operation and management
of the Trust Fund, or the obligations of the parties hereto, nor shall anything
herein set forth or contained in the terms of the Certificates be construed so
as to constitute the Certificateholders from time to time as partners or members
of an association; nor shall any Certificateholder be under any liability to any
third party by reason of any action taken by the parties to this Agreement
pursuant to any provision hereof.

                  No Certificateholder shall have any right by virtue or by
availing itself of any provisions of this Agreement to institute any suit,
action or proceeding in equity or at law upon or under or with respect to this
Agreement, unless such Holder previously shall have given to the Trustee a
written notice of an Event of Default and of the continuance thereof, as herein
provided, and unless the Holders of Certificates evidencing not less than 25% of
the Voting Rights evidenced by the Certificates shall also have made written
request to the Trustee to institute such action, suit or proceeding in its own
name as Trustee hereunder and shall have offered to the Trustee such reasonable
indemnity as it may require against the costs, expenses, and liabilities to be
incurred therein or thereby, and the Trustee, for 60 days after its receipt of
such notice, request and offer of indemnity shall have neglected or refused to
institute any such action, suit or proceeding; it being understood and intended,
and being expressly covenanted by each Certificateholder with every other
Certificateholder and the Trustee, that no one or more Holders of Certificates
shall have any right in any manner whatever by virtue or by availing itself or
themselves of any provisions of this Agreement to affect, disturb or prejudice
the rights of the Holders of any other of the Certificates, or to obtain or seek
to obtain priority over or preference to any other such Holder or to enforce any
right under this Agreement, except in the manner herein provided and for the
common benefit of all Certificateholders. For the protection and enforcement of
the provisions of this Section 10.08, each and every Certificateholder and the
Trustee shall be entitled to such relief as can be given either at law or in
equity.

         SECTION 10.09. Certificates Nonassessable and Fully Paid.

                  It is the intention of the Depositor that Certificateholders
shall not be personally liable for obligations of the Trust Fund, that the
interests in the Trust Fund represented by the Certificates shall be
nonassessable for any reason whatsoever, and that the Certificates, upon due
authentication thereof by the Trustee pursuant to this Agreement, are and shall
be deemed fully paid.

         SECTION 10.10 No Petition.

                  The Depositor, the 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 join in any institution against the Trust

                                       123

<PAGE>

Fund of, any bankruptcy proceedings under any United States federal or state
bankruptcy or similar law in connection with any obligations with respect to the
Certificates or this Agreement.

                                       124

<PAGE>

                  IN WITNESS WHEREOF, the Depositor, the Trustee, the Seller and
the Servicer have caused their names to be signed hereto by their respective
officers thereunto duly authorized as of the day and year first above written.

                                            DLJ MORTGAGE ACCEPTANCE CORP.,
                                            as Depositor

                                            By:________________________________
                                            Name:
                                            Title:

                                            THE CHASE MANHATTAN BANK
                                            as Trustee

                                            By:________________________________
                                            Name:
                                            Title:

                                            DLJ MORTGAGE CAPITAL, INC.,
                                            as the Seller

                                            By:________________________________
                                            Name:
                                            Title:

                                            WILSHIRE CREDIT CORPORATION,
                                            as the Servicer

                                            By:________________________________
                                            Name:
                                            Title:

                          [NOTARY PAGES TO BE ATTACHED]

<PAGE>

                                    EXHIBIT A

                          [FORM OF SENIOR CERTIFICATE]

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

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

                                       A-1

<PAGE>

Certificate No.                     :     [__]

Cut-off Date                        :     September 1, 2000

First Distribution Date          :     October 25, 2000

Initial Certificate Balance
of this Certificate
("Denomination")                 :     $[__________]

Initial Certificate Balances
of all Certificates
of this Class                    :     $[__________]

CUSIP                            :     [___________]

Interest Rate                    :     [___]%

Maturity Date                    :     [___________]

                          DLJ MORTGAGE ACCEPTANCE CORP.
                            DLJ Trust Series 2000-S4
             DLJ Mortgage Pass-Through Certificates, Series 2000-S4
                                 Class [_______]

     evidencing a percentage  interest in the distributions  allocable
     to the Certificates of the above-referenced Class with respect to
     a Trust  Fund  consisting  primarily  of a pool  of  conventional
     mortgage  loans (the  "Mortgage  Loans")  secured by fixed  rate,
     second lien residential mortgage loans.

                   DLJ Mortgage Acceptance Corp., as Depositor

     Principal in respect of this Certificate is distributable monthly as set
forth herein. Accordingly, the Certificate Balance at any time may be less than
the Certificate Balance as set forth herein. This Certificate is payable solely
from the assets of the Trust and does not evidence an obligation of, or an
interest in, and is not guaranteed by the Depositor, the Sellers, the Servicers
or the Trustee referred to below or any of their respective affiliates. This
Certificate and the Mortgage Loans are not guaranteed or insured by any
governmental agency or instrumentality.

     This certifies that Cede & Co., is the registered owner of the Percentage
Interest evidenced by this Certificate (obtained by dividing the denomination of
this Certificate by the aggregate of the denominations of all Certificates of
the Class to which this Certificate belongs) in certain monthly distributions
with respect to a Trust Fund consisting primarily of the Mortgage Loans
deposited by DLJ Mortgage Acceptance Corp. (the "Depositor"). The Trust Fund was
created pursuant to a Pooling and Servicing Agreement dated as of the Cut-off
Date specified above (the "Agreement")

                                       A-2

<PAGE>

among the Depositor, DLJ Mortgage Capital, Inc. as seller ("DLJMC"), Wilshire
Credit Corporation as servicer ("Wilshire") and The Chase Manhattan Bank as
trustee (the "Trustee"). To the extent not defined herein, the capitalized terms
used herein have the meanings assigned to such terms in the Agreement. This
Certificate is issued under and is subject to the terms, provisions and
conditions of the Agreement, to which Agreement the Holder of this Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

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

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

                                       A-3

<PAGE>

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

Dated:  September 29, 2000.

                                                 THE CHASE MANHATTAN BANK,
                                                 as Trustee

                                                 By____________________________

Countersigned:

By ____________________________
   Authorized Signatory of
   THE CHASE MANHATTAN BANK,
   as Trustee

                                       A-4

<PAGE>

                                    EXHIBIT B

                        [FORM OF SUBORDINATE CERTIFICATE]

[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.][DLJ MORTGAGE
CAPITAL, INC.], HAS AN INTEREST HEREIN.]

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

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

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

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

                                       B-1

<PAGE>

Certificate No.                  :    [__]

Cut-off Date                     :    September 1, 2000

First Distribution Date          :    October 25, 2000

Initial Certificate Balance
of this Certificate
("Denomination")                 :    $[________]

Initial Certificate Balances
of all Certificates
of this Class                    :    $[_________]

CUSIP                            :    [_______]

Interest Rate                    :    [___]%

Maturity Date                    :    [______________]

                          DLJ MORTGAGE ACCEPTANCE CORP.
                            DLJ Trust Series 2000-S4
             DLJ Mortgage Pass-Through Certificates, Series 2000-S4
                                 Class [_______]

     evidencing a percentage  interest in the distributions  allocable
     to the Certificates of the above-referenced Class with respect to
     a Trust  Fund  consisting  primarily  of a pool  of  conventional
     mortgage  loans (the  "Mortgage  Loans")  secured by fixed  rate,
     second lien residential mortgage loans.

                   DLJ Mortgage Acceptance Corp., as Depositor

     Principal in respect of this Certificate is distributable monthly as set
forth herein. Accordingly, the Certificate Balance at any time may be less than
the Certificate Balance as set forth herein. This Certificate is payable solely
from the assets of the Trust and does not evidence an obligation of, or an
interest in, and is not guaranteed by the Depositor, the Sellers, the Servicers
or the Trustee referred to below or any of their respective affiliates. This
Certificate and the Mortgage Loans are not guaranteed or insured by any
governmental agency or instrumentality.

     This certifies that [Cede & Co.][DLJ Mortgage Capital, Inc.] is the
registered owner of the Percentage Interest evidenced by this Certificate
(obtained by dividing the denomination of this Certificate by the aggregate of
the denominations of all Certificates of the Class to which this Certificate
belongs) in certain monthly distributions with respect to a Trust Fund
consisting primarily of the Mortgage Loans deposited by DLJ Mortgage Acceptance
Corp. (the "Depositor"). The Trust Fund was created pursuant to a Pooling and
Servicing Agreement dated as of the Cut-off Date

                                       B-2

<PAGE>

specified above (the "Agreement") among the Depositor, DLJ Mortgage Capital,
Inc. as seller ("DLJMC"), Wilshire Credit Corporation as servicer ("Wilshire")
and The Chase Manhattan Bank as trustee (the "Trustee"). To the extent not
defined herein, the capitalized terms used herein have the meanings assigned to
such terms in the Agreement. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Agreement, to which Agreement the
Holder of this Certificate by virtue of the acceptance hereof assents and by
which such Holder is bound.

     [No transfer of a Certificate of this Class shall be made unless such
transfer is made pursuant to an effective registration statement under the
Securities Act and any applicable state securities laws or is exempt from the
registration requirements under said Act and such laws. In the event that a
transfer is to be made in reliance upon an exemption from the Securities Act and
such laws, in order to assure compliance with the Securities Act and such laws,
the Certificateholder desiring to effect such transfer and such
Certificateholder's prospective transferee shall each certify to the Trustee in
writing the facts surrounding the transfer. In the event that such a transfer is
to be made within three years from the date of the initial issuance of
Certificates pursuant hereto, there shall also be delivered (except in the case
of a transfer pursuant to Rule 144A of the Securities Act) to the Trustee an
Opinion of Counsel that such transfer may be made pursuant to an exemption from
the Securities Act and such state securities laws, which Opinion of Counsel
shall not be obtained at the expense of the Trustee, the Sellers, the Servicers
or the Depositor. The Holder hereof desiring to effect such transfer shall, and
does hereby agree to, indemnify the Trustee and the Depositor against any
liability that may result if the transfer is not so exempt or is not made in
accordance with such federal and state laws.]

     No transfer of a Class [B, Class XB, Class A-R or Class A-S] Certificate
shall be made unless (but not in the case of the Class B or Class XB Certificate
if the Trustee shall have received an Officer's Certificate from the Depositor
to the effect that such restrictions no longer apply) the Trustee shall have
received an Officer's Certificate to the effect (and in the case of a Book-Entry
Certificate, the transferee shall be deemed to have represented) that such
restrictions no longer apply or either (i) a representation letter from the
transferee of such Certificate, acceptable to and in form and substance
satisfactory to the Trustee, to the effect that such transferee is not an
employee benefit plan subject to Section 406 of ERISA or Section 4975 of the
Code, or a person acting on behalf of any such plan or arrangement or using the
assets of any such plan or arrangement to effect such transfer, which
representation letter shall not be an expense of the Trustee or the Trust Fund,
(ii) if the purchaser is an insurance company, a representation that the
purchaser is an insurance company which is purchasing such Certificates with
funds contained in an "insurance company general account" (as such term is
defined in Section V(e) of Prohibited Transaction Class Exemption 95-60 ("PTCE
95-60")) and that the purchase and holding of such Certificates are covered
under PTCE 95-60 or (iii) in the case of any such Certificate presented for
registration in the name of an employee benefit plan subject to ERISA, or
Section 4975 of the Code (or comparable provisions of any subsequent
enactments), or a trustee of any such plan or any other person acting on behalf
of any such plan or arrangement, or using such plan's or arrangement's assets,
an Opinion of Counsel satisfactory to the Trustee to the effect that the
purchase or holding of such Certificate will not result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the prohibited
transaction provisions of ERISA and the Code and will not subject the Trustee or
the Servicers to any obligation in addition to those undertaken in this
Agreement, which Opinion of Counsel shall not be an expense of the Trustee or
the Trust Fund. Notwithstanding anything else to the contrary

                                       B-3

<PAGE>

herein, any purported transfer of a this Certificate to or on behalf of an
employee benefit plan subject to ERISA or to the Code without the Opinion of
Counsel satisfactory to the Trustee as described above shall be void and of no
effect.

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

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

                                       B-4

<PAGE>

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

Dated:  September 29, 2000.

                                                 THE CHASE MANHATTAN BANK,
                                                 as Trustee

                                                 By____________________________

Countersigned:

By____________________________
    Authorized Signatory of
    THE CHASE MANHATTAN BANK,
    as Trustee

                                       B-5

<PAGE>

                                    EXHIBIT C

                         [FORM OF RESIDUAL CERTIFICATE]

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

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

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

                                       C-1

<PAGE>

Certificate No.                  :    [__]

Cut-off Date                     :    September 1, 2000

First Distribution dated
the date hereof                  :    October 25, 2000

Initial Certificate Balance
of this Certificate
("Denomination")                 :    $[_____________]

Initial Certificate Balances
of all Certificates of
this Class                       :    $[_____________]

CUSIP                            :    [__________]

Interest Rate                    :    [____]%

Maturity Date                    :    [___________]

                          DLJ MORTGAGE ACCEPTANCE CORP.
                            DLJ Trust Series 2000-S4
             DLJ Mortgage Pass-Through Certificates, Series 2000-S4
                                 Class [_______]

     evidencing   the   distributions   allocable  to  the  Class  A-R
     Certificates with respect to a Trust Fund consisting primarily of
     a pool of  conventional  mortgage  loans (the  "Mortgage  Loans")
     secured by fixed rate, second lien residential mortgage loans.

                   DLJ Mortgage Acceptance Corp., as Depositor

     Principal in respect of this Certificate is distributable monthly as set
forth herein. Accordingly, the Certificate Balance at any time may be less than
the Certificate Balance as set forth herein. This Certificate is payable solely
from the assets of the Trust and does not evidence an obligation of, or an
interest in, and is not guaranteed by the Depositor, the Sellers, the Servicers
or the Trustee referred to below or any of their respective affiliates. This
Certificate and the Mortgage Loans are not guaranteed or insured by any
governmental agency or instrumentality.

     This certifies that DLJ Mortgage Capital, Inc. is the registered owner of
the Percentage Interest evidenced by this Certificate (obtained by dividing the
denomination of this Certificate by the aggregate of the denominations of all
Certificates of the Class to which this Certificate belongs) in certain monthly
distributions with respect to a Trust Fund consisting primarily of the Mortgage
Loans deposited by DLJ Mortgage Acceptance Corp. (the "Depositor"). The Trust
Fund was created pursuant to a Pooling and Servicing Agreement dated as of the
Cut-off Date specified above (the "Agreement") among the Depositor, DLJ Mortgage
Capital, Inc. as seller ("DLJMC"), Wilshire

                                       C-2

<PAGE>

Credit Corporation as servicer ("Wilshire") and The Chase Manhattan Bank as
trustee (the "Trustee"). To the extent not defined herein, the capitalized terms
used herein have the meanings assigned to such terms in the Agreement. This
Certificate is issued under and is subject to the terms, provisions and
conditions of the Agreement, to which Agreement the Holder of this Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

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

     No transfer of a Class A-R Certificate shall be made unless the Trustee
shall have received either (i) a representation letter from the transferee of
such Certificate, acceptable to and in form and substance satisfactory to the
Trustee, to the effect that such transferee is not an employee benefit plan
subject to Section 406 of ERISA or Section 4975 of the Code, or a person acting
on behalf of any such plan or arrangement or using the assets of any such plan
or arrangement to effect such transfer, which representation letter shall not be
an expense of the Trustee or the Trust Fund, (ii) if the purchaser is an
insurance company, a representation that the purchaser is an insurance company
which is purchasing such Certificates with funds contained in an "insurance
company general account" (as such term is defined in Section V(e) of Prohibited
Transaction Class Exemption 95-60 ("PTCE 95-60")) and that the purchase and
holding of such Certificates are covered under PTCE 95-60 or (iii) in the case
of any such Class A-R Certificate presented for registration in the name of an
employee benefit plan subject to ERISA, or Section 4975 of the Code (or
comparable provisions of any subsequent enactments), or a trustee of any such
plan or any other person acting on behalf of any such plan or arrangement, or
using such plan's or arrangement's assets, an Opinion of Counsel satisfactory to
the Trustee to the effect that the purchase or holding of such Class A-R
Certificate will not result in the assets of the Trust Fund being deemed to be
"plan assets" and subject to the prohibited transaction provisions of ERISA and
the Code and will not subject the Trustee to any obligation in addition to those
undertaken in this Agreement, which Opinion of Counsel shall not be an expense
of the Trustee or the Trust Fund. Notwithstanding anything else to the contrary
herein, any purported transfer of a Class A-R Certificate to or on behalf of an
employee benefit plan subject to ERISA or to the Code without the Opinion of
Counsel satisfactory to the Trustee as described above shall be void and of no
effect.

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

                                       C-3

<PAGE>

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

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

                                       C-4

<PAGE>

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

Dated:  September 29, 2000.

                                                 THE CHASE MANHATTAN BANK,
                                                 as Trustee

                                                 By____________________________

Countersigned:

By____________________________
    Authorized Signatory of
    THE CHASE MANHATTAN BANK,
    as Trustee

                                       C-5

<PAGE>

                                    EXHIBIT D

                      [FORM OF NOTIONAL AMOUNT CERTIFICATE]

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.

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

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

                                       D-1

<PAGE>

Certificate No.                  :     [__]

Cut-off Date                     :     September 1, 2000

First Distribution Date          :     October 25, 2000

Initial Notional Amount
of this Certificate
("Denomination")                 :     $[___________]

Initial Notional Amounts
of all Certificates
of this Class                    :     $[___________]

CUSIP                            :     [____________]

Interest Rate                    :     [___]%

Maturity Date                    :     [____________]

                          DLJ MORTGAGE ACCEPTANCE CORP.
                            DLJ Trust Series 2000-S4
             DLJ Mortgage Pass-Through Certificates, Series 2000-S4
                                 Class [_______]

     evidencing a percentage  interest in the distributions  allocable
     to the Certificates of the above-referenced Class with respect to
     a Trust  Fund  consisting  primarily  of a pool  of  conventional
     mortgage  loans (the  "Mortgage  Loans")  secured by fixed  rate,
     second lien residential mortgage loans.

              DLJ Mortgage Acceptance Corp., as Depositor

     This Certificate is payable solely from the assets of the Trust and does
not evidence an obligation of, or an interest in, and is not guaranteed by the
Depositor, the Sellers, the Servicers or the Trustee referred to below or any of
their respective affiliates. This Certificate and the Mortgage Loans are not
guaranteed or insured by any governmental agency or instrumentality.

     This certifies that Cede & Co., is the registered owner of the Percentage
Interest evidenced by this Certificate (obtained by dividing the denomination of
this Certificate by the aggregate of the denominations of all Certificates of
the Class to which this Certificate belongs) in certain monthly distributions
with respect to a Trust Fund consisting primarily of the Mortgage Loans
deposited by DLJ Mortgage Acceptance Corp. (the "Depositor"). The Trust Fund was
created pursuant to a Pooling and Servicing Agreement dated as of the Cut-off
Date specified above (the "Agreement") among the Depositor, DLJ Mortgage
Capital, Inc. as seller ("DLJMC"), Wilshire Credit Corporation as servicer
("Wilshire") and The Chase Manhattan Bank as trustee (the "Trustee"). To the
extent not defined herein, the capitalized terms used herein have the meanings
assigned to such terms in

                                       D-2

<PAGE>

the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

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

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

                                       D-3

<PAGE>

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

Dated:  September 29, 2000

                                                 THE CHASE MANHATTAN BANK,
                                                 as Trustee

                                                 By____________________________

Countersigned:

By____________________________
   Authorized Signatory of
   THE CHASE MANHATTAN BANK,
   as Trustee

                                       D-4

<PAGE>

                                    EXHIBIT E

                      [FORM OF PRINCIPAL ONLY CERTIFICATE]

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.

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").

                                       E-1

<PAGE>

Certificate No.                  :    [___]

Cut-off Date                     :    September 1, 2000

First Distribution Date          :    October 25, 2000

Initial Certificate Balance
of this Certificate
("Denomination")                 :    $[___________]

Initial Certificate Balances
of all Certificates
of this Class                    :    $[___________]

CUSIP                            :    [__________]

Interest Rate                    :    [_____]%

Maturity Date                    :    [_________]

                          DLJ MORTGAGE ACCEPTANCE CORP.
                            DLJ Trust Series 2000-S4
             DLJ Mortgage Pass-Through Certificates, Series 2000-S4
                                 Class [_______]

     evidencing a percentage  interest in the distributions  allocable
     to the Certificates of the above-referenced Class with respect to
     a Trust  Fund  consisting  primarily  of a pool  of  conventional
     mortgage  loans (the  "Mortgage  Loans")  secured by fixed  rate,
     second lien residential mortgage loans.

                   DLJ Mortgage Acceptance Corp., as Depositor

     Principal in respect of this Certificate is distributable monthly as set
forth herein. Accordingly, the Certificate Balance at any time may be less than
the Certificate Balance as set forth herein. This Certificate is payable solely
from the assets of the Trust and does not evidence an obligation of, or an
interest in, and is not guaranteed by the Depositor, the Sellers, the Servicers
or the Trustee referred to below or any of their respective affiliates. This
Certificate and the Mortgage Loans are not guaranteed or insured by any
governmental agency or instrumentality.

     This certifies that Cede & Co., is the registered owner of the Percentage
Interest evidenced by this Certificate (obtained by dividing the denomination of
this Certificate by the aggregate of the denominations of all Certificates of
the Class to which this Certificate belongs) in certain monthly distributions
with respect to a Trust Fund consisting primarily of the Mortgage Loans
deposited by DLJ Mortgage Acceptance Corp. (the "Depositor"). The Trust Fund was
created pursuant to a Pooling and Servicing Agreement dated as of the Cut-off
Date specified above (the "Agreement")

                                       E-2

<PAGE>

among the Depositor, DLJ Mortgage Capital, Inc. as seller ("DLJMC"), Wilshire
Credit Corporation as servicer ("Wilshire") and The Chase Manhattan Bank as
trustee (the "Trustee"). To the extent not defined herein, the capitalized terms
used herein have the meanings assigned to such terms 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.

                                       E-3

<PAGE>

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

Dated:  September 29, 2000

                                                 THE CHASE MANHATTAN BANK,
                                                 as Trustee

                                                 By____________________________

Countersigned:

By____________________________
   Authorized Signatory of
   THE CHASE MANHATTAN BANK,
   as Trustee

                                       E-4

<PAGE>

                                    EXHIBIT F

                         FORM OF REVERSE OF CERTIFICATES

                                       F-1

<PAGE>

                          DLJ MORTGAGE ACCEPTANCE CORP.
                            DLJ Trust Series 2000-S4
             DLJ Mortgage Pass-Through Certificates, Series 2000-S4
                                 Class [_______]

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

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

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

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

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

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Servicer, the Seller and the Trustee with the consent of
the Holders of Certificates affected by such amendment evidencing the requisite
Percentage Interest, as provided in the Agreement. Any such consent by the
Holder of this Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this

                                       F-2

<PAGE>

Certificate and of any Certificate issued upon the transfer hereof or in
exchange therefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, without the consent of the Holders of any of the
Certificates.

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

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

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

     The Depositor, the Servicer, the Seller and the Trustee and any agent of
the Depositor or the Trustee may treat the Person in whose name this Certificate
is registered as the owner hereof for all purposes, and none of the Servicer,
the Seller, the Depositor, the Trustee, or any such agent shall be affected by
any notice to the contrary.

     On any Distribution Date on which the sum of the aggregate Stated Principal
Balance of the Mortgage Loans and the appraised value of the REO Properties at
the time of repurchase is less than 5% of the sum of the aggregate Cut-off Date
Principal Balance of the Mortgage Loans, the Depositor will have the option to
repurchase, in whole, from the Trust Fund all remaining Mortgage Loans and REO
Properties at a purchase price determined as provided in the Agreement. In the
event that no such optional termination occurs, the obligations and
responsibilities created by the Agreement will terminate upon the later of the
maturity or other liquidation (or any advance with respect thereto) of the last
Mortgage Loan remaining in the Trust Fund and the distribution to
Certificateholders of all amounts required to be distributed pursuant to the
Agreement. In no event, however, will the trust created by the Agreement
continue beyond the expiration of 21 years from the death of the last survivor
of the descendants living at the date of the Agreement of a certain person named
in the Agreement.

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

                                       F-3

<PAGE>

                                   ASSIGNMENT

     FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
(Please print or typewrite name and address including postal zip code of
assignee)

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

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

________________________________________________________________________________
Dated:

                                      __________________________________________
                                      Signature by or on behalf of assignor

                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________________________________________________________,
for the account of ____________________________________________________________,
account number __________, or, if mailed by check, to __________________________
________________________________________________________________________________
________________________________________________________________________________
Applicable statements should be mailed to ______________________________________
________________________________________________________________________________
________________________________________________________________________________

This information is provided by _________________________, the assignee named
above, or _______________________, as its agent.

                                       F-4

<PAGE>

                                    EXHIBIT G

                   FORM OF INITIAL CERTIFICATION OF CUSTODIAN

                                     [date]

[Depositor]

[Servicer/s]

[Seller]
___________________
___________________

               Re:  Pooling and Servicing Agreement among the Depositor, DLJ
                    Mortgage Capital, Inc. as seller ("DLJMC"), Wilshire Credit
                    Corporation as servicer ("Wilshire") and The Chase Manhattan
                    Bank as trustee (the "Trustee"), DLJ Mortgage Pass-Through
                    Certificates, Series 2000-4
                    ----------------------------------------------------------

Gentlemen:

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

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

     (ii) a duly executed Assignment of the Mortgage (which may be included in a
blanket assignment or assignments).

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

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

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

                                       G-1

<PAGE>

                                          BANK ONE TRUST COMPANY, N.A.
                                          as Custodian

                                          By: ______________________________
                                          Name: ____________________________
                                          Title: ___________________________

                                       G-2

<PAGE>

                                    EXHIBIT H

                    FORM OF FINAL CERTIFICATION OF CUSTODIAN

                                     [date]

[Depositor]

[Servicer/s]

[Seller]
______________________________
______________________________

               Pooling and Servicing Agreement among DLJ Mortgage Acceptance
               Corp. as depositor, DLJ Mortgage Capital, Inc. as seller
               ("DLJMC"), Wilshire Credit Corporation as servicer ("Wilshire")
               and The Chase Manhattan Bank as trustee (the "Trustee"),
               DLJ Mortgage Pass-Through Certificates, Series 2000-4
               ---------------------------------------------------------------

Gentlemen:

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

     (i) the original Mortgage Note, endorsed in the form provided in Section
2.01(b) of the Pooling and Servicing Agreement, with all intervening
endorsements, and including any riders to the Mortgage Note, showing a complete
chain of endorsement from the originator to the last named endorsee;

     (ii) with respect to any Lost Mortgage Note, a lost note affidavit stating
that the original Mortgage Note was lost or destroyed, together with a copy of
such Mortgage Note;

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

     (iv) the original Mortgage with evidence of recording thereon, or copies
certified by the related recording office or if the original Mortgage has not
yet been returned from the recording office, a copy certified by or on behalf of
the related Seller indicating that such Mortgage has been delivered for
recording;

     (v) the originals of all assumption, modification, consolidation or
extension agreements (or, if an original of any of these documents has not been
returned from the recording office, a copy thereof certified by or on behalf of
the applicable Seller, the original to be delivered to such Seller forthwith
after return from such recording office), with evidence of recording thereon, if
any;

                                       H-1

<PAGE>

     (vi) a duly executed assignment of the Mortgage in the form provided in
Section 2.01(b) of the Pooling and Servicing Agreement; provided, however, that
if the Depositor has certified or the Custodian otherwise knows that the related
Mortgage has not been returned from the applicable recording office, a copy of
the Assignment of the Mortgage (excluding information to be provided by the
recording office);

     (vii) the original of any intervening recorded Assignments of Mortgage,
showing a complete chain of assignment from origination to the related Seller,
including warehousing assignments, with evidence of recording thereon (or, if an
original intervening Assignment of Mortgage has not been returned from the
recording office, a copy thereof certified by or on behalf of the applicable
Seller);

     (viii) the original or duplicate original lender's title insurance policy
and all riders thereto or, any one of an original title binder, an original
preliminary title report or an original title commitment, or a copy thereof
certified by the title company (or, in appropriate jurisdictions, attorney's
opinion of title and abstract of title); and

     (ix) the original primary mortgage insurance certificate, if any or copy of
mortgage insurance certificate.

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

     The Custodian has made no independent examination of any documents
contained in each Mortgage File beyond the review specifically required in the
Pooling and Servicing Agreement. The Custodian makes no representations as to:
(i) the validity, legality, sufficiency, enforceability or genuineness of any of
the documents contained in each Mortgage File of any of the Mortgage Loans
identified on either Mortgage Loan Schedule, or (ii) the collectability,
insurability, effectiveness or suitability of any such Mortgage Loan.
Notwithstanding anything herein to the contrary, the Trustee has made no
determination and makes no representations as to whether (i) any endorsement is
sufficient to transfer all right, title and interest of the party so endorsing,
as noteholder or assignee thereof, in and to that Mortgage Note or (ii) any
assignment is in recordable form or sufficient to effect the assignment of and
transfer to the assignee thereof, under the Mortgage to which the assignment
relates.

                                       H-2

<PAGE>

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

                                  BANK ONE TRUST COMPANY, N.A.
                                  as Custodian

                                  By:______________________________
                                  Name:____________________________
                                  Title:___________________________

                                       H-3

<PAGE>

                                    EXHIBIT I

                               TRANSFER AFFIDAVIT

                          DLJ MORTGAGE ACCEPTANCE CORP.
                            DLJ Trust Series 2000-S4
             DLJ Mortgage Pass-Through Certificates, Series 2000-S4
                                 Class [_______]

STATE OF         )
                 ) ss.:
COUNTY OF        )

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

     1. The undersigned is an officer of , the proposed Transferee of an
Ownership Interest in a Class A-R Certificate (the "Certificate") issued
pursuant to the Pooling and Servicing Agreement, (the "Agreement"), relating to
the above-referenced Series, among DLJ Mortgage Acceptance Corp. as depositor,
DLJ Mortgage Capital, Inc. as seller ("DLJMC"), Wilshire Credit Corporation as
servicer ("Wilshire") and The Chase Manhattan Bank as trustee (the "Trustee").
Capitalized terms used, but not defined herein or in EXHIBIT 1 hereto, shall
have the meanings ascribed to such terms in the Agreement. The Transferee has
authorized the undersigned to make this affidavit on behalf of the Transferee.

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

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

     4. The Transferee has been advised of, and understands that a tax will be
imposed on a "pass-through entity" holding the Certificate if at any time during
the taxable year of the pass-through entity a Person that is not a Permitted
Transferee is the record holder of an interest in such entity. The Transferee
understands that such tax will not be imposed for any period with respect to
which the record holder furnishes to the pass-through entity an affidavit that
such record holder is a Permitted Transferee and the pass-through entity does
not have actual knowledge that

                                       I-1

<PAGE>

such affidavit is false. (For this purpose, a "pass-through entity" includes a
regulated investment company, a real estate investment trust or common trust
fund, a partnership, trust or estate, and certain cooperatives and, except as
may be provided in Treasury Regulations, persons holding interests in
pass-through entities as a nominee for another Person.)

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

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

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

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

     9. The Transferee is a United States Person.

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

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

                                  *     *     *

                                       I-2

<PAGE>

     IN WITNESS WHEREOF, the Transferee has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by its
duly authorized officer and its corporate seal to be hereunto affixed, duly
attested, this ___ day of _______, 20__.

                                 ___________________________
                                 Print Name of Transferee

                                 By:___________________________
                                    Name:
                                    Title:

[Corporate Seal]

ATTEST:

_________________
[Assistant] Secretary

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

     Subscribed and sworn before me this ______ day of ______________, 20____.

                                       ______________________________
                                       NOTARY PUBLIC

                                       My Commission expires the ______ day of
                                       ______________, 20___.

                                       I-3

<PAGE>

                                    EXHIBIT 1
                                       to
                                    EXHIBIT I

CERTAIN DEFINITIONS

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

     "Permitted Transferee": Any person other than (i) the United States, any
State or political subdivision thereof, or any agency or instrumentality of any
of the foregoing, (ii) a foreign government, International Organization or any
agency or instrumentality of either of the foregoing, (iii) an organization
(except certain farmers' cooperatives described in section 521 of the Code)
which is exempt from tax imposed by Chapter 1 of the Code (including the tax
imposed by section 511 of the Code on unrelated business taxable income) on any
excess inclusions (as defined in section 860E(c)(1) of the Code) with respect to
any Residual Certificate, (iv) rural electric and telephone cooperatives
described in section 1381(a)(2)(C) of the Code, (v) a Person that is not a
citizen or resident of the United States, a corporation, partnership, or other
entity created or organized in or under the laws of the United States, any State
thereof or the District of Columbia, or an estate whose income from sources
without the United States is includible in gross income for federal income tax
purposes regardless of its connection with the conduct of a trade or business
within the United States or a trust if a court within the United States is able
to exercise primary supervision over the administration of the trust and one or
more United States persons have the authority to control all substantial
decisions of the trust unless such Person has furnished the transferor and the
Trustee with a duly completed Internal Revenue Service Form 4224, and (vi) any
other Person so designated by the Depositor based upon an Opinion of Counsel
that the Transfer of an Ownership Interest in a Residual Certificate to such
Person may cause the Trust Fund hereunder to fail to qualify as a REMIC at any
time that the Certificates are outstanding. The terms "United States," "State"
and "International Organization" shall have the meanings set forth in section
7701 of the Code or successor provisions. A corporation will not be treated as
an instrumentality of the United States or of any State or political subdivision
thereof for these purposes if all of its activities are subject to tax and, with
the exception of the Federal Home Loan Mortgage Corporation, a majority of its
board of directors is not selected by such government unit.

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

     "Transfer": Any direct or indirect transfer or sale of any Ownership
Interest in a Residual Certificate.

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

                                      I-1-1

<PAGE>

                                    EXHIBIT 2
                                       to
                                    EXHIBIT I

                        SECTION 5.02(C) OF THE AGREEMENT

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

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

          (ii) No Ownership Interest in a Residual Certificate may be registered
     on the Closing Date or thereafter transferred, and the Trustee shall not
     register the Transfer of any Residual Certificate unless, in addition to
     the certificates required to be delivered to the Trustee under subparagraph
     (b) above, the Trustee shall have been furnished with an affidavit (a
     "Transfer Affidavit") of the initial owner or the proposed transferee in
     the form attached hereto as Exhibit I.

          (iii) Each Person holding or acquiring any Ownership Interest in a
     Residual Certificate shall agree (A) to obtain a Transfer Affidavit from
     any other Person to whom such Person attempts to Transfer its Ownership
     Interest in a Residual Certificate, (B) to obtain a Transfer Affidavit from
     any Person for whom such Person is acting as nominee, trustee or agent in
     connection with any Transfer of a Residual Certificate and (C) not to
     Transfer its Ownership Interest in a Residual Certificate or to cause the
     Transfer of an Ownership Interest in a Residual Certificate to any other
     Person if it has actual knowledge that such Person is not a Permitted
     Transferee.

          (iv) Any attempted or purported Transfer of any Ownership Interest in
     a Residual Certificate in violation of the provisions of this Section
     5.02(c) shall be absolutely null and void and shall vest no rights in the
     purported Transferee. If any purported transferee shall become a Holder of
     a Residual Certificate in violation of the provisions of this Section
     5.02(c), then the last preceding Permitted Transferee shall be restored to
     all rights as Holder thereof retroactive to the date of registration of
     Transfer of such Residual Certificate. The Trustee shall be under no
     liability to any Person for any registration of Transfer of a Residual
     Certificate that is in fact not permitted by Section 5.02(b) and this
     Section 5.02(c) or for making any payments due on such Certificate to the
     Holder thereof or taking any other action with respect to such Holder under
     the provisions of this Agreement so long as the Transfer was registered
     after receipt of the related Transfer Affidavit, Transferor Certificate and
     either the Rule 144A Letter or the Investment Letter. The Trustee shall be
     entitled but not obligated to recover from any Holder of a Residual
     Certificate that was in fact not a Permitted Transferee at the time it
     became a Holder or, at such subsequent time as it became other than a
     Permitted Transferee, all payments made on such Residual Certificate at and

                                      I-2-1

<PAGE>

     after either such time. Any such payments so recovered by the Trustee shall
     be paid and delivered by the Trustee to the last preceding Permitted
     Transferee of such Certificate.

          (v) The Depositor shall use its best efforts to make available, upon
     receipt of written request from the Trustee, all information necessary to
     compute any tax imposed under Section 860E(e) of the Code as a result of a
     Transfer of an Ownership Interest in a Residual Certificate to any Holder
     who is not a Permitted Transferee.

          The restrictions on Transfers of a Residual Certificate set forth in
this Section 5.02(c) shall cease to apply (and the applicable portions of the
legend on a Residual Certificate may be deleted) with respect to Transfers
occurring after delivery to the Trustee of an Opinion of Counsel, which Opinion
of Counsel shall not be an expense of the Trust Fund, the Trustee, any Seller or
the Servicers, to the effect that the elimination of such restrictions will not
cause the Trust Fund hereunder to fail to qualify as a REMIC at any time that
the Certificates are outstanding or result in the imposition of any tax on the
Trust Fund, a Certificateholder or another Person. Each Person holding or
acquiring any Ownership Interest in a Residual Certificate hereby consents to
any amendment of this Agreement which, based on an Opinion of Counsel furnished
to the Trustee, is reasonably necessary (a) to ensure that the record ownership
of, or any beneficial interest in, a Residual Certificate is not transferred,
directly or indirectly, to a Person that is not a Permitted Transferee and (b)
to provide for a means to compel the Transfer of a Residual Certificate which is
held by a Person that is not a Permitted Transferee to a Holder that is a
Permitted Transferee.

                                      I-2-2

<PAGE>

                                    EXHIBIT J

                         FORM OF TRANSFEROR CERTIFICATE

__________, 200__

DLJ Mortgage Acceptance Corp.
277 Park Avenue
New York, New York  10172
Attention:  Helaine Hebble

The Chase Manhattan Bank
250 West 33rd  Street, 10th Floor
New York, New York  10001

            Re:  DLJ Mortgage Acceptance Corp.,
                 DLJ Trust Series 2000-S4
                 DLJ Mortgage Pass-Through Certificates,
                 Series 2000-4, Class
                 ---------------------------------------

Ladies and Gentlemen:

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

                                                 Very truly yours,

                                                 ___________________________
                                                 Print Name of Transferor

                                                 By:________________________
                                                      Authorized Officer

                                       J-1

<PAGE>

                                    EXHIBIT K

                    FORM OF INVESTMENT LETTER (NON-RULE 144A)

__________, 200__

DLJ Mortgage Acceptance Corp.
277 Park Avenue
New York, New York  10172
Attention:  Helaine Hebble

The Chase Manhattan Bank
250 West 33rd  Street, 10th Floor
New York, New York  10001

        Re:  DLJ Mortgage Acceptance Corp.,
             DLJ Trust Series 2000-S4
             DLJ Mortgage Pass-Through Certificates,
             Series 2000-4, Class
             ---------------------------------------

Ladies and Gentlemen:

          In connection with our acquisition of the above Certificates we
certify that (a) we understand that the Certificates are not being registered
under the Securities Act of 1933, as amended (the "Act"), or any state
securities laws and are being transferred to us in a transaction that is exempt
from the registration requirements of the Act and any such laws, (b) we are an
"accredited investor," as defined in Regulation D under the Act, and have such
knowledge and experience in financial and business matters that we are capable
of evaluating the merits and risks of investments in the Certificates, (c) we
have had the opportunity to ask questions of and receive answers from the
Depositor concerning the purchase of the Certificates and all matters relating
thereto or any additional information deemed necessary to our decision to
purchase the Certificates, (d) either (i) we are not an employee benefit plan
that is subject to the Employee Retirement Income Security Act of 1974, as
amended, or a plan or arrangement that is subject to Section 4975 of the
Internal Revenue Code of 1986, as amended, nor are we acting on behalf of any
such plan or arrangement nor are we using the assets of any such plan or
arrangement to effect such acquisition or (ii) if we are an insurance company, a
representation that we are an insurance company which is purchasing such
Certificates with funds contained in an "insurance company general account" (as
such term is defined in Section V(e) of Prohibited Transaction Class Exemption
95-60 ("PTCE 95-60")) and that the purchase and holding of such Certificates are
covered under PTCE 95-60, (e) if an insurance company, we are purchasing the
Certificates with funds contained in an "insurance company general account" (as
defined in Section V(e) of Prohibited Transaction Class Exemption 95-60 ("PTCE
95-60")) and our purchase and holding of the Certificates are covered under PTCE
95-60, (f) we are acquiring the Certificates for investment for our own account
and not with a view to any distribution of such Certificates (but without
prejudice to our right at all times to sell or otherwise dispose of the
Certificates in accordance with clause (h) below), (g) we have not offered or
sold any Certificates to, or solicited offers to buy any Certificates from, any
person, or otherwise approached or negotiated

                                       K-1

<PAGE>

with any person with respect thereto, or taken any other action which would
result in a violation of Section 5 of the Act, and (h) we will not sell,
transfer or otherwise dispose of any Certificates unless (1) such sale, transfer
or other disposition is made pursuant to an effective registration statement
under the Act or is exempt from such registration requirements, and if
requested, we will at our expense provide an opinion of counsel satisfactory to
the addressees of this Certificate that such sale, transfer or other disposition
may be made pursuant to an exemption from the Act, (2) the purchaser or
transferee of such Certificate has executed and delivered to you a certificate
to substantially the same effect as this certificate, and (3) the purchaser or
transferee has otherwise complied with any conditions for transfer set forth in
the Pooling and Servicing Agreement.

                                                 Very truly yours,

                                                 ___________________________
                                                 Print Name of Transferee

                                                 By:________________________
                                                     Authorized Officer

                                       K-2

<PAGE>

                                    EXHIBIT L

                            FORM OF RULE 144A LETTER

____________, 200__

DLJ Mortgage Acceptance Corp.
277 Park Avenue
New York, New York  10172
Attention:  Helaine Hebble

The Chase Manhattan Bank
250 West 33rd  Street, 10th Floor
New York, New York  10001

        Re:  DLJ Mortgage Acceptance Corp.,
             DLJ Trust Series 2000-S4
             DLJ Mortgage Pass-Through Certificates,
             Series 2000-4, Class
             ---------------------------------------

Ladies and Gentlemen:

          In connection with our acquisition of the above Certificates we
certify that (a) we understand that the Certificates are not being registered
under the Securities Act of 1933, as amended (the "Act"), or any state
securities laws and are being transferred to us in a transaction that is exempt
from the registration requirements of the Act and any such laws, (b) we have
such knowledge and experience in financial and business matters that we are
capable of evaluating the merits and risks of investments in the Certificates,
(c) we have had the opportunity to ask questions of and receive answers from the
Depositor concerning the purchase of the Certificates and all matters relating
thereto or any additional information deemed necessary to our decision to
purchase the Certificates, (d) we are not an employee benefit plan that is
subject to the Employee Retirement Income Security Act of 1974, as amended, or a
plan or arrangement that is subject to Section 4975 of the Internal Revenue Code
of 1986, as amended, nor are we acting on behalf of any such plan or arrangement
nor using the assets of any such plan or arrangement to effect such acquisition,
(e) if an insurance company, we are purchasing the Certificates with funds
contained in an "insurance company general account" (as defined in Section V(e)
of Prohibited Transaction Class Exemption 95-60 ("PTCE 95-60")) and our purchase
and holding of the Certificates are covered under PTCE 95-60, (f) we have not,
nor has anyone acting on our behalf offered, transferred, pledged, sold or
otherwise disposed of the Certificates, any interest in the Certificates or any
other similar security to, or solicited any offer to buy or accept a transfer,
pledge or other disposition of the Certificates, any interest in the
Certificates or any other similar security from, or otherwise approached or
negotiated with respect to the Certificates, any interest in the Certificates or
any other similar security with, any person in any manner, or made any general
solicitation by means of general advertising or in any other manner, or taken
any other action, that would constitute a distribution of the Certificates under
the Act or that would render the disposition of the Certificates a violation of
Section 5 of the Act or require registration pursuant thereto, nor will act, nor
has authorized or will authorize any person to

                                       L-1

<PAGE>

act, in such manner with respect to the Certificates, (g) we are a "qualified
institutional buyer" as that term is defined in Rule 144A under the Act ("Rule
144A") and have completed either of the forms of certification to that effect
attached hereto as Annex 1 or Annex 2, (h) we are aware that the sale to us is
being made in reliance on Rule 144A, and (i) we are acquiring the Certificates
for our own account or for resale pursuant to Rule 144A and further, understand
that such Certificates may be resold, pledged or transferred only (A) to a
person reasonably believed to be a qualified institutional buyer that purchases
for its own account or for the account of a qualified institutional buyer to
whom notice is given that the resale, pledge or transfer is being made in
reliance on Rule 144A, or (B) pursuant to another exemption from registration
under the Act.

                                                 Very truly yours,

                                                 ___________________________
                                                 Print Name of Transferee

                                                 By:________________________
                                                      Authorized Officer

                                       L-2

<PAGE>

ANNEX 1 TO EXHIBIT L

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

          [For Transferees Other Than Registered Investment Companies]

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

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

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

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

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

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

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

          ________________

1    Buyer must own and/or invest on a discretionary basis at lease $100,000,000
     in securities unless Buyer is a dealer, and, in that case, Buyer must own
     and/or invest on a discretionary basis at least $10,000,000 in securities.

                                      L-1-1

<PAGE>

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

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

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

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

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

          ___ BUSINESS DEVELOPMENT COMPANY. Buyer is a business development
          company as defined in Section 202(a)(22) of the Investment Advisors
          Act of 1940.

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

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

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

                                      L-1-2

<PAGE>

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

                                            _____________________
                                                 Print Name of Buyer

                                                 By:_____________________
                                                    Name:
                                                    Title:

                                                 Date:___________________

                                      L-1-3

<PAGE>

ANNEX 2 TO EXHIBIT L

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

           [For Transferees That are Registered Investment Companies]

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

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

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

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

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

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

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

                                      L-2-1

<PAGE>

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

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

                                           _______________________________
                                           Print Name of Buyer or Adviser

                                           By:____________________________
                                             Name:
                                             Title:

                                           IF AN ADVISER:

                                           _______________________________
                                           Print Name of Buyer

                                           Date:__________________________

                                      L-2-2

<PAGE>

                                    EXHIBIT M

                               REQUEST FOR RELEASE
                                  (for Trustee)

                          DLJ MORTGAGE ACCEPTANCE CORP.
                            DLJ Trust Series 2000-S4
              DLJ Mortgage Pass-Through Certificates Series 2000-S4

LOAN INFORMATION
----------------

         Name of Mortgagor:            _______________________________

         Servicer
         Loan No.:                     _______________________________

TRUSTEE
-------

         Name:

         Address:                      _______________________________
                                       _______________________________
                                       _______________________________

         Trustee
         Mortgage File No.:

     The undersigned Servicer hereby acknowledges that it has received from Bank
One, National Association, as Custodian for the Holders of Mortgage Pass-Through
Certificates, of the above-referenced Series, the documents referred to below
(the "Documents"). All capitalized terms not otherwise defined in this Request
for Release shall have the meanings given them in the Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement") relating to the
above-referenced Series among DLJ Mortgage Acceptance Corp. as depositor, DLJ
Mortgage Capital, Inc. as seller ("DLJMC"), Wilshire Credit Corporation as
servicer ("Wilshire") and The Chase Manhattan Bank as trustee (the "Trustee").

( )   Mortgage Note dated __________, ________, in the original principal sum of
     $_________, made by ______. payable to, or endorsed to the order of, the
     Trustee.

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

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

                                       M-1

<PAGE>

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

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

     ()

     ()

     ()

     ()

     The undersigned Servicer hereby acknowledges and agrees as follows:

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

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

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

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

                                                 [Servicer]

                                                 By____________________

                                                 Its___________________

Date: __________, 2000

                                       M-2

<PAGE>

                                    EXHIBIT N

                                   [Reserved]

                                       N-1

<PAGE>

                                   EXHIBIT O-1

                        COLLECTION ACCOUNT CERTIFICATION

                                  [    ], 2000

     [Servicer's name] hereby certifies that it has established the account
described below as a Collection Account pursuant to Section 3.05 of the Pooling
and Servicing Agreement, dated as of September 1, 2000, among DLJ Mortgage
Acceptance Corp. as depositor, DLJ Mortgage Capital, Inc. as seller ("DLJMC"),
Wilshire Credit Corporation as servicer ("Wilshire") and The Chase Manhattan
Bank as trustee (the "Trustee").

Title of Account:   [Servicer's Name], in trust for the Holders of DLJ Mortgage
                    Acceptance Corp., DLJ Mortgage Pass-Through Certificates,
                    Series 2000-4.

Account Number:     ______________

Address of officer or branch
of the Company at
which Account is maintained:

                            ____________________
                            ____________________
                            ____________________

                            [Servicer's Name], AS SERVICER

                            By: _______________________

                            Name:____________________

                            Title:___________________

                                      O-1-1

<PAGE>

                                   EXHIBIT O-2

                       COLLECTION ACCOUNT LETTER AGREEMENT

                                    [ ], 2000

To:  ____________________
     ____________________
     ____________________
     (the "Depository")

As Servicer under the Pooling and Servicing Agreement, dated as of September 1,
2000, among DLJ Mortgage Acceptance Corp. as depositor, DLJ Mortgage Capital,
Inc. as seller ("DLJMC"), Wilshire Credit Corporation as servicer ("Wilshire")
and The Chase Manhattan Bank as trustee (the "Trustee") (the "Agreement"), we
hereby authorize and request you to establish an account, as a Collection
Account pursuant to Section 3.05 of the Agreement, to be designated as
"[Servicer's Name], in trust for the Holders of DLJ Mortgage Acceptance Corp.,
DLJ Mortgage Pass-Through Certificates, Series 2000-4." All deposits in the
account shall be subject to withdrawal therefrom by order signed by the
Servicer. This letter is submitted to you in duplicate. Please execute and
return one original to us.

                                            [Servicer's Name], AS SERVICER

                                            By:______________________________

                                            Name:____________________

                                            Title:___________________

                                            Date:____________________

                                      O-2-1

<PAGE>

The undersigned, as Depository, hereby certifies that the above described
account has been established under Account Number _________ at the office of the
Depository indicated above and agrees to honor withdrawals on such account as
provided above. The full amount deposited at any time in the account will be
insured up to applicable limits by the Federal Deposit Insurance Corporation
through the Bank Insurance Fund ("BIF") or the Savings Association Insurance
Fund ("SAIF").

                                _______________________________
                                    Depository

                                By:    ________________________

                                Name:  ________________________

                                Title: ________________________

                                Date:  ________________________

                                      O-2-2

<PAGE>

                                   EXHIBIT P-1

                          ESCROW ACCOUNT CERTIFICATION

                                  [    ], 2000

[Servicer's Name] hereby certifies that it has established the account described
below as an Escrow Account pursuant to Section 3.06 of the Pooling and Servicing
Agreement, dated as of September 1, 2000, among DLJ Mortgage Acceptance Corp. as
depositor, DLJ Mortgage Capital, Inc. as seller ("DLJMC"), Wilshire Credit
Corporation as servicer ("Wilshire") and The Chase Manhattan Bank as trustee
(the "Trustee").

Title of Account:   "DLJ Mortgage Acceptance Corp., DLJ Mortgage Pass-Through
                    Certificates, Series [20__-_]"

Account Number:     ___________________________

Address of officer or branch
of the Company at
which Account is maintained:

                            ______________________________

                            ______________________________

                            ______________________________

                            [SERVICER'S NAME], AS SERVICER

                            By:    ______________________________

                            Name:  ___________________________

                            Title: ___________________________

                                      P-1-1

<PAGE>

                                   EXHIBIT P-2

                         ESCROW ACCOUNT LETTER AGREEMENT

                                  [   ], 2000

To:  ____________________
     ____________________
     ____________________
     (the "Depository")

     As Servicer under the Pooling and Servicing Agreement, dated as of
September 1, 2000, among DLJ Mortgage Acceptance Corp. as depositor, DLJ
Mortgage Capital, Inc. as seller ("DLJMC"), Wilshire Credit Corporation as
servicer ("Wilshire") and The Chase Manhattan Bank as trustee (the "Trustee")
(the "Agreement"), we hereby authorize and request you to establish an account,
as an Escrow Account pursuant to Section 3.06 of the Agreement, to be designated
as "DLJ Mortgage Acceptance Corp., Mortgage Pass-Through Certificates, Series
[2000-_]" All deposits in the account shall be subject to withdrawal therefrom
by order signed by the Servicer. This letter is submitted to you in duplicate.
Please execute and return one original to us.

[SERVICER'S NAME], AS SERVICER

By:    ______________________________

Name:  _____________________

Title: _____________________

Date:  __________

                                      P-2-1

<PAGE>

The undersigned, as Depository, hereby certifies that the above described
account has been established under Account Number ________________ at the office
of the Depository indicated above and agrees to honor withdrawals on such
account as provided above. The full amount deposited at any time in the account
will be insured up to applicable limits by the Federal Deposit Insurance
Corporation through the Bank Insurance Fund ("BIF") or the Savings Association
Insurance Fund ("SAIF").

____________________________
         Depository

By:    ____________________

Name:  ____________________

Title: ____________________

Date:  ____________________

                                      P-2-2

<PAGE>

                                    EXHIBIT Q

                            MONTHLY REMITTANCE ADVICE

1) Standard CPI Reports:

         T62C-Monthly Accounting Report
         T62E-Liquidation Report
         S50Y-Private Pool Detail Report
         S214-Summary of Paid in Full Collections
         S215-Summary of Collections
         P139-Trial Balance

2) Standard CPI Tape Format:

         SPNB Scheduled Balance Tape
         SPNB Determination Diskette/P45K

At such times as [_______________] is no longer the Servicer of the [________]
Mortgage Loans under the Agreement, the Monthly Remittance Advice also shall
include: (i) the aggregate Excess Servicing Fee to be remitted to
[___________________] on the Distribution Date, (ii) the aggregate Prepayment
Penalties collected by the Servicer of such loans during the preceding calendar
month, and (iii) a list of the Mortgage Loans for which Prepayment Penalties are
being remitted (including with respect to each related Mortgage Loan, the loan
number, borrower name and dollar amount of Prepayment Penalties collected for
such Mortgage Loan).

                                       Q-1

<PAGE>

                                    EXHIBIT R

                               CUSTODIAL AGREEMENT

     THIS CUSTODIAL AGREEMENT (the "Custodial Agreement"), dated as of September
1, 2000, by and among The Chase Manhattan Bank, a New York banking corporation
having an address at 450 West 33rd Street, 14th Floor, New York, New York
10001-2697, not individually, but solely as trustee (the "Trustee"), DLJ
Mortgage Capital, Inc., a Delaware corporation having an address at 277 Park
Avenue, 9th Floor, New York, New York 10172 ("DLJMC"), and Bank One Trust
Company, N.A., a national banking association having an address at 2220
Chemsearch Boulevard, Suite 150, Irving, Texas 75062, as custodian (the
"Custodian").

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

          WHEREAS, DLJ Mortgage Acceptance Corp. (the "Depositor") has agreed to
transfer certain conventional fixed-rate mortgage loans and conventional
adjustable-rate mortgage loans (together, the "Mortgage Loans") to the Trust,
pursuant to the terms and conditions of the Pooling and Servicing Agreement,
dated September 1, 2000 among the Depositor, Wilshire Credit Corporation, as
servicer, and The Chase Manhattan Bank, as trustee (the "Pooling and Servicing
Agreement"); and

          WHEREAS, the Servicers are to service the Mortgage Loans pursuant to
the terms and conditions of the Pooling and Servicing Agreement, and the Trustee
will retain record title to the Mortgage Loans; and

          WHEREAS, the Custodian is a national banking association and is
otherwise authorized to act as Custodian pursuant to this Custodial Agreement;
and

          NOW THEREFORE, in consideration of the mutual undertakings herein
expressed, the parties hereto hereby agree as follows:

          1. DEFINITIONS.

          Capitalized terms used but not defined herein shall have the meanings
assigned to them in the Pooling and Servicing Agreement.

          AGREEMENT: This Custodial Agreement and all amendments, attachments
and supplements hereto.

          BUSINESS DAY: Any day other than (i) a Saturday or a Sunday, or (ii) a
day on which banking institutions in the City of New York, New York, or the city
in which the Corporate Trust Office of the Trustee, or savings and loan
institutions in the States of Illinois, California or Texas or the Commonwealth
of Pennsylvania, is located are authorized or obligated by law or executive
order to be closed.

                                       R-1

<PAGE>

          CLOSING DATE: September 29, 2000.

          CUSTODIAN: Bank One Trust Company, N.A., or its successor in interest
or assigns, or any successor to the Custodian under this Custodial Agreement as
herein provided.

          CUSTODIAL FILE: As to each Mortgage Loan, any mortgage loan documents
which are delivered to the Custodian or which at any time come into the
possession of the Custodian as set forth in Section 2 of this Custodial
Agreement.

          DELIVERY DATE: The date which occurs five (5) Business Days
prior to the Closing Date or such other date as mutually agreed upon by the
Trustee, the Custodian and DLJMC.

          MORTGAGE LOAN: Each mortgage loan identified on the Mortgage Loan
Schedule attached hereto as EXHIBIT 6, as such Mortgage Loan Schedule may be
supplemented from time to time.

          SERVICER: Wilshire Credit Corporation, as Servicer under the Pooling
and Servicing Agreement as therein provided or its successor in interest or
assigns.

          TRUST RECEIPT: Either a Trust Receipt and Initial Certification or a
Trust Receipt and Final Certification.

          TRUST RECEIPT AND INITIAL CERTIFICATION: A trust receipt and initial
certification as to each Mortgage Loan, which Trust Receipt and Initial
Certification is delivered to the Trustee by the Custodian in the form annexed
hereto as EXHIBIT 1.

          TRUST RECEIPT AND FINAL CERTIFICATION: A trust receipt and final
certification as to each Mortgage Loan, which Trust Receipt and Final
Certification is delivered to the Trustee by the Custodian in the form annexed
hereto as EXHIBIT 2.

          TRUSTEE: The Chase Manhattan Bank, as Trustee, or its successor in
interest or assigns.

          2. DELIVERY OF CUSTODIAL FILES.

          The Trustee will deliver and release or cause to be delivered and
released to the Custodian on the Delivery Date the following original documents
pertaining to each of the Mortgage Loans identified in the related Mortgage Loan
Schedule:

               a.   the electronic Mortgage Loan Schedule;

               b.   (A) the original Mortgage Note of the Mortgagor in the name
                    of the Trustee or endorsed "Pay to the order of
                    ________________ without recourse" and signed in the name of
                    the last named endorsee by an authorized officer, together
                    with all intervening endorsements showing a complete chain
                    of endorsements from the originator of the related Mortgage
                    Loan to the Trustee or (B) with respect to any Lost

                                       R-2

<PAGE>

                    Mortgage Note (as such term is defined in the Pooling and
                    Servicing Agreement), a lost note affidavit stating that the
                    original Mortgage Note was lost or destroyed, together with
                    a copy of such Mortgage Note;

               c.   the original Mortgage naming the Trustee as the "mortgagee"
                    or "beneficiary" thereof, and bearing on the face thereof
                    the address of the Trustee, or, if the Mortgage does not
                    name the Trustee as the mortgagee/beneficiary, the Mortgage,
                    together with an instrument of assignment assigning the
                    Mortgage, individually or together with other Mortgages, to
                    the Trustee and bearing on the face thereof the address of
                    the Trustee, and, in either case, bearing evidence that such
                    instruments have been recorded in the appropriate
                    jurisdiction where the Mortgaged Property is located as
                    determined by DLJMC (or, in lieu of the original of the
                    Mortgage or the assignment thereof, a duplicate or conformed
                    copy of the Mortgage or the instrument of assignment, if
                    any, together with a certificate of receipt from the Seller
                    or the settlement agent who handled the closing of the
                    Mortgage Loan, certifying that such copy or copies represent
                    true and correct copy(ies) of the original(s) and that such
                    original(s) have been or are currently submitted to be
                    recorded in the appropriate governmental recording office of
                    the jurisdiction where the Mortgaged Property is located) or
                    a certification or receipt of the recording authority
                    evidencing the same;

               d.   the original Assignment of Mortgage, in blank, which
                    assignment appears to be in form and substance acceptable
                    for recording and, in the event that the related Seller
                    acquired the Mortgage Loan in a merger, the assignment must
                    be by "[Seller], successor by merger to [name of
                    predecessor]", and in the event that the Mortgage Loan was
                    acquired or originated by the related Seller while doing
                    business under another name, the assignment must be by
                    "[Seller], formerly known as [previous name];

               e.   the original of any intervening assignment of the Mortgage
                    not included in (iv) above, including any warehousing
                    assignment, with evidence of recording thereon (or, in lieu
                    of the original of any such intervening assignment, a
                    duplicate or conformed copy of such intervening assignment
                    together with a certificate of receipt from the related
                    Seller or the settlement agent who handled the closing of
                    the Mortgage Loan, certifying that such copy or copies
                    represent true and correct copy(ies) of the original(s) and
                    that such original(s) have been or are currently submitted
                    to be recorded in the appropriate governmental recording
                    office of the jurisdiction where the Mortgaged Property is
                    located) or a certification or receipt of the recording
                    authority evidencing the same;

                                       R-3

<PAGE>

               f.   an original of any related security agreement (if such item
                    is a document separate from the Mortgage) and the originals
                    of any intervening assignments thereof showing a complete
                    chain of assignment from the originator of the related
                    Mortgage Loan to the Trustee;

               g.   an original assignment of any related security agreement (if
                    such item is a document separate from the Mortgage) executed
                    by the Seller in blank;

               h.   the originals of any assumption, modification, extension or
                    guaranty agreement with evidence of recording thereon, if
                    applicable (or, in lieu of the original of any such
                    agreement, a duplicate or conformed copy of such agreement
                    together with a certificate of receipt from the related
                    Seller or the settlement agent who handled the closing of
                    the Mortgage Loan, certifying that such copy(ies) represent
                    true and correct copy(ies) of the original(s) and that such
                    original(s) have been or are currently submitted to be
                    recorded in the appropriate governmental recording office of
                    the jurisdiction where the Mortgaged Property is located),
                    or a certification or receipt of the recording authority
                    evidencing the same;

               i.   if the Mortgage Note or Mortgage or any other material
                    document or instrument relating to the Mortgage Loan has
                    been signed by a person on behalf of the Mortgagor, the
                    original power of attorney or other instrument that
                    authorized and empowered such person to sign bearing
                    evidence that such instrument has been recorded, if so
                    required, in the appropriate jurisdiction where the
                    Mortgaged Property is located as determined by DLJMC (or, in
                    lieu thereof, a duplicate or conformed copy of such
                    instrument, together with a certificate of receipt from the
                    related Seller or the settlement agent who handled the
                    closing of the Mortgage Loan, certifying that such copy(ies)
                    represent true and complete copy(ies)of the original(s) and
                    that such original(s) have been or are currently submitted
                    to be recorded in the appropriate governmental recording
                    office of the jurisdiction where the Mortgaged Property is
                    located) or a certification or receipt of the recording
                    authority evidencing the same;

               j.   the original mortgage title insurance policy, or copy of
                    title commitment (or in appropriate jurisdictions,
                    attorney's opinion of title and abstract of title);

               k.   in the case of a Co-op Loan, the originals of the following
                    documents or instruments:

                                       R-4

<PAGE>

                    (A)  a copy of the Co-op Lease and the assignment of such
                         Co-op Lease to the originator of the Mortgage Loan,
                         with all intervening assignments showing a complete
                         chain of title and an assignment thereof by the related
                         Seller;

                    (B)  the stock certificate together with an undated stock
                         power relating to such stock certificate executed in
                         blank;

                    (C)  the recognition agreement in substantially the same
                         form as the standard "AZTECH" form; and

                    (D)  copies of the financial statement filed by the
                         originator as secured party and, if applicable, a filed
                         UCC-3 assignment of the subject security interest
                         showing a complete chain of title, together with an
                         executed UCC-3 assignment of such security interest by
                         the related Seller to the Trustee in a form sufficient
                         for filing; and

               l.   such other documents that the Trustee may require from time
                    to time, with notification to Custodian which Custodian has
                    consented to review and that are in Custodian's possession.

          In the event that, pursuant to the Pooling and Servicing Agreement, an
Officer's Certificate of a Servicer is delivered to the Trustee because of a
delay caused by the public recording office in returning any recorded document,
the Trustee shall deliver such Officer's Certificate to the Custodian.

          From time to time, the Trustee shall forward or shall cause to be
forwarded to the Custodian additional original documents, additional documents
evidencing an assumption, modification, consolidation or extension of a Mortgage
Loan approved by the applicable Servicer, in accordance with the terms of the
Pooling and Servicing Agreement. All such mortgage documents held by the
Custodian as to each Mortgage Loan shall constitute the "Custodial File".

          As promptly as practicable subsequent to such transfer and assignment
and delivery to it of each Assignment of Mortgage, and in any event, within
thirty (30) days thereafter, the Custodian (provided, that DLJMC has previously
executed an agreement for the recordations required by this paragraph) shall (i)
affix the Trustee's name to each Assignment of Mortgage, as the assignee
thereof, (ii) cause such Assignment of Mortgage to be completed in proper form
for recording in the appropriate public office for real property records within
thirty (30) days after receipt thereof and (iii) cause to be delivered for
recording in the appropriate public office for real property records the
Assignments of Mortgages to the Trustee, except that, with respect to any
Assignment of Mortgage as to which the Custodian has not received the
information required to prepare such Assignment of Mortgage in recordable form,
the Custodian's obligation to do so and to deliver the same for such recording
shall be as soon as practicable after receipt of such information and in any
event within thirty (30) days after the receipt thereof, and the Custodian need
not cause to be recorded any Assignment of Mortgage which relates to a Mortgage
Loan in any

                                       R-5

<PAGE>

jurisdiction under the laws of which, as evidenced by an Opinion of Counsel
delivered by the applicable Seller (at such Seller's expense) to the Trustee and
delivered by the Trustee to the Custodian, acceptable to the Rating Agencies,
the recordation of such Assignment of Mortgage is not necessary to protect the
Trustee's and the Certificateholders' interest in the related Mortgage Loan. The
Custodian shall maintain a copy of each such assignment in the Custodial File.
DLJMC shall be responsible for the fees of the Custodian in connection with this
paragraph.

          At least 24 hours prior to delivery of the Mortgage Loans, the Trustee
will provide or cause to provide to the Custodian, via electronic transmission,
a list of all the Mortgage Loans and their related data fields including loan
ID, Mortgagor name, mortgaged property address, mortgage rate, maturity date,
and original principal balance of each such Mortgage Loan. This data shall be
delivered to the Custodian in an acceptable format that can be easily uploaded
to the Custodian's system. A hard copy of the Mortgage Loan Schedule will be
delivered to the Custodian at the time of delivery to the Custodian of such
documents related to the Mortgage Loans identified in such Mortgage Loan
Schedule.

          3. CUSTODIAN AS BAILEE.

          The Custodian hereby acknowledges that it is, and agrees to act as,
bailee for the Trustee and is holding each Custodial File delivered to it in
trust for the Trustee.

          4. TRUST RECEIPT AND INITIAL CERTIFICATION OF THE CUSTODIAN.

          i. No later than 1:00 p.m. Eastern Time on the Closing Date, the
Custodian shall deliver to the Trustee a Trust Receipt and Initial Certification
certifying, subject to any exceptions noted thereon, as to each Mortgage Loan on
the Mortgage Loan Schedule, (i) receipt of the original Mortgage Note and
Assignment of Mortgage and (ii) the Mortgage Note has been reviewed by the
Custodian and appears regular on its face and relates to such Mortgage Loan.

          ii. Upon the written directions of the Trustee, and upon the prior
tender by the Trustee of an applicable trust receipt or trust receipts
(including any related Trust Receipt and Final Certification that has been
issued), the Custodian shall deliver all or any portion of the related Custodial
Files held by it pursuant to such Trust Receipt to the Trustee, or to such other
party designated by such Trustee in such written direction, and to the place
indicated in any such written direction from the Trustee. If such delivery is
for less than all of the Custodial Files held by the Custodian with respect to
such Trust Receipt (and a Trust Receipt and Final Certification has been
issued), the Custodian shall deliver to the Trustee a new Trust Receipt and
Final Certification with respect to the related Custodial Files retained by the
Custodian. Each Trust Receipt (including any Trust Receipt and Final
Certification) surrendered shall be canceled by the Custodian.

          5. OBLIGATIONS OF THE CUSTODIAN.

          With respect to the Mortgage Note, the Mortgage and the Assignment of
Mortgage and other documents constituting each Custodial File which is delivered
to the Custodian or which come into the possession of the Custodian, the
Custodian is the custodian for the Trustee exclusively. The Custodian shall hold
all mortgage documents received by it constituting the Custodial File for the

                                       R-6

<PAGE>

exclusive use and benefit of the Trustee, and shall make disposition thereof
only in accordance with this Custodial Agreement and the instructions furnished
by the Trustee. The Custodian shall segregate and maintain continuous custody of
all mortgage documents constituting the Custodial File in secure and
fire-resistant facilities in accordance with customary standards for such
custody. The Custodian shall not be responsible to verify (i) the validity,
legality, enforceability, sufficiency, due authorization or genuineness of any
document in the Custodial File or of any Mortgage Loans or (ii) the
collectability, insurability, effectiveness including the authority or capacity
of any Person to execute or issue any document in the Custodial File, or
suitability of any Mortgage Loan unless specified otherwise in this Custodial
Agreement. The Custodian shall promptly report to the Trustee any failure on its
part to hold the Custodial Files and maintain its accounts, records and computer
systems as herein provided and promptly take appropriate action to remedy such
failure.

          6. FINAL CERTIFICATION.

     Not later than ninety (90) days following the Closing Date, the Custodian
shall ascertain that all documents specified in Sections 2(i)-(xi) of this
Custodial Agreement are in its possession, and shall deliver to the Trustee a
Trust Receipt and Final Certification certifying, subject to any exceptions
noted thereon that, as to each Mortgage Loan listed in the Mortgage Loan
Schedule (other than any Mortgage Loan paid in full or any Mortgage Loan
specifically identified in such certification as not covered by such
certification): (i) all documents required to be delivered to it pursuant to
Sections 2(i)-(xi) of this Custodial Agreement are in its possession; (ii) such
documents have been reviewed by it (including the information set forth in items
(l),(2),(3),(5),(l3) and (25) of the Mortgage Loan Schedule) and appear regular
on their face and relate to such Mortgage Loan; (iii) all Assignments of
Mortgage or intervening assignments of mortgage, as applicable, have been
submitted for recording in the jurisdiction in which recording is necessary; and
(iv) each Mortgage Note has been endorsed as provided in Section 2(ii) of this
Custodial Agreement and each Mortgage has been assigned in accordance with
Section 2 (iv) and (v) of this Custodial Agreement.

          7. FUTURE DEFECTS.

     During the term of this Custodial Agreement, if the Custodian discovers any
defect with respect to the Custodial File, the Custodian shall give written
specification of such defect to the Trustee.

          8. RELEASE FOR SERVICING.

          i. From time to time and as appropriate for the foreclosure or
servicing of any of the Mortgage Loans, the Custodian is hereby authorized, upon
written receipt from the Trustee of a request for release of documents and
receipt in the form annexed hereto as EXHIBIT 3, to release to the Trustee the
related Custodial File or the documents set forth in such request and receipt to
the Trustee. The Trustee promptly shall return to the Custodian the Custodial
File or other such documents when the Trustee's need therefor no longer exists,
unless the related Mortgage Loan shall be liquidated in which case, upon receipt
of an additional request for release of documents and receipt certifying such
liquidation from the Trustee to the Custodian in the form annexed hereto as
EXHIBIT 3, the Trustee's request and receipt submitted pursuant to the first
sentence of this Section 8 shall be released by the Custodian to the Trustee.

                                       R-7

<PAGE>

          ii. DLJMC shall indemnify the Custodian and each of their officers,
directors and agents for any and all liabilities, obligations, losses,
compensatory damages, payments, costs or expenses of any kind whatsoever that
may be imposed on, incurred by or asserted against the Custodian as a result of
the release of any Custodial Files to the Trustee; PROVIDED, HOWEVER, that DLJMC
shall not be liable to any of the foregoing Persons for any amount and any
portion of any such amount resulting from the willful misfeasance, bad faith or
negligence of such Person. The provisions of this Section 8(b) shall survive the
termination of this Custodial Agreement.

          9. LIMITATION ON RELEASE.

     The foregoing provision respecting release to the Trustee of the Custodial
Files and documents by the Custodian upon request by the Trustee shall be
operative only to the extent that at any time the Custodian shall not have
released to the Trustee active Custodial Files or documents (including those
requested) pertaining to more than 15 Mortgage Loans in the Mortgage Pool. Any
additional Custodial Files or documents requested to be released by the Trustee
may be released only upon written authorization of the Depositor. The
limitations of this paragraph shall not apply to the release of Custodial Files
to the Trustee under Section 10 below.

          10. RELEASE FOR PAYMENT.

          Upon receipt by the Custodian of the Trustee's request for release of
documents and receipt in the form annexed hereto as EXHIBIT 3 (which
certification shall include a statement to the effect that all amounts received
in connection with such payment or repurchase have been credited to the
Certificate Account as provided in the Pooling and Servicing Agreement), the
Custodian shall promptly release the related Custodial File to the Trustee.

          11. FEES OF CUSTODIAN.

          The Custodian shall charge such fees for its services under this
Custodial Agreement as are set forth in a separate agreement between the
Custodian and DLJMC, the payment of which fees, together with the Custodian's
expenses in connection herewith, shall be solely the obligation of DLJMC.

          12. REMOVAL OF CUSTODIAN.

          The Trustee or DLJMC with or without cause, may upon at least 60 days'
notice remove and discharge the Custodian from the performance of its duties
under this Custodial Agreement by written notice from the Trustee to the
Custodian, with a copy to DLJMC. Having given notice of such removal, DLJMC,
with the consent of the Trustee, promptly shall appoint a successor Custodian
(which may be the Trustee or an affiliate of the Trustee) to act on behalf of
the Trustee by written instrument, one original counterpart of which instrument
shall be delivered to the Trustee, with a copy to DLJMC and an original to the
successor Custodian. In the event of any such removal, the Custodian shall
promptly transfer to the successor Custodian, as directed, all Custodial Files
being administered under this Custodial Agreement. In the event of any such
appointments DLJMC shall be responsible for the fees and expenses of the
existing and successor Custodian. If

                                       R-8

<PAGE>

the Trustee removes the Custodian without cause, the Trustee shall be
responsible for payment of all expenses incurred in the transmission of the
Custodial Files to the successor Custodian and for all applicable release fees
of the Custodian. If DLJMC removes the Custodian, DLJMC shall be responsible for
payment of all expenses incurred in the transmission of the Custodial Files to
the successor Custodian and for all applicable release fees of the Custodian.

          13. TRANSFER OF CUSTODIAL FILES.

          Upon written request of the Trustee, the Custodian shall release to
such Persons as the Trustee shall designate the Custodial Files relating to such
Mortgage Loans as the Trustee shall request.

          14. EXAMINATION OF CUSTODIAL FILES.

          Upon reasonable prior notice to the Custodian but not less than two
(2) Business Days notice, the Trustee and its agents, accountants, attorneys,
auditors and designees will be permitted during normal business hours to examine
the Custodial Files, documents, records and other papers in the possession of or
under the control of the Custodian relating to any or all of the Mortgage Loans.
The Custodial Files shall be maintained at the Custodian's Texas facility
located at 2220 Chemsearch Boulevard, Suite 150, Irving, Texas 75062 or at such
other location as the Custodian may designate in writing to the Trustee and
DLJMC.

          15. INSURANCE OF CUSTODIAN.

          At its own expense, the Custodian shall maintain at all times during
the existence of this Custodial Agreement and keep in full force and effect such
insurance in amounts, with standard coverage and subject to deductibles, all as
is customary for insurance typically maintained by banks which act as custodian.
The minimum coverage under any such bond and insurance policies shall be at
least equal to the corresponding amounts required by FNMA in the FNMA Servicing
Guide or by FHLMC in the FHLMC Company's & Servicer's Guide. Upon request, the
Trustee shall be entitled to receive evidence satisfactory to the Trustee that
such insurance is in full force and effect.

          16. COUNTERPARTS.

          For the purpose of facilitating the execution of this Custodial
Agreement as herein provided and for other purposes, this Custodial 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 and be one and the same instrument.

          17. PERIODIC STATEMENTS.

          Within 10 days of each anniversary of the date of this Custodial
Agreement, or upon the request of the Trustee at any other time, the Custodian
shall provide to the Trustee a list of all the Mortgage Loans for which the
Custodian holds a Custodial File pursuant to this Custodial Agreement. Such list
may be in the form of a copy of the Mortgage Loan Schedule with manual

                                       R-9

<PAGE>

deletions to specifically denote any Mortgage Loans paid off, repurchased or
sold since the date of this Custodial Agreement.

          18. GOVERNING LAW.

          THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS, AND REMEDIES OF THE PARTIES
HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

          19. COPIES OF MORTGAGE DOCUMENTS.

          Upon the request of the Trustee, acting solely at the direction of a
Servicer or a Certificateholder, and at the cost and expense of DLJMC, the
Custodian shall provide the Trustee with copies of the Mortgage Notes,
Mortgages, Assignments of Mortgage and other documents relating to one or more
of the Mortgage Loans.

          20. NO ADVERSE INTEREST OF CUSTODIAN.

          By execution of this Custodial Agreement, the Custodian represents and
warrants that it currently holds, and during the existence of this Custodial
Agreement shall hold, no interest adverse to the Trustee, by way of security or
otherwise, in any Mortgage Loan, and hereby waives and releases any such
interest which it may have in any Mortgage Loan as of the date hereof

          21. TERMINATION BY CUSTODIAN.

          The Custodian may terminate its obligations under this Custodial
Agreement upon at least 60 days' prior written notice to DLJMC and the Trustee.
In the event of such termination, the Trustee shall appoint a successor
Custodian. The payment of such successor Custodian's fees and expenses shall be
solely the responsibility of DLJMC. Upon such appointment, the Custodian shall
promptly transfer to the successor Custodian, as directed, all Custodial Files
being administered under this Custodial Agreement.

          22. TERM OF AGREEMENT.

          Unless terminated pursuant to Section 12 or Section 21 hereof, this
Custodial Agreement shall terminate upon the final payment or other liquidation
(or advance with respect thereto) of the last Mortgage Loan or the disposition
of all property acquired upon foreclosure or deed in lieu of foreclosure of any
Mortgage Loan, and the final remittance of all funds due under the Pooling and
Servicing Agreement. In such event all documents remaining in the Custodial
Files shall be released in accordance with the written instructions of the
Trustee.

          23. NOTICES. All demands, notices and communications hereunder shall
be in writing and shall be deemed to have been duly given when received by the
recipient party at the addresses shown on the first page hereof, and in the case
of the Trustee, to the attention of CMFS: DLJ 2000-S4, in the case of DLJMC, to
the attention Helaine Hebble, and in the case of the

                                      R-10

<PAGE>

Custodian, to the attention of Bank One Trust Company, N.A., 2220 Chemsearch
Boulevard, Suite 150, Irving, Texas 75062, Attn: Document Custodian, or at such
other addresses as may hereafter be furnished to the other parties by like
notice. Any such demand, notice or communication hereunder shall be deemed to
have been received on the date delivered to or received at the premises of the
addressee (as evidenced, in the case of registered or certified mail, by the
date noted on the return receipt).

          24. SUCCESSORS AND ASSIGNS.

          The Custodian may assign its rights and obligations under this
Agreement, in whole or in part, to any Affiliate; however, Custodian agrees to
notify Trustee and DLJMC of any such assignment. Affiliate is defined as any
entity that directly or indirectly is under common control with Custodian, or is
under contract to be under common control with Custodian, and shall include a
subsidiary or parent company of Custodian.

          This Custodial Agreement shall inure to the benefit of the successors
and assigns of the parties hereto. Any person into which the Custodian may be
merged or converted or with which the Custodian may be consolidated, or any
Person resulting from any merger, conversion or consolidation to which the
Custodian shall be a party, or any Person succeeding to the business of the
Custodian, shall be the successor of the Custodian hereunder, without the
execution or filing of any paper or any further act on the part of any of the
parties hereto, anything to the contrary herein notwithstanding. Any assignee
shall forward a list of authorized representatives to each party to this
Custodial Agreement pursuant to Section 28 of this Custodial Agreement.

          25. INDEMNIFICATION OF CUSTODIAN.

          Neither the Custodian nor any of its directors, affiliates, officers,
agents, or employees, shall be liable for any action taken or omitted to be
taken by it or them hereunder or in connection herewith in good faith and
believed by it or them to be within the purview of this Custodial Agreement,
except for its or their own gross negligence, lack of good faith or willful
misconduct. In no event shall the Custodian or its directors, affiliates,
officers, agents, and employees be held liable for any special, indirect or
consequential damages resulting from any action taken or omitted to be taken by
it or them hereunder or in connection herewith even if advised of the
possibility of such damages.

          DLJMC agrees to indemnify, from DLJMC's own funds, and hold the
Custodian and its directors, affiliates, officers, agents, and employees
harmless against any and all liabilities, obligations, losses, damages,
penalties, actions, judgments, suits, costs, expenses or disbursements of any
kind or nature whatsoever, including reasonable attorney's fees, that may be
imposed on, incurred by, or asserted against it or them in any way relating to
or arising out of this Custodial Agreement or any action taken or not taken by
it or them hereunder, unless such liabilities, obligations, losses, damages,
penalties, actions, judgments, suits, costs, expenses or disbursements were
imposed on, incurred by or asserted against the Custodian because of the breach
by the Custodian of its obligations hereunder, which breach was caused by gross
negligence, lack of good faith or willful misconduct on the part of the
Custodian or any of its directors, affiliates, officers,

                                      R-11

<PAGE>

agents, or employees. The indemnification set forth in this section shall
survive any termination of this Custodial Agreement and the termination or
removal of the Custodian.

     The Custodian agrees to indemnify, from the Custodian's own funds, and hold
the Trustee and its directors, affiliates, officers, agents, and employees
harmless against any and all liabilities, obligations, losses, damages,
penalties, actions, judgments, suits, costs, expenses or disbursements of any
kind or nature whatsoever, including reasonable attorney's fees, that may be
imposed on, incurred by, or asserted against it or them in any way relating to
or arising out of this Custodial Agreement or any action taken or not taken by
it or them hereunder, unless such liabilities, obligations, losses, damages,
penalties, actions, judgments, suits, costs, expenses or disbursements were
imposed on, incurred by or asserted against the Trustee because of the breach by
the Trustee of its obligations hereunder, which breach was caused by gross
negligence, lack of good faith or willful misconduct on the part of the Trustee
or any of its directors, affiliates, officers, agents, or employees. The
indemnification set forth in this section shall survive any termination of this
Custodial Agreement and the termination or removal of the Trustee.

          26. RELIANCE OF CUSTODIAN.

          In the absence of gross negligence or bad faith on the part of the
Custodian, the Custodian may conclusively rely, as to the truth of the
statements and the correctness of the opinions expressed therein, upon any data
communications, magnetic tape, request, instructions, certificate, opinion or
other document furnished to the Custodian, reasonably believed by the Custodian
to be genuine and to have been signed or presented by the proper party or
parties and conforming to the requirements of this Custodial Agreement; but in
the case of any loan document or other request, instruction, document or
certificate which by any provision hereof is specifically required to be
furnished to the Custodian, the Custodian shall be under a duty to examine the
same to determine whether or not it conforms PRIMA FACIE to the requirements of
this Custodial Agreement.

          27. TRANSMISSION OF CUSTODIAL FILES.

          Written instructions as to the method of shipment and shipper(s) the
Custodian is directed to utilize in connection with transmission of mortgage
files and loan documents in the performance of the Custodian's duties hereunder
shall be delivered by the Trustee to the Custodian prior to any shipment of any
mortgage files and loan documents hereunder. The Trustee will arrange for the
provision of such services at the reasonable cost and expense of DLJMC (or, at
the Custodian's option, DLJMC shall reimburse the Custodian for all costs and
expenses incurred by the Custodian consistent with such instructions) and will
maintain such insurance against loss or damage to mortgage files and loan
documents as DLJMC deems appropriate. Without limiting the generality of the
provisions of Section 25 above, it is expressly agreed that in no event shall
the Custodian have any liability for any losses or damages to any person,
including without limitation, DLJMC and the Trustee arising out of actions of
the Custodian consistent with instructions of DLJMC and the Trustee.

          28. AUTHORIZED REPRESENTATIVES.

                                      R-12

<PAGE>

          Each individual designated as an authorized representative of DLJMC
and the Trustee, respectively (an "Authorized Representative"), is authorized to
give and receive notices, requests and instructions and to deliver certificates
and documents in connection with this Custodial Agreement on behalf of DLJMC or
the Trustee, as the case may be, and the specimen signature for each such
Authorized Representative of DLJMC and each such Authorized Representative of
the Trustee, initially authorized hereunder, is set forth on EXHIBIT 4 and
EXHIBIT 5 hereof, respectively. From time to time, DLJMC and the Trustee may, by
delivering to each other and to the Custodian a revised exhibit, change the
information previously given pursuant to this Section 28, but each of the
parties hereto shall be entitled to rely conclusively on the then current
exhibit until receipt of a superseding exhibit.

          29. REPRODUCTION OF DOCUMENTS.

          This Custodial Agreement and all documents relating thereto except
with respect to the Custodial File, including, without limitation, (a) consents,
waivers and modifications which may hereafter be executed, and (b) certificates
and other information previously or hereafter furnished, may be reproduced by
any photographic, photostatic, microfilm, microcard, miniature photographic or
other similar process. The parties agree that any such reproduction shall be
admissible in evidence as the original itself in any judicial or administrative
proceeding, whether or not the original is in existence and whether or not such
reproduction was made by a party in the regular course of business, and that any
enlargement, facsimile or further reproduction of such reproduction shall
likewise be admissible in evidence.

          30. FORCE MAJEURE.

          The Custodian shall not be responsible for delays or failures in
performance resulting from acts beyond its control. Such acts shall include,
without limitation, acts of God, strikes, lockouts, riots, acts of war or
terrorism, epidemics, nationalization, expropriation, currency restrictions,
governmental regulations adopted after the date of this Agreement, fire,
communication line failures, computer viruses, power failures, earthquakes or
other disasters of a similar nature to the foregoing.

          31. LIMITATIONS ON THE RESPONSIBILITIES OF THE CUSTODIAN.

               a.   The Custodian shall be under no duty or obligation to
                    inspect, review or examine the Custodial Files to determine
                    that the contents thereof are appropriate for the
                    represented purpose or that they have been actually recorded
                    or that they are other than what they purport to be on their
                    face.

               b.   The Custodian shall not be responsible for preparing or
                    filing any reports or returns relating to federal, state or
                    local income taxes with respect to this Agreement, other
                    than for the Custodian's compensation or for reimbursement
                    of expenses.

                                      R-13

<PAGE>

               c.   The Custodian shall not be responsible or liable for, and
                    makes no representation or warranty with respect to, the
                    validity, adequacy or perfection or any lien upon or
                    security interest in any Custodial File.

               d.   Any other provision of this Agreement to the contrary
                    notwithstanding, the Custodian shall have no notice, and
                    shall not be bound by any of the terms and conditions of any
                    other document or agreement executed or delivered in
                    connection with, or intended to control any part of, the
                    transactions anticipated by or referred to in this Agreement
                    unless the Custodian is a signatory party to that document
                    or agreement. Notwithstanding the foregoing sentence, the
                    Custodian shall be deemed to have notice of the terms and
                    conditions (including without limitation definitions not
                    otherwise set forth in full in this Agreement) of other
                    documents and agreements executed or delivered in connection
                    with, or intended to control any part of, the transactions
                    anticipated by or referred to in this Agreement, to the
                    extent such terms and provisions are referenced, or are
                    incorporated by reference, into this Agreement only as long
                    as the Custodian shall have been provided a copy of any such
                    document or agreement.

               e.   The duties and obligations of the Custodian shall only be
                    such as are expressly set forth in this Agreement or as set
                    forth in a written amendment to this Agreement executed by
                    the parties hereto or their successors and assigns. In the
                    event that any provision of this Agreement implies or
                    requires that action or forbearance be taken by a party, but
                    is silent as to which party has the duty to act or refrain
                    from acting, the parties agree that the Custodian shall not
                    be the party required to take the action or refrain from
                    acting. In no event shall the Custodian have any
                    responsibility to ascertain or take action except as
                    expressly provided herein.

               f.   Nothing in this Agreement shall be deemed to impose on the
                    Custodian any duty to qualify to do business in any
                    jurisdiction, OTHER ----- THAN (i) any jurisdiction where
                    any Custodial File is or may be held by ---- the Custodian
                    from time to time hereunder, and (ii) any jurisdiction where
                    its ownership of property or conduct of business requires
                    such qualification and where failure to qualify could have a
                    material adverse effect on the Custodian or its property or
                    business or on the ability of the Custodian to perform its
                    duties hereunder.

               g.   The Custodian may consult with counsel selected by the
                    Custodian with regard to legal questions arising out of or
                    in connection with this Agreement, and the written opinion
                    of such counsel shall be full and complete authorization and
                    protection in respect of any action reasonably taken,
                    omitted or suffered by the Custodian in good faith and in
                    accordance therewith.

                                      R-14

<PAGE>

               h.   No provision of this Agreement shall require the Custodian
                    to expend or risk its own funds or otherwise incur any
                    financial liability in the performance of any of its duties
                    hereunder or in the exercise of any of its rights and
                    powers, if, in its sole judgment, it shall believe that
                    repayment of such funds or adequate indemnity against such
                    risk or liability is not assured to it.

               i.   The Custodian shall have no duty to ascertain whether or not
                    each amount or payment has been received by the Trustee,
                    DLJMC or any third person.

          32. BINDING ARBITRATION.

          Upon demand of any party hereto, whether made before or after
institution of any judicial proceeding, any dispute, CLAIM or controversy
arising out of, connected with or relating to this Agreement ("Disputes"),
between or among parties hereto shall be resolved by binding arbitration as
provided herein. Institution of a judicial proceeding by a party does not waive
the right of that party to demand arbitration hereunder. Disputes may include,
without limitation tort claims, counterclaims, claims brought as class actions
or claims concerning any aspect of the past, present or future relationships
arising out of or connected with this Agreement. Arbitration shall be conducted
under and governed by the Commercial Financial Disputes Arbitration Rules (the
"Arbitration Rules") of the American Arbitration Association and Title 9 of the
U.S. Code. All arbitration hearings shall be conducted in New York, New York.
The expedited procedures set forth in Rule 51, ET SEQ. of the Arbitration Rules
shall be applicable to claims of less than $ 1,000,000. All applicable statutes
of limitation shall apply to any Dispute. A judgment upon the award may be
entered in any court having jurisdiction. The panel from which all arbitrators
are selected shall be comprised of licensed attorneys. The single arbitrator
selected for expedited procedure shall be a retired judge from the highest court
of general jurisdiction, state or federal, of the state where the hearing will
be conducted.

                                      R-15

<PAGE>

          IN WITNESS WHEREOF, DLJMC, the Trustee and the Custodian have caused
their names to be duly signed hereto by their respective officers thereunto duly
authorized, all as of the date first above written.

                                        THE CHASE MANHATTAN BANK,

                                        not in its individual capacity but
                                        solely as Trustee for the DLJ Mortgage
                                        Pass-Through Certificates, Series
                                        2000-S4

                                        By:_______________________________
                                           Name:
                                           Title:

                                        DLJ MORTGAGE CAPITAL, INC.

                                        By:_______________________________
                                           Name:
                                           Title:

                                        BANK ONE TRUST COMPANY, N.A.,
                                           as Custodian

                                        By:_______________________________
                                           Name:
                                           Title:

                                      R-16

<PAGE>

                                    EXHIBIT S

                      FORM OF CERTIFICATE INSURANCE POLICY

OBLIGATIONS:     DLJ Mortgage Acceptance Corp.            POLICY NUMBER:  33246
                 DLJ Mortgage Pass-Through Certificates, Series 2000-S4
                 $57,301,651 Class II-A-1 Certificates,
                 $38,506,827 Class III-A-1 Certificates,
                 Class II-A-2 Certificates and Class III-A-2 Certificates

     MBIA Insurance Corporation (the "Insurer"), in consideration of the payment
of the premium and subject to the terms of this Certificate Guaranty Insurance
Policy (this "Policy"), hereby unconditionally and irrevocably guarantees to any
Owner that an amount equal to each full and complete Insured Payment will be
received from the Insurer by The Chase Manhattan Bank, or its successors, as
trustee for the Owners (the "Trustee"), on behalf of the Owners, for
distribution by the Trustee to each Owner of each Owner's proportionate share of
the Insured Payment. The Insurer's obligations hereunder with respect to a
particular Insured Payment shall be discharged to the extent funds equal to the
applicable Insured Payment are received by the Trustee, whether or not such
funds are properly applied by the Trustee. Insured Payments shall be made only
at the time set forth in this Policy, and no accelerated Insured Payments shall
be made regardless of any acceleration of the Obligations, unless such
acceleration is at the sole option of the Insurer. This Policy does not provide
credit enhancement for any Class of Certificates other than the Class II-A-1,
Class II-A-2, Class III-A-1 and Class III-A-2 Certificates.

     Notwithstanding the foregoing paragraph, this Policy does not cover
shortfalls, if any, attributable to the liability of the Trust, the REMICs or
the Trustee for withholding taxes, if any (including interest and penalties in
respect of any such liability).

     The Insurer will pay any Insured Payment that is a Preference Amount on the
Business Day following receipt on a Business Day by the Fiscal Agent (as
described below) of (a) a certified copy of the order requiring the return of a
preference payment, (b) an opinion of counsel satisfactory to the Insurer that
such order is final and not subject to appeal, (c) an assignment in such form as
is reasonably required by the Insurer, irrevocably assigning to the Insurer all
rights and claims of the Owner relating to or arising under the Obligations
against the debtor which made such preference payment or otherwise with respect
to such preference payment and (d) appropriate instruments to effect the
appointment of the Insurer as agent for such Owner in any legal proceeding
related to such preference payment, such instruments being in a form
satisfactory to the Insurer, provided that if such documents are received after
12:00 noon, New York City time, on such Business Day, they will be deemed to be
received on the following Business Day. Such payments shall be disbursed to the
receiver or trustee in bankruptcy named in the final order of the court
exercising jurisdiction on behalf of the Owner and not to any Owner directly
unless such Owner has returned principal or interest paid on the Obligations to
such receiver or trustee in bankruptcy, in which case such payment shall be
disbursed to such Owner.

                                       S-1

<PAGE>

     The Insurer will pay any other amount payable hereunder no later than 12:00
noon, New York City time, on the later of the Distribution Date on which the
related Deficiency Amount is due or the second Business Day following receipt in
New York, New York on a Business Day by State Street Bank and Trust Company,
N.A., as Fiscal Agent for the Insurer, or any successor fiscal agent appointed
by the Insurer (the "Fiscal Agent"), of a Notice (as described below), provided
that if such Notice is received after 12:00 noon, New York City time, on such
Business Day, it will be deemed to be received on the following Business Day. If
any such Notice received by the Fiscal Agent is not in proper form or is
otherwise insufficient for the purpose of making claim hereunder, it shall be
deemed not to have been received by the Fiscal Agent for purposes of this
paragraph, and the Insurer or the Fiscal Agent, as the case may be, shall
promptly so advise the Trustee and the Trustee may submit an amended Notice.

     Insured Payments due hereunder, unless otherwise stated herein, will be
disbursed by the Fiscal Agent to the Trustee on behalf of the Owners by wire
transfer of immediately available funds in the amount of the Insured Payment
less, in respect of Insured Payments related to Preference Amounts, any amount
held by the Trustee for the payment of such Insured Payment and legally
available therefor.

     The Fiscal Agent is the agent of the Insurer only, and the Fiscal Agent
shall in no event be liable to Owners for any acts of the Fiscal Agent or any
failure of the Insurer to deposit, or cause to be deposited, sufficient funds to
make payments due under this Policy.

     Subject to the terms of the Agreement, the Insurer will be subrogated to
the rights of each Owner to receive payments under the Obligations to the extent
of any payment by the Insurer under this Policy.

     As used herein, the following terms shall have the following meanings:

     "AGREEMENT" means the Pooling and Servicing Agreement dated as of September
1, 2000 among Wilshire Credit Corporation, as Servicer, DLJ Mortgage Capital,
Inc., as Seller, DLJ Mortgage Acceptance Corp., as Depositor, and the Trustee,
as trustee, without regard to any amendment or supplement thereto, unless such
amendment or supplement has been approved in writing by the Insurer.

     "BUSINESS DAY" means any day other than (a) a Saturday or a Sunday (b) a
day on which the Insurer is closed or (c) a day on which banking institutions in
New York City, or in the city in which the Corporate Trust Office of the Trustee
under the Agreement is located are authorized or obligated by law or executive
order to close.

     "DEFICIENCY AMOUNT" means (i) with respect to any Distribution Date, the
amount, if any, by which the Available Funds for the related loan group is less
than (A) the current interest allocable to the related Obligations, minus (B)
the pro rata portion of any Net Interest Shortfalls allocable to the related
Obligations based on the current interest due on such Distribution Date and (ii)
to the extent unpaid on the Last Scheduled Distribution Date, after taking into
account all distributions to be made on the related Obligations for such
Distribution Date, any remaining Class Principal Balance of the related
Obligations.

                                       S-2

<PAGE>

     "INSURED PAYMENT" means (i) as of any Distribution Date, any Deficiency
Amount and (ii) any Preference Amount.

     "NOTICE" means the telephonic or telegraphic notice, promptly confirmed in
writing by facsimile substantially in the form of Exhibit A attached hereto, the
original of which is subsequently delivered by registered or certified mail,
from the Trustee specifying the Insured Payment which shall be due and owing on
the applicable Distribution Date.

     "OWNER" means each Certificateholder (as defined in the Agreement) who, on
the applicable Distribution Date, is entitled under the terms of the applicable
Obligation to payment thereunder.

     "PREFERENCE AMOUNT" means any amount previously distributed to an Owner on
the Obligations that is recoverable and sought to be recovered as a voidable
preference by a trustee in bankruptcy pursuant to the United States Bankruptcy
Code (11 U.S.C.), as amended from time to time, in accordance with a final
nonappealable order of a court having competent jurisdiction.

     Capitalized terms used herein and not otherwise defined herein shall have
the respective meanings set forth in the Agreement as of the date of execution
of this Policy, without giving effect to any subsequent amendment to or
modification of the Agreement unless such amendment or modification has been
approved in writing by the Insurer.

     Any notice hereunder or service of process on the Fiscal Agent may be made
at the address listed below for the Fiscal Agent or such other address as the
Insurer shall specify in writing to the Trustee.

     The notice address of the Fiscal Agent is 15th Floor, 61 Broadway, New
York, New York 10006, Attention: Municipal Registrar and Paying Agency, or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

     THIS POLICY IS BEING ISSUED UNDER AND PURSUANT TO, AND SHALL BE CONSTRUED
UNDER, THE LAWS OF THE STATE OF NEW YORK, WITHOUT GIVING EFFECT TO THE CONFLICT
OF LAWS PRINCIPLES THEREOF.

     The insurance provided by this Policy is not covered by the
Property/Casualty Insurance Security Fund specified in Article 76 of the New
York Insurance Law.

     This Policy is not cancelable for any reason. The premium on this Policy is
not refundable for any reason, including payment, or provision being made for
payment, prior to maturity of the Obligations.

                                       S-3

<PAGE>

         IN WITNESS WHEREOF, the Insurer has caused this Policy to be executed
and attested this 29th day of September, 2000.

                                              MBIA INSURANCE CORPORATION

                                                 By___________________________
                                                     President

                                                 Attest:

                                                 By___________________________
                                                     Assistant Secretary

                                       S-4

<PAGE>

                                    EXHIBIT A

                        TO CERTIFICATE GUARANTY INSURANCE
                              POLICY NUMBER: 33246

                        NOTICE UNDER CERTIFICATE GUARANTY
                         INSURANCE POLICY NUMBER: 33246

State Street Bank and Trust Company, N.A., as Fiscal Agent
   for MBIA Insurance Corporation
15th Floor
61 Broadway
New York, NY  10006
Attention: Municipal Registrar and
   Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY  10504

     The undersigned, a duly authorized officer of [NAME OF TRUSTEE], as trustee
(the "Trustee"), hereby certifies to State Street Bank and Trust Company, N.A.
(the "Fiscal Agent") and MBIA Insurance Corporation (the "Insurer"), with
reference to Certificate Guaranty Insurance Policy Number: 33246 (the "Policy")
issued by the Insurer in respect of the DLJ Mortgage Acceptance Corp. DLJ
Mortgage Pass-Through Certificates, Series 2000-S4 $57,301,561 Class II-A-1
Certificates, $38,506,827 Class III-A-1 Certificates, Class II-A-2 Certificates
and Class III-A-2 Certificates (the "Obligations"), that:

     (a) the Trustee is the trustee under the Pooling and Servicing Agreement
     dated as of September 1, 2000 among Wilshire Credit Corporation, as
     Servicer, DLJ Mortgage Capital Inc., as Seller, DLJ Mortgage Acceptance
     Corp., as Depositor, and the Trustee, as trustee for the Owners;

     (b) the amount due under clause (i) of the definition of Deficiency Amount
     for the Distribution Date occurring on [   ] (the "Applicable Distribution
     Date") is $[     ];

     (c) the amount due under clause (ii) of the definition of Deficiency Amount
     for the Applicable Distribution Date is $[    ];

     (d) the sum of the amounts listed in paragraphs (b) and (c) above is $[   ]
     (the "Deficiency Amount");

     (e) the amount of previously distributed payments on the Obligations that
     is recoverable and sought to be recovered as a voidable preference by a
     trustee in bankruptcy pursuant to

                                       S-5

<PAGE>

     the Bankruptcy Code in accordance with a final nonappealable order of a
     court having competent jurisdiction is $[    ] (the "Preference Amount");

     (f) the total Insured Payment due is $[     ], which amount equals the sum
     of the Deficiency Amount and the Preference Amount;

     (g) the Trustee is making a claim under and pursuant to the terms of the
     Policy for the dollar amount of the Insured Payment set forth in (d) above
     to be applied to the payment of the Deficiency Amount for the Applicable
     Distribution Date in accordance with the Agreement and for the dollar
     amount of the Insured Payment set forth in (e) above to be applied to the
     payment of any Preference Amount; and

     (h) the Trustee directs that payment of the Insured Payment be made to the
     following account by bank wire transfer of federal or other immediately
     available funds in accordance with the terms of the Policy: [TRUSTEE'S
     ACCOUNT NUMBER].

     Any capitalized term used in this Notice and not otherwise defined herein
shall have the meaning assigned thereto in the Policy.

ANY PERSON WHO KNOWINGLY AND WITH INTENT TO DEFRAUD ANY INSURANCE COMPANY OR
OTHER PERSON FILES AN APPLICATION FOR INSURANCE OR STATEMENT OF CLAIM CONTAINING
ANY MATERIALLY FALSE INFORMATION, OR CONCEALS FOR THE PURPOSE OF MISLEADING,
INFORMATION CONCERNING ANY FACT MATERIAL THERETO, COMMITS A FRAUDULENT INSURANCE
ACT, WHICH IS A CRIME, AND SHALL ALSO BE SUBJECT TO A CIVIL PENALTY NOT TO
EXCEED FIVE THOUSAND DOLLARS AND THE STATED VALUE OF THE CLAIM FOR EACH SUCH
VIOLATION.

     IN WITNESS WHEREOF, the Trustee has executed and delivered this Notice
under the Policy as of the [_____] day of [_________________], [_____].

                                        [NAME OF TRUSTEE], as Trustee

                                        By __________________________________
                                        Title _______________________________

                                       S-6

<PAGE>

                                   EXHIBIT T

                         MORTGAGE POOL INSURANCE POLICY

RADIAN INSURANCE INC.
1601 MARKET STREET - PHILADELPHIA, PA 19103 - (215) 564-6600

SECOND MORTGAGE POOL INSURANCE POLICY

RADIAN INSURANCE INC., a Pennsylvania corporation, (a stock insurance company
herein called the "Company") agrees to pay to the Insured identified below, in
consideration of the premium paid or to be paid as specified herein, the Loss
sustained by reason of the default in payments by a Borrower on any Loan insured
under this Policy and listed in the attached Schedule, subject to the terms and
conditions contained herein.

--------------------------------------------------------------------------------
INSURED:

The Chase Manhattan Bank, as trustee (the "Trustee") under a Pooling and
Servicing Agreement dated as of September 1, 2000 (the "Pooling and Servicing
Agreement"), among DLJ Mortgage Acceptance Corp., as depositor, Wilshire Credit
Corporation, as servicer, and the Trustee, providing for the issuance of DLJ
Mortgage Acceptance Corp., DLJ Mortgage Pass-Through Certificates, Series
2000-S4 (the "Security"), through its agent Chase Manhattan Trust Co., at its
Pennsylvania office located at 1650 Market Street, Suite 5210, Philadelphia, PA
19103.
================================================================================

                                 INSURED'S                    EFFECTIVE
POLICY NUMBER              IDENTIFICATION NUMBER            DATE OF POLICY

00-108056                       10985-A23                 September  29,2000

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

PREMIUM RATE ANDPAYMENT DATE(S):   $169,358.57 payable on the Effective Date and
                                   thereafter 1/12 of 0.96% of the Total
                                   Amortized Insured Loan Amounts with respect
                                   to each Distribution Date, payable on such
                                   Distribution Date by wire transfer of funds
                                   to an account designated by the Company.

DISTRIBUTION DATE:                 The 25th of each month or if such day is not
                                   a business day, the first business day
                                   thereafter, commencing in October 2000.

TOTAL INSURED LOAN AMOUNTS:        $211,698,223 as of the Cut-off Date.

AGGREGATE LOSS PERCENTAGE:         10%.

MAXIMUM AGGREGATE LIABILITY:       $21,169,822.

CUT-OFF DATE:                      September 1, 2000.

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

                                       T-1

<PAGE>

                              TERMS AND CONDITIONS

          33. Definitions

               a.   BORROWER means any Person legally obligated to repay the
                    debt obligation created by a Loan, including any
                    co-borrower, co-signer, co-obligor, or guarantor of the
                    Loan.

               b.   CLAIM means the timely filed written request, made on a form
                    or in a format provided or approved by the Company, to
                    receive the benefits of this Policy.

               c.   CLAIM AMOUNT means the amount calculated in accordance with
                    Section 6.2 of this Policy.

               d.   COMBINED LOAN-TO-VALUE means that ratio, expressed as a
                    percentage, equal to:

          i.   the sum of

               (1)  the outstanding principal balance of the Loan as of the date
                    the Loan was Consummated and

               (2)  at the Insured's election, either (a) the initial principal
                    balance of the loan secured by the First Deed of Trust or
                    (b) the outstanding principal balance, as of the date the
                    Loan was Consummated, of the loan secured by the First Deed
                    of Trust;

                divided by

          ii.  the Fair Market Value of the Property.

               e.   CONSUMMATED means the date on which the loan was closed and
                    all loan documents were executed.

               f.   DEFAULT means the failure by a Borrower (a) to pay when due
                    a scheduled periodic payment due under the terms of a Loan,
                    or (b) to pay all amounts due on acceleration of the Loan by
                    the Insured after breach by the Borrower of a due-on-sale
                    provision in the Loan, granting the Insured the right to
                    accelerate the Loan upon transfer of title to, or an
                    interest in, the Property, or (c) to pay when due a
                    scheduled periodic payment under the First Deed of Trust.

          A Loan is deemed to be in Default for that month as of the close of
          business on the installment due date for which a scheduled periodic
          payment has not been made or as of the close of business on the due
          date stated in the notice of acceleration given pursuant to the
          due-on-sale provision in the Loan or the installment due date for
          which a scheduled periodic payment has not been made under the First
          Deed of Trust. The Loan will be considered to remain in Default until
          filing of a Claim so long as such scheduled periodic payment has not
          been made or violation of the due-on-sale clause continues. For
          example, a Loan is "four (4) months in Default" if the monthly
          installments due on January 1 through April 1 remain unpaid as of the
          close of business on April 1 or if a basis for acceleration exists for
          a continuous period of four (4) months.

               g.   ELIGIBILITY CRITERIA means the requirements established in
                    the underwriting guidelines of the originator of the Loan
                    and as set forth in the representations with respect to a
                    Loan in the Pooling and Servicing Agreement.

                                       T-2

<PAGE>

               h.   ELIGIBLE NOTE means the written evidence of indebtedness,
                    unless otherwise amended or limited by the Eligibility
                    Criteria:

          i.   under which the Borrower is obligated to repay principal and
               interest on a Loan;

          ii.  with an initial term of at least twelve (12) months;

          iii. secured by a Second Deed of Trust; and

          iv.  containing therein or in the Second Deed of Trust, where
               permitted by law,

               (1)  a clause providing for the acceleration of maturity, at the
                    option of the holder, upon a Default,

               (2)  a due-on-sale clause,

               (3)  a clause permitting the Insured to make payments on any lien
                    or other encumbrance which is in default and which has
                    priority over any Second Deed of Trust,

               (4)  a clause providing that the Borrower agrees not to take
                    additional advances under any loan secured by a lien or
                    other encumbrance with priority over the Second Deed of
                    Trust,

               (5)  a waiver of the Borrower's homestead exemption, and

               (6)  clause providing that any default of the scheduled periodic
                    payment under the First Deed of Trust is considered to be a
                    default under the Loan.

               i.   FAIR MARKET VALUE means the appraised value of the Property,
                    or other acceptable evidence of value of the Property, as of
                    the date of Consummation; provided that, if the Loan is for
                    the purpose of purchasing the Property, the Fair Market
                    Value shall be the lesser of the sales price or the
                    appraised value as of the date of Consummation.

               j.   FIRST DEED OF TRUST means a mortgage, deed of trust, or
                    other instrument which:

          i. constitutes or is equivalent to a first lien or encumbrance on the
Property, subject only to the Permitted Encumbrances, and

          ii. will allow the Person secured thereby, directly or by a trustee or
other Person, to foreclose on the Property (by power-of-sale, judicially or
otherwise) upon default thereunder or under the loan secured thereby and thereby
acquire title to the Property, subject only to the Permitted Encumbrances.

               k.   FRAUD LOSS means a Loss by reason of fraud, dishonesty or
                    misrepresentation in connection with the origination of any
                    Loan.

               l.   INSURED means the Person designated on the face of this
                    Policy.

               m.   INSURED LOAN AMOUNT means the unpaid principal balance of
                    the Loan on the Cut-off Date as set forth on the attached
                    Schedule or in the case of a substituted Loan on the date of
                    substitution.

                                       T-3

<PAGE>

               n.   LOAN means a disbursement of proceeds or advance of credit
                    by the Insured to or for the benefit of a Borrower who
                    promises to repay the principal amount of such disbursement,
                    or any future disbursement, plus interest, if any, at a
                    stated annual rate over time, which is evidenced, in any
                    event, by an Eligible Note secured by a Second Deed of
                    Trust, and which is listed on the attached Schedule or
                    substituted therefor with the Company's written approval and
                    to which coverage under this Policy has been extended.

               o.   LOAN FILE means, with respect to a Loan, copies of all
                    documents (including all data and information in electronic
                    format) created or received in connection with the
                    origination and closing of the Loan, including the Loan File
                    Documents.

               p.   LOAN FILE DOCUMENTS mean the following to the extent
                    available to the Insured or the Servicer:

          i. the original Loan application, dated and signed by the Borrower,

          ii. the original credit bureau report on the Borrower obtained in the
Loan application process and any updated credit bureau reports on the Borrower
obtained by the Insured,

          iii. the original verification of the Borrower's income obtained in
the Loan application process,

          iv. the original evidence of Property improvements to be completed, if
applicable, which was obtained before or at the time the Loan was Consummated,
and the original applicable completion certificates signed by the Borrower,

          v. a copy of the tax assessment, warranty deed or recorded land
contract for sale, if applicable, obtained before or at the time the Loan was
Consummated,

          vi. the original Eligible Note,

          vii. the original, recorded Second Deed of Trust,

          viii. the original loan history record, maintained by the Insured in
its normal course of business, of payments made on the Loan,

          ix. the original documentary evidence of the Insured's efforts to
effect a cure of any Default and to collect the Loan,

          x. the original appraisal, or other acceptable evidence of value of
the Property approved by the Company,

          xi. the original documentary evidence obtained by the Insured, before
or at the time the Loan was Consummated, that the Combined Loan-to-Value did not
exceed the percentage as set forth in the Eligibility Criteria which is
applicable to the Loan,

          xii. the original Regulation Z disclosure statement,

          xiii. the original documentary evidence (such as canceled checks) that
any debts to be paid with the Loan proceeds were paid directly by the Insured,
and

                                       T-4

<PAGE>

          xiv. the original documentary evidence of the normal and customary
title search obtained by the Insured showing that the Loan was, or was to be
immediately after the Loan was Consummated, secured by a mortgage, deed of
trust, or other instrument which constituted or was equivalent to a Second Deed
of Trust.

               q.   LOSS means the liability of the Company with respect to a
                    Loan for payment of a Perfected Claim which is calculated in
                    accordance with Section 6.3. A Loss will be deemed to have
                    occurred when a Default on a Loan occurs, even though the
                    amount of Loss is not then either presently ascertainable or
                    due and payable.

               r.   MAXIMUM AGGREGATE LIABILITY means the Aggregate Loss
                    Percentage of the Total Insured Loan Amounts. The Maximum
                    Aggregate Liability shall not be increased by, nor shall the
                    Insured otherwise receive any credit for, any recoveries by
                    the Company from any Borrower or any other Person or in any
                    other respect in connection with the Loan or in connection
                    with any payment made by the Company under this Policy.

               s.   PERFECTED CLAIM means a Claim received by the Company which
                    contains all information and proof required by the Company
                    and for which all requirements of this Policy applicable to
                    payment of a Claim are satisfied.

               t.   PERMITTED ENCUMBRANCES means only the following liens,
                    encumbrances, covenants, conditions, restrictions, easements
                    and rights of redemption:

          i. Any lien established by public bond, assessment or tax, when no
installment, call or payment of or under such bond, assessment or tax is
delinquent;

          ii. Any municipal and zoning ordinances and exceptions to title waived
by the regulations of federal mortgage insurers and guarantors with respect to
mortgages on one-to-four family residences in effect on the date on which the
Loan was closed and all documents were executed; and

          iii. Any other impediments which will not have a materially adverse
effect on either the transferability of the Property or the sale thereof to a
bona fide purchaser.

               u.   PERSON means any individual, corporation, partnership,
                    association or other entity.

               v.   PHYSICAL DAMAGE means any tangible injury to a Property,
                    whether caused by accident, natural occurrence, or any other
                    reason, including damage caused by defects in construction,
                    land subsidence, earth movement or slippage, fire, flood,
                    earthquake, riot, vandalism or any environmental condition
                    including contamination by toxic or hazardous waste,
                    chemical or other substances.

               w.   POLICY means this contract of insurance and all commitments,
                    applications, endorsements and schedules, which are
                    incorporated in this Policy, related to Loans insured under
                    this Policy.

               x.   PROPERTY means a Residential real property and all
                    improvements thereon which secure the Loan, together with
                    all easements and appurtenances, all rights of access, all
                    rights to use common areas, recreational and other
                    facilities, and all of their replacements or addition.

               y.   RESIDENTIAL means a type of building or a portion thereof
                    which is designed for occupancy by not more than four (4)
                    families, or a single-family condominium, or a unit in a
                    planned unit development, or manufactured housing which is
                    considered real estate under local law.

                                       T-5

<PAGE>

               z.   SECOND DEED OF TRUST means a mortgage, deed of trust, or
                    other similar instrument which constitutes or is equivalent
                    to a lien or encumbrance on the Property and which secures a
                    Loan, subject only to the First Deed of Trust if applicable
                    and the Permitted Encumbrances, and allows the Person
                    secured thereby, directly or by a trustee or other Person,
                    to foreclose on the Property (by power-of-sale, judicially
                    or otherwise) upon Default thereunder or under the Loan
                    secured thereby and thereby acquire title to the Property,
                    subject only to the First Deed of Trust and the Permitted
                    Encumbrances.

               aa.  SERVICER means that Person acting on behalf of the owner of
                    a Loan (or on behalf of the owner's designee, if any) to
                    service the Loan and of whom the Company has been notified.
                    The Servicer acts as a representative of the owner of the
                    Loan (and the owner's designee, if any) and will bind the
                    owner and its designee for all purposes of this Policy,
                    including providing information to the Company, receiving
                    any notices, paying premiums, accepting Loss payments and
                    performing any other acts under this Policy. References in
                    this Policy to a Servicer's obligations will be treated by
                    the Insurer as referring to the Insured's obligations and
                    will have the same consequence as failure by the owner or
                    its designee to perform such obligations.

               bb.  TOTAL AMORTIZED INSURED LOAN AMOUNTS means the sum of the
                    unpaid principal balances of the Loans, outstanding at the
                    beginning of the month.

               cc.  TOTAL INSURED LOAN AMOUNTS means the sum of the Insured Loan
                    Amounts of all the Loans.

Any pronouns, when used in this Policy, will mean the singular or plural,
masculine or feminine, as the case may be.

          34.  Obtaining Coverage and Payment of Premiums

               a.   COVERAGE - The Effective Date of this Policy shall be the
                    date specified on the face hereof. The Policy is
                    non-cancelable other than as set forth in Section 2.2, and
                    the Policy shall continue in force until (1) each Loan has
                    either been paid in full, is no longer represented by the
                    Security, or is otherwise liquidated, or (2) the Security is
                    redeemed or the Pooling and Servicing Agreement is
                    terminated.

               b.   PREMIUM

          The premium for the Policy shall be paid in the manner and at the rate
          specified on the face hereof. Failure to pay any installment of the
          premium within thirty (30) business days after receipt of notice from
          the Company that such installment is due and unpaid will terminate the
          liability of the Company with respect to the coverage contained in the
          Policy, which Policy shall be canceled. Within thirty (30) days after
          any such cancellation, the Insured may reinstate this Policy by paying
          any past due premium together with interest at the federal funds rate
          from the due date for such premium to the payment date. There shall be
          no refund of premium under this Policy. If the liability of the
          Company for all Losses under the Policy reaches the Maximum Aggregate
          Liability, the total premium under the Policy is due and shall remain
          due; provided, however, that the premium shall continue to be
          calculated and paid in the manner specified on the face hereof.

          35.  Changes in Various Loan Terms

                                       T-6

<PAGE>

               a.   LOAN MODIFICATIONS - Unless advance written approval is
                    provided by, or obtained from, the Company, the Insured or
                    the Servicer may not make any modification that would change
                    the interest rate, forgive the payment of any principal or
                    interest (except in connection with prepayments to the
                    extent that such reamortization is not inconsistent with the
                    terms of the Loan), or extend the final maturity date of the
                    Loan; nor make any change in the Property or other
                    collateral securing the Loan that materially and adversely
                    affects the Company; nor release the Borrower from liability
                    on a Loan; nor consent to any subordination of the Second
                    Deed of Trust that was not in effect when the Loan was
                    Consummated.

               b.   OPEN-END PROVISIONS - The Insured or the Servicer may not
                    increase the principal balance of a Loan, unless the written
                    approval of the Company has been obtained.

               c.   ASSUMPTIONS - If a Loan is assumed with the Insured's
                    approval, the Company's liability for coverage will
                    terminate as of the date of such assumption, unless the
                    Company approves the assumption in writing. The Company will
                    not unreasonably withhold approval of an assumption.

               d.   LOAN ASSIGNMENT - The sale, assignment or transfer of a Loan
                    by the Insured shall terminate coverage of the Loan
                    hereunder.

          36.  Exclusions From Coverage

The Company will not be liable for, and this Policy will not apply to, extend to
or cover any Claim described below; provided that as to any of the conditions
described in this Section 4 that may give rise to an exclusion from coverage,
such condition must have (a) materially contributed to the Default resulting in
such Claim or (b) materially increased the amount of the Loss; provided further,
that if the amount by which the Loss increased as a result of such condition can
be reasonably determined, the Claim will not be excluded but the Loss will be
reduced to the extent of such amount:

          a.   EFFECTIVE DATE - Any Claim resulting from a Default of one (1)
               month or more existing as of the first day of the month in which
               the Effective Date occurs which has not been cured, or occurring
               after cancellation of this Policy.

          b.   NEGLIGENCE - Any Claim where there was negligence by the Insured,
               the Servicer or any other Person with respect to the Loan.

          c.   NON-APPROVED SERVICER - Any Claim occurring when, at time of
               Default or thereafter, the Servicer is not (a) the Servicer on
               the Effective Date or (b) is not approved in writing by the
               Company.

          d.   PHYSICAL DAMAGE - Any Claim where, at any time after the
               Effective Date, Physical Damage to a Property (other than
               reasonable wear and tear) occurs or manifests itself. This
               exclusion will apply only if such Physical Damage occurred or
               manifests itself prior to the Claim and was the primary cause of
               the Claim.

          e.   SECOND LIEN STATUS - Any Claim, if the mortgage, deed of trust or
               other similar instrument executed by the Borrower and Insured
               hereunder does not provide the Insured with a Second Deed of
               Trust.

                                       T-7

<PAGE>

          f.   FUTURE ADVANCES - Any Claim, if the First Deed of Trust allows
               for future advances and if such advances are actually made, after
               the date the loan was Consummated.

          g.   BREACH OF THE INSURED'S OBLIGATIONS OR FAILURE TO COMPLY WITH
               TERMS - Any Claim involving or arising out of any breach by the
               Insured of its obligations under, or its failure to comply with
               the terms of, this Policy or of its obligations as imposed by
               operation of law.

          h.   BORROWER DEFENSES - Any Claim if, under applicable law, the
               Borrower did successfully assert or may have successfully
               asserted any defense against the Insured so as to release in
               whole or in part the Borrower's obligation to repay the Loan,
               provided, however, that this exclusion shall only apply to the
               extent and amount of such release.

          i.   FAILURE TO PROVIDE LOAN FILE - Any Claim if the Insured does not
               provide or cause to be provided the Company with the Loan File
               upon the Company's request therefor.

          j.   FRAUD - The Company waives its right to deny or adjust a claim
               under this Policy by reason of a Fraud Loss, except that such
               waiver shall have no force and effect to the extent that
               aggregate payments by the Company in respect of Fraud Losses
               would exceed (a) during the first year after the Cut-off Date, an
               amount equal to 3.0% of the Total Amortized Insured Loan Amounts,
               minus the Company's actual Fraud Loss payments since the Cut-off
               Date, (b) during the period from the first anniversary of the
               Cut-off Date through the second anniversary of the Cut-off Date,
               an amount equal to the lesser of (i) 2.0% of the Total Amortized
               Insured Loan Amounts and (ii) the amount determined in (a) as of
               the end of the first year after the Cut-off Date, minus the
               Company's actual Fraud Loss payments since the first anniversary
               of the Cut-off Date, and (c) during the period from the second
               anniversary of the Cut-off Date through the fifth anniversary of
               the Cut-off Date, an amount equal to the lesser of (i) 1.0% of
               the Total Amortized Insured Loan Amounts and (ii) the amount
               determined in (b) as of the end of the second year after the
               Cut-off Date, minus the Company's actual Fraud Loss payments
               since the second anniversary of the Cut-off Date. Any Fraud
               Losses in excess of the applicable limitations or any Fraud
               Losses occurring more than five years after the Cut-off Date
               shall not be covered by this Policy.

     37.  Conditions Precedent to Payment of Claim

It is a condition precedent to the Company's obligation to pay a Loss that the
Insured comply with all of the following requirements:

          a.   NOTICE OF DEFAULT - The Servicer must give the Company written
               notice within fifteen (15) days after either the end of each
               calendar month or such other day of the month agreed to by the
               Company and the Insured, of:

          (1)  Each Loan on which the Borrower has become two (2) months in
               Default on the Loan during the period covered by such notice; or

          (2)  Each Loan on which any proceedings which affect the Loan or the
               Property or the Insured's or Borrower's interest therein have
               been started during the period covered by such notice, by either
               the insured or the holder (owner) of the first mortgage lien on
               the Property.

                                       T-8

<PAGE>

               b.   MONTHLY REPORTS - Following a notice of Default on the Loan,
                    the Servicer must give the Company monthly reports on forms
                    or in a format acceptable to the Company on the status of
                    the Loan and on the servicing efforts undertaken to remedy
                    the Default. These monthly reports must continue until the
                    Borrower is no longer in Default, any proceedings terminate,
                    or until the Company has settled a Claim with respect to
                    such Loan.

               c.   COMPANY'S OPTION TO ACCELERATE FILING OF A CLAIM - If the
                    Company so directs, at any time after receiving notice of
                    Default, the Servicer must file a Claim within thirty (30)
                    days after notice from the Company. The Company will then
                    make a payment of Loss in accordance with Section 6.3.

               d.   MITIGATION OF DAMAGES - The Insured or the Servicer must:

          i. Actively cooperate with and assist the Company to prevent and
mitigate the Loss, including good faith efforts by the Servicer to obtain a cure
of the Default, collect amounts due under the Loan and inspect and appraise the
Property,

          ii. Without limiting the foregoing, asserting its rights in any
bankruptcy or similar state proceeding, including filing a proof of claim,
filing a responsive pleading, and otherwise taking appropriate steps to protect
its interest, whether a priority interest or not, to any potential excess
proceeds in any foreclosure or similar action involving the Property, and

          iii. In the event the Insured acquires the Property, use good faith
efforts to timely dispose of the Property at the then fair market value of the
Property.

          To the extent the Company and the Servicer agree on a loss mitigation
          strategy, compliance with such strategy shall be deemed to be in
          compliance with this paragraph 5.4.

               e.   CLAIM INFORMATION AND OTHER REQUIREMENTS - At the time of
                    filing of the Claim, the Servicer must provide or cause to
                    be provided the Company with:

          i. All information reasonably requested by the Company, including, but
not limited to, the Loan File;

          ii. A completed form furnished by or reasonably acceptable to the
Company for payment of a Claim; and

          iii. An assignment, containing customary representations and
warranties, duly and properly executed and in recordable form, of all the
Insured's ownership right, title and interest in and to

               (1)  the Loan,

               (2)  the Eligible Note, properly endorsed in blank, and

               (3)  the originals (or in the case of recorded documents which
                    have not been returned by the recording office, certified
                    copies) of any and all documents executed and delivered by
                    or to the Borrower or by any holder of such Loan including,

                    (a)  any Second Deed of Trust, and

                    (b)  any policies of title insurance, letter reports of
                         title, or opinions of title and surveys.

                                       T-9

<PAGE>

          The obligation of the Insured to provide the Company with information
          reasonably requested by the Company shall continue until payment of
          the Claim. Upon assignment of the Second Deed of Trust to the Company,
          the Insured shall notify the Borrower of any change in the servicer
          for which the Insured has received notice.

               f.   COLLECTION ASSISTANCE - The Servicer shall permit the
                    Company to cooperatively assist the Servicer in the
                    collection of moneys due under the Loan, to the extent
                    permitted by law, including obtaining information from the
                    Borrower, and attempting to develop payment schedules
                    acceptable to the Servicer.

          38.  Loss Payment Procedure

               a.   FILING OF CLAIM - The Servicer must file a Claim within
                    thirty (30) days after the Loan becomes six (6) months in
                    Default or within the thirty (30) day period specified in
                    Section 5.3 (Company's Option to Accelerate Filing of a
                    Claim), unless a written extension has been granted by the
                    Company. At the Servicer's option, the Servicer may file a
                    Claim at any time after the Loan becomes four (4) months in
                    Default. If the Servicer fails to file a Claim within the
                    applicable time, such failure shall be deemed to have been
                    an election by the Servicer to waive any right to any
                    benefit under this Policy with respect to such Loan.

               b.   CALCULATION OF CLAIM AMOUNT - The Claim Amount shall be an
                    amount equal to the lesser of:

          i. the sum of one hundred and ten percent (110%) of the unpaid
principal balance (such unpaid principal balance not to exceed the Insured Loan
Amount, as such balance has been reduced in any insolvency proceeding, and
subject to Sections 3.1 and 3.2) due under the Loan as of the date of Default
without capitalization of delinquent interest, penalties or advances or

          ii. the sum of one hundred percent (100%) of the unpaid principal
balance (such unpaid principal balance not to exceed the Insured Loan Amount, as
such balance has been reduced in any insolvency proceeding and subject to
Sections 3.1 and 3.2) due under the Loan as of the date of Default, plus the
amount of the accumulated delinquent interest computed to the date of Claim
payment at the Loan rate of interest, plus foreclosure costs, including court
costs and reasonable attorneys' fees, paid by the Insured.

               c.   PAYMENT OF LOSS - Whenever a Loss becomes payable, the
                    Company shall pay to the Insured, within sixty (60) days
                    after the Claim has been filed in accordance with Section
                    5.3 (Company's Option to Accelerate Filing of a Claim) or
                    Section 6.1 (Filing of Claim) the Claim Amount less any
                    payments previously made by the Company with respect to that
                    Loan; provided, however, that on or after the date on which
                    the aggregate Losses paid by the Company under this Policy
                    is an amount equal to the Maximum Aggregate Liability, the
                    liability of the Company to pay any additional Losses under
                    this Policy ceases, notwithstanding the payment of
                    additional premium due under the Policy.

               d.   DISCHARGE OF OBLIGATION - Payment by the Company of the
                    amount of Loss required to be paid in accordance with this
                    Policy will be a full and final discharge of its obligation
                    with respect to such Loss under this Policy.

          39. Additional Conditions

               a.   PROCEEDINGS OF EMINENT DOMAIN - In the event that part or
                    all of a Property is taken by eminent domain, or
                    condemnation or by any other proceedings by federal, state
                    or local governmental unit or agency, the Insured or the
                    Servicer

                                      T-10

<PAGE>

                    must require that the Borrower apply the maximum permissible
                    amount of any compensation awarded in such proceedings to
                    reduce the principal balance of the Loan, in accordance with
                    the law of the jurisdiction where the Property is located.

               b.   SUBROGATION - To the extent that the Company is entitled
                    under applicable law to pursue an action on the Eligible
                    Note, the Company will be subrogated, upon payment of the
                    Loss, in the amount thereof to all of the Insured's rights
                    of recovery against a Borrower and any other Person relating
                    to the Loan or to the Property. The Insured must execute and
                    deliver at the request of the Company such instruments and
                    papers, including, but not limited to, an assignment of the
                    Eligible Note and undertake such actions as may be necessary
                    to transfer, assign and secure such rights. The Insured
                    shall refrain from any action, either before or after
                    payment of a Loss, that prejudices such rights.

               c.   POLICY FOR EXCLUSIVE BENEFIT OF INSURED - The coverage
                    provided under this Policy will be for the sole and
                    exclusive benefit of the Insured and its successors and
                    assigns pursuant to the Pooling and Servicing Agreement, and
                    in no event will any Borrower or other Person be deemed a
                    party to, or an intended beneficiary of, this Policy.

               d.   ARBITRATION OF DISPUTES; SUITS AND ACTIONS BROUGHT BY THE
                    INSURED

          i. Unless prohibited by applicable law, or otherwise mutually agreed
by the Company and Insured, all controversies, disputes or other assertions of
liability or rights arising out of or relating to this Policy including the
breach, interpretation or construction thereof, shall be settled by arbitration.
Notwithstanding the foregoing, the Company or the Insured both retain the right
to seek a declaratory judgment from a court of competent jurisdiction on matters
of interpretation of the Policy. Such arbitration shall be conducted in
accordance with the Title Insurance Arbitration Rules of the American
Arbitration Association in effect on the date the demand for arbitration is
made, or if such Rules are not then in effect, such other Rules of the American
Arbitration Association as the Company may designate as its replacement.

          ii. The arbitrator(s) shall be neutral person(s) selected from the
American Arbitration Association's National Panel of Arbitrators familiar with
the mortgage lending or mortgage guaranty insurance business. Any proposed
arbitrator may be disqualified during the selection process, at the option of
either party, if they are, or during the previous two (2) years have been, an
employee, officer or director of any mortgage guaranty insurer, or of any entity
engaged in the origination, purchase, sale or servicing of mortgage loans or
mortgage-backed securities.

          iii. No suit or action (including arbitration hereunder) brought by
the Insured against the Company with respect to the Company's liability for a
Claim under this Policy shall be sustained in any court of law or equity or by
arbitration unless the Insured has substantially complied with the terms and
conditions of this Policy. A suit or action against the Company must be
commenced within three (3) years after the Loss can be determined unless
otherwise required by applicable law.

          iv. If a dispute arises concerning the Loan which involves either the
Property or the Insured, the Company has the right to protect its interest by
defending the suit, even if the allegations contained in such suit are
groundless, false or fraudulent. The Company is not required to defend any
lawsuit involving the Insured, the Property or the Loan.

               e.   RELEASE OF BORROWER - The execution of a release or waiver
                    by the Insured or the Servicer of the right to collect any
                    portion of the unpaid principal balance of a Loan or other
                    amounts due under the Loan will release the Company from its
                    obligation to the extent and amount of said release.

                                      T-11

<PAGE>

               f.   AMENDMENTS; NO WAIVER; RIGHTS AND REMEDIES; USE OF TERM
                    "INCLUDING"

          i. No condition or requirement of this Policy will be deemed waived,
modified or otherwise compromised unless that waiver, modification or compromise
is stated in a writing properly executed on behalf of the Company. Each of the
conditions and requirements of this Policy is severable, and a waiver,
modification or compromise of one will not be construed as a waiver,
modification or compromise of any other.

          ii. No right or remedy of the Company provided for by this Policy will
be exclusive of, or limit, any other rights or remedies set forth in this Policy
or otherwise available to the Company at law or equity.

          iii. As used in this Policy, the term "include" or "including" will
mean "include or including, without limitation."

               g.   NO AGENCY - Neither the Insured, nor any Servicer, nor any
                    of their employees or agents, will be deemed for any reason
                    to be agents of the Company. Neither the Company, nor any of
                    its employees or agents (including any Person underwriting
                    the Loan on behalf of the Insured), will be deemed for any
                    reason to be agents of any Insured or Servicer.

               h.   SUCCESSORS AND ASSIGNS - This Policy will inure to the
                    benefit of and shall be binding upon the Company and the
                    Insured and their respective successors and permitted
                    assigns.

               i.   APPLICABLE LAW AND CONFORMITY TO LAW - All matters under
                    this Policy will be governed by and construed in accordance
                    with the laws of Pennsylvania, without regard to any
                    provisions for conflict of laws.

               j.   NOTICE - All claims, premium payments, tenders, reports,
                    other data and any other notices required to be submitted to
                    the Company by the Insured must be sent to the Company at
                    1601 Market Street, Philadelphia, PA 19103. The Company may
                    change this address by giving written notice to the Insured.
                    Unless the Insured otherwise notifies the Company in
                    writing, all notices to the Insured must be sent to the
                    address on the face of this Policy or, if the Insured is not
                    located at such address, to the last known address of the
                    Insured.

          All notices under this Policy, whether or not identified in this
          Policy as required to be in writing, will be effective only if in
          writing and only upon receipt thereof. Written notices may instead be
          given in the form of telecopy or, if acceptable to the Company (for
          notices given to the Company) or to the Insured (for notices given to
          the Insured) in the form of computer tape or computer-generated or any
          other electronic message. A telecopy or such tape or message shall be
          effective only when received. The Company and the Insured may mutually
          agree that notices will be sent to any additional Person. Except as
          expressly agreed to by the Company and the Insured, no liability shall
          be incurred by the Company for the failure to give a notice to a
          Person other than the Insured.

               k.   REPORTS AND EXAMINATIONS - The Company may request, and the
                    Insured must provide, such files, reports or information as
                    the Company may deem necessary pertaining to any Loan, and
                    the Company will be entitled to inspect the files, books and
                    records of the Insured or any of its representatives
                    pertaining to such Loan. Without limiting the foregoing, the
                    Insured shall provide the Company from time to time with the
                    principal balances and other information necessary for the
                    Company to confirm the premiums for this Policy.

               l.   ELECTRONIC MEDIA - The Company and the Insured may, from
                    time to time, deliver or transfer information, documents or
                    other data between them by

                                      T-12

<PAGE>

                    electronic media acceptable to them. In addition, the
                    Company and the Insured may maintain information, documents
                    or other data on electronic media or other media generally
                    accepted for business records, including microfiche. Such
                    electronic or other media will be as equally acceptable for
                    all purposes between the Insured and the Company as
                    information, documents or other data maintained in printed
                    or written form.

               m.   DUTY OF COOPERATION - Whenever requested by the Company,
                    whether or not a notice of Default has been submitted, the
                    Insured shall cooperate with the Company and furnish all
                    reasonable aid, evidence and information in the possession
                    of the Insured or to which the Insured has access with
                    respect to any Loan, including all documents, files,
                    computer data or other information requested by the Company
                    upon reasonable notice. To the extent the Company is
                    prejudiced by any failure of the Insured to cooperate, the
                    Company's remedy shall be to reduce the Loss by the
                    estimated extent of such prejudice.

                                      T-13

<PAGE>

IN WITNESS WHEREOF, the Company has caused its Corporate Seal to be hereto
affixed and these presents to be signed by its duly authorized officers.

                                            RADIAN INSURANCE INC.

                                            ________________________________
                                            Senior Vice President

                                            ________________________________
                                            Secretary

                                      T-14

<PAGE>

                                   SCHEDULE I

                             MORTGAGE LOAN SCHEDULE

                            (Available Upon Request)

                                       I-1

<PAGE>

                                   SCHEDULE II

                     SELLER'S REPRESENTATIONS AND WARRANTIES

     (i) the Seller is a corporation duly organized, validly existing and in
good standing under the laws of the state of its incorporation;

     (ii) the Seller has full corporate power to own its property, to carry on
its business as presently conducted and to enter into and perform its
obligations under this Agreement;

     (iii) the execution and delivery by the Seller of this Agreement have been
duly authorized by all necessary corporate action on the part of the Seller; and
neither the execution and delivery of this Agreement, nor the consummation of
the transactions herein contemplated hereby, nor compliance with the provisions
hereof, will conflict with or result in a breach of, or constitute a default
under, any of the provisions of any law, governmental rule, regulation,
judgment, decree or order binding on the Seller or its properties or the
certificate of incorporation or by-laws of the Seller, except those conflicts,
breaches or defaults which would not reasonably be expected to have a material
adverse effect on the Seller's ability to enter into this Agreement and to
consummate the transactions contemplated hereby;

     (iv) the execution, delivery and performance by the Seller of this
Agreement and the consummation of the transactions contemplated hereby do not
require the consent or approval of, the giving of notice to, the registration
with, or the taking of any other action in respect of, any state, federal or
other governmental authority or agency, except those consents, approvals,
notices, registrations or other actions as have already been obtained, given or
made and, in connection with the recordation of the Mortgages, powers of
attorney or assignments of Mortgages not yet completed;

     (v) this Agreement has been duly executed and delivered by the Seller and,
assuming due authorization, execution and delivery by the Trustee, the Servicer
and the Depositor, constitutes a valid and binding obligation of the Seller
enforceable against it in accordance with its terms (subject to applicable
bankruptcy and insolvency laws and other similar laws affecting the enforcement
of the rights of creditors generally); and

     (vi) to the knowledge of the Seller, there are no actions, litigation,
suits or proceedings pending or threatened against the Seller before or by any
court, administrative agency, arbitrator or governmental body (i) with respect
to any of the transactions contemplated by this Agreement or (ii) with respect
to any other matter which in the judgment of the Seller if determined adversely
to the Seller would reasonably be expected to materially and adversely affect
the Seller's ability to perform its obligations under this Agreement; and the
Seller is not in default with respect to any order of any court, administrative
agency, arbitrator or governmental body so as to materially and adversely affect
the transactions contemplated by this Agreement

                                       I-2

<PAGE>

                                  SCHEDULE III

             REPRESENTATIONS AND WARRANTIES FOR THE MORTGAGE LOANS

(1) with respect to each Mortgage Loan identified on the Mortgage Loan Schedule
with an Originator of Old Kent:

(a) MORTGAGE LOANS AS DESCRIBED.  The information set forth in the Mortgage Loan
Schedule is complete, true and correct;

(b) PAYMENTS CURRENT. All payments required to be made up to the related Closing
Date for the Mortgage Loan under the terms of the Mortgage Note have been made
and credited. No payment required under the Mortgage Loan is delinquent nor has
any payment under the Mortgage Loan been delinquent for more than 30 days more
than once in the 12 months preceding the related Closing Date. The first and
second Monthly Payments shall be made with respect to the Mortgage Loan on its
Due Date or within the grace period, all in accordance with the terms of the
related Mortgage Note;

(c) NO OUTSTANDING CHARGES. There are no defaults in complying with the terms of
the Mortgage, and all taxes, governmental assessments, insurance premiums,
water, sewer and municipal charges, leasehold payments or ground rents which
previously became due and owing have been paid, or an escrow of funds has been
established in an amount sufficient to pay for every such item which remains
unpaid and which has been assessed but is not yet due and payable. Except for
(A) payments in the nature of escrow payments and (B) interest accruing from the
date of the Mortgage Note or date of disbursement of the Mortgage proceeds,
whichever is greater to the day which precedes by one month the Due Date of the
first installment of principal and interest, including, without limitation,
taxes and insurance payments, the Seller has not advanced funds, or induced,
solicited or knowingly received any advance of funds by a party other than the
Mortgagor, directly or indirectly, for the payment of any amount required under
the Mortgage Loan, except for interest accruing from the date of the Mortgage
Note or date of disbursement of the Mortgage Loan proceeds, whichever is
earlier, to the day which precedes by one month the Due Date of the first
installment of principal and interest;

(d) ORIGINAL TERMS UNMODIFIED. The terms of the Mortgage Note and Mortgage have
not been impaired, waived, altered or modified in any respect, except by a
written instrument which has been recorded, if necessary to protect the
interests of the Purchaser and which has been delivered to the Purchaser. The
substance of any such waiver, alteration or modification has been approved by
the issuer of any related Primary Mortgage Insurance Policy and the title
insurer, to the extent required by the policy, and its terms are reflected on
the Mortgage Loan Schedule. No Mortgagor has been released, in whole or in part,
except in connection with an assumption agreement approved by the issuer of any
related Primary Mortgage Insurance Policy and the title insurer, to the extent
required by the policy, and which assumption agreement is part of the Mortgage
Loan File delivered to the Purchaser and the terms of which are reflected in the
Mortgage Loan Schedule;

                                      III-1

<PAGE>

(e) NO DEFENSES. The Mortgage Loan is not subject to any right of rescission,
set-off counterclaim or defense, including without limitation the defense of
usury, nor will the operation of any of the terms of the Mortgage Note or the
Mortgage, or the exercise of any right thereunder, render either the Mortgage
Note or the Mortgage unenforceable, in whole or in part, or subject to any right
of rescission, set-oft counterclaim or defense, including without limitation the
defense of usury, and no such right of rescission, set-oft counterclaim or
defense has been asserted with respect thereto, and no Mortgagor was a debtor in
any state or federal bankruptcy or insolvency proceeding at the time the
Mortgage Loan was originated;

(d) HAZARD INSURANCE. Pursuant to the terms of the Mortgage, all buildings or
other improvements upon the Mortgaged Property are insured by a generally
acceptable insurer against loss by fire, hazards of extended coverage and such
other hazards as are customary in the area where the Mortgaged Property is
located pursuant to insurance policies conforming to the requirements of Fannie
Mae and Freddie Mac in an amount not less than the greatest of (i) 100% of the
replacement cost of all improvements to the Mortgaged Property, (ii) the
outstanding principal balance of the Mortgage Loan, or (iii) the amount
necessary to avoid the operation of any co-insurance provisions with respect to
the Mortgaged Property, and consistent with the amount that would have been
required as of the date of origination in accordance with the required by Fannie
Mae and Freddie Mac. If upon origination of the Mortgage Loan, the Mortgaged
Property was in an area identified in the Federal Register by the Federal
Emergency Management Agency as having special flood hazards (and such flood
insurance has been made available) a flood insurance policy meeting the
requirements of the current guidelines of the Federal Flood Insurance
Administration is in effect which policy conforms to the requirements of Fannie
Mae and Freddie Mac. All individual insurance policies contain a standard
mortgagee clause naming the Seller and its successors and assigns as mortgagee,
and all premiums thereon have been paid. The Mortgage obligates the Mortgagor
thereunder to maintain the hazard insurance policy at the Mortgagor's cost and
expense, and on the Mortgagor's failure to do so, authorizes the holder of the
Mortgage to obtain and maintain such insurance at such Mortgagor's cost and
expense, and to seek reimbursement therefor from the Mortgagor. Where required
by state law or regulation, the Mortgagor has been given an opportunity to
choose the carrier of the required hazard insurance, provided the policy is not
a "master" or "blanket" hazard insurance policy covering the common facilities
of a planned unit development. The hazard insurance policy is the valid and
binding obligation of the insurer, is in full force and effect, and will be in
full force and effect and inure to the benefit of the Purchaser upon the
consummation of the transactions contemplated by this Agreement. The Seller has
not engaged in, and has no knowledge of the Mortgagor's or any subservicer's
having engaged in, any act or omission which would impair the coverage of any
such policy, the benefits of the endorsement provided for herein, or the
validity and binding effect of either, including, without limitation, no
unlawful fee, commission, kickback or other unlawful compensation or value of
any kind has been or will be received, retained or realized by any attorney,
firm or other person or entity, and no such unlawful items have been received,
retained or realized by the Seller;

(g) COMPLIANCE WITH APPLICABLE LAWS. Any and all requirements of any federal,
state or local law including, without limitation, usury, truth-in-lending, real
estate settlement procedures, consumer credit protection, equal credit
opportunity or disclosure laws applicable to the Mortgage Loan have been
complied with, and the Seller shall maintain in its possession, available

                                      III-2

<PAGE>

for the Purchaser's inspection, and shall deliver to the Purchaser upon request,
evidence of compliance with ail such requirements;

(h) NO SATISFACTION OF MORTGAGE. The Mortgage has not been satisfied, canceled,
subordinated or rescinded, in whole or in part, and the Mortgaged Property has
not been released from the lien of the Mortgage, in whole or in part, nor has
any instrument been executed that would effect any such release, cancellation,
subordination or rescission. The Seller has not waived the performance by the
Mortgagor of any action, if the Mortgagor's failure to perform such action would
cause the Mortgage Loan to be in default, nor has the Seller waived any default
resulting from any action or inaction by the Mortgagor;

(i) LOCATION AND TYPE OF MORTGAGED  PROPERTY.  The  Mortgaged  Property is a fee
simple  property  located in the state  identified in the Mortgage Loan Schedule
and consists of a single parcel of real  property with a detached  single family
residence erected thereon, or a two- to four-family  dwelling,  or an individual
residential condominium unit in a low-rise condominium project, or an individual
unit in a planned unit development, provided, however, that any condominium unit
or  planned  unit  development  shall  conform  with the  applicable  Fannie Mae
requirements regarding such dwellings and that no residence or dwelling is (i) a
mobile home or (ii) a manufactured dwelling unless such manufactured dwelling is
(x) permanently  affixed to the Mortgaged  Property,  (y) considered real estate
under applicable local law and (z) conforms to all Fannie Mae  requirements.  No
portion of the Mortgaged Property is used for commercial purposes;

(j) VALID FIRST OR SECOND LIEN. The Mortgage is a valid, subsisting enforceable
and perfected first or second lien on the Mortgaged Property, including all
buildings on the Mortgaged Property and all installations and mechanical,
electrical, plumbing, heating and air conditioning systems located in or annexed
to such buildings, and all additions, alterations and replacements made at any
time with respect to the foregoing. The lien of the Mortgage is subject only to:

(1) the lien of current  real  property  taxes and  assessments  not yet due and
payable;

(2) covenants, conditions and restrictions, rights of way, easements and other
matters of the public record as of the date of recording acceptable to mortgage
lending institutions generally and specifically referred to in the lender's
title insurance policy delivered to the originator of the Mortgage Loan and (i)
referred to or to otherwise considered in the appraisal made for the originator
of the Mortgage Loan or (ii) which do not adversely affect the appraised value
of the Mortgaged Property set forth in such appraisal;

(3) other matters to which like properties are commonly subject which do not
materially interfere with the benefits of the security intended to be provided
by the Mortgage or the use, enjoyment, value or marketability of the related
Mortgaged Property; and

(4)  with respect to each Second Lien Mortgage a prior mortgage lien on the
Mortgaged Property.

                                      III-3

<PAGE>

Any security agreement, chattel mortgage or equivalent document related to and
delivered in connection with the Mortgage Loan establishes and creates a valid,
subsisting and enforceable (A) first lien and first priority security interest
with respect to each First Lien Mortgage Loan, or (B) second lien and second
priority security interest with respect to each Second Lien Mortgage Loan, in
either case, on the property described therein and the Seller has full right to
sell and assign the same to the Purchaser. The Mortgaged Property was not, as of
the date of origination of the Mortgage Loan, subject to a mortgage, deed of
trust, deed to secure debt or other security instrument creating a lien
subordinate to the lien of the Mortgage;

(k) VALIDITY OF MORTGAGE DOCUMENTS. The Mortgage Note and the Mortgage are
genuine, and each is the legal, valid and binding obligation of the maker
thereof enforceable in accordance with its terms. All parties to the Mortgage
Note and the Mortgage and any other related agreement had legal capacity to
enter into the Mortgage Loan and to execute and deliver the Mortgage Note and
the Mortgage and any other related agreement, and the Mortgage Note and the
Mortgage and any other related agreement have been duly and properly executed by
such parties. The documents, instruments and agreements submitted for loan
underwriting were not falsified and contain no untrue statement of material fact
or omit to state a material fact required to be stated therein or necessary to
make the information and statements therein not misleading. No fraud, error,
negligence, misrepresentation or omission of fact with respect to a Mortgage
Loan has taken place on the part of the Seller or the Mortgagor or any other
party involved in the origination or servicing of the Mortgage Loan. The Seller
has reviewed all of the documents constituting the Servicing File and has made
such inquiries as it deems necessary to make and confirm the accuracy of the
representations set forth herein;

(1) FULL DISBURSEMENT OF PROCEEDS. The Mortgage Loan has been closed and the
proceeds of the Mortgage Loan have been fully disbursed and there is no
requirement for future advances thereunder, and any and all requirements as to
completion of any on-site or off site improvement and as to disbursements of any
escrow funds therefor have been complied with. All costs, fees and expenses
incurred in making or closing the Mortgage Loan and the recording of the
Mortgage were paid, and the Mortgagor is not entitled to any refund of any
amounts paid or due under the Mortgage Note or Mortgage;

(m) OWNERSHIP. The Seller is the sole owner of record and holder of the Mortgage
Loan. The Mortgage Loan is not assigned or pledged, and the Seller has good and
marketable title thereto, and has full right to transfer and sell the Mortgage
Loan therein to the Purchaser free and clear of any encumbrance, equity,
participation interest, lien, pledge, charge, claim or security interest, and
has full right and authority subject to no interest or participation of, or
agreement with, any other party, to sell and assign each Mortgage Loan pursuant
to this Agreement;

(n) DOING BUSINESS. All parties which have had any interest in the Mortgage
Loan, whether as mortgagee, assignee, pledgee or otherwise, are (or, during the
period in which they held and disposed of such interest, were) (1) in compliance
with any and all applicable licensing requirements of the laws of the state
wherein the Mortgaged Property is located, and (2) organized under the laws of
such state, or (3) qualified to do business in such state, or (4) federal
savings and loan associations or national banks having principal offices in such
state, or (5) not doing business in such state;

                                      III-4

<PAGE>

(o) LTV, PRIMARY MORTGAGE INSURANCE POLICY. The Mortgage Loan has an LTV equal
to ________%;

(p) TITLE INSURANCE. The Mortgage Loan is covered by an ALTA lender's title
insurance policy or other generally acceptable form of policy of insurance
acceptable to Fannie Mae or Freddie Mac, issued by a title insurer acceptable to
Fannie Mae or Freddie Mac and qualified to do business in the jurisdiction where
the Mortgaged Property is located, insuring the Seller, its successors and
assigns, as to the first or second priority lien of the Mortgage in the original
principal amount of the Mortgage Loan, and against any loss by reason of the
invalidity or unenforceability of the lien resulting from the provisions of the
Mortgage providing for adjustment in the Mortgage Interest Rate and Monthly
Payment,] subject only to the exceptions contained in clauses (1), (2), and (3),
and with respect to each Second Lien Mortgage Loan clause (4), of paragraph (j)
of this Subsection 8.02. Where required by state law or regulation, the
Mortgagor has been given the opportunity to choose the carrier of the required
mortgage title insurance. Additionally, such lender's title insurance policy
affirmatively insures ingress and egress, and against encroachments by or upon
the Mortgaged Property or any interest therein. The Seller is the sole insured
of such lender's title insurance policy, and such lender's title insurance
policy is in full force and effect and will be in force and effect upon the
consummation of the transactions contemplated by this Agreement. No claims have
been made under such lender's title insurance policy, and no prior holder of the
Mortgage, including the Seller, has done, by act or omission, anything which
would impair the coverage of such lender's title insurance policy including
without limitation, no unlawful fee, commission, kickback or other unlawful
compensation or value of any kind has been or will be received, retained or
realized by any attorney, firth or other person or entity, and no such unlawful
items have been received, retained or realized by the Seller;

(q) NO DEFAULTS. There is no default, breach, violation or event of acceleration
existing under the Mortgage or the Mortgage Note and no event which, with the
passage of time or with notice and the expiration of any grace or cure period,
would constitute a default, breach, violation or event of acceleration, and
neither the Seller nor its predecessors have waived any default, breach,
violation or event of acceleration. With respect to each Second Lien Mortgage
Loan, (i) the prior mortgage is in full force and effect, (ii) there is no
default, breach, violation or event of acceleration existing under such prior
mortgage or the related mortgage note, (iii) no event which, with the passage of
time or with notice and the expiration of any grace or cure period, would
constitute a default, breach, violation or event of acceleration thereunder, and
either (A) the prior mortgage contains a provision which allows or (B)
applicable law requires, the mortgagee under the Second Lien Mortgage Loan to
receive notice of, and affords such mortgagee an opportunity to cure any default
by payment in full or otherwise under the prior mortgage;

(r) NO MECHANICS' LIENS. There are no mechanics' or similar liens or claims
which have been filed for work, labor or material (and no rights are outstanding
that under the law could give rise to such liens) affecting the related
Mortgaged Property which are or may be liens prior to, or equal or coordinate
with, the lien of the related Mortgage;

(s) LOCATION OF IMPROVEMENTS: NO ENCROACHMENTS. All improvements which were
considered in determining the Appraised Value of the Mortgaged Property lay
wholly within the boundaries and building restriction lines of the Mortgaged
Property and no improvements on

                                      III-5

<PAGE>

adjoining properties encroach upon the Mortgaged Property. No improvement
located on or being part of the Mortgaged Property is in violation of any
applicable zoning law or regulation;

(t) ORIGINATION: PAYMENT TERMS. At the time the Mortgage Loan was originated,
the originator was a mortgagee approved by the Secretary of Housing and Urban
Development pursuant to Sections 203 and 211 of the National Housing Act or a
savings and loan association, a savings bank, a commercial bank or similar
banking institution which is supervised and examined by a Federal or State
authority. The Mortgage Interest Rate is the fixed interest rate set forth in
the Mortgage Note or is adjusted semi-annually or annually on each Interest Rate
Adjustment Date to equal the Index plus the Gross Margin, rounded up or down to
the nearest 0.125%, subject to the Periodic Rate Cap and the Lifetime Rate Cap.
Principal payments on the Mortgage Loan commenced no more than sixty (60) days
after the funds were disbursed in connection with the Mortgage Loan. No Mortgage
Loan contains terms or provisions which would result in negative amortization.
Unless the Mortgage Loan Schedule indicates such Mortgage Loan is a balloon
loan, the Mortgage Note is payable in equal monthly installments of principal
and interest, which installments of interest are subject to change due to
adjustments to the Mortgage Interest Rate on each, with interest calculated and
payable in arrears, sufficient to amortize the Mortgage Loan fully by the stated
maturity date, over an original term of not more than thirty years from
commencement of amortization, rounded up or down to the nearest 0.125%, subject
to the Periodic Rate Cap and the Lifetime Rate Cap;

(u)      CUSTOMARY PROVISIONS. The Mortgage contains customary and enforceable
provisions such as to render the rights and remedies of the holder thereof
adequate for the realization against the Mortgaged Property of the benefits of
the security provided thereby, including, (i) in the case of a Mortgage
designated as a deed of trust, by trustee's sale, and (ii) otherwise by judicial
foreclosure. Upon default by a Mortgagor on a Mortgage Loan and foreclosure on,
or trustee's sale of, the Mortgaged Property pursuant to the proper procedures,
the bolder of the Mortgage Loan will be able to deliver good and merchantable
title to the Mortgaged Property. There is no homestead or other exemption
available to the Mortgagor which would interfere with the right to sell the
Mortgaged Property at a trustee's sale or the right to foreclose the Mortgage
subject to applicable federal and state laws and judicial precedent with respect
to bankruptcy and right of redemption;

(v)      CONFORMANCE WITH UNDERWRITING GUIDELINES. The Mortgage Loan was
underwritten in accordance with the Seller's underwriting guidelines in effect
at the time the Mortgage Loan was originated, a copy of which underwriting
guidelines are attached as Exhibit 3 hereto. The Mortgage Note and Mortgage are
on forms acceptable to Fannie Mae or Freddie Mac;

(w) OCCUPANCY OF THE MORTGAGED PROPERTY. As of the related Closing Date the
Mortgaged Property is lawfully occupied under applicable law. All inspections,
licenses and certificates required to be made or issued with respect to all
occupied portions of the Mortgaged Property and, with respect to the use and
occupancy of the same, including but not limited to certificates of occupancy
and fire underwriting certificates, have been made or obtained from the
appropriate authorities;

(x)      NO ADDITIONAL COLLATERAL. The Mortgage Note is not and has not been
secured by any collateral except the lien of the corresponding Mortgage and the
security interest of any applicable security agreement or chattel mortgage
referred to in (j) above;

                                      III-6

<PAGE>

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

(z) ACCEPTABLE INVESTMENT. The Mortgagor is not in bankruptcy or insolvent and
the Seller has no knowledge of any circumstances or conditions with respect to
the Mortgage, the Mortgaged Property, the Mortgagor or the Mortgagor's credit
standing that can reasonably be expected to cause private institutional
investors to regard the Mortgage Loan as an unacceptable investment, cause the
Mortgage Loan to become delinquent, or adversely affect the value or
marketability of the Mortgage Loan;

(aa) DELIVERY OF MORTGAGE DOCUMENTS. The Mortgage Note, the Mortgage, the
Assignment of Mortgage and any other documents required to be delivered by the
Seller under this Agreement have been delivered to the Purchaser or its
Custodian. The Seller is in possession of a complete, true and accurate Mortgage
File in compliance with EXHIBIT 2, except for such documents the originals of
which have been delivered to the Purchaser or its Custodian;

(bb) CONDOMINIUMS/PLANNED UNIT DEVELOPMENTS. If the Mortgaged Property is a
condominium unit or a planned unit development (other than a de minimus planned
unit development) such condominium or planned unit development project meets
Fannie Mae eligibility requirements for sale to Fannie Mae or is located in a
condominium or planned unit development project which has received Fannie Mae
project approval and the representations and warranties required by Fannie Mae
with respect to such condominium or planned unit development have been made and
remain true and correct in all respects;

(cc)     DUE ON SALE. The Mortgage contains an enforceable provision for the
acceleration of the payment of the unpaid principal balance of the Mortgage Loan
in the event that the Mortgaged Property is sold or transferred without the
prior written consent of the Mortgagee thereunder;

(dd)     TRANSFER OF MORTGAGE LOANS. The Assignment of Mortgage is in recordable
form and is acceptable for recording under the laws of the jurisdiction in which
the Mortgaged Property is located;

(ee) NO BUYDOWN PROVISIONS; NO GRADUATED PAYMENTS OR CONTINGENT INTERESTS. The
Mortgage Loan does not contain provisions pursuant to which Monthly Payments are
paid or partially paid with funds deposited in any separate account established
by the Seller, the Mortgagor or anyone on behalf of the Mortgagor, or paid by
any source other than the Mortgagor nor does it contain any other similar
provisions currently in effect which may constitute a "buydown" provision. The
Mortgage Loan is not a graduated payment mortgage loan and the Mortgage Loan
does not have a shared appreciation or other contingent interest feature;

(ff) CONSOLIDATION OF FUTURE ADVANCES. Any future advances made prior to the
related Cut-off Date have been consolidated with the outstanding principal
amount secured by the

                                      III-7

<PAGE>

Mortgage, and the secured principal amount, as consolidated, bears a single
interest rate and single repayment term. The lien of the Mortgage securing the
consolidated principal amount is expressly insured as having first or second
lien priority by a title insurance policy, an endorsement to the policy insuring
the mortgagee's consolidated interest or by other title evidence acceptable to
Fannie Mae and Freddie Mac. The consolidated principal amount does not exceed
the original principal amount of the Mortgage Loan;

(gg)     MORTGAGED PROPERTY UNDAMAGED. There is no proceeding pending or
threatened for the total or partial condemnation of the Mortgaged Property. The
Mortgaged Property is undamaged by waste, fire, earthquake or earth movement,
windstorm, flood, tornado or other casualty so as to affect adversely the value
of the Mortgaged Property as security for the Mortgage Loan or the use for which
the premises were intended;

(hh) COLLECTION PRACTICES; ESCROW DEPOSITS; ADJUSTABLE RATE MORTGAGE LOAN
ADJUSTMENTS. The origination and collection practices used with respect to the
Mortgage Loan have been in accordance with Accepted Servicing Practices and in
all respects in compliance with all applicable laws and regulations. With
respect to escrow deposits and Escrow Payments (other than with respect to
Second Lien Mortgage Loans for which the mortgagee under the prior mortgage lien
is collecting Escrow Payments), all such payments are in the possession of the
Seller and there exist no deficiencies in connection therewith for which
customary arrangements for repayment thereof have not been made. All Escrow
Payments have been collected in full compliance with state and federal law. An
escrow of funds is not prohibited by applicable law and has been established in
an amount sufficient to pay for every item which remains unpaid and which has
been assessed but is not yet due and payable. No escrow deposits or Escrow
Payments or other charges or payments due the Seller have been capitalized under
the Mortgage or the Mortgage Note. All Mortgage Interest Rate adjustments have
been made in strict compliance with state and federal law and the terms of the
related Mortgage Note. Any interest required to be paid pursuant to state and
local law has been properly paid and credited;

(ii) APPRAISAL. The Seller has delivered to the Purchaser an appraisal of the
Mortgaged Property signed prior to the approval of the Mortgage application by a
appraiser qualified under Fannie Mae and Freddie Mac guidelines who (i) is
licensed in the state where the Mortgaged Property is located, (ii) has no
interest, direct or indirect, in the Mortgaged Property or in any Loan or the
security therefor, and (iii) does not receive compensation that is affected by
the approval or disapproval of the Loan. The appraisal shall have been made
within ninety (90) days of the origination of the Loan, be completed in
compliance with the Uniform Standards of Professional Appraisal Practice, any
additional requirements set forth for appraisals in EXHIBIT 2 hereof, and all
applicable Federal and state laws and regulations.

(jj)     SOLDIERS' AND SAILORS' RELIEF ACT. The Mortgagor has not notified the
Seller, and the Seller has no knowledge of any relief requested or allowed to
the Mortgagor under the Soldiers' and Sailors' Civil Relief Act of 1940;

(kk)     ENVIRONMENTAL MATTERS. The Mortgaged Property is free from any and all
toxic or hazardous substances and there exists no violation of any local, state
or federal environmental law, rule or regulation. There is no pending action or
proceeding directly involving any Mortgaged

                                      III-8

<PAGE>

Property of which the Seller is aware in which compliance with any environmental
law, rule or regulation is an issue; and to the best of the Seller's knowledge,
nothing further remains to be done to satisfy in full all requirements of each
such law, rule or regulation consisting a prerequisite to use and enjoyment of
said property;

(ll) NO CONSTRUCTION LOANS. No Mortgage Loan was made in connection with (i)
facilitating the trade-in or exchange of a Mortgaged Property or (ii) the
construction or rehabilitation of a Mortgaged Property unless (a) the Mortgage
Loan was identified as a construction-to-permanent mortgage loan on the Mortgage
Loan Schedule and (b) the Mortgage Loan has been fully disbursed, all
construction work is complete and a completion certificate has been issued;

(mm) NO DENIAL OF INSURANCE. No action, inaction, or event has occurred and no
state of fact exists or has existed that has resulted or will result in the
exclusion from, denial of, or defense to coverage under any applicable pool
insurance policy, special hazard insurance policy, Primary Mortgage Insurance
Policy or bankruptcy bond, irrespective of the cause of such failure of
coverage. In connection with the placement of any such insurance, no commission,
fee, or other compensation has been or will be received by the Seller or any
designee of the Seller or any corporation in which the Seller or any officer,
director, or employee had a financial interest at the time of placement of such
insurance;

(nn)     REGARDING THE MORTGAGOR. The Mortgagor is one or more natural persons
and/or trustees for an Illinois land trust or a trustee under a "living trust"
and such "living trust" is in compliance with Fannie Mae guidelines for such
trusts;

(oo)     MORTGAGOR ACKNOWLEDGMENT. The Mortgagor has executed a statement to the
effect that the Mortgagor has received all disclosure materials required by
applicable law with respect to the making of Adjustable Rate Mortgage Loans. The
Seller shall maintain such statement in the Mortgage File;

(pp)     RIEGLE ACT. None of the Mortgage Loans are classified as "high cost"
loans under the Home Ownership and Equity Protection Act of 1994;

(qq) TEXAS HOME EQUITY LOANS. With respect to any Loan which is a Texas Home
Equity Loan, any and all requirements of Section 50, Article XVI of the Texas
Constitution applicable to Texas Home Equity Loans which were in effect at the
time of the origination of the Mortgage Loan have been complied with.
Specifically, without limiting the generality of the foregoing,

(1) all fees paid by the owner of the Mortgaged Property or such owner's spouse,
to any person, that were necessary to originate, evaluate, maintain, record,
insure or service the Mortgage Loan are reflected in the closing statement for
such Mortgage Loan;

(2)   the Mortgage Loan was closed only at the office of the mortgage lender,
an attorney at law, or a title company;

                                      III-9

<PAGE>

(3) the Mortgagee has not been found by a federal regulatory agency to have
engaged in the practice of refusing to make loans because the applicants for the
loans reside or the property proposed to secure the loans is located in a
certain area;

(4) the owner of the Mortgaged Property was not required to apply the proceeds
of the Loan to repay another debt except debt secured by the Mortgaged Property
or debt to a lender other than the Mortgagee;

(5)  the owner of the Mortgaged Property did not sign any documents or
instruments relating to the Loan in which blanks were left to be filled in; and

(6) if discussions between the Mortgagee and the Borrower were conducted
primarily in a language other than English, the Mortgagee provided to the owner
of the Mortgaged Property, prior to closing, a copy of the notice required by
Section 50(g), Article XVI of the Texas Constitution translated into the written
language in which the discussions were conducted.

All notices,  acknowledgments and disclosure  statements required by Section 50,
Article XVI of the Texas Constitution  applicable to Texas Home Equity Loans are
contained in the Mortgage File for each such Mortgage Loan.

(rr) INSURANCE. The Seller has caused or will cause to be performed any and all
acts required to preserve the rights and remedies of the Purchaser in any
insurance policies applicable to the Mortgage Loans including, without
limitation, any necessary notifications of insurers, assignments of policies or
interests therein, and establishments of coinsured, joint loss payee and
mortgagee rights in favor of the Purchaser;

(ss)     SIMPLE INTEREST MORTGAGE LOANS. None of the Mortgage Loans are simple
interest Mortgage Loans;

(tt) PREPAYMENT FEE. With respect to each Mortgage Loan that has a Prepayment
Fee feature, each such Prepayment Fee is enforceable and will be enforced by the
Seller for the benefit of DLJ, and each prepayment penalty is permitted pursuant
to federal, state and local law. Each such Prepayment Fee is in an amount equal
to the maximum amount permitted under applicable law;

(uu)     TAX SERVICE. The Seller shall have obtained a life of loan,
transferable  real  estate  tax  service  contract  with a tax  service  company
reasonably  accepted to the  Purchaser  on all of the  Mortgage  Loans and shall
assign all such contracts to the Purchaser;

(vv)     FLOOD CERTIFICATION CONTRACT. The Seller shall have obtained a life of
loan, transferable flood certification contract for each Mortgage Loan and shall
assign all such contracts to the purchaser;

(ww)     CLTV: EQUITY LTV. No Second Lien Mortgage Loan has a CLTV in excess
of 100%. No Mortgage Loan has an Equity LTV in excess of 125%; and

                                     III-10

<PAGE>

(xx) CONSENT. Either (a) no consent for the Second Lien Mortgage Loan is
required by the holder of the related first lien or (b) such consent has been
obtained and is contained in the Mortgage File.

(2) with respect to each Mortgage Loan identified on the Mortgage Loan Schedule
with an Originator of First Horizon Home Loan Corporation:

(a)      The information set forth in the Mortgage Loan Schedule, including any
diskette or other related data tapes sent to the Purchaser, is complete, true
and correct in all material respects as of the Cut-off Date;

(b) With respect to a first lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a first lien or a first priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note. With
respect to a first lien Mortgage Loan that is a Co- op Loan, the Mortgage
creates a first lien or a first priority ownership interest in the stock
ownership and leasehold rights associated with the cooperative unit securing the
related Mortgage Note;

(c) With respect to a second lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a second lien or a second priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note. With
respect to a second lien Mortgage Loan that is a Co-op Loan, the Mortgage
creates a second lien or a second priority ownership interest in the stock
ownership and leasehold rights associated with the cooperative unit securing the
related Mortgage Note;

(d) All payments due on or prior to the Cut-off Date for such Mortgage Loan have
been made as of the Closing Date, the Mortgage Loan is not delinquent in payment
more than 30 days and has not been dishonored; there are no material defaults
under the terms of the Mortgage Loan; the Seller has not advanced funds, or
induced, solicited or knowingly received any advance of funds from a party other
than the owner of the Mortgaged Property subject to the Mortgage, directly or
indirectly, for the payment of any amount required by the Mortgage Loan; and
there has been no more than one delinquency during the preceding twelve-month
period, and such delinquency did not last more than 30 days;

(e) All taxes, governmental assessments, insurance premiums, water, sewer and
municipal charges, leasehold payments or ground rents which previously became
due and owing have been paid, or escrow funds have been established in an amount
sufficient to pay for every such escrowed item which remains unpaid and which
has been assessed but is not yet due and payable;

(f) The terms of the Mortgage Note and the Mortgage have not been impaired,
waived, altered or modified in any respect, except by written instruments which
have been recorded to the extent any such recordation is required by law, or,
necessary to protect the interest of the Purchaser. No instrument of waiver,
alteration or modification has been executed, and no Mortgagor has been
released, in whole or in part, from the terms thereof except in connection with
an assumption agreement and which assumption agreement is part of the Mortgage
File and the terms of which are reflected in the Mortgage Loan Schedule; the
substance of any such waiver, alteration

                                     III-11

<PAGE>

or modification has been approved by the issuer of any related Primary Mortgage
Insurance Policy and title insurance policy, to the extent required by the
related policies;

(g)      The Mortgage Note and the Mortgage are not subject to any right of
rescission, set-off, counterclaim or defense, including, without limitation, the
defense of usury, nor will the operation of any of the terms of the Mortgage
Note or the Mortgage, or the exercise of any right thereunder, render the
Mortgage Note or Mortgage unenforceable, in whole or in part, or subject to any
right of rescission, set-off, counterclaim or defense, including the defense of
usury, and no such right of rescission, set-off, counterclaim or defense has
been asserted with respect thereto; and the Mortgagor was not a debtor in any
state or federal bankruptcy or insolvency proceeding at the time the Mortgage
Loan was originated;

(h) All buildings or other customarily insured improvements upon the Mortgaged
Property are insured by an insurer acceptable under the Fannie Mae Guides,
against loss by fire, hazards of extended coverage and such other hazards as are
provided for in the Fannie Mae Guides or by Freddie Mac, as well as all
additional requirements set forth in Section 4.10 of this Agreement. All such
standard hazard policies are in full force and effect and on the date of
origination contained a standard mortgagee clause naming the Seller and its
successors in interest and assigns as loss payee and such clause is still in
effect and all premiums due thereon have been paid. If required by the Flood
Disaster Protection Act of 1973, as amended, the Mortgage Loan is covered by a
flood insurance policy meeting the requirements of the current guidelines of the
Federal Insurance Administration which policy conforms to Fannie Mae and Freddie
Mac requirements, as well as all additional requirements set forth in Section
4.10 of this Agreement. Such policy was issued by an insurer acceptable under
Fannie Mae or Freddie Mac guidelines. The Mortgage obligates the Mortgagor
thereunder to maintain all such insurance at the Mortgagor's cost and expense,
and upon the Mortgagor's failure to do so, authorizes the holder of the Mortgage
to maintain such insurance at the Mortgagor's cost and expense and to seek
reimbursement therefor from the Mortgagor;

(i) Any and all requirements of any federal, state or local law including,
without limitation, usury, truth-in-lending, real estate settlement procedures,
consumer credit protection, equal credit opportunity or disclosure laws
applicable to the Mortgage Loan have been complied with in all material
respects;

(j) The Mortgage has not been satisfied, canceled or subordinated, in whole or
in part, or rescinded, and the Mortgaged Property has not been released from the
lien of the Mortgage, in whole or in part nor has any instrument been executed
that would effect any such release, cancellation, subordination or rescission.
The Seller has not waived the performance by the Mortgagor of any action, if the
Mortgagor's failure to perform such action would cause the Mortgage Loan to be
in default, nor has the Seller waived any default resulting from any action or
inaction by the Mortgagor;

(k) With respect to any first lien Mortgage Loan, the related Mortgage is a
valid, subsisting, enforceable and perfected first lien on the Mortgaged
Property and, with respect to any second lien Mortgage Loan, the related
Mortgage is a valid, subsisting, enforceable and perfected second lien on the
Mortgaged Property, including for Mortgage Loans that are not Co-op Loans, all
buildings on the Mortgaged Property and all installations and mechanical,
electrical, plumbing,

                                     III-12

<PAGE>

heating and air conditioning systems affixed to such buildings, and all
additions, alterations and replacements made at any time with respect to the
foregoing securing the Mortgage Note's original principal balance. The Mortgage
and the Mortgage Note do not contain any evidence of any security interest or
other interest or right thereto. Such lien is free and clear of all adverse
claims, liens and encumbrances having priority over the first or second lien, as
applicable, of the Mortgage subject only to (1) with respect to any second lien
Mortgage Loan, the related First Lien, (2) the lien of non-delinquent current
real property taxes and assessments not yet due and payable, (3) covenants,
conditions and restrictions, rights of way, easements and other matters of the
public record as of the date of recording which are acceptable to mortgage
lending institutions generally and either (A) which are referred to or otherwise
considered in the appraisal made for the originator of the Mortgage Loan, or (B)
which do not adversely affect the appraised value of the Mortgaged Property as
set forth in such appraisal, and (4) other matters to which like properties are
commonly subject which do not materially interfere with the benefits of the
security intended to be provided by the Mortgage or the use, enjoyment, value or
marketability of the related Mortgaged Property. Any security agreement, chattel
mortgage or equivalent document related to and delivered in connection with the
Mortgage Loan establishes and creates (1) with respect to any first lien
Mortgage Loan, a valid, subsisting, enforceable and perfected first lien and
first priority security interest and (2) with respect to any second lien
Mortgage Loan, a valid, subsisting, enforceable and perfected second lien and
second priority security interest, in each case, on the property described
therein, and the Seller has the full right to sell and assign the same to the
Purchaser;

(l) The Mortgage Note and the related Mortgage are original and genuine and each
is the legal, valid and binding obligation of the maker thereof, enforceable in
all respects in accordance with its terms subject to bankruptcy, insolvency,
moratorium, reorganization and other laws of general application affecting the
rights of creditors and by general equitable principles and the Seller has taken
all action necessary to transfer such rights of enforceability to the Purchaser.
All parties to the Mortgage Note and the Mortgage had the legal capacity to
enter into the Mortgage Loan and to execute and deliver the Mortgage Note and
the Mortgage. The Mortgage Note and the Mortgage have been duly and properly
executed by such parties. No fraud, error, omission, misrepresentation,
negligence or similar occurrence with respect to a Mortgage Loan has taken place
on the part of Seller or the Mortgagor, or, on the part of any other party
involved in the origination of the Mortgage Loan. The proceeds of the Mortgage
Loan have been fully disbursed and there is no requirement for future advances
thereunder, and any and all requirements as to completion of any on-site or
off-site improvements and as to disbursements of any escrow funds therefor have
been complied with. All costs, fees and expenses incurred in making or closing
the Mortgage Loan and the recording of the Mortgage were paid or are in the
process of being paid, and the Mortgagor is not entitled to any refund of any
amounts paid or due under the Mortgage Note or Mortgage;

(m) The Seller or its affiliate is the sole owner of record and holder of the
Mortgage Loan and the indebtedness evidenced by the Mortgage Note, and upon
recordation the Purchaser or its designee will be the owner of record of the
Mortgage and the indebtedness evidenced by the Mortgage Note, and upon the sale
of the Mortgage Loan to the Purchaser, the Servicer will retain the Servicing
File in trust for the Purchaser only for the purpose of servicing and
supervising the servicing of the Mortgage Loan. Immediately prior to the
transfer and assignment to the Purchaser on the Closing Date, the Mortgage Loan,
including the Mortgage Note and the Mortgage, were not subject to an assignment
or pledge, and the Seller had good and marketable title

                                     III-13

<PAGE>

to and was the sole owner thereof and had full right to transfer and sell the
Mortgage Loan to the Purchaser free and clear of any encumbrance, equity, lien,
pledge, charge, claim or security interest and has the full right and authority
subject to no interest or participation of, or agreement with, any other party,
to sell and assign the Mortgage Loan pursuant to this Agreement and following
the sale of the Mortgage Loan, the Purchaser will own such Mortgage Loan free
and clear of any encumbrance, equity, participation interest, lien, pledge,
charge, claim or security interest. The Seller intends to relinquish all rights
to possess, control and monitor the Mortgage Loan, except for the purposes of
servicing the Mortgage Loan as set forth in this Agreement;

(n) Each first lien Mortgage Loan that is not a Co-op Loan is covered by an ALTA
lender's title insurance policy or other generally acceptable form of policy or
insurance acceptable to Fannie Mae or Freddie Mac, issued by a title insurer
acceptable to Fannie Mae or Freddie Mac and qualified to do business in the
jurisdiction where the Mortgaged Property is located, insuring (subject to the
exceptions contained in (j)(1), (2), (3) and (4) above) the Seller, its
successors and assigns, as to the first or second, as applicable, priority lien
of the Mortgage in the original principal amount of the Mortgage Loan. Where
required by applicable state law or regulation, the Mortgagor has been given the
opportunity to choose the carrier of the required mortgage title insurance. The
Seller, its successors and assigns, are the sole insureds of such lender's title
insurance policy, such title insurance policy has been duly and validly endorsed
to the Purchaser or the assignment to the Purchaser of the Seller's interest
therein does not require the consent of or notification to the insurer and such
lender's title insurance policy is in full force and effect and will be in full
force and effect upon the consummation of the transactions contemplated by this
Agreement and the related Purchase Price and Terms Letter. No claims have been
made under such lender's title insurance policy, and no prior holder of the
related Mortgage, including the Seller, has done, by act or omission, anything
which would impair the coverage of such lender's title insurance policy;

(o) There is no default, breach, violation or event of acceleration existing
under the Mortgage or the related Mortgage Note and no event which, with the
passage of time or with notice and the expiration of any grace or cure period,
would constitute a default, breach, violation or event permitting acceleration;
and neither the Seller nor any prior mortgagee has waived any default, breach,
violation or event permitting acceleration. With respect to each second lien
Mortgage Loan, (i) the First Lien is in full force and effect, (ii) there is no
default, breach, violation or event of acceleration existing under such prior
mortgage or the related mortgage note, (iii) no event which, with the passage of
time or with notice and the expiration of any grace or cure period, would
constitute a default, breach, violation or event of acceleration thereunder, and
either (A) the prior mortgage contains a provision which allows or (B)
applicable law requires, the mortgagee under the second lien Mortgage Loan to
receive notice of, and affords such mortgagee an opportunity to cure any default
by payment in full or otherwise under the prior mortgage;

(p) There are no mechanics' or similar liens or claims which have been filed for
work, labor or material (and no rights are outstanding that under law could give
rise to such liens) affecting the related Mortgaged Property which are or may be
liens prior to or equal to the lien of the related Mortgage;

                                     III-14

<PAGE>

(q) All improvements subject to the Mortgage which were considered in
determining the appraised value of the Mortgaged Property lie wholly within the
boundaries and building restriction lines of the Mortgaged Property (and wholly
within the project with respect to a condominium unit) and no improvements on
adjoining properties encroach upon the Mortgaged Property except those which are
insured against by the title insurance policy referred to in clause (m) above
and all improvements on the property comply with all applicable zoning and
subdivision laws and ordinances;

(r) The Mortgage Loan was originated by or for the Seller. The Mortgage Loan
complies with all the terms, conditions and requirements of the Seller's
Underwriting Standards in effect at the time of origination of such Mortgage
Loan. The Mortgage Notes and Mortgages (exclusive of any riders) are on forms
generally acceptable to Fannie Mae or Freddie Mac. Seller is currently selling
loans to Fannie Mae and/or Freddie Mac which are the same document forms as the
Mortgage Notes and Mortgages (inclusive of any riders). The Mortgage Loan bears
interest at the Mortgage Interest Rate set forth in the Mortgage Loan Schedule,
and Monthly Payments under the Mortgage Note are due and payable on the first
day of each month. The Mortgage contains the usual and enforceable provisions of
the originator at the time of origination for the acceleration of the payment of
the unpaid principal amount of the Mortgage Loan if the related Mortgaged
Property is sold without the prior consent of the mortgagee thereunder;

(s) The Mortgaged Property is not subject to any material damage by waste, fire,
earthquake, windstorm, flood or other casualty. At origination of the Mortgage
Loan there was, and there currently is, no proceeding pending for the total or
partial condemnation of the Mortgaged Property. There have not been any
condemnation proceedings with respect to the Mortgaged Property and there are no
such proceedings scheduled to commence at a future date;

(t) The related Mortgage contains customary and enforceable provisions such as
to render the rights and remedies of the holder thereof adequate for the
realization against the Mortgaged Property of the benefits of the security
provided thereby. There is no homestead or other exemption available to the
Mortgagor which would interfere with the right to sell the Mortgaged Property at
a trustee's sale or the right to foreclose the Mortgage;

(u) If the Mortgage constitutes a deed of trust, a trustee, authorized and duly
qualified if required under applicable law to act as such, has been properly
designated and currently so serves and is named in the Mortgage, and no fees or
expenses, except as may be required by local law, are or will become payable by
the Purchaser to the trustee under the deed of trust, except in connection with
a trustee's sale or attempted sale after default by the Mortgagor;

(v) The Mortgage File contains an appraisal of the related Mortgaged Property
signed prior to the final approval of the mortgage loan application by a
Qualified Appraiser, who had no interest, direct or indirect, in the Mortgaged
Property or in any loan made on the security thereof, and whose compensation is
not affected by the approval or disapproval of the Mortgage Loan, and the
appraisal and appraiser both satisfy the requirements of Fannie Mae or Freddie
Mac and Title XI of FIRREA and the regulations promulgated thereunder, all as in
effect on the date the Mortgage Loan was originated. The appraisal is in a form
acceptable to Fannie Mae or Freddie Mac;

                                     III-15

<PAGE>

(w)      All parties which have had any interest in the Mortgage, whether as
mortgagee, assignee, pledgee or otherwise, are (or, during the period in which
they held and disposed of such interest, were) (A) in compliance with any and
all applicable licensing requirements of the laws of the state wherein the
Mortgaged Property is located, and (B) (1) organized under the laws of such
state, or (2) qualified to do business in such state, or (3) federal savings and
loan associations or national banks or a Federal Home Loan Bank or savings bank
having principal offices in such state, or (4) not doing business in such state;

(x) The related Mortgage Note is not and has not been secured by any collateral
except the lien of the corresponding Mortgage and the security interest of any
applicable security agreement or chattel mortgage referred to above and such
collateral does not serve as security for any other obligation;

(y) The Mortgagor has received all disclosure materials required by
applicable law with respect to the making of such mortgage loans;

(z) The Mortgage Loan does not contain "graduated payment" features; to the
extent any Mortgage Loan contains any buydown provision, such buydown funds have
been maintained and administered in accordance with, and such Mortgage Loan
otherwise complies with, Fannie Mae/Freddie Mac requirements relating to buydown
loans;

(aa) The Mortgagor is not in bankruptcy and, the Mortgagor is not insolvent or
in bankruptcy and the Seller has no knowledge of any circumstances or condition
with respect to the Mortgage, the Mortgaged Property, the Mortgagor or the
Mortgagor's credit standing that could reasonably be expected to cause investors
to regard the Mortgage Loan as an unacceptable investment, cause the Mortgage
Loan to become delinquent, or materially adversely affect the value or
marketability of the Mortgage Loan;

(bb) The Mortgage Loans have an original term to maturity of not more than 30
years, with interest payable in arrears on the first day of each month. Each
Mortgage Note, other than a Mortgage Note related to a Balloon Loan, requires a
monthly payment which is sufficient to fully amortize the original principal
balance over the original term thereof and to pay interest at the related
Mortgage Interest Rate. No Mortgage Loan contains terms or provisions which
would result in negative amortization.

(cc)     (intentionally left blank)

(dd)     The Assignment of Mortgage is in recordable form and is acceptable for
recording under the laws of the jurisdiction in which the Mortgaged Property is
located;

(ee) As to Mortgage Loans that are not Co-op Loans and that are not secured by
an interest in a leasehold estate, the Mortgaged Property is located in the
state identified in the Mortgage Loan Schedule and consists of a single parcel
of real property with a detached single family residence erected thereon, or a
townhouse, or a two-to four-family dwelling, or an individual condominium unit
in a condominium project, or an individual unit in a planned unit development or
a de minimis planned unit development, provided, however, that no residence or
dwelling is a

                                     III-16

<PAGE>

single parcel of real property with a cooperative housing corporation erected
thereon, or a mobile home. As of the date of origination, no portion of the
Mortgaged Property was used for commercial purposes, and since the date or
origination no portion of the Mortgaged Property has been used for commercial
purposes;

(ff) Principal payments on the Mortgage Loan commenced no more than sixty (60)
days after the funds were disbursed in connection with the Mortgage Loan;

(gg) Certain Mortgage Loans as specified on the Mortgage Loan Schedule may
contain a Prepayment Penalty in an amount specified in the related Mortgage Note
or Mortgage.

(hh) As of the date of origination of the Mortgage Loan, the Mortgaged Property
was lawfully occupied under applicable law, and all inspections, licenses and
certificates required to be made or issued with respect to all occupied portions
of the Mortgaged Property and, with respect to the use and occupancy of the
same, including but not limited to certificates of occupancy and fire
underwriting certificates, have been made or obtained from the appropriate
authorities;

(ii)     If the Mortgaged Property is a condominium unit or a planned unit
development (other than a de minimis planned unit development), or stock in a
cooperative housing corporation, such condominium, cooperative or planned unit
development project meets the Seller's eligibility requirements as set forth in
Seller's underwriting guidelines;

(jj) There is no pending action or proceeding directly involving the Mortgaged
Property in which compliance with any environmental law, rule or regulation is
an issue; there is no violation of any environmental law, rule or regulation
with respect to the Mortgaged Property; and nothing further remains to be done
to satisfy in full all requirements of each such law, rule or regulation
constituting a prerequisite to use and enjoyment of said property;

(kk) The Mortgagor has not notified the Seller, and the Seller has no knowledge
of any relief requested or allowed to the Mortgagor under the Soldiers' and
Sailors' Civil Relief Act of 1940;

(ll) No Mortgage Loan was made in connection with the construction or
rehabilitation of a Mortgaged Property or facilitating the trade-in or exchange
of a Mortgaged Property;

(mm) No action has been taken or failed to be taken by the Seller on or prior to
the Closing Date which has resulted or will result in an exclusion from, denial
of, or defense to coverage under any Primary Mortgage Insurance Policy
(including, without limitation, any exclusions, denials or defenses which would
limit or reduce the availability of the timely payment of the full amount of the
loss otherwise due thereunder to the insured) whether arising out of actions,
representations, errors, omissions, negligence, or fraud of the Seller, or for
any other reason under such coverage;

(nn) Each Mortgage Loan has been serviced in all material respects in compliance
with Accepted Servicing Practices;

                                     III-17

<PAGE>

(oo) With respect to each Co-op Loan, the related Mortgage is a valid,
enforceable and subsisting first security interest on the related cooperative
shares securing the related cooperative note, subject only to (a) liens of the
cooperative for unpaid assessments representing the Mortgagor's pro rata share
of the cooperative's payments for its blanket mortgage, current and future real
property taxes, insurance premiums, maintenance fees and other assessments to
which like collateral is commonly subject and (b) other matters to which like
collateral is commonly subject which do not materially interfere with the
benefits of the security intended to be provided by the Security Agreement.
There are no liens against or security interest in the cooperative shares
relating to each Co-op Loan (except for unpaid maintenance, assessments and
other amounts owed to the related cooperative which individually or in the
aggregate will not have a material adverse effect on such Co-op Loan), which
have priority over the Seller's security interest in such cooperative shares;

(pp) With respect to each Co-op Loan, a search for filings of financing
statements has been made by a company competent to make the same, which company
is acceptable to Fannie Mae and qualified to do business in the jurisdiction
where the cooperative unit is located, and such search has not found anything
which would materially and adversely affect the Co-op Loan;

(qq) With respect to each Co-op Loan, the related cooperative corporation that
owns title to the related cooperative apartment building is a "cooperative
housing corporation" within the meaning of Section 216 of the Code, and is in
material compliance with applicable federal, state and local laws which, if not
complied with, could have a material adverse effect on the Mortgaged Property;

(rr) With respect to each Co-op Loan, there is no prohibition against pledging
the shares of the cooperative corporation or assigning the Co-op Lease;

(ss) The Mortgage Loan was originated by a mortgagee approved by the Secretary
of Housing and Urban Development pursuant to sections 203 and 211 of the
National Housing Act, a savings and loan association, a savings bank, a
commercial bank, credit union, insurance company or similar institution which is
supervised and examined by a federal or state authority;

(tt)     With respect to any ground lease to which a Mortgaged Property may be
subject: (i) a true, correct and complete copy of the ground lease and all
amendments, modifications and supplements thereto is included in the Servicing
File, and the Mortgagor is the owner of a valid and subsisting leasehold
interest under such ground lease; (ii) such ground lease is in full force and
effect, unmodified and not supplemented by any writing or otherwise except as
contained in the Mortgage File; (iii) all rent, additional rent and other
charges reserved therein have been fully paid to the extent payable as of the
Closing Date; (iv) the Mortgagor enjoys the quiet and peaceful possession of the
leasehold estate, subject to any sublease; (v) the Mortgagor is not in default
under any of the terms of such ground lease, and there are no circumstances
which, with the passage of time or the giving of notice, or both, would result
in a default under such ground lease; (vi) the lessor under such ground lease is
not in default under any of the terms or provisions of such ground lease on the
part of the lessor to be observed or performed; (vii) the lessor under such
ground lease has satisfied any repair or construction obligations due as of the
Closing Date pursuant to the terms of such ground lease; (viii) the execution,
delivery and performance of the Mortgage do not require the consent (other than
those consents which have been obtained and are in full force and effect) under,

                                     III-18

<PAGE>

and will not contravene any provision of or cause a default under, such ground
lease; (ix) the ground lease term extends, or is automatically renewable, for at
least five years beyond the maturity date of the related Mortgage Loan; and (x)
the Purchaser has the right to cure defaults on the ground lease;

(uu) With respect to any broker fees collected and paid on any of the Mortgage
Loans, all broker fees have been properly assessed to the borrower and no claims
will arise as to broker fees that are double charged and for which the borrower
would be entitled to reimbursement;

(vv) With respect to any Mortgage Loan as to which an affidavit has been
delivered to the Purchaser certifying that the original Mortgage Note has been
lost or destroyed and not been replaced, if such Mortgage Loan is subsequently
in default, the enforcement of such Mortgage Loan will not be materially
adversely affected by the absence of the original Mortgage Note;

(ww)     Each Mortgage Loan constitutes a qualified mortgage under Section
860G(a)(3)(A) of the Code and Treasury Regulations Section 1.860G-2(a)(1);

(xx) Except as provided in Section 2.07, the Mortgage Note, the Mortgage, the
Assignment of Mortgage and the other documents set forth in Exhibit A-1 and
required to be delivered on the related Closing Date have been delivered to the
Purchaser or its designee;

(yy) All information supplied by, on behalf of, or concerning the Mortgagor is
true, accurate and complete and does not contain any statement that is or will
be inaccurate or misleading in any material respect;

(zz) There does not exist on the related Mortgage Property any hazardous
substances, hazardous wastes or solid wastes, as such terms are defined in the
Comprehensive Environmental Response Compensation and Liability Act, the
Resource Conservation and Recovery Act of 1976, or other federal, state or local
environmental legislation;

(aaa) The Mortgagor has executed a statement to the effect that the Mortgagor
has received all disclosure materials required by applicable law with respect to
the making of adjustable rate mortgage loans. The Servicer shall maintain such
statement in the Servicing File;

(bbb)    No second lien Mortgage Loan has an LTV in excess of 100%.  No second
lien Mortgage Loan has an Equity LTV in excess of 100%;

(ccc) Either (a) no consent for the second lien Mortgage Loan is required by the
holder of the related first lien or (b) such consent has been obtained and is
contained in the Mortgage File;

(ddd) With respect to any second lien Mortgage Loan, the Seller has not received
notice of: (1) any proceeding for the total or partial condemnation of any
Mortgaged Property, (2) any subsequent, intervening mortgage, lien, attachment,
lis pendens or other encumbrance affecting any Mortgaged Property or (3) or any
default under any mortgage, lien or other encumbrance senior to each Mortgage;

                                     III-19

<PAGE>

(eee) With respect to any second lien Mortgage Loan, where required or customary
in the jurisdiction in which the Mortgaged Property is located, the original
lender has filed for record a request for notice of any action by the senior
lienholder under the related First Lien, and the original lender has notified
any senior lienholder in writing of the existence of the second lien Mortgage
Loan and requested notification of any action to be taken against the Mortgagor
by the senior lienholder;

(fff) No second lien Mortgage Loan is a "home equity line of credit";

(ggg) No Mortgage Loan had a Loan-to-Value Ratio at the time of origination of
more than 100%;

(hhh) As of the Closing Date, the Seller has not received a notice of default of
a First Lien which has not been cured; and

(iii) No First Lien provides for negative amortization.

(3) with respect to each Mortgage Loan identified on the Mortgage Loan Schedule
with an Originator of North American Mortgage Company

(a) The information for such Mortgage Loan set forth in the related Mortgage
Loan Schedule, including any diskette or other related data tapes sent to the
Purchaser, is complete, true and correct in all material respects as of the
related Cut-Off Date;

(b) With respect to a first lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a first lien or a first priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note subject
only to those items listed in (k) below. With respect to a first lien Mortgage
Loan that is a Co-op Loan, the Mortgage creates a first lien or a first priority
ownership interest in the stock ownership and leasehold rights associated with
the cooperative unit securing the related Mortgage Note;

(c) With respect to a second lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a second lien or a second priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note subject
only to those items listed in (k) below. With respect to a second lien Mortgage
Loan that is a Co-op Loan, the Mortgage creates a second lien or a second
priority ownership interest in the stock ownership and leasehold rights
associated with the cooperative unit securing the related Mortgage Note;

(d) All payments due prior to the Cut-off Date for such Mortgage Loan have been
made as of the Closing Date, the Mortgage Loan is not delinquent in payment more
than 30 days; there are no material defaults under the terms of the Mortgage
Loan; the Seller has not advanced funds, or induced, solicited or knowingly
received any advance of funds from a party other than the owner of the Mortgaged
Property subject to the Mortgage, directly or indirectly, for the payment of any
amount required by the Mortgage Loan; and there has been no more than one
delinquency during the preceding twelve-month period, and such delinquency did
not last more than 30 days;

                                     III-20

<PAGE>

(e) There are no defaults by the Mortgagor in complying with the terms of the
Mortgage, and all taxes, governmental assessments, insurance premiums, water,
sewer and municipal charges, leasehold payments or ground rents which previously
became due and owing have been paid, or escrow funds have been established in an
amount sufficient to pay for every such escrowed item which remains unpaid and
which has been assessed but is not yet due and payable;

(f) The terms of the Mortgage Note and the Mortgage have not been impaired,
waived, altered or modified in any respect, except by written instruments which
have been recorded or sent for recording to the extent any such recordation is
required by law, or, necessary to protect the interest of the Purchaser. No
other instrument of waiver, alteration or modification has been executed, and no
Mortgagor has been released, in whole or in part, from the terms thereof except
in connection with an assumption agreement and which assumption agreement is
part of the Mortgage File and the terms of which are reflected in the Mortgage
Loan Schedule; the substance of any such waiver, alteration or modification has
been approved by the issuer of any related Primary Mortgage Insurance Policy and
title insurance policy, to the extent required by the related policies;

(g)      The Mortgage Note and the Mortgage are not subject to any right of
rescission, set-off, counterclaim or defense, including, without limitation, the
defense of usury, nor will the operation of any of the terms of the Mortgage
Note or the Mortgage, or the exercise of any right thereunder, render the
Mortgage Note or Mortgage unenforceable, in whole or in part, or subject to any
right of rescission, set-off, counterclaim or defense, including the defense of
usury, and no such right of rescission, set-off, counterclaim or defense has
been asserted with respect thereto; and the Mortgagor was not a debtor in any
state or federal bankruptcy or insolvency proceeding at the time the Mortgage
Loan was originated;

(h) All buildings or other customarily insured improvements upon the Mortgaged
Property are insured by an insurer acceptable under the FNMA Guides, against
loss by fire, hazards of extended coverage and such other hazards as are
provided for in the FNMA Guides or by FHLMC, as well as all additional
requirements set forth in Section 4.10 of this Agreement. All such standard
hazard policies are in full force and effect and on the date of origination
contained a standard mortgagee clause naming the person which originated such
Mortgage Loan and its successors in interest and assigns as loss payee and such
clause is still in effect and all premiums due thereon have been paid. If
required by the Flood Disaster Protection Act of 1973, as amended, the Mortgage
Loan is covered by a flood insurance policy meeting the requirements of the
current guidelines of the Federal Insurance Administration which policy conforms
to FNMA and FHLMC requirements, as well as all additional requirements set forth
in Section 4.10 of this Agreement. Such policy was issued by an insurer
acceptable under FNMA or FHLMC guidelines. The Mortgage obligates the Mortgagor
thereunder to maintain all such insurance at the Mortgagor's cost and expense,
and upon the Mortgagor's failure to do so, authorizes the holder of the Mortgage
to maintain such insurance at the Mortgagor's cost and expense and to seek
reimbursement therefor from the Mortgagor;

(i) Any and all applicable requirements of any federal, state or local law
including, without limitation, usury, truth-in-lending, real estate settlement
procedures, consumer credit protection, equal credit opportunity or disclosure
laws applicable to the Mortgage Loan have been complied with in all material
respects;

                                     III-21

<PAGE>

(j) The Mortgage has not been satisfied, canceled or subordinated, in whole or
in part, or rescinded, and the Mortgaged Property has not been released from the
lien of the Mortgage, in whole or in part nor has any instrument been executed
that would effect any such release, cancellation, subordination or rescission.
The Seller has not waived the performance by the Mortgagor of any action, if the
Mortgagor's failure to perform such action would cause the Mortgage Loan to be
in default, nor has the Seller waived any default resulting from any action or
inaction by the Mortgagor;

(k) With respect to any first lien Mortgage Loan, the related Mortgage is a
valid, subsisting, enforceable and perfected first lien on the Mortgaged
Property and, with respect to any second lien Mortgage Loan, the related
Mortgage is a valid, subsisting, enforceable and perfected second lien on the
Mortgaged Property, in either case including all buildings on the Mortgaged
Property and all installations and mechanical, electrical, plumbing, heating and
air conditioning systems affixed to such buildings, and all additions,
alterations and replacements made at any time with respect to the foregoing
securing the Mortgage Note's original principal balance. The Mortgage and the
Mortgage Note do not contain any evidence of any security interest or other
interest or right thereto. Such lien is free and clear of all adverse claims,
liens and encumbrances subject only to (1) with respect to any second lien
Mortgage Loan, the related First Lien, (2) the lien of non-delinquent current
real property taxes and assessments not yet due and payable, (3) covenants,
conditions and restrictions, rights of way, easements and other matters of the
public record as of the date of recording which are acceptable to mortgage
lending institutions generally and either (A) which are referred to or otherwise
considered in the appraisal made for the originator of the Mortgage Loan, or (B)
which do not adversely affect the Appraised Value of the Mortgaged Property as
set forth in such appraisal, and (4) other matters to which like properties are
commonly subject which do not materially interfere with the benefits of the
security intended to be provided by the Mortgage or the use, enjoyment, value or
marketability of the related Mortgaged Property. Any security agreement, chattel
mortgage or equivalent document related to and delivered in connection with the
Mortgage Loan establishes and creates (1) with respect to any first lien
Mortgage Loan, a valid, subsisting, enforceable and perfected first lien and
first priority security interest and (2) with respect to any second lien
Mortgage Loan, a valid, subsisting, enforceable and perfected second lien and
second priority security interest, in each case, on the property described
therein, and the Seller has the full right to sell and assign the same to the
Purchaser;

(l) The Mortgage Note and the related Mortgage are original and genuine and each
is the legal, valid and binding obligation of the maker thereof, enforceable in
all respects in accordance with its terms subject to bankruptcy, insolvency,
moratorium, reorganization and other laws of general application affecting the
rights of creditors and by general equitable principles. All parties to the
Mortgage Note and the Mortgage had the legal capacity to enter into the Mortgage
Loan and to execute and deliver the Mortgage Note and the Mortgage. The Mortgage
Note and the Mortgage have been duly and properly executed by such parties. No
fraud, error, omission, misrepresentation, negligence or similar occurrence with
respect to a Mortgage Loan has taken place by the Seller or the Mortgagor, or,
on the part of any other party involved in the origination of the Mortgage Loan.
Except to the extent the Mortgage Loan is subject to completion escrows which
have been disclosed to and acknowledged by the Purchaser and which meet the
requirements of the Seller's Underwriting Standards, and as to which a completed
FNMA form 442 has been delivered to the Purchaser within ninety (90) days after
the Closing Date, the proceeds of the Mortgage Loan

                                     III-22

<PAGE>

have been fully disbursed and there is no requirement for future advances
thereunder, and any and all requirements as to completion of any on-site or
off-site improvements and as to disbursements of any escrow funds therefor have
been complied with. All costs, fees and expenses incurred in making or closing
the Mortgage Loan and the recording of the Mortgage were paid or are in the
process of being paid, and the Mortgagor is not entitled to any refund of any
amounts paid or due under the Mortgage Note or Mortgage;

(m) Immediately prior to the transfer and assignment contemplated herein, NAMCO
holds all right, title and interest in and to each Mortgage Loan other than
record ownership which is held by either North American or Dime. With respect to
any Mortgage Loan as to which record ownership is held by Dime, the Seller shall
cause Dime to take all actions necessary to transfer record ownership to the
Purchaser or its designee, and immediately upon the transfer and assignment of
such Mortgage Loan as contemplated herein, the Purchaser will have good legal
title to and will be the sole legal owner of each Mortgage Loan free and clear
of any encumbrance, equity, participation interest, lien, pledge, charge, claim
or security interest. Immediately prior to the transfer and assignment to the
Purchaser or its designee on the related Closing Date, the Mortgage Loan,
including the Mortgage Note and the Mortgage, was not subject to an assignment
or pledge. After the Closing Date, the Seller will have no right to modify or
alter the terms of the sale of the Mortgage Loan and the Seller will have no
obligation or right to repurchase the Mortgage Loan or substitute another
Mortgage Loan, except as provided in this Agreement, or as otherwise agreed to
by the Seller and the Purchaser;

(n) Each (1) Mortgage Loan, other than a Home Equity Loan or a Co-op Loan and
(2) Mortgage Loan, other than a Co-op Loan, that is a Home Equity Loan
originated with a principal balance greater than $100,000 is covered by an ALTA
lender's title insurance policy or other generally acceptable form of policy or
insurance acceptable to FNMA or FHLMC, issued by a title insurer acceptable to
FNMA or FHLMC and qualified to do business in the jurisdiction where the
Mortgaged Property is located, insuring (subject to the exceptions contained in
(b)(1), (2) and (3) above) the Seller, its successors and assigns, as to the
first priority lien of the Mortgage in the original principal amount of the
Mortgage Loan. Where required by applicable state law or regulation, the
Mortgagor has been given the opportunity to choose the carrier of the required
mortgage title insurance. The Seller, its successors and assigns, are the sole
insureds of such lender's title insurance policy, such title insurance policy
has been duly and validly endorsed to the Purchaser or the assignment to the
Purchaser of the Seller's interest therein does not require the consent of or
notification to the insurer and such lender's title insurance policy is in full
force and effect and will be in full force and effect upon the consummation of
the transactions contemplated by this Agreement. No claims have been made under
such lender's title insurance policy, and no prior holder of the related
Mortgage, including the Seller has done, by act or omission, anything which
would impair the coverage of such lender's title insurance policy;

(o) There is no default, breach, violation or event of acceleration existing
under the Mortgage or the related Mortgage Note and no event which, with the
passage of time or with notice and the expiration of any grace or cure period,
would constitute a default, breach, violation or event permitting acceleration;
and neither the Seller nor any prior mortgagee has waived any default, breach,
violation or event permitting acceleration. With respect to each second lien
Mortgage Loan, (i) the First Lien is in full force and effect, (ii) there is no
default, breach, violation

                                     III-23

<PAGE>

or event of acceleration existing under such prior mortgage or the related
mortgage note, (iii) no event which, with the passage of time or with notice and
the expiration of any grace or cure period, would constitute a default, breach,
violation or event of acceleration thereunder, and either (A) the prior mortgage
contains a provision which allows or (B) applicable law requires, the mortgagee
under the second lien Mortgage Loan to receive notice of, and affords such
mortgagee an opportunity to cure any default by payment in full or otherwise
under the prior mortgage;

(p) There are no mechanics' or similar liens or claims which have been filed for
work, labor or material (and no rights are outstanding that under law could give
rise to such liens) affecting the related Mortgaged Property which are or may be
liens prior to or equal to the lien of the related Mortgage;

(q) All improvements subject to the Mortgage which were considered in
determining the appraised value of the Mortgaged Property lie wholly within the
boundaries and building restriction lines of the Mortgaged Property (and wholly
within the project with respect to a condominium unit) except for de minimis
encroachments permitted by the FNMA Guide and which have been noted on the
appraisal or the title policy affirmatively insures against loss or damage by
reason of any violation, variation or encroachment or adverse circumstance which
is either disclosed or would have been disclosed by an accurate survey, and no
improvements on adjoining properties encroach upon the Mortgaged Property except
those which are insured against by the title insurance policy referred to in
clause (m) above or are acceptable under FNMA or FHLMC guidelines and all
improvements on the property comply with all applicable zoning and subdivision
laws and ordinances;

(r) The Mortgage Loan was originated by or for North American or Dime. The
Mortgage Loan complies with all the terms, conditions and requirements of the
Seller's Underwriting Standards in effect at the time of origination of such
Mortgage Loan unless otherwise negotiated by and agreed to by the Seller and the
Purchaser. The Mortgage Notes and Mortgages (exclusive of any riders) are on
forms generally acceptable to FNMA or FHLMC. The Seller is currently selling
loans to FNMA and/or FHLMC which are the same document forms as the Mortgage
Notes and Mortgages (inclusive of any riders). The Mortgage Loan currently bears
interest at the Mortgage Interest Rate as set forth in the Mortgage Loan
Schedule, and Monthly Payments under the Mortgage Note are due and payable on
the first day of each month. The Mortgage contains the usual and enforceable
provisions of the originator at the time of origination for the acceleration of
the payment of the unpaid principal amount of the Mortgage Loan if the related
Mortgaged Property is sold without the prior consent of the mortgagee
thereunder. As to any Adjustable Rate Mortgage Loan, all adjustments to the
Mortgage Interest Rate have been made in strict compliance with applicable state
and federal law and the terms of the related Mortgage Note;

(s) The Mortgaged Property is not subject to any material damage by waste, fire,
earthquake, windstorm, flood or other casualty. At origination of the Mortgage
Loan there was, and there currently is, no proceeding pending for the total or
partial condemnation of the Mortgaged Property. There have not been any
condemnation proceedings with respect to the Mortgaged Property and to the best
of the Seller's knowledge there are no such proceedings scheduled to commence at
a future date;

                                     III-24

<PAGE>

(t) The related Mortgage contains customary and enforceable provisions such as
to render the rights and remedies of the holder thereof adequate for the
realization against the Mortgaged Property of the benefits of the security
provided thereby, including, (1) in the case of a Mortgage designated as a deed
of trust, by trustee's sale, and (2) otherwise by judicial foreclosure. There is
no homestead or other exemption available to the Mortgagor which would interfere
with the right to sell the Mortgaged Property at a trustee's sale or the right
to foreclose the Mortgage;

(u) If the Mortgage constitutes a deed of trust, a trustee, authorized and duly
qualified if required under applicable law to act as such, has been properly
designated and currently so serves and is named in the Mortgage, and no fees or
expenses, except as may be required by local law, are or will become payable by
the Purchaser to the trustee under the deed of trust, except in connection with
a trustee's sale or attempted sale after default by the Mortgagor;

(v) The Servicing File contains an appraisal of the related Mortgaged Property
signed prior to the final approval of the mortgage loan application by a
Qualified Appraiser, approved by the originator of the Mortgage Loan, who had no
interest, direct or indirect, in the Mortgaged Property or in any loan made on
the security thereof, and whose compensation is not affected by the approval or
disapproval of the Mortgage Loan, and the appraisal and appraiser both satisfy
the requirements of FNMA or FHLMC and Title XI of the Federal Institutions
Reform, Recovery and Enforcement Act of 1989 and the regulations promulgated
thereunder, all as in effect on the date the Mortgage Loan was originated. The
appraisal is in a form acceptable to FNMA or FHLMC and was made by a Qualified
Appraiser;

(w)      All parties which have had any interest in the Mortgage, whether as
mortgagee, assignee, pledgee or otherwise, are (or, during the period in which
they held and disposed of such interest, were) (A) in compliance with any and
all applicable licensing requirements of the laws of the state wherein the
Mortgaged Property is located, and (B) (1) organized under the laws of such
state, or (2) qualified to do business in such state, or otherwise exempt from
such qualification or licensing, or (4) not doing business in such state;

(x) The related Mortgage Note is not and has not been secured by any collateral
except the lien of the corresponding Mortgage and the security interest of any
applicable security agreement or chattel mortgage referred to above and such
collateral does not serve as security for any other obligation;

(y) The Mortgagor has received all disclosure materials required by applicable
law with respect to the making of such mortgage loans;

(z) The Mortgage Loan does not contain "graduated payment" features; to the
extent any Mortgage Loan contains any buydown provision, such buydown funds have
been maintained and administered in accordance with, and such Mortgage Loan
otherwise complies with, FNMA/FHLMC requirements relating to buydown loans;

(aa) The Mortgagor is not in bankruptcy or insolvent and the Seller has no
knowledge of any circumstances or condition with respect to the Mortgage, the
Mortgaged Property, the Mortgagor or the Mortgagor's credit standing that could
reasonably be expected to cause

                                     III-25

<PAGE>

investors to regard the Mortgage Loan as an unacceptable investment, cause the
Mortgage Loan to become delinquent, or materially adversely affect the value or
marketability of the Mortgage Loan;

(bb) The Mortgage Loans have an original term to maturity of not more than 30
years, with interest payable in arrears on the first day of each month. Each
Mortgage Note requires a monthly payment which is sufficient to fully amortize
the original principal balance over the original term thereof and to pay
interest at the related Mortgage Interest Rate. No Mortgage Loan contains terms
or provisions which would result in negative amortization;

(cc) Except for Mortgage Loans underwritten in accordance with a Lender Paid
Mortgage Insurance Policy Program, if a Mortgage Loan has an LTV greater than
80%, the excess of the principal balance of the Mortgage Loan over 75% of the
Appraised Value, with respect to a Refinanced Mortgage Loan, or the lesser of
the Appraised Value or the purchase price of the Mortgaged Property, with
respect to a purchase money Mortgage Loan, is and will be insured as to payment
defaults by a Primary Mortgage Insurance Policy issued by a Qualified Insurer.
All provisions of such Primary Mortgage Insurance Policy have been and are being
complied with, such policy is in full force and effect, and all premiums due
thereunder have been paid. No action, inaction, or event has occurred and no
state of facts exists that has, or will result in the exclusion from, denial of,
or defense to coverage. Any Mortgage Loan subject to a Primary Mortgage
Insurance Policy obligates the Mortgagor thereunder to maintain the Primary
Mortgage Insurance Policy and to pay all premiums and charges in connection
therewith. The mortgage interest rate for the Mortgage Loan as set forth on the
Mortgage Loan Schedule is net of any such insurance premium;

(dd) The Assignment of Mortgage is in recordable form and is acceptable for
recording under the laws of the jurisdiction in which the Mortgaged Property is
located;

(ee) As to Mortgage Loans that are not Co-op Loans and that are not secured by
an interest in a leasehold estate, the Mortgaged Property is located in the
state identified in the Mortgage Loan Schedule and consists of a single parcel
of real property with a detached single family residence erected thereon, or a
townhouse, or a two-to four-family dwelling, or an individual condominium unit
in a condominium project, or an individual unit in a planned unit development or
a de minimis planned unit development, or a non-warrantable condominium, or a
manufactured home, if such manufactured home meets the FNMA and FHLMC
manufactured housing guidelines, provided, however, that no residence or
dwelling is a single parcel of real property with a cooperative housing
corporation erected thereon. As of the date of origination, no portion of the
Mortgaged Property was used for commercial purposes, and since the date of
origination no portion of the Mortgaged Property has been used for commercial
purposes, except for incidental uses which are in accordance with FNMA or FHLMC
guidelines;

(ff) Principal payments on the Mortgage Loan commenced no more than sixty (60)
days after the funds were disbursed in connection with the Mortgage Loan. The
Mortgage Note is payable on the first day of each month in equal monthly
installments of principal and interest, with interest calculated and payable in
arrears, sufficient to amortize the Mortgage Loan fully by the stated maturity
date, over an original term of not more than thirty years from commencement of
amortization;

                                     III-26

<PAGE>

(gg) As of the date of origination of the Mortgage Loan, the Mortgaged Property
was lawfully occupied under applicable law, and all inspections, licenses and
certificates required to be made or issued with respect to all occupied portions
of the Mortgaged Property and, with respect to the use and occupancy of the
same, including but not limited to certificates of occupancy and fire
underwriting certificates, have been made or obtained from the appropriate
authorities;

(hh)     If the Mortgaged Property is a condominium unit or a planned unit
development (other than a de minimis planned unit development), or stock in a
cooperative housing corporation, such condominium, cooperative or planned unit
development project meets the Seller's eligibility requirements as set forth in
Dime and/or North American's underwriting guidelines;

(ii) There is no pending action or proceeding directly involving the Mortgaged
Property in which compliance with any environmental law, rule or regulation is
an issue; there is no violation, to the best of the Seller's knowledge, of any
environmental law, rule or regulation with respect to the Mortgaged Property;
and nothing further remains to be done to satisfy in full all requirements of
each such law, rule or regulation constituting a prerequisite to use and
enjoyment of said property;

(jj) The Mortgagor has not notified the Seller and the Seller has no knowledge
of any relief requested or allowed to the Mortgagor under the Soldiers' and
Sailors' Civil Relief Act of 1940;

(kk) No Mortgage Loan was made in connection with the construction or
rehabilitation of a Mortgaged Property or facilitating the trade-in or exchange
of a Mortgaged Property;

(ll) No action has been taken or failed to be taken by the Seller on or prior to
the related Closing Date which has resulted or will result in an exclusion from,
denial of, or defense to coverage under any Primary Mortgage Insurance Policy
(including, without limitation, any exclusions, denials or defenses which would
limit or reduce the availability of the timely payment of the full amount of the
loss otherwise due thereunder to the insured) whether arising out of actions,
representations, errors, omissions, negligence, or fraud of the Seller or for
any other reason under such coverage;

(mm) Each Mortgage Loan has been serviced in all material respects in compliance
with Accepted Servicing Practices;

(nn) With respect to each Co-op Loan, the related Mortgage is a valid,
enforceable and subsisting first security interest on the related cooperative
shares securing the related cooperative note, subject only to (a) liens of the
cooperative for unpaid assessments representing the Mortgagor's pro rata share
of the cooperative's payments for its blanket mortgage, current and future real
property taxes, insurance premiums, maintenance fees and other assessments to
which like collateral is commonly subject and (b) other matters to which like
collateral is commonly subject which do not materially interfere with the
benefits of the security intended to be provided by the security agreement.
There are no liens against or security interest in the cooperative shares
relating to each Co-op Loan (except for unpaid maintenance, assessments and
other amounts owed to the related

                                     III-27

<PAGE>

cooperative which individually or in the aggregate will not have a material
adverse effect on such Co-op Loan), which have priority over the Seller's
security interest in such cooperative shares;

(oo) With respect to each Co-op Loan, a search for filings of financing
statements has been made by a company competent to make the same, which company
is acceptable to FNMA and qualified to do business in the jurisdiction where the
cooperative unit is located, and such search has not found anything which would
materially and adversely affect the Co-op Loan;

(pp) With respect to each Co-op Loan, the related cooperative corporation that
owns title to the related cooperative apartment building is a "cooperative
housing corporation" within the meaning of Section 216 of the Internal Revenue
Code, and is in material compliance with applicable federal, state and local
laws which, if not complied with, could have a material adverse effect on the
Mortgaged Property;

(qq) With respect to each Co-op Loan, there is no prohibition against pledging
the shares of the cooperative corporation or assigning the Co-op Lease;

(rr) The Mortgage Loan was originated by a mortgagee approved by the Secretary
of Housing and Urban Development pursuant to sections 203 and 211 of the
National Housing Act, a savings and loan association, a savings bank, a
commercial bank, credit union, insurance company or similar institution which is
supervised and examined by a federal or state authority;

(ss)     With respect to any ground lease to which a Mortgaged Property may be
subject: (i) a true, correct and complete copy of the ground lease and all
amendments, modifications and supplements thereto is included in the Mortgage
File, and the Mortgagor is the owner of a valid and subsisting leasehold
interest under such ground lease; (ii) such ground lease is in full force and
effect, unmodified and not supplemented by any writing or otherwise, except as
contained in the Mortgage File; (iii) all rent, additional rent and other
charges reserved therein have been fully paid to the extent payable as of the
related Closing Date; (iv) the Mortgagor enjoys the quiet and peaceful
possession of the leasehold estate, subject to any sublease; (v) the Mortgagor
is not in default under any of the terms of such ground lease, and there are no
circumstances which, with the passage of time or the giving of notice, or both,
would result in a default under such ground lease; (vi) the lessor under such
ground lease is not in default under any of the terms or provisions of such
ground lease on the part of the lessor to be observed or performed; (vii) the
lessor under such ground lease has satisfied any repair or construction
obligations due as of the related Closing Date pursuant to the terms of such
ground lease; and (viii) the execution, delivery and performance of the Mortgage
do not require the consent (other than those consents which have been obtained
and are in full force and effect) under, and will not contravene any provision
of or cause a default under, such ground lease;

(tt) With respect to any broker fees collected and paid on any of the Mortgage
Loans, all broker fees have been properly assessed to the borrower and no claims
will arise as to broker fees that are double charged and for which the borrower
would be entitled to reimbursement;

(uu) With respect to any Mortgage Loan as to which an affidavit has been
delivered to the Purchaser certifying that the original Mortgage Note has been
lost or destroyed and not been

                                     III-28

<PAGE>

replaced, if such Mortgage Loan is subsequently in default, the enforcement of
such Mortgage Loan will not be materially adversely affected by the absence of
the original Mortgage Note;

(vv)     Each Mortgage Loan constitutes a qualified mortgage under Section
860G(a)(3)(A) of the Code and Treasury Regulations Section 1.860G-2(a)(1);

(ww) Except as provided in Section 2.07, the Mortgage Note, the Mortgage, the
Assignment and the other documents set forth in Exhibit A and required to be
delivered on the related Closing Date have been delivered to the Purchaser or
its designee;

(xx) To the best of the Seller's knowledge, all information supplied by, on
behalf of, or concerning the Mortgagor is true, accurate and complete and does
not contain any statement that is or will be inaccurate or misleading in any
material respect;

(yy) To the best of the Seller's knowledge, there does not exist on the related
Mortgaged Property any hazardous substances, hazardous wastes or solid wastes,
as such terms are defined in the Comprehensive Environmental Response
Compensation and Liability Act, the Resource Conservation and Recovery Act of
1976, or other federal, state or local environmental legislation;

(zz) The Mortgagor has executed a statement to the effect that the Mortgagor has
received all disclosure materials required by applicable law with respect to the
making of adjustable rate mortgage loans. The Servicer shall maintain such
statement in the Servicing File;

(aaa) Either (a) no consent for the second lien Mortgage Loan is required by the
holder of the related first lien or (b) such consent has been obtained and is
contained in the Mortgage File;

(bbb) With respect to any second lien Mortgage Loan, the Seller has not received
notice of: (1) any proceeding for the total or partial condemnation of any
Mortgaged Property, (2) any intervening mortgage, lien, attachment, lis pendens
or other encumbrance adversely affecting the priority of the Mortgage Loan or
(3) or any default under any mortgage, lien or other encumbrance senior to each
Mortgage;

(ccc)    With respect to any second lien Mortgage Loan, where required in the
jurisdiction in which the Mortgaged Property is located, the original lender has
filed for record a request for notice of any action by the senior lienholder
under the related First Lien, and the original lender has notified any senior
lienholder in writing of the existence of the second lien Mortgage Loan and
requested notification of any action to be taken against the Mortgagor by the
senior lienholder;

(ddd)    No second lien Mortgage Loan is a "home equity line of credit";

(eee) No Mortgage Loan had a Loan-to-Value Ratio or a Combined Loan-to-Value
Ratio, if applicable, at the time of origination of more than 100%;

                                     III-29

<PAGE>

(fff) As of the Closing Date, the Seller has not received a notice of default of
a First Lien; and

(ggg) No First Lien provides for negative amortization.:

(4) with respect to each Mortgage Loan identified on the Mortgage Loan Schedule
with an Originator of Pinnacle Financial Corp.:

(a) The information set forth in the Mortgage Loan Schedule, including any
diskette or other related data tapes sent to the Purchaser, is complete, true
and correct in all material respects as of the Cut-Off Date;

(b) With respect to a Mortgage Loan that is not a Co-op Loan, the Mortgage
creates a first lien or a first priority ownership interest in an estate in fee
simple in real property securing the related Mortgage Note. With respect to a
Mortgage Loan that is a Co-op Loan, the Mortgage creates a first lien or a first
priority ownership interest in the stock ownership and leasehold rights
associated with the cooperative unit securing the related Mortgage Note;

(c) All payments due prior to the Cut-off Date for such Mortgage Loan have been
made as of the Closing Date, the Mortgage Loan is not delinquent in payment more
than 30 days and has not been dishonored; there are no material defaults under
the terms of the Mortgage Loan; the Seller has not advanced funds, or induced,
solicited or knowingly received any advance of funds from a party other than the
owner of the Mortgaged Property subject to the Mortgage, directly or indirectly,
for the payment of any amount required by the Mortgage Loan; and there has been
no more than one delinquency during the preceding twelve-month period, and such
delinquency did not last more than 30 days;

(d) There are no defaults by Seller in complying with the terms of the Mortgage,
and all taxes, governmental assessments, insurance premiums, water, sewer and
municipal charges, leasehold payments or ground rents which previously became
due and owing have been paid, or escrow funds have been established in an amount
sufficient to pay for every such escrowed item which remains unpaid and which
has been assessed but is not yet due and payable;

(e) The terms of the Mortgage Note and the Mortgage have not been impaired,
waived, altered or modified in any respect, except by written instruments which
have been recorded to the extent any such recordation is required by law, or,
necessary to protect the interest of the Purchaser. No instrument of waiver,
alteration or modification has been executed, and no Mortgagor has been
released, in whole or in part, from the terms thereof except in connection with
an assumption agreement and which assumption agreement is part of the Mortgage
File and the terms of which are reflected in the Mortgage Loan Schedule; the
substance of any such waiver, alteration or modification has been approved by
the issuer of any related Primary Mortgage Insurance Policy and title insurance
policy, to the extent required by the related policies;

(f)      The Mortgage Note and the Mortgage are not subject to any right of
rescission, set-off, counterclaim or defense, including, without limitation, the
defense of usury, nor will the operation of any of the terms of the Mortgage
Note or the Mortgage, or the exercise of any

                                     III-30

<PAGE>

right thereunder, render the Mortgage Note or Mortgage unenforceable, in whole
or in part, or subject to any right of rescission, set-off, counterclaim or
defense, including the defense of usury, and no such right of rescission,
set-off, counterclaim or defense has been asserted with respect thereto; and the
Mortgagor was not a debtor in any state or federal bankruptcy or insolvency
proceeding at the time the Mortgage Loan was originated;

(g) All buildings or other customarily insured improvements upon the Mortgaged
Property are insured by an insurer acceptable under the FNMA Guides, against
loss by fire, hazards of extended coverage and such other hazards as are
provided for in the FNMA Guides or by FHLMC, as well as all additional
requirements set forth in Section 4.10 of this Agreement. All such standard
hazard policies are in full force and effect and on the date of origination
contained a standard mortgagee clause naming the Seller and its Successors in
interest and assigns as loss payee and such clause is still in effect and all
premiums due thereon have been paid. If required by the Flood Disaster
Protection Act of 1973, as amended, the Mortgage Loan is covered by a flood
insurance policy meeting the requirements of the current guidelines of the
Federal Insurance Administration which policy conforms to FNMA and FHLMC
requirements, as well as all additional requirements set forth in Section 4.10
of this Agreement. Such policy was issued by an insurer acceptable under FNMA or
FHLMC guidelines. The Mortgage obligates the Mortgagor thereunder to maintain
all such insurance at the Mortgagor's cost and expense, and on the Mortgagor's
failure to do so, authorizes the holder of the Mortgage to maintain such
insurance at the Mortgagor's cost and expense and to seek reimbursement therefor
from the Mortgagor;

(h) Any and all requirements of any federal, state or local law including,
without limitation, usury, truth-in-lending, real estate settlement procedures,
consumer credit protection, equal credit opportunity or disclosure laws
applicable to the Mortgage Loan have been complied with in all material
respects;

(i) The Mortgage has not been satisfied, canceled or subordinated, in whole or
in part, or rescinded, and the Mortgaged Property has not been released from the
lien of the Mortgage, in whole or in part nor has any instrument been executed
that would effect any such release, cancellation, subordination or rescission.
The Seller has not waived the performance by the Mortgagor of any action, if the
Mortgagor's failure to perform such action would cause the Mortgage Loan to be
in default, nor has the Seller waived any default resulting from any action or
inaction by the Mortgagor;

(j) The Mortgage is a valid, subsisting, enforceable and perfected first lien on
the Mortgaged Property, including for Mortgage Loans that are not Co-op Loans,
all buildings on the Mortgaged Property and all installations and mechanical,
electrical, plumbing, heating and air conditioning systems affixed to such
buildings, and all additions, alterations and replacements made at any time with
respect to the foregoing securing the Mortgage Note's original principal
balance. The Mortgage and the Mortgage Note do not contain any evidence of any
security interest or other interest or right thereto. Such lien is free and
clear of all adverse claims, liens and encumbrances having priority over the
first lien of the Mortgage subject only to (1) the lien of non-delinquent
current real property taxes and assessments not yet due and payable, (2)
covenants, conditions and restrictions, rights of way, easements and other
matters of the public record as of the date of recording which are acceptable to
mortgage lending institutions generally and either (A) which are

                                     III-31

<PAGE>

referred to or otherwise considered in the appraisal made for the originator of
the Mortgage Loan, or (B) which do not adversely affect the appraised value of
the Mortgaged Property as set forth in such appraisal, and (3) other matters to
which like properties are commonly subject which do not materially interfere
with the benefits of the security intended to be provided by the Mortgage or the
use, enjoyment, value or marketability of the related Mortgaged Property. Any
security agreement, chattel mortgage or equivalent document related to and
delivered in connection with the Mortgage Loan establishes and creates a valid,
subsisting, enforceable and perfected first lien and first priority security
interest on the property described therein, and the Seller has the full right to
sell and assign the same to the Purchaser;

(k) The Mortgage Note and the related Mortgage are original and genuine and each
is the legal, valid and binding obligation of the maker thereof, enforceable in
all respects in accordance with its terms subject to bankruptcy, insolvency and
other laws of general application affecting the rights of creditors and the
Seller has taken all action necessary to transfer such rights of enforceability
to the Purchaser. All parties to the Mortgage Note and the Mortgage had the
legal capacity to enter into the Mortgage Loan and to execute and deliver the
Mortgage Note and the Mortgage. The Mortgage Note and the Mortgage have been
duly and properly executed by such parties. No fraud, error, omission,
misrepresentation, negligence or similar occurrence with respect to a Mortgage
Loan has taken place on the part of Seller or the Mortgagor, or, on the part of
any other party involved in the origination of the Mortgage Loan. The proceeds
of the Mortgage Loan have been fully disbursed and there is no requirement for
future advances thereunder, and any and all requirements as to completion of any
on-site or off-site improvements and as to disbursements of any escrow funds
therefor have been complied with. All costs, fees and expenses incurred in
making or closing the Mortgage Loan and the recording of the Mortgage were paid
or are in the process of being paid, and the Mortgagor is not entitled to any
refund of any amounts paid or due under the Mortgage Note or Mortgage;

(1) The Seller or its affiliate is the sole owner of record and holder of the
Mortgage Loan and the indebtedness evidenced by the Mortgage Note, except for
the assignments of mortgage which have been sent for recording, and upon
recordation the Purchaser or its designee will be the owner of record of the
Mortgage and the indebtedness evidenced by the Mortgage Note, and upon the sale
of the Mortgage Loan to the Purchaser, the Seller will retain the Mortgage File
or any part thereof with respect thereto not delivered to the Purchaser or the
Purchaser's designee in trust only for the purpose of servicing and supervising
the servicing of the Mortgage Loan. Immediately prior to the transfer and
assignment to the Purchaser on the Closing Date, the Mortgage Loan, including
the Mortgage Note and the Mortgage, were not subject to an assignment or pledge,
and the Seller had good and marketable title to and was the sole owner thereof
and had full right to transfer and sell the Mortgage Loan to the Purchaser free
and clear of any encumbrance, equity, lien, pledge, charge, claim or security
interest and has the full right and authority subject to no interest or
participation of, or agreement with, any other party, to sell and assign the
Mortgage Loan pursuant to this Agreement and following the sale of the Mortgage
Loan, the Purchaser will own such Mortgage Loan free and clear of an
encumbrance, equity, participation interest, lien, pledge, charge, claim or
security interest. The Seller intends to relinquish all rights to possess,
control and monitor the Mortgage Loan, except for the purposes of servicing the
Mortgage Loan as set forth in this Agreement. After the Closing Date, the Seller
will have no right to modify or alter the terms of the sale of the Mortgage Loan
and the Seller will have no obligation or right to repurchase the Mortgage

                                     III-32

<PAGE>

Loan or substitute another Mortgage Loan, except as provided in this Agreement,
or as otherwise agreed to by the Seller and the Purchaser;

(m) Each Mortgage Loan that is not a Co-op Loan is covered by an ALTA lender's
title insurance policy or other generally acceptable form of policy or insurance
acceptable to FNMA or FHLMC, issued by a title insurer acceptable to FNMA or
FHLMC and qualified to do business in the jurisdiction where the Mortgaged
Property is located, insuring (subject to the exceptions contained in (j)(1),
(2) and (3) above) the Seller, its successors and assigns, as to the first
priority lien of the Mortgage in the original principal amount of the Mortgage
Loan. Where required by state law or regulation, the Mortgagor has been given
the opportunity to choose the carrier of the required mortgage title insurance.
The Seller, its successors and assigns, are the sole insureds of such lender's
title insurance policy, such title insurance policy has been duly and validly
endorsed to the Purchaser or the assignment to the Purchaser of the Seller's
interest therein does not require the consent of or notification to the insurer
and such lender's title insurance policy is in full force and effect and will be
in full force and effect upon the consummation of the transactions contemplated
by this Agreement. No claims have been made under such lender's title insurance
policy, and no prior holder of the related Mortgage, including the Seller, has
done, by act or omission, anything which would impair the coverage of such
lender's title insurance policy;

(n) There is no default, breach, violation or event of acceleration existing
under the Mortgage or the related Mortgage Note and no event which, with the
passage of time or with notice and the expiration of any grace or cure period,
would constitute a default, breach, violation or event permitting acceleration;
and neither the Seller nor any prior mortgagee has waived any default, breach,
violation or event permitting acceleration;

(o) There are no mechanics' or similar liens or claims which have been filed for
work, labor or material (and no rights are outstanding that under law could give
rise to such liens) affecting the related Mortgaged Property which are or may be
liens prior to or equal to the lien of the related Mortgage;

(p) All improvements subject to the Mortgage which were considered in
determining the appraised value of the Mortgaged Property lie wholly within the
boundaries and building restriction lines of the Mortgaged Property (and wholly
within the project with respect to a condominium unit) and no improvements on
adjoining properties encroach upon the Mortgaged Property except those which are
insured against by the title insurance policy referred to in clause (m) above
and all improvements on the property comply with all applicable zoning and
subdivision laws and ordinances;

(q) The Mortgage Loan was originated by or for the Seller. The Mortgage Loan
complies with all the terms, conditions and requirements of the Seller's
Underwriting Standards in effect at the time of origination of such Mortgage
Loan. The Mortgage Notes and Mortgages (exclusive of any riders) are on forms
generally acceptable to FNMA or FHLMC. Seller is currently selling loans to FNMA
and/or FHLMC which are the same document forms as the Mortgage Notes and
Mortgages (inclusive of any riders). The Mortgage Loan bears interest at a fixed
rate as set forth in the Mortgage Loan Schedule, and Monthly Payments under the
Mortgage Note are due and payable on the first day of each month. The Mortgage
contains the usual and enforceable provisions

                                     III-33

<PAGE>

of the originator at the time of origination for the acceleration of the payment
of the unpaid principal amount of the Mortgage Loan if the related Mortgaged
Property is sold without the prior consent of the mortgagee thereunder;

(r) The Mortgaged Property is not subject to any material damage by waste, fire,
earthquake, windstorm, flood or other casualty. At origination of the Mortgage
Loan there was, and there currently is, no proceeding pending for the total or
partial condemnation of the Mortgaged Property. There have not been any
condemnation proceedings with respect to the Mortgaged Property and there are no
such proceedings scheduled to commence at a future date;

(s) The related Mortgage contains customary and enforceable provisions such as
to render the rights and remedies of the holder thereof adequate for the
realization against the Mortgaged Property of the benefits of the security
provided thereby, including, (1) in the case of a Mortgage designated as a deed
of trust, by trustee's sale, and (2) otherwise by judicial foreclosure. There is
no homestead or other exemption available to the Mortgagor which would interfere
with the right to sell the Mortgaged Property at a trustee's sale or the right
to foreclose the Mortgage;

(t) If the Mortgage constitutes a deed of trust, a trustee, authorized and duly
qualified if required under applicable law to act as such, has been properly
designated and currently so serves and is named in the Mortgage, and no fees or
expenses, except as may be required by local law, are or will become payable by
the Purchaser to the trustee under the deed of trust, except in connection with
a trustee's sale or attempted sale after default by the Mortgagor;

(u) The Mortgage File contains an appraisal of the related Mortgaged Property
signed prior to the final approval of the mortgage loan application by a
Qualified Appraiser, approved by the Seller, who had no interest, direct or
indirect, in the Mortgaged Property or in any loan made on the security thereof,
and whose compensation is not affected by the approval or disapproval of the
Mortgage Loan, and the appraisal and appraiser both satisfy the requirements of
FNMA or FHLMC and Title XI of the Federal Institutions Reform, Recovery, and
Enforcement Act of 1989 and the regulations promulgated thereunder, all as in
effect on the date the Mortgage Loan was originated. The appraisal is in a form
acceptable to FNMA or FHLMC and was made by a Qualified Appraiser;

(v)      All parties which have had any interest in the Mortgage, whether as
mortgagee, assignee, pledgee or otherwise, are (or, during the period in which
they held and disposed of such interest, were) (A) in compliance with any and
all applicable licensing requirements of the laws of the state wherein the
Mortgaged Property is located, and (B) (1) organized under the laws of such
state, or (2) qualified to do business in such state, or (3) federal savings and
loan associations or national banks or a Federal Home Loan Bank or savings bank
having principal offices in such state, or (4) not doing business in such state;

(w) The related Mortgage Note is not and has not been secured by any collateral
except the lien of the corresponding Mortgage and the security interest of any
applicable security agreement or chattel mortgage referred to above and such
collateral does not serve as security for any other obligation;

                                                      III-34

<PAGE>

(x) The Mortgagor has received all disclosure materials required by applicable
law with respect to the making of such mortgage loans;

(y) The Mortgage Loan does not contain "graduated payment" features; to the
extent any Mortgage Loan contains any buydown provision, such buydown funds have
been maintained and administered in accordance with, and such Mortgage Loan
otherwise complies with, FNMA/FHLMC requirements relating to buydown loans;

(z) The Mortgagor is not in bankruptcy and, the Mortgagor is not insolvent or in
bankruptcy and the Seller has no knowledge of any circumstances or condition
with respect to the Mortgage, the Mortgaged Property, the Mortgagor or the
Mortgagor's credit standing that could reasonably be expected to cause investors
to regard the Mortgage Loan as an unacceptable investment, cause the Mortgage
Loan to become delinquent, or materially adversely affect the value or
marketability of the Mortgage Loan;

(aa) The Mortgage Loans are fixed rate mortgage loans. The Mortgage Loans have
an original term to maturity of not more than 30 years, with interest payable in
arrears on the first day of each month. Each Mortgage Note requires a monthly
payment which is sufficient to fully amortize the original principal balance
over the original term thereof and to pay interest at the related Mortgage
Interest Rate. No Mortgage Loan contains terms or provisions which would result
in negative amortization.

(bb) Except for Mortgage Loans underwritten in accordance with the Lender Paid
Mortgage Insurance Policy Program, if a Mortgage Loan has an LTV greater than
80%, the excess of the principal balance of the Mortgage Loan over 75% of the
Appraised Value, with respect to a Refinanced Mortgage Loan, or the lesser of
the Appraised Value or the purchase price of the Mortgaged Property, with
respect to a purchase money Mortgage Loan, is and will be insured as to payment
defaults by a Primary Mortgage Insurance Policy issued by a Qualified Insurer.
All provisions of such Primary Mortgage Insurance Policy have been and are being
complied with, such policy is in full force and effect, and all premiums due
thereunder have been paid. No action, inaction, or event has occurred and no
state of facts exists that has, or will result in the exclusion from, denial of,
or defense to coverage. Any Mortgage Loan subject to a Primary Mortgage
Insurance Policy obligates the Mortgagor thereunder to maintain the Primary
Mortgage Insurance Policy and to pay all premiums and charges in connection
therewith. The mortgage interest rate for the Mortgage Loan as set forth on the
Mortgage Loan Schedule is net of any such insurance premium;

(cc) The assignment of Mortgage is in recordable form and is acceptable for
recording under the laws of the jurisdiction in which the Mortgaged Property is
located;

(dd) As to Mortgage Loans that are not Co-op Loans and that are not secured by
an interest in a leasehold estate, the Mortgaged Property is located in the
state identified in the Mortgage Loan Schedule and consists of a single parcel
of real property with a detached single family residence erected thereon, or a
townhouse, or a two-to four-family dwelling, or an individual condominium unit
in a condominium project, or an individual unit in a planned unit development or
a de minimis planned unit development, provided, however, that no residence or
dwelling is a single parcel of real property with a cooperative housing
corporation erected thereon, or a mobile

                                     III-35

<PAGE>

home. As of the date of origination, no portion of the Mortgaged Property is
used for commercial purposes, and since the date of origination no portion of
the Mortgaged Property is used for commercial purposes;

(ee) Principal payments on the Mortgage Loan commenced no more than sixty (60)
days after the funds were disbursed in connection with the Mortgage Loan. The
Mortgage Note is payable on the first day of each month in equal monthly
installments of principal and interest, with interest calculated and payable in
arrears, sufficient to amortize the Mortgage Loan fully by the stated maturity
date, over an original term of not more than thirty years from commencement of
amortization;

(ff) Certain Mortgage Loans as specified on the Mortgage Loan Schedule may
contain a Prepayment Penalty in an amount specified in the related Mortgage Note
or Mortgage.

(gg) As of the date of origination of the Mortgage Loan, the Mortgage Property
was lawfully occupied under applicable law, and all inspections, licenses and
certificates required to be made or issued with respect to all occupied portions
of the Mortgaged Property and, with respect to the use and occupancy of the
same, including but not limited to certificates of occupancy and fire
underwriting certificates, have been made or obtained from the appropriate
authorities;

(hh)     If the Mortgaged Property is a condominium unit or a planned unit
development (other than a de minimis planned unit development), or stock in a
cooperative housing corporation, such condominium, cooperative or planned unit
development project meets Seller's eligibility requirements as set forth in
Seller's underwriting guidelines;

(ii) There is no pending action or proceeding directly involving the Mortgaged
Property in which compliance with any environmental law, rule or regulation is
an issue; there is no violation of any environmental law, rule or regulation
with respect to the Mortgaged Property; and nothing further remains to be done
to satisfy in full all requirements of each such law, rule or regulation
constituting a prerequisite to use and enjoyment of said property;

(jj) The Mortgagor has not notified the Seller, and the Seller has no knowledge
of any relief requested or allowed to the Mortgagor under the Soldiers' and
Sailors' Civil Relief Act of 1940;

(kk) No Mortgage Loan was made in connection with the construction or
rehabilitation of a Mortgaged Property or facilitating the trade-in or exchange
of a Mortgaged Property;

(ll) No action has been taken or failed to be taken by Seller, on or prior to
the Closing Date which has resulted or will result in an exclusion from, denial
of, or defense to coverage under any Primary Mortgage Insurance Policy
(including, without limitation, any exclusions, denials or defenses which would
limit or reduce the availability of the timely payment of the full amount of the
loss otherwise due thereunder to the insured) whether arising out of actions,
representations, errors, omissions, negligence, or fraud of the Seller, or for
any other reason under such coverage;

                                     III-36

<PAGE>

(mm) Each Mortgage Loan has been serviced in all material respects in compliance
with Accepted Servicing Practices;

(nn) With respect to each Co-op Loan, the related Mortgage is a valid,
enforceable and subsisting first security interest on the related cooperative
shares securing the related cooperative note, subject only to (a) liens of the
cooperative for unpaid assessments representing the Mortgagor's pro rata share
of the cooperative's payments for its blanket mortgage, current and future real
property taxes, insurance premiums, maintenance fees and other assessments to
which like collateral is commonly subject and (b) other matters to which like
collateral is commonly subject which do not materially interfere with the
benefits of the security intended to be provided by the Security Agreement.
There are no liens against or security interest in the cooperative shares
relating to each Co-op Loan (except for unpaid maintenance, assessments and
other amounts owed to the related cooperative which individually or in the
aggregate will not have a material adverse effect on such Co-op Loan), which
have priority over the Seller's security interest in such cooperative shares;

(oo) With respect to each Co-op Loan, a search for filings of financing
statements has been made by a company competent to make the same, which company
is acceptable to FNMA and qualified to do business in the jurisdiction where the
cooperative unit is located, and such search has not found anything which would
materially and adversely affect the Co-op Loan;

(pp) With respect to each Co-op Loan, the related cooperative corporation that
owns title to the related cooperative apartment building is a "cooperative
housing corporation" within the meaning of Section 216 of the Internal Revenue
Code, and is in material compliance with applicable federal, state and local
laws which, if not complied with, could have a material adverse effect on the
Mortgaged Property;

(qq) With respect to each Co-op Loan, there is no prohibition against pledging
the shares of the cooperative corporation or assigning the Co-op Lease;

(rr) The Mortgage Loan was originated by a mortgagee approved by the Secretary
of Housing and Urban Development pursuant to sections 203 and 211 of the
National Housing Act, a savings and loan association, a savings bank, a
commercial bank, credit union, insurance company or similar institution Which is
Supervised and examined by a federal or state authority; and

(ss)     With respect to any ground lease to which a Mortgaged Property may be
subject: (i) the Mortgagor is the owner of a valid and subsisting leasehold
interest under such ground lease: (ii) such ground lease is in full force and
effect, unmodified and not supplemented by any writing or otherwise; (iii) all
rent, additional rent and other charges reserved therein have been fully paid to
the extent payable as of the Closing Date; (iv) the Mortgagor enjoys the quiet
and peaceful possession of the leasehold estate, subject to any sublease; (v)
the Mortgagor is not in default under any of the terms of such ground lease, and
there are no circumstances which, with the passage of time or the giving of
notice, or both, would result in a default under such ground lease; (vi) the
lessor under such ground lease is not in default under any of the terms or
provisions of such ground lease on the part of the lessor to be observed or
performed; (vii) the lessor under such ground lease has satisfied any repair or
construction obligations due as of the Closing Date pursuant to the terms of
such ground lease; and (viii) the execution, delivery and performance of the
Mortgage do not require

                                     III-37

<PAGE>

the consent (other than those consents which have been obtained and are in full
force and effect) under, and will not contravene any provision of or cause a
default under, such ground lease.

(tt) With respect to any broker fees collected and paid on any of the loans, all
broker fees have been properly assessed to the borrower and no claims will arise
as to broker fees that are double charged and for which the borrower would be
intitled to reimbursement.

(5) with respect to each Mortgage Loan identified on the Mortgage Loan Schedule
with an Originator of Starnet Mortgage:

(a) The information set forth in the Mortgage Loan Schedule, including any
diskette or other related data tapes sent to the Purchaser, is complete, true
and correct in all material respects as of the Cut-off Date;

(b) With respect to a first lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a first lien or a first priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note. With
respect to a first lien Mortgage Loan that is a Co-op Loan, the Mortgage creates
a first lien or a first priority ownership interest in the stock ownership and
leasehold rights associated with the cooperative unit securing the related
Mortgage Note;

(c) With respect to a second lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a second lien or a second priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note. With
respect to a second lien Mortgage Loan that is a Co-op Loan, the Mortgage
creates a second lien or a second priority ownership interest in the stock
ownership and leasehold rights associated with the cooperative unit securing the
related Mortgage Note;

(d) All payments due on or prior to the Cut-off Date for such Mortgage Loan have
been made as of the Closing Date, the Mortgage Loan is not delinquent in payment
more than 30 days and has not been dishonored; there are no material defaults
under the terms of the Mortgage Loan; the Seller has not advanced funds, or
induced, solicited or knowingly received any advance of funds from a party other
than the owner of the Mortgaged Property subject to the Mortgage, directly or
indirectly, for the payment of any amount required by the Mortgage Loan; and
there has been no more than one delinquency during the preceding twelve-month
period, and such delinquency did not last more than 30 days;

(e) All taxes, governmental assessments, insurance premiums, water, sewer and
municipal charges, leasehold payments or ground rents which previously became
due and owing have been paid, or escrow funds have been established in an amount
sufficient to pay for every such escrowed item which remains unpaid and which
has been assessed but is not yet due and payable;

(f) The terms of the Mortgage Note and the Mortgage have not been impaired,
waived, altered or modified in any respect, except by written instruments which
have been recorded to the extent any such recordation is required by law, or,
necessary to protect the interest of the Purchaser. No instrument of waiver,
alteration or modification has been executed, and no Mortgagor has been
released, in whole or in part, from the terms thereof except in connection with
an

                                     III-38

<PAGE>

assumption agreement and which assumption agreement is part of the Mortgage File
and the terms of which are reflected in the Mortgage Loan Schedule; the
substance of any such waiver, alteration or modification has been approved by
the issuer of any related Primary Mortgage Insurance Policy and title insurance
policy, to the extent required by the related policies;

(g) The Mortgage Note and the Mortgage are not subject to any right of
rescission, set-off, counterclaim or defense, including, without limitation, the
defense of usury, nor will the operation of any of the terms of the Mortgage
Note or the Mortgage, or the exercise of any right thereunder, render the
Mortgage Note or Mortgage unenforceable, in whole or in part, or subject to any
right of rescission, set-off, counterclaim or defense, including the defense of
usury, and no such right of rescission, set-off, counterclaim or defense has
been asserted with respect thereto; and the Mortgagor was not a debtor in any
state or federal bankruptcy or insolvency proceeding at the time the Mortgage
Loan was originated;

(h) All buildings or other customarily insured improvements upon the Mortgaged
Property are insured by an insurer acceptable under the Fannie Mae Guides,
against loss by fire, hazards of extended coverage and such other hazards as are
provided for in the Fannie Mae Guides or by Freddie Mac, as well as all
additional requirements set forth in Section 4.10 of this Agreement. All such
standard hazard policies are in full force and effect and on the date of
origination contained a standard mortgagee clause naming the Seller and its
successors in interest and assigns as loss payee and such clause is still in
effect and all premiums due thereon have been paid. If required by the Flood
Disaster Protection Act of 1973, as amended, the Mortgage Loan is covered by a
flood insurance policy meeting the requirements of the current guidelines of the
Federal Insurance Administration which policy conforms to Fannie Mae and Freddie
Mac requirements, as well as all additional requirements set forth in Section
4.10 of this Agreement. Such policy was issued by an insurer acceptable under
Fannie Mae or Freddie Mac guidelines. The Mortgage obligates the Mortgagor
thereunder to maintain all such insurance at the Mortgagor's cost and expense,
and upon the Mortgagor's failure to do so, authorizes the holder of the Mortgage
to maintain such insurance at the Mortgagor's cost and expense and to seek
reimbursement therefor from the Mortgagor;

(i) Any and all requirements of any federal, state or local law including,
without limitation, usury, truth-in-lending, real estate settlement procedures,
consumer credit protection, equal credit opportunity or disclosure laws
applicable to the Mortgage Loan have been complied with in all material
respects;

(j) The Mortgage has not been satisfied, canceled or subordinated, in whole or
in part, or rescinded, and the Mortgaged Property has not been released from the
lien of the Mortgage, in whole or in part nor has any instrument been executed
that would effect any such release, cancellation, subordination or rescission.
The Seller has not waived the performance by the Mortgagor of any action, if the
Mortgagor's failure to perform such action would cause the Mortgage Loan to be
in default, nor has the Seller waived any default resulting from any action or
inaction by the Mortgagor;

(k) With respect to any first lien Mortgage Loan, the related Mortgage is a
valid, subsisting, enforceable and perfected first lien on the Mortgaged
Property and, with respect to any second lien Mortgage Loan, the related
Mortgage is a valid, subsisting, enforceable and perfected

                                     III-39

<PAGE>

second lien on the Mortgaged Property, including for Mortgage Loans that are not
Co-op Loans, all buildings on the Mortgaged Property and all installations and
mechanical, electrical, plumbing, heating and air conditioning systems affixed
to such buildings, and all additions, alterations and replacements made at any
time with respect to the foregoing securing the Mortgage Note's original
principal balance. The Mortgage and the Mortgage Note do not contain any
evidence of any security interest or other interest or right thereto. Such lien
is free and clear of all adverse claims, liens and encumbrances having priority
over the first or second lien, as applicable, of the Mortgage subject only to
(1) with respect to any second lien Mortgage Loan, the related First Lien, (2)
the lien of non-delinquent current real property taxes and assessments not yet
due and payable, (3) covenants, conditions and restrictions, rights of way,
easements and other matters of the public record as of the date of recording
which are acceptable to mortgage lending institutions generally and either (A)
which are referred to or otherwise considered in the appraisal made for the
originator of the Mortgage Loan, or (B) which do not adversely affect the
appraised value of the Mortgaged Property as set forth in such appraisal, and
(4) other matters to which like properties are commonly subject which do not
materially interfere with the benefits of the security intended to be provided
by the Mortgage or the use, enjoyment, value or marketability of the related
Mortgaged Property. Any security agreement, chattel mortgage or equivalent
document related to and delivered in connection with the Mortgage Loan
establishes and creates (1) with respect to any first lien Mortgage Loan, a
valid, subsisting, enforceable and perfected first lien and first priority
security interest and (2) with respect to any second lien Mortgage Loan, a
valid, subsisting, enforceable and perfected second lien and second priority
security interest, in each case, on the property described therein, and the
Seller has the full right to sell and assign the same to the Purchaser;

(1) The Mortgage Note and the related Mortgage are original and genuine and each
is the legal, valid and binding obligation of the maker thereof, enforceable in
all respects in accordance with its terms subject to bankruptcy, insolvency,
moratorium, reorganization and other laws of general application affecting the
rights of creditors and by general equitable principles and the Seller has taken
all action necessary to transfer such rights of enforceability to the Purchaser.
All parties to the Mortgage Note and the Mortgage had the legal capacity to
enter into the Mortgage Loan and to execute and deliver the Mortgage Note and
the Mortgage. The Mortgage Note and the Mortgage have been duly and properly
executed by such parties. No fraud, error, omission, misrepresentation,
negligence or similar occurrence with respect to a Mortgage Loan has taken place
on the part of Seller or the Mortgagor, or, on the part of any other party
involved in the origination of the Mortgage Loan. The proceeds of the Mortgage
Loan have been fully disbursed and there is no requirement for future advances
thereunder, and any and all requirements as to completion of any on-site or
off-site improvements and as to disbursements of any escrow funds therefor have
been complied with. All costs, fees and expenses incurred in making or closing
the Mortgage Loan and the recording of the Mortgage were paid or are in the
process of being paid, and the Mortgagor is not entitled to any refund of any
amounts paid or due under the Mortgage Note or Mortgage;

(m) The Seller or its affiliate is the sole owner of record and holder of the
Mortgage Loan and the indebtedness evidenced by the Mortgage Note, and upon
recordation the Purchaser or its designee will be the owner of record of the
Mortgage and the indebtedness evidenced by the Mortgage Note, and upon the sale
of the Mortgage Loan to the Purchaser, the Servicer will retain the Servicing
File in trust for the Purchaser only for the purpose of servicing and
supervising the servicing of the Mortgage Loan. Immediately prior to the
transfer and assignment

                                     III-40

<PAGE>

to the Purchaser on the Closing Date, the Mortgage Loan, including the Mortgage
Note and the Mortgage, were not subject to an assignment or pledge, and the
Seller had good and marketable title to and was the sole owner thereof and had
full right to transfer and sell the Mortgage Loan to the Purchaser free and
clear of any encumbrance, equity, lien, pledge, charge, claim or security
interest and has the full right and authority subject to no interest or
participation of, or agreement with, any other party, to sell and assign the
Mortgage Loan pursuant to this Agreement and following the sale of the Mortgage
Loan, the Purchaser will own such Mortgage Loan free and clear of any
encumbrance, equity, participation interest, lien, pledge, charge, claim or
security interest. The Seller intends to relinquish all rights to possess,
control and monitor the Mortgage Loan, except for the purposes of servicing the
Mortgage Loan as set forth in this Agreement;

(n) Each Mortgage Loan that is not a Co-op Loan is covered by an ALTA lender's
title insurance policy or other generally acceptable form of policy or insurance
acceptable to Fannie Mae or Freddie Mac, issued by a title insurer acceptable to
Fannie Mae or Freddie Mac and qualified to do business in the jurisdiction where
the Mortgaged Property is located, insuring (subject to the exceptions contained
in (j)(1), (2), (3) and (4) above) the Seller, its successors and assigns, as to
the first or second, as applicable, priority lien of the Mortgage in the
original principal amount of the Mortgage Loan. Where required by applicable
state law or regulation, the Mortgagor has been given the opportunity to choose
the carrier of the required mortgage title insurance. The Seller, its successors
and assigns, are the sole insureds of such lender's title insurance policy, such
title insurance policy has been duly and validly endorsed to the Purchaser or
the assignment to the Purchaser of the Seller's interest therein does not
require the consent of or notification to the insurer and such lender's title
insurance policy is in full force and effect and will be in full force and
effect upon the consummation of the transactions contemplated by this Agreement
and the related Purchase Price and Terms Letter. No claims have been made under
such lender's title insurance policy, and no prior holder of the related
Mortgage, including the Seller, has done, by act or omission, anything which
would impair the coverage of such lender's title insurance policy;

(o) There is no default, breach, violation or event of acceleration existing
under the Mortgage or the related Mortgage Note and no event which, with the
passage of time or with notice and the expiration of any grace or cure period,
would constitute a default, breach, violation or event permitting acceleration;
and neither the Seller nor any prior mortgagee has waived any default, breach,
violation or event permitting acceleration. With respect to each second lien
Mortgage Loan, (i) the First Lien is in full force and effect, (ii) there is no
default, breach, violation or event of acceleration existing under such prior
mortgage or the related mortgage note, (iii) no event which, with the passage of
time or with notice and the expiration of any grace or cure period, would
constitute a default, breach, violation or event of acceleration thereunder, and
either (A) the prior mortgage contains a provision which allows or (B)
applicable law requires, the mortgagee under the second lien Mortgage Loan to
receive notice of, and affords such mortgagee an opportunity to cure any default
by payment in full or otherwise under the prior mortgage;

(p) There are no mechanics' or similar liens or claims which have been filed for
work, labor or material (and no rights are outstanding that under law could give
rise to such liens) affecting the related Mortgaged Property which are or may be
liens prior to or equal to the lien of the related Mortgage;

                                     III-41

<PAGE>

(q) All improvements subject to the Mortgage which were considered in
determining the appraised value of the Mortgaged Property lie wholly within the
boundaries and building restriction lines of the Mortgaged Property (and wholly
within the project with respect to a condominium unit) and no improvements on
adjoining properties encroach upon the Mortgaged Property except those which are
insured against by the title insurance policy referred to in clause (m) above
and all improvements on the property comply with all applicable zoning and
subdivision laws and ordinances;

(r) The Mortgage Loan was originated by or for the Seller. The Mortgage Loan
complies with all the terms, conditions and requirements of the Seller's
Underwriting Standards in effect at the time of origination of such Mortgage
Loan. The Mortgage Notes and Mortgages (exclusive of any riders) are on forms
generally acceptable to Fannie Mae or Freddie Mac. Seller is currently selling
loans to Fannie Mae and/or Freddie Mac which are the same document forms as the
Mortgage Notes and Mortgages (inclusive of any riders). The Mortgage Loan bears
interest at the Mortgage Interest Rate set forth in the Mortgage Loan Schedule,
and Monthly Payments under the Mortgage Note are due and payable on the first
day of each month. The Mortgage contains the usual and enforceable provisions of
the originator at the time of origination for the acceleration of the payment of
the unpaid principal amount of the Mortgage Loan if the related Mortgaged
Property is sold without the prior consent of the mortgagee thereunder;

(s) The Mortgaged Property is not subject to any material damage by waste, fire,
earthquake, windstorm, flood or other casualty. At origination of the Mortgage
Loan there was, and there currently is, no proceeding pending for the total or
partial condemnation of the Mortgaged Property. There have not been any
condemnation proceedings with respect to the Mortgaged Property and there are no
such proceedings scheduled to commence at a future date;

(t) The related Mortgage contains customary and enforceable provisions such as
to render the rights and remedies of the holder thereof adequate for the
realization against the Mortgaged Property of the benefits of the security
provided thereby. There is no homestead or other exemption available to the
Mortgagor which would interfere with the right to sell the Mortgaged Property at
a trustee's sale or the right to foreclose the Mortgage;

(u) If the Mortgage constitutes a deed of trust, a trustee, authorized and duly
qualified if required under applicable law to act as such, has been properly
designated and currently so serves and is named in the Mortgage, and no fees or
expenses, except as may be required by local law, are or will become payable by
the Purchaser to the trustee under the deed of trust, except in connection with
a trustee's sale or attempted sale after default by the Mortgagor;

(v) The Mortgage File contains an appraisal of the related Mortgaged Property
signed prior to the final approval of the mortgage loan application by a
Qualified Appraiser, who had no interest, direct or indirect, in the Mortgaged
Property or in any loan made on the security thereof, and whose compensation is
not affected by the approval or disapproval of the Mortgage Loan, and the
appraisal and appraiser both satisfy the requirements of Fannie Mae or Freddie
Mac and Title XI of FIRREA and the regulations promulgated thereunder, all as in
effect on the date the Mortgage Loan was originated. The appraisal is in a form
acceptable to Fannie Mae or Freddie Mac;

                                     III-42

<PAGE>

(w)      All parties which have had any interest in the Mortgage, whether as
mortgagee, assignee, pledgee or otherwise, are (or, during the period in which
they held and disposed of such interest, were) (A) in compliance with any and
all applicable licensing requirements of the laws of the state wherein the
Mortgaged Property is located, and (B) (1) organized under the laws of such
state, or (2) qualified to do business in such state, or (3) federal savings and
loan associations or national banks or a Federal Home Loan Bank or savings bank
having principal offices in such state, or (4) not doing business in such state;

(x) The related Mortgage Note is not and has not been secured by any collateral
except the lien of the corresponding Mortgage and the security interest of any
applicable security agreement or chattel mortgage referred to above and such
collateral does not serve as security for any other obligation;

(y) The Mortgagor has received all disclosure materials required by applicable
law with respect to the making of such mortgage loans;

(z) The Mortgage Loan does not contain "graduated payment" features; to the
extent any Mortgage Loan contains any buydown provision, such buydown funds have
been maintained and administered in accordance with, and such Mortgage Loan
otherwise complies with, Fannie Mae/Freddie Mac requirements relating to buydown
loans;

(aa) The Mortgagor is not in bankruptcy and, the Mortgagor is not insolvent or
in bankruptcy and the Seller has no knowledge of any circumstances or condition
with respect to the Mortgage, the Mortgaged Property, the Mortgagor or the
Mortgagor's credit standing that could reasonably be expected to cause investors
to regard the Mortgage Loan as an unacceptable investment, cause the Mortgage
Loan to become delinquent, or materially adversely affect the value or
marketability of the Mortgage Loan;

(bb) The Mortgage Loans have an original term to maturity of not more than 30
years, with interest payable in arrears on the first day of each month. Each
Mortgage Note requires a monthly payment which is sufficient to fully amortize
the original principal balance over the original term thereof and to pay
interest at the related Mortgage Interest Rate. No Mortgage Loan contains terms
or provisions which would result in negative amortization.

(cc) Except for Mortgage Loans underwritten in accordance with the Lender Paid
Mortgage Insurance Policy Program, if a Mortgage Loan has an LTV greater than
80%, the excess of the principal balance of the Mortgage Loan over 75% of the
Appraised Value, with respect to a Refinanced Mortgage Loan, or the lesser of
the Appraised Value or the purchase price of the Mortgaged Property, with
respect to a purchase money Mortgage Loan, is and will be insured as to payment
defaults by a Primary Mortgage Insurance Policy issued by a Qualified Insurer.
All provisions of such Primary Mortgage Insurance Policy have been and are being
complied with, such policy is in full force and effect, and all premiums due
thereunder have been paid. No action, inaction, or event has occurred and no
state of facts exists that has, or will result in the exclusion from, denial of,
or defense to coverage. Any Mortgage Loan subject to a Primary Mortgage
Insurance Policy obligates the Mortgagor thereunder to maintain the Primary
Mortgage Insurance Policy and

                                     III-43

<PAGE>

to pay all premiums and charges in connection therewith. The mortgage interest
rate for the Mortgage Loan as set forth on the Mortgage Loan Schedule is net of
any such insurance premium;

(dd) The Assignment of Mortgage is in recordable form and is acceptable for
recording under the laws of the jurisdiction in which the Mortgaged Property is
located;

(ee) As to Mortgage Loans that are not Co-op Loans and that are not secured by
an interest in a leasehold estate, the Mortgaged Property is located in the
state identified in the Mortgage Loan Schedule and consists of a single parcel
of real property with a detached single family residence erected thereon, or a
townhouse, or a two-to four-family dwelling, or an individual condominium unit
in a condominium project, or an individual unit in a planned unit development or
a de minimis planned unit development, provided, however, that no residence or
dwelling is a single parcel of real property with a cooperative housing
corporation erected thereon, or a mobile home. As of the date of origination, no
portion of the Mortgaged Property was used for commercial purposes, and since
the date of origination no portion of the Mortgaged Property has been used for
commercial purposes;

(ff) Principal payments on the Mortgage Loan commenced no more than sixty (60)
days after the funds were disbursed in connection with the Mortgage Loan. The
Mortgage Note is payable on the first day of each month in equal monthly
installments of principal and interest, with interest calculated and payable in
arrears, sufficient to amortize the Mortgage Loan fully by the stated maturity
date, over an original term of not more than thirty years from commencement of
amortization;

(gg) Certain Mortgage Loans as specified on the Mortgage Loan Schedule may
contain a Prepayment Penalty in an amount specified in the related Mortgage Note
or Mortgage.

(hh) As of the date of origination of the Mortgage Loan, the Mortgaged Property
was lawfully occupied under applicable law, and all inspections, licenses and
certificates required to be made or issued with respect to all occupied portions
of the Mortgaged Property and, with respect to the use and occupancy of the
same, including but not limited to certificates of occupancy and fire
underwriting certificates, have been made or obtained from the appropriate
authorities;

(ii)     If the Mortgaged Property is a condominium unit or a planned unit
development (other than a de minimis planned unit development), or stock in a
cooperative housing corporation, such condominium, cooperative or planned unit
development project meets the Seller's eligibility requirements as set forth in
Seller's underwriting guidelines;

(jj) There is no pending action or proceeding directly involving the Mortgaged
Property in which compliance with any environmental law, rule or regulation is
an issue; there is no violation of any environmental law, rule or regulation
with respect to the Mortgaged Property; and nothing further remains to be done
to satisfy in full all requirements of each such law, rule or regulation
constituting a prerequisite to use and enjoyment of said property;

                                     III-44

<PAGE>

(kk) The Mortgagor has not notified the Seller, and the Seller has no knowledge
of any relief requested or allowed to the Mortgagor under the Soldiers' and
Sailors' Civil Relief Act of 1940;

(ll) No Mortgage Loan was made in connection with the construction or
rehabilitation of a Mortgaged Property or facilitating the trade-in or exchange
of a Mortgaged Property;

(mm) No action has been taken or failed to be taken by the Seller on or prior to
the Closing Date which has resulted or will result in an exclusion from, denial
of, or defense to coverage under any Primary Mortgage Insurance Policy
(including, without limitation, any exclusions, denials or defenses which would
limit or reduce the availability of the timely payment of the full amount of the
loss otherwise due thereunder to the insured) whether arising out of actions,
representations, errors, omissions, negligence, or fraud of the Seller, or for
any other reason under such coverage;

(nn) Each Mortgage Loan has been serviced in all material respects in compliance
with Accepted Servicing Practices;

(oo) With respect to each Co-op Loan, the related Mortgage is a valid,
enforceable and subsisting first security interest on the related cooperative
shares securing the related cooperative note, subject only to (a) liens of the
cooperative for unpaid assessments representing the Mortgagor's pro rata share
of the cooperative's payments for its blanket mortgage, current and future real
property taxes, insurance premiums, maintenance fees and other assessments to
which like collateral is commonly subject and (b) other matters to which like
collateral is commonly subject which do not materially interfere with the
benefits of the security intended to be provided by the Security Agreement.
There are no liens against or security interest in the cooperative shares
relating to each Co-op Loan (except for unpaid maintenance, assessments and
other amounts owed to the related cooperative which individually or in the
aggregate will not have a material adverse effect on such Co-op Loan), which
have priority over the Seller's security interest in such cooperative shares;

(pp) With respect to each Co-op Loan, a search for filings of financing
statements has been made by a company competent to make the same, which company
is acceptable to Fannie Mae and qualified to do business in the jurisdiction
where the cooperative unit is located, and such search has not found anything
which would materially and adversely affect the Co-op Loan;

(qq) With respect to each Co-op Loan, the related cooperative corporation that
owns title to the related cooperative apartment building is a "cooperative
housing corporation" within the meaning of Section 216 of the Code, and is in
material compliance with applicable federal, state and local laws which, if not
complied with, could have a material adverse effect on the Mortgaged Property;

(rr) With respect to each Co-op Loan, there is no prohibition against pledging
the shares of the cooperative corporation or assigning the Co-op Lease;

(ss) The Mortgage Loan was originated by a mortgagee approved by the Secretary
of Housing and Urban Development pursuant to sections 203 and 211 of the
National Housing Act,

                                     III-45

<PAGE>

a savings and loan association, a savings bank, a commercial bank, credit union,
insurance company or similar institution which is supervised and examined by a
federal or state authority;

(tt)     With respect to any ground lease to which a Mortgaged Property may be
subject: (i) a true, correct and complete copy of the ground lease and all
amendments, modifications and supplements thereto is included in the Servicing
File, and the Mortgagor is the owner of a valid and subsisting leasehold
interest under such ground lease; (ii) such ground lease is in full force and
effect, unmodified and not supplemented by any writing or otherwise except as
contained in the Mortgage File; (iii) all rent, additional rent and other
charges reserved therein have been fully paid to the extent payable as of the
Closing Date; (iv) the Mortgagor enjoys the quiet and peaceful possession of the
leasehold estate, subject to any sublease; (v) the Mortgagor is not in default
under any of the terms of such ground lease, and there are no circumstances
which, with the passage of time or the giving of notice, or both, would result
in a default under such ground lease; (vi) the lessor under such ground lease is
not in default under any of the terms or provisions of such ground lease on the
part of the lessor to be observed or performed; (vii) the lessor under such
ground lease has satisfied any repair or construction obligations due as of the
Closing Date pursuant to the terms of such ground lease; (viii) the execution,
delivery and performance of the Mortgage do not require the consent (other than
those consents which have been obtained and are in full force and effect) under,
and will not contravene any provision of or cause a default under, such ground
lease; (ix) the ground lease term extends, or is automatically renewable, for at
least five years beyond the maturity date of the related Mortgage Loan; and (x)
the Purchaser has the right to cure defaults on the ground lease;

(uu) With respect to any broker fees collected and paid on any of the Mortgage
Loans, all broker fees have been properly assessed to the borrower and no claims
will arise as to broker fees that are double charged and for which the borrower
would be entitled to reimbursement;

(vv) With respect to any Mortgage Loan as to which an affidavit has been
delivered to the Purchaser certifying that the original Mortgage Note has been
lost or destroyed and not been replaced, if such Mortgage Loan is subsequently
in default, the enforcement of such Mortgage Loan will not be materially
adversely affected by the absence of the original Mortgage Note;

(ww) Each Mortgage Loan constitutes a qualified mortgage under Section
860G(a)(3)(A) of the Code and Treasury Regulations Section 1.860G-2(a)(1);

(xx) Except as provided in Section 2.07, the Mortgage Note, the Mortgage, the
Assignment of Mortgage and the other documents set forth in Exhibit A-1 and
required to be delivered on the related Closing Date have been delivered to the
Purchaser or its designee;

(yy) All information supplied by, on behalf of, or concerning the Mortgagor is
true, accurate and complete and does not contain any statement that is or will
be inaccurate or misleading in any material respect;

(zz) There does not exist on the related Mortgage Property any hazardous
substances, hazardous wastes or solid wastes, as such terms are defined in the
Comprehensive Environmental Response Compensation and Liability Act, the
Resource Conservation and Recovery Act of 1976, or other federal, state or local
environmental legislation;

                                     III-46

<PAGE>

(aaa) The Mortgagor has executed a statement to the effect that the Mortgagor
has received all disclosure materials required by applicable law with respect to
the making of adjustable rate mortgage loans. The Servicer shall maintain such
statement in the Servicing File;

(bbb) No second lien Mortgage Loan has an LTV in excess of 100%. No second lien
Mortgage Loan has an Equity LTV in excess of 100%;

(ccc) Either (a) no consent for the second lien Mortgage Loan is required by the
holder of the related first lien or (b) such consent has been obtained and is
contained in the Mortgage File;

(ddd) With respect to any second lien Mortgage Loan, the Seller has not received
notice of: (1) any proceeding for the total or partial condemnation of any
Mortgaged Property, (2) any subsequent, intervening mortgage, lien, attachment,
lis pendens or other encumbrance affecting any Mortgaged Property or (3) or any
default under any mortgage, lien or other encumbrance senior to each Mortgage;

(eee) With respect to any second lien Mortgage Loan, where required or customary
in the jurisdiction in which the Mortgaged Property is located, the original
lender has filed for record a request for notice of any action by the senior
lienholder under the related First Lien, and the original lender has notified
any senior lienholder in writing of the existence of the second lien Mortgage
Loan and requested notification of any action to be taken against the Mortgagor
by the senior lienholder;

(fff)    No second lien Mortgage Loan is a "home equity line of credit";

(ggg) No Mortgage Loan had a Loan-to-Value Ratio at the time of origination of
more than 100%;

(hhh) As of the Closing Date, the Seller has not received a notice of default of
a First Lien which has not been cured; and

(iii)    No First Lien provides for negative amortization.

(6) with respect to each Mortgage Loan identified on the Mortgage Loan Schedule
with an Originator of Evergreen Moneysource Mortgage Company:

Mortgage Loan, as of the related Closing Date or such other date specified
herein:

         (a)      MORTGAGE LOANS AS DESCRIBED.  The information set forth in the
Mortgage Loan Schedule is complete, true and correct;

         (b)      PAYMENTS CURRENT.  All payments required to be made up to the
related Cut-off Date for the Mortgage Loan under the terms of the Mortgage Note
have been made and credited. No payment required under the Mortgage Loan is
delinquent nor has any payment under the Mortgage

                                     III-47

<PAGE>

Loan been delinquent for more than 30 days more than once in the 12 months
preceding the related Closing Date;

         (c) NO OUTSTANDING CHARGES. There are no defaults in complying with the
terms of the Mortgage, and all taxes, governmental assessments, insurance
premiums, water, sewer and municipal charges, leasehold payments or ground rents
which previously became due and owing have been paid, or an escrow of funds has
been established in an amount sufficient to pay for every such item which
remains unpaid and which has been assessed but is not yet due and payable.
Except for (A) payments in the nature of escrow payments and (B) interest
accruing from the date of the Mortgage Note or date of disbursement of the
Mortgage proceeds, whichever is greater to the day which precedes by one month
the Due Date of the first installment of principal and interest, including,
without limitation, taxes and insurance payments, the Seller has not advanced
funds, or induced, solicited or knowingly received any advance of funds by a
party other than the Mortgagor, directly or indirectly, for the payment of any
amount required under the Mortgage Loan, except for interest accruing from the
date of the Mortgage Note or date of disbursement of the Mortgage Loan proceeds,
whichever is earlier, to the day which precedes by one month the Due Date of the
first installment of principal and interest;

         (d) ORIGINAL TERMS UNMODIFIED. The terms of the Mortgage Note and
Mortgage have not been impaired, waived, altered or modified in any respect,
except by a written instrument which has been recorded, if necessary to protect
the interests of the Purchaser and which has been delivered to the Purchaser.
The substance of any such waiver, alteration or modification has been approved
by the issuer of any related Primary Mortgage Insurance Policy and the title
insurer, to the extent required by the policy, and its terms are reflected on
the Mortgage Loan Schedule. No Mortgagor has been released, in whole or in part,
except in connection with an assumption agreement approved by the issuer of any
related Primary Mortgage Insurance Policy and the title insurer, to the extent
required by the policy, and which assumption agreement is part of the Mortgage
Loan File delivered to the Purchaser and the terms of which are reflected in the
Mortgage Loan Schedule;

         (e) NO DEFENSES. The Mortgage Loan is not subject to any right of
rescission, set-off, counterclaim or defense, including without limitation the
defense of usury, nor will the operation of any of the terms of the Mortgage
Note or the Mortgage, or the exercise of any right thereunder, render either the
Mortgage Note or the Mortgage unenforceable, in whole or in part, or subject to
any right of rescission, set-off, counterclaim or defense, including without
limitation the defense of usury, and no such right of rescission, set-off,
counterclaim or defense has been asserted with respect thereto, and no Mortgagor
was a debtor in any state or federal bankruptcy or insolvency proceeding at the
time the Mortgage Loan was originated;

         HAZARD INSURANCE. Pursuant to the terms of the Mortgage, all buildings
or other improvements upon the Mortgaged Property are insured by a generally
acceptable insurer against loss by fire, hazards of extended coverage and such
other hazards as are customary in the area where the Mortgaged Property is
located pursuant to insurance policies conforming to the requirements of Fannie
Mae and Freddie Mac. If upon origination of the Mortgage Loan, the Mortgaged
Property was in an area identified in the Federal Register by the Federal
Emergency Management Agency as having special flood hazards (and such flood
insurance has been made available) a flood insurance policy meeting the
requirements of the current guidelines of the Federal Flood Insurance

                                     III-48

<PAGE>

Administration is in effect which policy conforms to the requirements of Fannie
Mae and Freddie Mac. All individual insurance policies contain a standard
mortgagee clause naming the Seller and its successors and assigns as mortgagee,
and all premiums thereon have been paid. The Mortgage obligates the Mortgagor
thereunder to maintain the hazard insurance policy at the Mortgagor's cost and
expense, and on the Mortgagor's failure to do so, authorizes the holder of the
Mortgage to obtain and maintain such insurance at such Mortgagor's cost and
expense, and to seek reimbursement therefor from the Mortgagor. Where required
by state law or regulation, the Mortgagor has been given an opportunity to
choose the carrier of the required hazard insurance, provided the policy is not
a "master" or "blanket" hazard insurance policy covering the common facilities
of a planned unit development. The hazard insurance policy is the valid and
binding obligation of the insurer, is in full force and effect, and will be in
full force and effect and inure to the benefit of the Purchaser upon the
consummation of the transactions contemplated by this Agreement. The Seller has
not engaged in, and has no knowledge of the Mortgagor's or any subservicer's
having engaged in, any act or omission which would impair the coverage of any
such policy, the benefits of the endorsement provided for herein, or the
validity and binding effect of either, including, without limitation, no
unlawful fee, commission, kickback or other unlawful compensation or value of
any kind has been or will be received, retained or realized by any attorney,
firm or other person or entity, and no such unlawful items have been received,
retained or realized by the Seller;

         (g) COMPLIANCE WITH APPLICABLE LAWS. Any and all requirements of any
federal, state or local law including, without limitation, usury,
truth-in-lending, real estate settlement procedures, consumer credit protection,
equal credit opportunity or disclosure laws applicable to the Mortgage Loan have
been complied with, and the Seller shall maintain in its possession, available
for the Purchaser's inspection, and shall deliver to the Purchaser on the
related Servicing Transfer Date, evidence of compliance with all such
requirements;

         (h) NO SATISFACTION OF MORTGAGE. The Mortgage has not been satisfied,
canceled, subordinated or rescinded, in whole or in part, and the Mortgaged
Property has not been released from the lien of the Mortgage, in whole or in
part, nor has any instrument been executed that would effect any such release,
cancellation, subordination or rescission. The Seller has not waived the
performance by the Mortgagor of any action, if the Mortgagor's failure to
perform such action would cause the Mortgage Loan to be in default, nor has the
Seller waived any default resulting from any action or inaction by the
Mortgagor;

         LOCATION AND TYPE OF MORTGAGED PROPERTY. The Mortgaged Property is a
fee simple property located in the state identified in the Mortgage Loan
Schedule and consists of a single parcel of real property with a detached single
family residence erected thereon, or a two- to four-family dwelling, or an
individual condominium unit in a low-rise condominium project, or an individual
unit in a planned unit development, provided, however, that any condominium unit
or planned unit development shall conform with the applicable Fannie Mae
requirements regarding such dwellings and that no residence or dwelling is a
mobile home or a manufactured dwelling. No portion of the Mortgaged Property is
used for commercial purposes;

         VALID FIRST OR SECOND LIEN. The Mortgage is a valid, subsisting
enforceable and perfected first or second lien on the Mortgaged Property,
including all buildings on the Mortgaged Property and all installations and
mechanical, electrical, plumbing, heating and air conditioning

                                     III-49

<PAGE>

systems located in or annexed to such buildings, and all additions, alterations
and replacements made at any time with respect to the foregoing. The lien of the
Mortgage is subject only to:

                  (1) the lien of current real property taxes and assessments
         not yet due and payable;

                  (2) covenants, conditions and restrictions, rights of way,
         easements and other matters of the public record as of the date of
         recording acceptable to mortgage lending institutions generally and
         specifically referred to in the lender's title insurance policy
         delivered to the originator of the Mortgage Loan and (i) referred to or
         to otherwise considered in the appraisal made for the originator of the
         Mortgage Loan or (ii) which do not adversely affect the appraised value
         of the Mortgaged Property set forth in such appraisal;

                  (3) other matters to which like properties are commonly
         subject which do not materially interfere with the benefits of the
         security intended to be provided by the Mortgage or the use, enjoyment,
         value or marketability of the related Mortgaged Property; and

                  (4) with respect to each Second Lien Mortgage a prior mortgage
         lien on the Mortgaged Property.

Any security agreement, chattel mortgage or equivalent document related to and
delivered in connection with the Mortgage Loan establishes and creates a valid,
subsisting and enforceable (A) first lien and first priority security interest
with respect to each First Lien Mortgage Loan, or (B) second lien and second
priority security interest with respect to each Second Lien Mortgage Loan, in
either case, on the property described therein and the Seller has full right to
sell and assign the same to the Purchaser. The Mortgaged Property was not, as of
the date of origination of the Mortgage Loan, subject to a mortgage, deed of
trust, deed to secure debt or other security instrument creating a lien
subordinate to the lien of the Mortgage;

         (aa) VALIDITY OF MORTGAGE DOCUMENTS. The Mortgage Note and the Mortgage
are genuine, and each is the legal, valid and binding obligation of the maker
thereof enforceable in accordance with its terms. All parties to the Mortgage
Note and the Mortgage and any other related agreement had legal capacity to
enter into the Mortgage Loan and to execute and deliver the Mortgage Note and
the Mortgage and any other related agreement, and the Mortgage Note and the
Mortgage and any other related agreement have been duly and properly executed by
such parties. No statement, tape, diskette, form, report or other document
prepared by, or on behalf of, the Seller pursuant to this Agreement in
connection with the transactions contemplated hereby, contains or will contain
any statement that is or will be inaccurate or misleading in any material
respect, and all information supplied by, on behalf of, or concerning the
Mortgagor is true, accurate and complete and does not contain any statement that
is or will be inaccurate or misleading in any material respect. The Seller has
reviewed all of the documents constituting the Servicing File and has made such
inquiries as it deems necessary to make and confirm the accuracy of the
representations set forth herein. The Seller has prudently originated and
underwritten each Mortgage Loan;

         (bb)     FULL DISBURSEMENT OF PROCEEDS.  The Mortgage Loan has been
closed and the proceeds of the Mortgage Loan have been fully disbursed and there
is no requirement for future advances

                                     III-50

<PAGE>

thereunder, and any and all requirements as to completion of any on-site or
off-site improvement and as to disbursements of any escrow funds therefor have
been complied with. All costs, fees and expenses incurred in making or closing
the Mortgage Loan and the recording of the Mortgage were paid, and the Mortgagor
is not entitled to any refund of any amounts paid or due under the Mortgage Note
or Mortgage;

         (cc) OWNERSHIP. The Seller is the sole owner of record and holder of
the Mortgage Loan. The Mortgage Loan is not assigned or pledged, and the Seller
has good and marketable title thereto, and has full right to transfer and sell
the Mortgage Loan therein to the Purchaser free and clear of any encumbrance,
equity, participation interest, lien, pledge, charge, claim or security
interest, and has full right and authority subject to no interest or
participation of, or agreement with, any other party, to sell and assign each
Mortgage Loan pursuant to this Agreement;

         (dd) DOING BUSINESS. All parties which have had any interest in the
Mortgage Loan, whether as mortgagee, assignee, pledgee or otherwise, are (or,
during the period in which they held and disposed of such interest, were) (1) in
compliance with any and all applicable licensing requirements of the laws of the
state wherein the Mortgaged Property is located, and (2) organized under the
laws of such state, or (3) qualified to do business in such state, or (4)
federal savings and loan associations or national banks having principal offices
in such state, or (5) not doing business in such state;

         (ee) TITLE INSURANCE. The Mortgage Loan is covered by an ALTA lender's
title insurance policy or other generally acceptable form of policy of insurance
acceptable to Fannie Mae or Freddie Mac, issued by a title insurer acceptable to
Fannie Mae or Freddie Mac and qualified to do business in the jurisdiction where
the Mortgaged Property is located, insuring the Seller, its successors and
assigns, as to the first or second priority lien of the Mortgage in the original
principal amount of the Mortgage Loan , and against any loss by reason of the
invalidity or unenforceability of the lien resulting from the provisions of the
Mortgage providing for adjustment in the Mortgage Interest Rate and Monthly
Payment, subject only to the exceptions contained in and clauses (1), (2), and
(3), and with respect to each Second Lien Mortgage Loan clause (4) of paragraph
(j) of this Section 8. Where required by state law or regulation, the Mortgagor
has been given the opportunity to choose the carrier of the required mortgage
title insurance. Additionally, such lender's title insurance policy
affirmatively insures ingress and egress, and against encroachments by or upon
the Mortgaged Property or any interest therein. The Seller is the sole insured
of such lender's title insurance policy, and such lender's title insurance
policy is in full force and effect and will be in force and effect upon the
consummation of the transactions contemplated by this Agreement. No claims have
been made under such lender's title insurance policy, and no prior holder of the
Mortgage, including the Seller, has done, by act or omission, anything which
would impair the coverage of such lender's title insurance policy including
without limitation, no unlawful fee, commission, kickback or other unlawful
compensation or value of any kind has been or will be received, retained or
realized by any attorney, firm or other person or entity, and no such unlawful
items have been received, retained or realized by the Seller;

         (ff) NO DEFAULTS. There is no default, breach, violation or event of
acceleration existing under the Mortgage or the Mortgage Note and no event
which, with the passage of time or with notice and the expiration of any grace
or cure period, would constitute a default, breach, violation or event of
acceleration, and neither the Seller nor its predecessors have waived any
default, breach, violation or event of acceleration. With respect to each Second
Lien Mortgage Loan, (i) the prior mortgage is in full force and effect, (ii)
there is no default, breach, violation or event of acceleration existing under
such prior mortgage or the related mortgage note, (iii) no event which, with the

                                     III-51

<PAGE>

passage of time or with notice and the expiration of any grace or cure period,
would constitute a default, breach, violation or event of acceleration
thereunder, and either (A) the prior mortgage contains a provision which allows
or (B) applicable law requires, the mortgagee under the Second Lien Mortgage
Loan to receive notice of, and affords such mortgagee an opportunity to cure any
default by payment in full or otherwise under the prior mortgage;

         (gg) NO MECHANICS' LIENS. There are no mechanics' or similar liens or
claims which have been filed for work, labor or material (and no rights are
outstanding that under the law could give rise to such liens) affecting the
related Mortgaged Property which are or may be liens prior to, or equal or
coordinate with, the lien of the related Mortgage;

         (hh) LOCATION OF IMPROVEMENTS; NO ENCROACHMENTS. All improvements which
were considered in determining the Appraised Value of the Mortgaged Property lay
wholly within the boundaries and building restriction lines of the Mortgaged
Property and no improvements on adjoining properties encroach upon the Mortgaged
Property. No improvement located on or being part of the Mortgaged Property is
in violation of any applicable zoning law or regulation;

         (ii) ORIGINATION: PAYMENT TERMS. At the time the Mortgage Loan was
originated, the originator was a mortgagee approved by the Secretary of Housing
and Urban Development pursuant to Sections 203 and 211 of the National Housing
Act or a savings and loan association, a savings bank, a commercial bank or
similar banking institution which is supervised and examined by a Federal or
State authority. The Mortgage Interest Rate is the fixed interest rate set forth
in the Mortgage Note adjusted semi-annually on each Interest Rate Adjustment
Date to equal the Index plus the Gross Margin, rounded up or down to the nearest
0.125%, subject to the Initial Periodic Rate Cap, the Periodic Rate Cap and the
Lifetime Mortgage Interest Rate Cap. The Mortgage Note is payable in equal
monthly installments of principal and interest, which installments of interest
are subject to change due to adjustments to the Mortgage Interest Rate on each
Adjustable Rate Mortgage Loan, with interest calculated and payable in arrears,
sufficient to amortize the Mortgage Loan fully by the stated maturity date, over
an original term of not more than thirty years from commencement of
amortization, rounded up or down to the nearest 0.125%, subject to the Initial
Periodic Rate Cap, the Periodic Rate Cap and the Lifetime Mortgage Interest Rate
Cap with respect to each Adjustable Rate Mortgage Loan;

         (jj) CUSTOMARY PROVISIONS. The Mortgage contains customary and
enforceable provisions such as to render the rights and remedies of the holder
thereof adequate for the realization against the Mortgaged Property of the
benefits of the security provided thereby, including, (i) in the case of a
Mortgage designated as a deed of trust, by trustee's sale, and (ii) otherwise by
judicial foreclosure. Upon default by a Mortgagor on a Mortgage Loan and
foreclosure on, or trustee's sale of, the Mortgaged Property pursuant to the
proper procedures, the holder of the Mortgage Loan will be able to deliver good
and merchantable title to the Mortgaged Property. There is no homestead or other
exemption available to the Mortgagor which would interfere with the right to
sell the Mortgaged Property at a trustee's sale or the right to foreclose the
Mortgage subject to applicable federal and state laws and judicial precedent
with respect to bankruptcy and right of redemption;

         (kk) CONFORMANCE WITH UNDERWRITING GUIDELINES. The Mortgage Loan was
underwritten in accordance with the Seller's underwriting guidelines in effect
at the time the Mortgage Loan was originated, a copy of which underwriting
guidelines are attached as EXHIBIT 8 hereto. The Mortgage Loan is in conformity
with the standards of Fannie Mae or Freddie Mac under one of their respective
home mortgage purchase programs (except that the principal balance of certain
Mortgage Loans may have exceeded the limits of Fannie Mae and Freddie Mac) and
the Mortgage Note and Mortgage are on forms acceptable to Fannie Mae or Freddie
Mac;

                                     III-52

<PAGE>

         (ll) OCCUPANCY OF THE MORTGAGED PROPERTY. The Mortgaged Property is
lawfully occupied under applicable law. All inspections, licenses and
certificates required to be made or issued with respect to all occupied portions
of the Mortgaged Property and, with respect to the use and occupancy of the
same, including but not limited to certificates of occupancy and fire
underwriting certificates, have been made or obtained from the appropriate
authorities;

         (mm) NO ADDITIONAL COLLATERAL. The Mortgage Note is not and has not
been secured by any collateral except the lien of the corresponding Mortgage and
the security interest of any applicable security agreement or chattel mortgage
referred to in (j) above;

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

         (oo) ACCEPTABLE INVESTMENT. The Seller has no knowledge of any
circumstances or conditions with respect to the Mortgage, the Mortgaged
Property, the Mortgagor or the Mortgagor's credit standing that can reasonably
be expected to cause private institutional investors to regard the Mortgage Loan
as an unacceptable investment, cause the Mortgage Loan to become delinquent, or
adversely affect the value or marketability of the Mortgage Loan;

         (pp) DELIVERY OF MORTGAGE DOCUMENTS. The Mortgage Note, the Mortgage,
the Assignment of Mortgage and any other documents required to be delivered by
the Seller under this Agreement have been delivered to the Purchaser or its
Custodian. The Seller is in possession of a complete, true and accurate Mortgage
File in compliance with EXHIBIT 2, except for such documents the originals of
which have been delivered to the Purchaser or its Custodian;

         (qq) CONDOMINIUMS/PLANNED UNIT DEVELOPMENTS. If the Mortgaged Property
is a condominium unit or a planned unit development (other than a de minimus
planned unit development) such condominium or planned unit development project
meets Fannie Mae eligibility requirements for sale to Fannie Mae or is located
in a condominium or planned unit development project which has received Fannie
Mae project approval and the representations and warranties required by Fannie
Mae with respect to such condominium or planned unit development have been made
and remain true and correct in all respects;

         (rr) DUE ON SALE. The Mortgage contains an enforceable provision for
the acceleration of the payment of the unpaid principal balance of the Mortgage
Loan in the event that the Mortgaged Property is sold or transferred without the
prior written consent of the Mortgagee thereunder;

         (ss) TRANSFER OF MORTGAGE LOANS. The Assignment of Mortgage is in
recordable form and is acceptable for recording under the laws of the
jurisdiction in which the Mortgaged Property is located;

         (tt) NO BUYDOWN PROVISIONS; NO GRADUATED PAYMENTS OR CONTINGENT
INTERESTS. The Mortgage Loan does not contain provisions pursuant to which
Monthly Payments are paid or partially paid with funds deposited in any separate
account established by the Seller, the Mortgagor or anyone on behalf of the
Mortgagor, or paid by any source other than the Mortgagor nor does it contain
any other similar provisions currently in effect which may constitute a
"buydown" provision. The Mortgage Loan is not a graduated payment mortgage loan
and the Mortgage Loan does not have a shared appreciation or other contingent
interest feature;

         (uu) CONSOLIDATION OF FUTURE ADVANCES. Any future advances made prior
to the related Cut-off Date have been consolidated with the outstanding
principal amount secured by the Mortgage, and the secured principal amount, as
consolidated, bears a single interest rate and single repayment

                                     III-53

<PAGE>

term. The lien of the Mortgage securing the consolidated principal amount is
expressly insured as having first or second lien priority by a title insurance
policy, an endorsement to the policy insuring the mortgagee's consolidated
interest or by other title evidence acceptable to Fannie Mae and Freddie Mac.
The consolidated principal amount does not exceed the original principal amount
of the Mortgage Loan;

         (vv) MORTGAGED PROPERTY UNDAMAGED. There is no proceeding pending or
threatened for the total or partial condemnation of the Mortgaged Property. The
Mortgaged Property is undamaged by waste, fire, earthquake or earth movement,
windstorm, flood, tornado or other casualty so as to affect adversely the value
of the Mortgaged Property as security for the Mortgage Loan or the use for which
the premises were intended;

         (ww) COLLECTION PRACTICES; ESCROW DEPOSITS; ADJUSTABLE RATE MORTGAGE
LOAN ADJUSTMENTS. The origination and collection practices used with respect to
the Mortgage Loan have been in accordance with Accepted Servicing Practices and
in all respects in compliance with all applicable laws and regulations. With
respect to escrow deposits and Escrow Payments (other than with respect to
Second Lien Mortgage Loans for which the mortgagee under the prior mortgage lien
is collecting Escrow Payments), all such payments are in the possession of the
Seller and there exist no deficiencies in connection therewith for which
customary arrangements for repayment thereof have not been made. All Escrow
Payments have been collected in full compliance with state and federal law. An
escrow of funds is not prohibited by applicable law and has been established in
an amount sufficient to pay for every item which remains unpaid and which has
been assessed but is not yet due and payable. No escrow deposits or Escrow
Payments or other charges or payments due the Seller have been capitalized under
the Mortgage or the Mortgage Note. All Mortgage Interest Rate adjustments have
been made in strict compliance with state and federal law and the terms of the
related Mortgage Note. Any interest required to be paid pursuant to state and
local law has been properly paid and credited;

         (xx) APPRAISAL. The Seller has delivered to the Purchaser an appraisal
of the Mortgaged Property signed prior to the approval of the Mortgage
application by a qualified appraiser who (i) is licensed in the state where the
Mortgaged Property is located, (ii) has no interest, direct or indirect, in the
Mortgaged Property or in any Loan or the security therefor, and (iii) does not
receive compensation that is affected by the approval or disapproval of the
Loan. The appraisal shall have been made within ninety (90) days of the
origination of the Loan, be completed in compliance with the Uniform Standards
of Professional Appraisal Practice, any additional requirements set forth for
appraisals in EXHIBIT 2 hereof, and all applicable Federal and state laws and
regulations.

         (yy) SOLDIERS' AND SAILORS' RELIEF ACT. The Mortgagor has not notified
the Seller, and the Seller has no knowledge of any relief requested or allowed
to the Mortgagor under the Soldiers' and Sailors' Civil Relief Act of 1940;

         (zz) ENVIRONMENTAL MATTERS. The Mortgaged Property is free from any and
all toxic or hazardous substances and there exists no violation of any local,
state or federal environmental law, rule or regulation. There is no pending
action or proceeding directly involving any Mortgaged Property of which the
Seller is aware in which compliance with any environmental law, rule or
regulation is an issue; and to the best of the Seller's knowledge, nothing
further remains to be done to satisfy in full all requirements of each such law,
rule or regulation consisting a prerequisite to use and enjoyment of said
property;

         (aaa) NO CONSTRUCTION LOANS. No Mortgage Loan was made in connection
with (i) the construction or rehabilitation of a Mortgaged Property or (ii)
facilitating the trade-in or exchange of a Mortgaged Property;

                                     III-54

<PAGE>

         (bbb) NO DENIAL OF INSURANCE. No action, inaction, or event has
occurred and no state of fact exists or has existed that has resulted or will
result in the exclusion from, denial of, or defense to coverage under any
applicable pool insurance policy, special hazard insurance policy, Primary
Mortgage Insurance Policy or bankruptcy bond, irrespective of the cause of such
failure of coverage. In connection with the placement of any such insurance, no
commission, fee, or other compensation has been or will be received by the
Seller or any designee of the Seller or any corporation in which the Seller or
any officer, director, or employee had a financial interest at the time of
placement of such insurance;

         (ccc) REGARDING THE MORTGAGOR. The Mortgagor is one or more natural
persons and/or trustees for an Illinois land trust or a trustee under a "living
trust" and such "living trust" is in compliance with Fannie Mae guidelines for
such trusts;

         (ddd) MORTGAGOR ACKNOWLEDGMENT. The Mortgagor has executed a statement
to the effect that the Mortgagor has received all disclosure materials required
by applicable law with respect to the making of adjustable rate mortgage loans.
The Seller shall maintain such statement in the Mortgage File;

         (eee) RIEGLE ACT. None of the Mortgage Loans are classified as "high
cost" loans under the Home Ownership and Equity Protection Act of 1994;Each
Mortgage Loan classified as a "high cost" loan under Section 32 of the Home
Ownership and Equity Protection Act of 1994 complies with all applicable rules
and regulations with respect to disclosures and other documentation;

         (fff) TEXAS HOME EQUITY LOANS. With respect to any Loan which is a
Texas Home Equity Loan, any and all requirements of Section 50, Article XVI of
the Texas Constitution applicable to Texas Home Equity Loans which were in
effect at the time of the origination of the Mortgage Loan have been complied
with. Specifically, without limiting the generality of the foregoing,

                  (a) all fees paid by the owner of the Mortgaged Property or
         such owner's spouse, to any person, that were necessary to originate,
         evaluate, maintain, record, insure or service the Mortgage Loan are
         reflected in the closing statement for such Mortgage Loan;

                  (b) the Mortgage Loan was closed only at the office of the
         mortgage lender, an attorney at law, or a title company;

                  (c) the Mortgagee has not been found by a federal regulatory
         agency to have engaged in the practice of refusing to make loans
         because the applicants for the loans reside or the property proposed to
         secure the loans is located in a certain area;

                  (d) the owner of the Mortgaged Property was not required to
         apply the proceeds of the Loan to repay another debt except debt
         secured by the Mortgaged Property or debt to a lender other than the
         Mortgagee;

                  (e) the owner of the Mortgaged Property did not sign any
         documents or instruments relating to the Loan in which blanks were left
         to be filled in; and

                  (f) if discussions between the Mortgagee and the Borrower were
         conducted primarily in a language other than English, the Mortgagee
         provided to the owner of the Mortgaged Property, prior to closing, a
         copy of the notice required by Section 50(g), Article XVI of the Texas
         Constitution translated into the written language in which the
         discussions were conducted.
All notices, acknowledgments and disclosure statements required by Section 50,
Article XVI of the Texas Constitution applicable to Texas Home Equity Loans are
contained in the Mortgage File for each such Mortgage Loan.

         (ggg)    INSURANCE.  The Seller has caused or will cause to be
performed any and all acts required to preserve the rights and remedies of the
Purchaser in any insurance policies applicable to

                                     III-55

<PAGE>

the Mortgage Loans including, without limitation, any necessary notifications of
insurers, assignments of policies or interests therein, and establishments of
coinsured, joint loss payee and mortgagee rights in favor of the Purchaser;

         (hhh) SIMPLE INTEREST MORTGAGE LOANS. None of the Mortgage Loans are
simple interest Mortgage Loans;

         (iii) PREPAYMENT FEE. With respect to each Mortgage Loan that has a
prepayment fee feature, each such prepayment fee is enforceable and will be
enforced by the Seller, and each prepayment penalty is permitted pursuant to
federal, state and local law. Each such prepayment fee is in an amount equal to
the maximum amount permitted under applicable law;

         (jjj) TAX SERVICE. The Seller shall have obtained a life of loan,
transferable real estate tax service contract with a tax service company
reasonably accepted to the Purchaser on all of the Mortgage Loans and shall
assign all such contracts to the Purchaser;

         (kkk) FLOOD CERTIFICATION CONTRACT. The Seller shall have obtained a
life of loan, transferable flood certification contract for each Mortgage Loan
and shall assign all such contracts to the purchaser;

         (lll) CLTV; EQUITY LTV. No Second Lien Mortgage Loan has a CLTV in
excess of 100%. No Mortgage Loan has an Equity LTV in excess of 125%; and

         (mmm) CONSENT. Either (a) no consent for the Second Lien Mortgage Loan
is required by the holder of the related first lien or (b) such consent has been
obtained and is contained in the Mortgage File. The Mortgage Note and the
related Mortgage are original and genuine and each is the legal, valid and
binding obligation of the maker thereof, enforceable in all respects in
accordance with its terms subject to bankruptcy, insolvency, moratorium,
reorganization and other laws of general application affecting the rights of
creditors and by general equitable principles. All parties to the Mortgage Note
and the Mortgage had the legal capacity to enter into the Mortgage Loan and to
execute and deliver the Mortgage Note and the Mortgage. The Mortgage Note and
the Mortgage have been duly and properly executed by such parties. No fraud,
error, omission, misrepresentation, negligence or similar occurrence with
respect to a Mortgage Loan has taken place by the Seller or the Mortgagor, or,
on the part of any other party involved in the origination of the Mortgage Loan.
Except to the extent the Mortgage Loan is subject to completion escrows which
have been disclosed to and acknowledged by the Purchaser and which meet the
requirements of the Seller's Underwriting Standards, and as to which a completed
Fannie Mae form 442 has been delivered to the Purchaser within sixty (60) days
after the Closing Date, the proceeds of the Mortgage Loan have been fully
disbursed and there is no requirement for future advances thereunder, and any
and all requirements as to completion of any on-site or off-site improvements
and as to disbursements of any escrow funds therefor have been complied with.
All costs, fees and expenses incurred in making or closing the Mortgage Loan and
the recording of the Mortgage were paid or are in the process of being paid, and
the Mortgagor is not entitled to any refund of any amounts paid or due under the
Mortgage Note or Mortgage

         (nnn) PAYMENTS Principal payments on the Mortgage Loan commenced no
more than sixty (60) days after the funds were disbursed in connection with the
Mortgage Loan. The Mortgage Note is payable on the first day of each month in
equal monthly installments of principal and interest, with interest calculated
and payable in arrears, sufficient to amortize the Mortgage Loan fully by the
stated maturity date, over an original term of not more than thirty years from
commencement of amortization;

                                     III-56

<PAGE>

(7) with respect to each Mortgage Loan identified on the Mortgage Loan Schedule
with an Originator of Greenpoint Mortgage Funding:

(a)      The information set forth in the Mortgage Loan Schedule, including any
diskette or other related data tapes sent to the Purchaser, is complete, true
and correct in all material respects as of the Cut-off Date;

(b)      With respect to a Mortgage Loan that is not a Co-op Loan, the Mortgage
creates a second lien or a second priority ownership interest in an estate in
fee simple in real property securing the related Mortgage Note. With respect to
a Mortgage Loan that is a Co-op Loan, the Mortgage creates a second lien or a
second priority ownership interest in the stock ownership and leasehold rights
associated with the cooperative unit securing the related Mortgage Note;

(c) All payments due on or prior to the Cut-off Date for such Mortgage Loan have
been made as of the Closing Date, the Mortgage Loan is not delinquent in payment
more than 30 days and has not been dishonored; there are no material defaults
under the terms of the Mortgage Loan; the Seller has not advanced funds, or
induced, solicited or knowingly received any advance of funds from a party other
than the owner of the Mortgaged Property subject to the Mortgage, directly or
indirectly, for the payment of any amount required by the Mortgage Loan; and
there has been no more than one delinquency during the preceding twelve-month
period, and such delinquency did not last more than 30 days;

(d) All taxes, governmental assessments, insurance premiums, water, sewer and
municipal charges, leasehold payments or ground rents which previously became
due and owing have been paid, or escrow funds have been established in an amount
sufficient to pay for every such escrowed item which remains unpaid and which
has been assessed but is not yet due and payable;

(e) The terms of the Mortgage Note and the Mortgage have not been impaired,
waived, altered or modified in any respect, except by written instruments which
have been recorded to the extent any such recordation is required by law, or,
necessary to protect the interest of the Purchaser. No instrument of waiver,
alteration or modification has been executed, and no Mortgagor has been
released, in whole or in part, from the terms thereof except in connection with
an assumption agreement and which assumption agreement is part of the Mortgage
File and the terms of which are reflected in the Mortgage Loan Schedule; the
substance of any such waiver, alteration or modification has been approved by
the issuer of any related title insurance policy, to the extent required by the
related policies;

(f)      The Mortgage Note and the Mortgage are not subject to any right of
rescission, set-off, counterclaim or defense, including, without limitation, the
defense of usury, nor will the operation of any of the terms of the Mortgage
Note or the Mortgage, or the exercise of any right thereunder, render the
Mortgage Note or Mortgage unenforceable, in whole or in part, or subject to any
right of rescission, set-off, counterclaim or defense, including the defense of
usury, and no such right of rescission, set-off, counterclaim or defense has
been asserted with respect thereto; and the Mortgagor was not a debtor in any
state or federal bankruptcy or insolvency proceeding at the time the Mortgage
Loan was originated;

                                     III-57

<PAGE>

(g) All buildings or other customarily insured improvements upon the Mortgaged
Property are insured by an insurer acceptable under the Fannie Mae Guides,
against loss by fire, hazards of extended coverage and such other hazards as are
provided for in the Fannie Mae Guides or by Freddie Mac, as well as all
additional requirements set forth in Section 4.10 of this Agreement. All such
standard hazard policies are in full force and effect and on the date of
origination contained a standard mortgagee clause naming the Seller and its
successors in interest and assigns as loss payee and such clause is still in
effect and all premiums due thereon have been paid. If required by the Flood
Disaster Protection Act of 1973, as amended, the Mortgage Loan is covered by a
flood insurance policy meeting the requirements of the current guidelines of the
Federal Insurance Administration which policy conforms to Fannie Mae and Freddie
Mac requirements, as well as all additional requirements set forth in Section
4.10 of this Agreement. Such policy was issued by an insurer acceptable under
Fannie Mae or Freddie Mac guidelines. The Mortgage obligates the Mortgagor
thereunder to maintain all such insurance at the Mortgagor's cost and expense,
and upon the Mortgagor's failure to do so, authorizes the holder of the Mortgage
to maintain such insurance at the Mortgagor's cost and expense and to seek
reimbursement therefor from the Mortgagor;

(h) Any and all requirements of any federal, state or local law including,
without limitation, usury, truth-in-lending, real estate settlement procedures,
consumer credit protection, equal credit opportunity or disclosure laws
applicable to the Mortgage Loan have been complied with in all material
respects;

(i) The Mortgage has not been satisfied, canceled or subordinated, in whole or
in part, or rescinded, and the Mortgaged Property has not been released from the
lien of the Mortgage, in whole or in part nor has any instrument been executed
that would effect any such release, cancellation, subordination or rescission.
The Seller has not waived the performance by the Mortgagor of any action, if the
Mortgagor's failure to perform such action would cause the Mortgage Loan to be
in default, nor has the Seller waived any default resulting from any action or
inaction by the Mortgagor;

(j) The Mortgage is a valid, subsisting, enforceable and perfected second lien
on the Mortgaged Property, including for Mortgage Loans that are not Co-op
Loans, all buildings on the Mortgaged Property and all installations and
mechanical, electrical, plumbing, heating and air conditioning systems affixed
to such buildings, and all additions, alterations and replacements made at any
time with respect to the foregoing securing the Mortgage Note's original
principal balance. The Mortgage and the Mortgage Note do not contain any
evidence of any security interest or other interest or right thereto. Such lien
is free and clear of all adverse claims, liens and encumbrances having priority
over the second lien of the Mortgage subject only to (1) the related First Lien,
(2) the lien of non-delinquent current real property taxes and assessments not
yet due and payable, (3) covenants, conditions and restrictions, rights of way,
easements and other matters of the public record as of the date of recording
which are acceptable to mortgage lending institutions generally and either (A)
which are referred to or otherwise considered in the appraisal made for the
originator of the Mortgage Loan, or (B) which do not adversely affect the
appraised value of the Mortgaged Property as set forth in such appraisal, and
(4) other matters to which like properties are commonly subject which do not
materially interfere with the benefits of the security intended to be provided
by the Mortgage or the use, enjoyment, value or marketability of the related
Mortgaged Property. Any security agreement, chattel mortgage or equivalent
document related to and delivered in connection

                                     III-58

<PAGE>

with the Mortgage Loan establishes and creates a valid, subsisting, enforceable
and perfected second lien and second priority security interest on the property
described therein, and the Seller has the full right to sell and assign the same
to the Purchaser;

(k) The Mortgage Note and the related Mortgage are original and genuine and each
is the legal, valid and binding obligation of the maker thereof, enforceable in
all respects in accordance with its terms subject to bankruptcy, insolvency,
moratorium, reorganization and other laws of general application affecting the
rights of creditors and by general equitable principles and the Seller has taken
all action necessary to transfer such rights of enforceability to the Purchaser.
All parties to the Mortgage Note and the Mortgage had the legal capacity to
enter into the Mortgage Loan and to execute and deliver the Mortgage Note and
the Mortgage. The Mortgage Note and the Mortgage have been duly and properly
executed by such parties. No fraud, error, omission, misrepresentation,
negligence or similar occurrence with respect to a Mortgage Loan has taken place
on the part of Seller or the Mortgagor, or, on the part of any other party
involved in the origination of the Mortgage Loan. The proceeds of the Mortgage
Loan have been fully disbursed and there is no requirement for future advances
thereunder, and any and all requirements as to completion of any on-site or
off-site improvements and as to disbursements of any escrow funds therefor have
been complied with. All costs, fees and expenses incurred in making or closing
the Mortgage Loan and the recording of the Mortgage were paid or are in the
process of being paid, and the Mortgagor is not entitled to any refund of any
amounts paid or due under the Mortgage Note or Mortgage;

(1) The Seller or its affiliate is the sole owner of record and holder of the
Mortgage Loan and the indebtedness evidenced by the Mortgage Note, and upon
recordation the Purchaser or its designee will be the owner of record of the
Mortgage and the indebtedness evidenced by the Mortgage Note, and upon the sale
of the Mortgage Loan to the Purchaser, the Servicer will retain the Servicing
File in trust for the Purchaser only for the purpose of servicing and
supervising the servicing of the Mortgage Loan. Immediately prior to the
transfer and assignment to the Purchaser on the Closing Date, the Mortgage Loan,
including the Mortgage Note and the Mortgage, were not subject to an assignment
or pledge, and the Seller had good and marketable title to and was the sole
owner thereof and had full right to transfer and sell the Mortgage Loan to the
Purchaser free and clear of any encumbrance, equity, lien, pledge, charge, claim
or security interest and has the full right and authority subject to no interest
or participation of, or agreement with, any other party, to sell and assign the
Mortgage Loan pursuant to this Agreement and following the sale of the Mortgage
Loan, the Purchaser will own such Mortgage Loan free and clear of any
encumbrance, equity, participation interest, lien, pledge, charge, claim or
security interest. The Seller intends to relinquish all rights to possess,
control and monitor the Mortgage Loan, except for the purposes of servicing the
Mortgage Loan as set forth in this Agreement;

(m) Each Mortgage Loan that is not a Co-op Loan is covered by an ALTA lender's
title insurance policy or other generally acceptable form of policy or insurance
acceptable to Fannie Mae or Freddie Mac, issued by a title insurer acceptable to
Fannie Mae or Freddie Mac and qualified to do business in the jurisdiction where
the Mortgaged Property is located, insuring (subject to the exceptions contained
in (j)(1), (2), (3) and (4) above) the Seller, its successors and assigns, as to
the second priority lien of the Mortgage in the original principal amount of the
Mortgage Loan. Where required by applicable state law or regulation, the
Mortgagor has been given the opportunity to choose the carrier of the required
mortgage title insurance. The Seller, its successors and assigns, are

                                     III-59

<PAGE>

the sole insureds of such lender's title insurance policy, such title insurance
policy has been duly and validly endorsed to the Purchaser or the assignment to
the Purchaser of the Seller's interest therein does not require the consent of
or notification to the insurer and such lender's title insurance policy is in
full force and effect and will be in full force and effect upon the consummation
of the transactions contemplated by this Agreement and the related Purchase
Price and Terms Letter. No claims have been made under such lender's title
insurance policy, and no prior holder of the related Mortgage, including the
Seller, has done, by act or omission, anything which would impair the coverage
of such lender's title insurance policy;

(n) There is no default, breach, violation or event of acceleration existing
under the Mortgage or the related Mortgage Note and no event which, with the
passage of time or with notice and the expiration of any grace or cure period,
would constitute a default, breach, violation or event permitting acceleration;
and neither the Seller nor any prior mortgagee has waived any default, breach,
violation or event permitting acceleration. With respect to each Mortgage Loan,
(i) the First Lien is in full force and effect, (ii) there is no default,
breach, violation or event of acceleration existing under such prior mortgage or
the related mortgage note, (iii) no event which, with the passage of time or
with notice and the expiration of any grace or cure period, would constitute a
default, breach, violation or event of acceleration thereunder, and either (A)
the prior mortgage contains a provision which allows or (B) applicable law
requires, the mortgagee under the Mortgage Loan to receive notice of, and
affords such mortgagee an opportunity to cure any default by payment in full or
otherwise under the prior mortgage;

(o) There are no mechanics' or similar liens or claims which have been filed for
work, labor or material (and no rights are outstanding that under law could give
rise to such liens) affecting the related Mortgaged Property which are or may be
liens prior to or equal to the lien of the related Mortgage;

(p) All improvements subject to the Mortgage which were considered in
determining the appraised value of the Mortgaged Property lie wholly within the
boundaries and building restriction lines of the Mortgaged Property (and wholly
within the project with respect to a condominium unit) and no improvements on
adjoining properties encroach upon the Mortgaged Property except those which are
insured against by the title insurance policy referred to in clause (m) above
and all improvements on the property comply with all applicable zoning and
subdivision laws and ordinances;

(q) The Mortgage Loan was originated by or for the Seller. The Mortgage Loan
complies with all the terms, conditions and requirements of the Seller's
Underwriting Standards in effect at the time of origination of such Mortgage
Loan. The Mortgage Notes and Mortgages (exclusive of any riders) are on forms
generally acceptable to Fannie Mae or Freddie Mac. Seller is currently selling
loans to Fannie Mae and/or Freddie Mac which are the same document forms as the
Mortgage Notes and Mortgages (inclusive of any riders). The Mortgage Loan bears
interest at the Mortgage Interest Rate as set forth in the Mortgage Loan
Schedule, and Monthly Payments under the Mortgage Note are due and payable on
the first day of each month. The Mortgage contains the usual and enforceable
provisions of the originator at the time of origination for the acceleration of
the payment of the unpaid principal amount of the Mortgage Loan if the related
Mortgaged Property is sold without the prior consent of the mortgagee
thereunder;

                                     III-60

<PAGE>

(r) The Mortgaged Property is not subject to any material damage by waste, fire,
earthquake, windstorm, flood or other casualty. At origination of the Mortgage
Loan there was, and there currently is, no proceeding pending for the total or
partial condemnation of the Mortgaged Property. There have not been any
condemnation proceedings with respect to the Mortgaged Property and there are no
such proceedings scheduled to commence at a future date;

(s) The related Mortgage contains customary and enforceable provisions such as
to render the rights and remedies of the holder thereof adequate for the
realization against the Mortgaged Property of the benefits of the security
provided thereby. There is no homestead or other exemption available to the
Mortgagor which would interfere with the right to sell the Mortgaged Property at
a trustee's sale or the right to foreclose the Mortgage;

(t) If the Mortgage constitutes a deed of trust, a trustee, authorized and duly
qualified if required under applicable law to act as such, has been properly
designated and currently so serves and is named in the Mortgage, and no fees or
expenses, except as may be required by local law, are or will become payable by
the Purchaser to the trustee under the deed of trust, except in connection with
a trustee's sale or attempted sale after default by the Mortgagor;

(u) The Mortgage File contains an appraisal of the related Mortgaged Property
signed prior to the final approval of the mortgage loan application by a
Qualified Appraiser, who had no interest, direct or indirect, in the Mortgaged
Property or in any loan made on the security thereof: and whose compensation is
not affected by the approval or disapproval of the Mortgage Loan, and the
appraisal and appraiser both satisfy the requirements of Fannie Mae or Freddie
Mac and Title XI of FIRREA and the regulations promulgated thereunder, all as in
effect on the date the Mortgage Loan was originated. The appraisal is in a form
acceptable to Fannie Mae or Freddie Mac;

(v)      All parties which have had any interest in the Mortgage, whether as
mortgagee, assignee, pledgee or otherwise, are (or, during the period in which
they held and disposed of such interest, were) (A) in compliance with any and
all applicable licensing requirements of the laws of the state wherein the
Mortgaged Property is located, and (B) (1) organized under the laws of such
state, or (2) qualified to do business in such state, or (3) federal savings and
loan associations or national banks or a Federal Home Loan Bank or savings bank
having principal offices in such state, or (4) not doing business in such state;

(w) The related Mortgage Note is not and has not been secured by any collateral
except the lien of the corresponding Mortgage and the security interest of any
applicable security agreement or chattel mortgage referred to above and such
collateral does not serve as security for any other obligation;

(x) The Mortgagor has received all disclosure materials required by applicable
law with respect to the making of such mortgage loans;

(y) The Mortgage Loan does not contain "graduated payment" features; to the
extent any Mortgage Loan contains any buydown provision, such buydown funds have
been maintained and administered in accordance with, and such Mortgage Loan
otherwise complies with, Fannie Mae/Freddie Mac requirements relating to buydown
loans;

                                     III-61

<PAGE>

(z) The Mortgagor is not in bankruptcy and, the Mortgagor is not insolvent or in
bankruptcy and the Seller has no knowledge of any circumstances or condition
with respect to the Mortgage, the Mortgaged Property, the Mortgagor or the
Mortgagor's credit standing that could reasonably be expected to cause investors
to regard the Mortgage Loan as an unacceptable investment, cause the Mortgage
Loan to become delinquent, or materially adversely affect the value or
marketability of the Mortgage Loan;

(aa) The Mortgage Loans have an original term to maturity of not more than 30
years, with interest payable in arrears on the first day of each month. Each
Mortgage Note requires a monthly payment which is sufficient to fully amortize
the original principal balance over the original term thereof and to pay
interest at the related Mortgage Interest Rate. No Mortgage Loan contains terms
or provisions which would result in negative amortization.

(bb) The Assignment of Mortgage is in recordable form and is acceptable for
recording under the laws of the jurisdiction in which the Mortgaged Property is
located;

(cc) As to Mortgage Loans that are not Co-op Loans and that are not secured by
an interest in a leasehold estate, the Mortgaged Property is located in the
state identified in the Mortgage Loan Schedule and consists of a single parcel
of real property with a detached single family residence erected thereon, or a
townhouse, or a two-to four-family dwelling, or an individual condominium unit
in a condominium project, or an individual unit in a planned unit development or
a de minimis planned unit development, provided, however, that no residence or
dwelling is a single parcel of real property with a cooperative housing
corporation erected thereon, or a mobile home. As of the date of origination, no
portion of the Mortgaged Property was used for commercial purposes, and since
the date or origination no portion of the Mortgaged Property has been used for
commercial purposes;

(dd) Principal payments on the Mortgage Loan commenced no more than sixty (60)
days after the funds were disbursed in connection with the Mortgage Loan. The
Mortgage Note is payable on the first day of each month in equal monthly
installments of principal and interest, with interest calculated and payable in
arrears, sufficient to amortize the Mortgage Loan fully by the stated maturity
date, over an original term of not more than thirty years from commencement of
amortization;

(ee) Certain Mortgage Loans as specified on the Mortgage Loan Schedule may
contain a Prepayment Penalty in an amount specified in the related Mortgage Note
or Mortgage.

(ff) As of the date of origination of the Mortgage Loan, the Mortgaged Property
was lawfully occupied under applicable law, and all inspections, licenses and
certificates required to be made or issued with respect to all occupied portions
of the Mortgaged Property and, with respect to the use and occupancy of the
same, including but not limited to certificates of occupancy and fire
underwriting certificates, have been made or obtained from the appropriate
authorities;

(gg) If the Mortgaged Property is a condominium unit or a planned unit
development (other than a de minimis planned unit development), or stock in a
cooperative housing

                                     III-62

<PAGE>

corporation, such condominium, cooperative or planned unit development project
meets the Seller's eligibility requirements as set forth in Seller's
underwriting guidelines;

(hh) There is no pending action or proceeding directly involving the Mortgaged
Property in which compliance with any environmental law, rule or regulation is
an issue; there is no violation of any environmental law, rule or regulation
with respect to the Mortgaged Property; and nothing further remains to be done
to satisfy in full all requirements of each such law, rule or regulation
constituting a prerequisite to use and enjoyment of said property;

(ii) The Mortgagor has not notified the Seller, and the Seller has no knowledge
of any relief requested or allowed to the Mortgagor under the Soldiers' and
Sailors' Civil Relief Act of 1940;

(jj) No Mortgage Loan was made in connection with the construction or
rehabilitation of a Mortgaged Property or facilitating the trade-in or exchange
of a Mortgaged Property;

(kk) Each Mortgage Loan has been serviced in all material respects in compliance
with Accepted Servicing Practices;

(ll) With respect to each Co-op Loan, the related Mortgage is a valid,
enforceable and subsisting first security interest on the related cooperative
shares securing the related cooperative note, subject only to (a) liens of the
cooperative for unpaid assessments representing the Mortgagor's pro rata share
of the cooperative's payments for its blanket mortgage, current and future real
property taxes, insurance premiums, maintenance fees and other assessments to
which like collateral is commonly subject and (b) other matters to which like
collateral is commonly subject which do not materially interfere with the
benefits of the security intended to be provided by the Security Agreement.
There are no liens against or security interest in the cooperative shares
relating to each Co-op Loan (except for unpaid maintenance, assessments and
other amounts owed to the related cooperative which individually or in the
aggregate will not have a material adverse effect on such Co-op Loan), which
have priority over the Seller's security interest in such cooperative shares;

(mm) With respect to each Co-op Loan, a search for filings of financing
statements has been made by a company competent to make the same, which company
is acceptable to Fannie Mae and qualified to do business in the jurisdiction
where the cooperative unit is located, and such search has not found anything
which would materially and adversely affect the Co-op Loan;

(nn) With respect to each Co-op Loan, the related cooperative corporation that
owns title to the related cooperative apartment building is a "cooperative
housing corporation" within the meaning of Section 216 of the Code, and is in
material compliance with applicable federal, state and local laws which, if not
complied with, could have a material adverse effect on the Mortgaged Property;

(oo) With respect to each Co-op Loan, there is no prohibition against pledging
the shares of the cooperative corporation or assigning the Co-op Lease;

                                     III-63

<PAGE>

(pp) The Mortgage Loan was originated by a mortgagee approved by the Secretary
of Housing and Urban Development pursuant to sections 203 and 211 of the
National Housing Act, a savings and loan association, a savings bank, a
commercial bank, credit union, insurance company or similar institution which is
supervised and examined by a federal or state authority;

(qq)     With respect to any ground lease to which a Mortgaged Property may be
subject: (i) a true, correct and complete copy of the ground lease and all
amendments, modifications and supplements thereto is included in the Servicing
File, and the Mortgagor is the owner of a valid and subsisting leasehold
interest under such ground lease; (ii) such ground lease is in full force and
effect, unmodified and not supplemented by any writing or otherwise except as
contained in the Mortgage File; (iii) all rent, additional rent and other
charges reserved therein have been fully paid to the extent payable as of the
Closing Date; (iv) the Mortgagor enjoys the quiet and peaceful possession of the
leasehold estate, subject to any sublease; (v) the Mortgagor is not in default
under any of the terms of such ground lease, and there are no circumstances
which, with the passage of time or the giving of notice, or both, would result
in a default under such ground lease; (vi) the lessor under such ground lease is
not in default under any of the terms or provisions of such ground lease on the
part of the lessor to be observed or performed; (vii) the lessor under such
ground lease has satisfied any repair or construction obligations due as of the
Closing Date pursuant to the terms of such ground lease; (viii) the execution,
delivery and performance of the Mortgage do not require the consent (other than
those consents which have been obtained and are in full force and effect) under,
and will not contravene any provision of or cause a default under, such ground
lease; (ix) the ground lease term extends, or is automatically renewable, for at
least five years beyond the maturity date of the related Mortgage Loan; and (x)
the Purchaser has the right to cure defaults on the ground lease;

(rr) With respect to any broker fees collected and paid on any of the Mortgage
Loans, all broker fees have been properly assessed to the borrower and no claims
will arise as to broker fees that are double charged and for which the borrower
would be entitled to reimbursement;

(ss) With respect to any Mortgage Loan as to which an affidavit has been
delivered to the Purchaser certifying that the original Mortgage Note has been
lost or destroyed and not been replaced, if such Mortgage Loan is subsequently
in default, the enforcement of such Mortgage Loan will not be materially
adversely affected by the absence of the original Mortgage Note;

(tt)     Each Mortgage Loan constitutes a qualified mortgage under Section
860G(a)(3)(A) of the Code and Treasury Regulations Section 1.860G-2(a)(1);

(uu) Except as provided in Section 2.07, the Mortgage Note, the Mortgage, the
Assignment of Mortgage and the other documents set forth in Exhibit A-1 and
required to be delivered on the related Closing Date have been delivered to the
Purchaser or its designee;

(vv) All information supplied by, on behalf of, or concerning the Mortgagor is
true, accurate and complete and does not contain any statement that is or will
be inaccurate or misleading in any material respect;

(ww) There does not exist on the related Mortgage Property any hazardous
substances, hazardous wastes or solid wastes, as such terms are defined in the
Comprehensive

                                     III-64

<PAGE>

Environmental Response Compensation and Liability Act, the Resource Conservation
and Recovery Act of 1976, or other federal, state or local environmental
legislation;

(xx) The Mortgagor has executed a statement to the effect that the Mortgagor has
received all disclosure materials required by applicable law with respect to the
making of adjustable rate mortgage loans. The Servicer shall maintain such
statement in the Servicing File;

(yy) No Mortgage Loan has a CLTV in excess of 100%. No Mortgage Loan has an
Equity LTV in excess of 100%;

(zz) Either (a) no consent for the Mortgage Loan is required by the holder of
the related first lien or (b) such consent has been obtained and is contained in
the Mortgage File.

(aaa) The Seller has not received notice of: (1) any proceeding for the total or
partial condemnation of any Mortgaged Property, (2) any subsequent, intervening
mortgage, lien, attachment, lis pendens or other encumbrance affecting any
Mortgaged Property or (3) or any default under any mortgage, lien or other
encumbrance senior to each Mortgage;

(bbb)    Where required or customary in the jurisdiction in which the Mortgaged
Property is located, the original lender has filed for record a request for
notice of any action by the senior lienholder under the related First Lien, and
the original lender has notified any senior lienholder in writing of the
existence of the Mortgage Loan and requested notification of any action to be
taken against the Mortgagor by the senior lienholder;

(ccc)    No Mortgage Loan is a "home equity line of credit";

(ddd)    No Mortgage Loan had a Combined Loan-to-Value Ratio at the time of
origination of more than 100%;

(eee) As of the Closing Date, the Seller has not received a notice of default of
a First Lien which has not been cured;

(fff) No First Lien provides for negative amortization; and

(8) with respect to each Mortgage Loan identified on the Mortgage Loan Schedule
with an Originator of IndyMac Bank, F.S.B.

(a) The Company is a corporation duly organized, validly existing and in good
standing under the laws of the jurisdiction of its incorporation and has all
licenses necessary to carry out its business as now being conducted, and is
licensed and qualified to transact business in and is in good standing under the
laws of each state in which any Mortgaged Property is located or is otherwise
exempt under applicable law from such licensing or qualification or is otherwise
not required under applicable law to effect such licensing or qualification ,
and in any event the Company is in compliance with the laws of any such state to
the extent necessary to ensure the enforceability of each Mortgage Loan and the
servicing of the Mortgage Loans in accordance with the terms of this Agreement;

                                     III-65

<PAGE>

(b) The Company has the full power and authority to execute, deliver and
perform, and to enter into and consummate all transactions contemplated by this
Agreement and the related Purchase Price and Terms Letter and to conduct its
business as presently conducted; the Company has duly authorized the execution,
delivery and performance of this Agreement and any agreements contemplated
hereby, has duly executed and delivered this Agreement and the related Purchase
Price and Terms Letter, and any agreements contemplated hereby, and this
Agreement and the related Purchase Price and Terms Letter and each Assignment of
Mortgage to the Purchaser and any agreements contemplated hereby, constitute the
legal, valid and binding obligations of the Company, enforceable against it in
accordance with their respective terms , except as such enforceability may be
limited by bankruptcy, insolvency, moratorium, reorganization and similar laws,
and by equitable principles affecting the enforceability of the rights of
creditors; and all requisite corporate action has been taken by the Company to
make this Agreement , the related Purchase Price and Terms Letter and all
agreements contemplated hereby valid and binding upon the Company in accordance
with their terms;

(c) Neither the execution and delivery of this Agreement, the related Purchase
Price and Terms Letter, the sale of the Mortgage Loans to the Purchaser, the
consummation of the transactions contemplated hereby, nor the fulfillment of or
compliance with the terms and conditions of this Agreement and the related
Purchase Price and Terms Letter will conflict with any of the terms, conditions
or provisions of the Company's charter or by-laws or materially conflict with or
result in a material breach of any of the terms, conditions or provisions of any
legal restriction or any agreement or instrument to which the Company is now a
party or by which it is bound, or constitute a default or result in an
acceleration under any of the foregoing, or result in the material violation of
any law, rule, regulation, order, judgment or decree to which the Company or its
property is subject;

(d) There is no litigation, suit, proceeding or investigation pending or
threatened, or any order or decree outstanding, with respect to the Company
which is reasonably likely to have a material adverse effect on the sale of the
Mortgage Loans, the execution, delivery, performance or enforceability of this
Agreement or the related Purchase Price and Terms Letter, or which is reasonably
likely to have a material adverse effect on the financial condition of the
Company;

(e) No consent, approval, authorization or order of any court or governmental
agency or body is required for the execution, delivery and performance by the
Company of or compliance by the Company with this Agreement and the related
Purchase Price and Terms Letter, except for consents, approvals, authorizations
and orders which have been obtained;

(f) The consummation of the transactions contemplated by this Agreement and the
related Purchase Price and Terms Letter are in the ordinary course of business
of the Company, and the transfer, assignment and conveyance of the Mortgage
Notes and the Mortgages by the Company pursuant to this Agreement and the
related Purchase Price and Terms Letter are not subject to bulk transfer or any
similar statutory provisions in effect in any applicable jurisdiction;

(g) The Company has not used selection procedures that identified the Mortgage
Loans as being less desirable or valuable than other comparable mortgage loans
in the Company's portfolio at the Cut-off Date;

                                     III-66

<PAGE>

(h) The Company will treat the sale of the Mortgage Loans to the Purchaser as a
sale for reporting and accounting purposes and, to the extent appropriate, for
federal income tax purposes;

(i) The Company is an approved seller/servicer of residential mortgage loans for
Fannie Mae or Freddie Mac, with such facilities, procedures and personnel
necessary for the Accepted Servicing Practices of such mortgage loans. The
Company meets the minimum capital requirements, if applicable, set forth by the
OCC, and is in good standing to sell mortgage loans to and service mortgage
loans for Fannie Mae or Freddie Mac and no event has occurred which would make
the Company unable to comply with eligibility requirements or which would
require notification to either Fannie Mae or Freddie Mac;

(j) The Company does not believe, nor does it have any cause or reason to
believe, that it cannot perform each and every covenant contained in this
Agreement and the related Purchase Price and Terms Letter. The Company is
solvent and the sale of the Mortgage Loans will not cause the Company to become
insolvent. The sale of the Mortgage Loans is not undertaken with the intent to
hinder, delay or defraud any of the Company's creditors;

(k) To the best of the Seller's knowledge, no statement, tape, diskette, form,
report or other document prepared by, or on behalf of, the Company pursuant to
this Agreement, the related Purchase Price and Terms Letter or in connection
with the transactions contemplated hereby, contains or will contain any
statement that is or will be inaccurate or misleading in any material respect;

(l) The Company acknowledges and agrees that the Interim Servicing Fee
represents reasonable compensation for performing such services and that the
entire Interim Servicing Fee shall be treated by the Company, for accounting and
tax purposes, as compensation for the servicing and administration of the
Mortgage Loans pursuant to this Agreement;

(m) There has been no change in the business, operations, financial condition,
properties or assets of the Company since the date of the Company's financial
statements that would have a material adverse effect on its ability to perform
its obligations under this Agreement or the related Purchase Price and Terms
Letter; and

(n) The Company has not dealt with any broker, investment banker, agent or other
person that may be entitled to any commission or compensation in connection with
the sale of the Mortgage Loans.

(o) The Seller has the full power, authority and legal right to hold, transfer,
convey and sell each Mortgage Loan. The information set forth in the Mortgage
Loan Schedule, including any diskette or other related data tapes sent to the
Purchaser, is complete, true and correct in all material respects as of the
Cut-off Date;

(p) With respect to a first lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a first lien or a first priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note. With
respect to a first lien Mortgage Loan that is a

                                     III-67

<PAGE>

Co-op Loan, the Mortgage creates a first lien or a first priority ownership
interest in the stock ownership and leasehold rights associated with the
cooperative unit securing the related Mortgage Note;

(q) With respect to a second lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a second lien or a second priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note. With
respect to a second lien Mortgage Loan that is a Co-op Loan, the Mortgage
creates a second lien or a second priority ownership interest in the stock
ownership and leasehold rights associated with the cooperative unit securing the
related Mortgage Note;

(r) All payments due on or prior to the Cut-off Date for such Mortgage Loan have
been made as of the Closing Date, the Mortgage Loan is not delinquent in payment
more than 30 days ; there are no material defaults under the terms of the
Mortgage Loan; the Seller has not advanced funds, or induced, solicited or
knowingly received any advance of funds from a party other than the owner of the
Mortgaged Property subject to the Mortgage, directly or indirectly, for the
payment of any amount required by the Mortgage Loan; and there has been no more
than one delinquency during the preceding twelve-month period, and such
delinquency did not last more than 30 days;

(s) All taxes, governmental assessments, insurance premiums, water, sewer and
municipal charges, leasehold payments or ground rents which previously became
due and owing have been paid, or escrow funds, if applicable, have been
established in an amount sufficient to pay for every such escrowed item which
remains unpaid and which has been assessed but is not yet due and payable;

(t) The terms of the Mortgage Note and the Mortgage have not been impaired,
waived, altered or modified in any respect, except by written instruments which
have been recorded to the extent any such recordation is required by law, or,
necessary to protect the interest of the Purchaser. No instrument of waiver,
alteration or modification has been executed, and no Mortgagor has been
released, in whole or in part, from the terms thereof except in connection with
an assumption agreement and which assumption agreement is part of the Mortgage
File and the terms of which are reflected in the Mortgage Loan Schedule; the
substance of any such waiver, alteration or modification has been approved by
the issuer of any related Primary Mortgage Insurance Policy and title insurance
policy, to the extent required by the related policies;

(u)      The Mortgage Note and the Mortgage are not subject to any right of
rescission, set-off, counterclaim or defense, including, without limitation, the
defense of usury, nor will the operation of any of the terms of the Mortgage
Note or the Mortgage, or the exercise of any right thereunder, render the
Mortgage Note or Mortgage unenforceable, in whole or in part, or subject to any
right of rescission, set-off, counterclaim or defense, including the defense of
usury, and no such right of rescission, set-off, counterclaim or defense has
been asserted with respect thereto; and the Mortgagor was not a debtor in any
state or federal bankruptcy or insolvency proceeding at the time the Mortgage
Loan was originated;

                                     III-68

<PAGE>

(v) All buildings or other customarily insured improvements upon the Mortgaged
Property are insured by an insurer acceptable under the Fannie Mae Guides,
against loss by fire, hazards of extended coverage and such other hazards as are
provided for in the Fannie Mae Guides or by Freddie Mac, as well as all
additional requirements set forth in Section 4.10 of this Agreement. All such
standard hazard policies are in full force and effect and on the date of
origination contained a standard mortgagee clause naming the Seller and its
successors in interest and assigns as loss payee and such clause is still in
effect and all premiums due thereon have been paid. If required by the Flood
Disaster Protection Act of 1973, as amended, the Mortgage Loan is covered by a
flood insurance policy meeting the requirements of the current guidelines of the
Federal Insurance Administration which policy conforms to Fannie Mae and Freddie
Mac requirements, as well as all additional requirements set forth in Section
4.10 of this Agreement. Such policy was issued by an insurer acceptable under
Fannie Mae or Freddie Mac guidelines. The Mortgage obligates the Mortgagor
thereunder to maintain all such insurance at the Mortgagor's cost and expense,
and upon the Mortgagor's failure to do so, authorizes the holder of the Mortgage
to maintain such insurance at the Mortgagor's cost and expense and to seek
reimbursement therefor from the Mortgagor;

(w) Any and all requirements of any federal, state or local law including,
without limitation, usury, truth-in-lending, real estate settlement procedures,
consumer credit protection, equal credit opportunity or disclosure laws
applicable to the Mortgage Loan have been complied with in all material
respects;

(x) The Mortgage has not been satisfied, canceled or subordinated, in whole or
in part, or rescinded, and the Mortgaged Property has not been released from the
lien of the Mortgage, in whole or in part nor has any instrument been executed
that would effect any such release, cancellation, subordination or rescission.
The Seller has not waived the performance by the Mortgagor of any action, if the
Mortgagor's failure to perform such action would cause the Mortgage Loan to be
in default, nor has the Seller waived any default resulting from any action or
inaction by the Mortgagor;

(y) With respect to any first lien Mortgage Loan, the related Mortgage is a
valid, subsisting, enforceable and perfected first lien on the Mortgaged
Property and, with respect to any second lien Mortgage Loan, the related
Mortgage is a valid, subsisting, enforceable and perfected second lien on the
Mortgaged Property, including for Mortgage Loans that are not Co-op Loans, all
buildings on the Mortgaged Property and all installations and mechanical,
electrical, plumbing, heating and air conditioning systems affixed to such
buildings, and all additions, alterations and replacements made at any time with
respect to the foregoing securing the Mortgage Note's original principal
balance. The Mortgage and the Mortgage Note do not contain any evidence of any
security therein interest or other third party interest therein or right
thereto. Such lien is free and clear of all adverse claims, liens and
encumbrances having priority over the first or second lien, as applicable, of
the Mortgage subject only to (1) with respect to any second lien Mortgage Loan,
the related First Lien, (2) the lien of non-delinquent current real property
taxes and assessments not yet due and payable, (3) covenants, conditions and
restrictions, rights of way, easements and other matters of the public record as
of the date of recording which are acceptable to mortgage lending institutions
generally and either (A) which are referred to or otherwise considered in the
appraisal made for the originator of the Mortgage Loan, or (B) which do not
adversely affect the appraised value of the Mortgaged Property as set forth in
such appraisal, and (4) other matters to which like properties are

                                     III-69

<PAGE>

commonly subject which do not materially interfere with the benefits of the
security intended to be provided by the Mortgage or the use, enjoyment, value or
marketability of the related Mortgaged Property. Any security agreement, chattel
mortgage or equivalent document related to and delivered in connection with the
Mortgage Loan establishes and creates (1) with respect to any first lien
Mortgage Loan, a valid, subsisting, enforceable and perfected first lien and
first priority security interest and (2) with respect to any second lien
Mortgage Loan, a valid, subsisting, enforceable and perfected second lien and
second priority security interest, in each case, on the property described
therein, and the Seller has the full right to sell and assign the same to the
Purchaser;

(l) The Mortgage Note and the related Mortgage are original and genuine and each
is the legal, valid and binding obligation of the maker thereof, enforceable in
all respects in accordance with its terms subject to bankruptcy, insolvency,
moratorium, reorganization and other laws of general application affecting the
rights of creditors and by general equitable principles and the Seller has taken
all action necessary to transfer such rights of enforceability to the Purchaser.
All parties to the Mortgage Note and the Mortgage had the legal capacity to
enter into the Mortgage Loan and to execute and deliver the Mortgage Note and
the Mortgage. The Mortgage Note and the Mortgage have been duly and properly
executed by such parties. No fraud, error, omission, misrepresentation,
negligence or similar occurrence with respect to any material term or condition
of the Mortgage Loan has taken place on the part of Seller, the Mortgagor, or,
of any other party involved in the origination of the Mortgage Loan. The
proceeds of the Mortgage Loan have been fully disbursed and there is no
requirement for future advances thereunder, and any and all requirements as to
completion of any on-site or off-site improvements and as to disbursements of
any escrow funds therefor have been complied with. All costs, fees and expenses
incurred in making or closing the Mortgage Loan and the recording of the
Mortgage were paid or are in the process of being paid, and the Mortgagor is not
entitled to any refund of any amounts paid or due under the Mortgage Note or
Mortgage;

(z) The Seller or its affiliate is the sole owner of record and holder of the
Mortgage Loan and the indebtedness evidenced by the Mortgage Note, and upon
recordation the Purchaser or its designee will be the owner of record of the
Mortgage and the indebtedness evidenced by the Mortgage Note, and upon the sale
of the Mortgage Loan to the Purchaser, the Servicer will retain the Servicing
File in trust for the Purchaser only for the purpose of servicing and
supervising the servicing of the Mortgage Loan. Immediately prior to the
transfer and assignment to the Purchaser on the Closing Date, the Mortgage Loan,
including the Mortgage Note and the Mortgage, were not subject to an assignment
or pledge, and the Seller had good and marketable title to and was the sole
owner thereof and had full right to transfer and sell the Mortgage Loan to the
Purchaser free and clear of any encumbrance, equity, lien, pledge, charge, claim
or security interest and has the full right and authority subject to no interest
or participation of, or agreement with, any other party, to sell and assign the
Mortgage Loan pursuant to this Agreement and immediately following the sale of
the Mortgage Loan, the Purchaser will own such Mortgage Loan free and clear of
any encumbrance, equity, participation interest, lien, pledge, charge, claim or
security interest. The Seller intends to relinquish all rights to possess,
control and monitor the Mortgage Loan, except for the purposes of servicing the
Mortgage Loan as set forth in this Agreement;

(aa) Each Mortgage Loan that is not a Co-op Loan is covered by an ALTA lender's
title insurance policy or other generally acceptable form of policy or insurance
acceptable to Fannie

                                     III-70

<PAGE>

Mae or Freddie Mac, issued by a title insurer acceptable to Fannie Mae or
Freddie Mac and qualified to do business in the jurisdiction where the Mortgaged
Property is located, insuring (subject to the exceptions contained in (j) (1),
(2), (3) and (4) above) the Seller, its successors and assigns, as to the first
or second, as applicable, priority lien of the Mortgage in the original
principal amount of the Mortgage Loan. Where required by applicable state law or
regulation, the Mortgagor has been given the opportunity to choose the carrier
of the required mortgage title insurance. The Seller, its successors and
assigns, are the sole insureds of such lender's title insurance policy. The
Purchaser or the assignment to the Purchaser of the Seller's interest therein
does not require the consent of or notification to the insurer and such lender's
title insurance policy is in full force and effect and will be in full force and
effect upon the consummation of the transactions contemplated by this Agreement
and the related Purchase Price and Terms Letter. The Seller has made no claims
under such lender's title insurance policy, and, to the best of the Seller's
knowledge, no prior holder of the related Mortgage, has done, by act or
omission, anything which would impair the coverage of such lender's title
insurance policy;

(bb) There is no default, breach, violation or event of acceleration existing
under the Mortgage or the related Mortgage Note and no event which, with the
passage of time or with notice and the expiration of any grace or cure period,
would constitute a default, breach, violation or event permitting acceleration;
and neither the Seller nor any prior mortgagee has waived any default, breach,
violation or event permitting acceleration. With respect to each second lien
Mortgage Loan, (i) the First Lien is in full force and effect, (ii) there is no
default, breach, violation or event of acceleration existing under such prior
mortgage or the related mortgage note, (iii) no event which, with the passage of
time or with notice and the expiration of any grace or cure period, would
constitute a default, breach, violation or event of acceleration thereunder, and
either (A) the prior mortgage contains a provision which allows or (B)
applicable law requires, the mortgagee under the second lien Mortgage Loan to
receive notice of, and affords such mortgagee an opportunity to cure any default
by payment in full or otherwise under the prior mortgage;

(cc) There are no mechanics' or similar liens or claims which have been filed
for work, labor or material (and no rights are outstanding that under law could
give rise to such liens) affecting the related Mortgaged Property which are or
may be liens prior to or equal to the lien of the related Mortgage;

(dd) All improvements subject to the Mortgage which were considered in
determining the appraised value of the Mortgaged Property lie wholly within the
boundaries and building restriction lines of the Mortgaged Property (and wholly
within the project with respect to a condominium unit) and no improvements on
adjoining properties encroach upon the Mortgaged Property except those which are
insured against by the title insurance policy referred to in clause (m) above
and all improvements on the property comply with all applicable zoning and
subdivision laws and ordinances;

(ee) The Mortgage Loan complies with all the terms, conditions and requirements
of the Seller's Underwriting Standards.Each Mortgage Loan was originated by
Seller or consistent with Seller's origination guidelines (which may include
execeptions from the general guidelines which have been approved under IndyMac's
procedures for granting execeptions and which are disclosed in the Mortgage or
Servicing File). Each Mortgage Loan complies with all the material

                                     III-71

<PAGE>

terms, conditions, and requirements of the underwriting standards of Seller in
effect at the time of origination of such Mortgage Loan. The Company has
prudently originated and underwritten each Mortgage Loan;

(ff) The Mortgage Notes and Mortgages (exclusive of any riders) are on forms
generally acceptable to Fannie Mae or Freddie Mac. Seller is currently selling
loans to Fannie Mae and/or Freddie Mac which are generally the same document
forms as the Mortgage Notes and Mortgages (inclusive of any riders). The
Mortgage Loan bears interest at the Mortgage Interest Rate set forth in the
Mortgage Loan Schedule, and Monthly Payments under the Mortgage Note are due and
payable on the first day of each month. The Mortgage contains the usual and
enforceable provisions of the originator at the time of origination for the
acceleration of the payment of the unpaid principal amount of the Mortgage Loan
if the related Mortgaged Property is sold without the prior consent of the
mortgagee thereunder;

(gg) To the best of the Seller's knowledge, the Mortgaged Property is not
subject to any material damage by waste, fire, earthquake, windstorm, flood or
other casualty. At origination of the Mortgage Loan there was, and there
currently is, no proceeding pending for the total or partial condemnation of the
Mortgaged Property. There have not been any condemnation proceedings with
respect to the Mortgaged Property and there are no such proceedings scheduled to
commence at a future date;

(hh) The related Mortgage contains customary and enforceable provisions such as
to render the rights and remedies of the holder thereof adequate for the
realization against the Mortgaged Property of the benefits of the security
provided thereby. There is no homestead or other exemption available to the
Mortgagor which would interfere with the right to sell the Mortgaged Property at
a trustee's sale or the right to foreclose the Mortgage;

(ii) If the Mortgage constitutes a deed of trust, a trustee, authorized and duly
qualified if required under applicable law to act as such, has been properly
designated and currently so serves and is named in the Mortgage, and no fees or
expenses, except as may be required by local law, are or will become payable by
the Purchaser to the trustee under the deed of trust, except in connection with
a trustee's sale or attempted sale after default by the Mortgagor;

(jj) The Mortgage File contains an appraisal of the related Mortgaged Property
signed prior to the final approval of the mortgage loan application by a
Qualified Appraiser, who had no interest, direct or indirect, in the Mortgaged
Property or in any loan made on the security thereof, and whose compensation is
not affected by the approval or disapproval of the Mortgage Loan, and the
appraisal and appraiser both satisfy the requirements of Fannie Mae or Freddie
Mac and Title XI of FIRREA and the regulations promulgated thereunder, all as in
effect on the date the Mortgage Loan was originated. The appraisal is in a form
acceptable to Fannie Mae or Freddie Mac;

(kk) To the best of the Seller's knowledge, all parties which have had any
interest in the Mortgage, whether as mortgagee, assignee, pledgee or otherwise,
are (or, during the period in which they held and disposed of such interest,
were) (A) in compliance with any and all applicable licensing requirements of
the laws of the state wherein the Mortgaged Property is located, and (B) (1)
organized under the laws of such state, or (2) qualified to do business in such
state, or

                                     III-72

<PAGE>

(3) federal savings and loan associations or national banks or a Federal Home
Loan Bank or savings bank having principal offices in such state, or (4) not
doing business in such state;

(ll) The related Mortgage Note is not and has not been secured by any collateral
except the lien of the corresponding Mortgage and the security interest of any
applicable security agreement or chattel mortgage referred to above and such
collateral does not serve as security for any other obligation;

(mm) The Mortgagor has received all disclosure materials required by applicable
law with respect to the making of such mortgage loans;

(nn) The Mortgage Loan does not contain "graduated payment" features; to the
extent any Mortgage Loan contains any buydown provision, such buydown funds have
been maintained and administered in accordance with, and such Mortgage Loan
otherwise complies with, Fannie Mae/Freddie Mac requirements relating to buydown
loans;

(oo) The Mortgagor is not in bankruptcy and, the Mortgagor is not insolvent or
in bankruptcy, cause the Mortgage Loan to become delinquent, or materially
adversely affect the value or marketability of the Mortgage Loan;

(pp) The Mortgage Loans have an original term to maturity of not more than 30
years, with interest payable in arrears on the first day of each month. Each
Mortgage Note requires a monthly payment which is sufficient to fully amortize
the original principal balance over the original term thereof and to pay
interest at the related Mortgage Interest Rate. No Mortgage Loan contains terms
or provisions which would result in negative amortization.

(qq) Except for Mortgage Loans underwritten in accordance with the Lender Paid
Mortgage Insurance Policy Program, if a Mortgage Loan has an LTV greater than
80%, the excess of the principal balance of the Mortgage Loan over 75% of the
Appraised Value, with respect to a Refinanced Mortgage Loan, or the lesser of
the Appraised Value or the purchase price of the Mortgaged Property, with
respect to a purchase money Mortgage Loan, is and will be insured as to payment
defaults by a Primary Mortgage Insurance Policy issued by a Qualified Insurer.
All provisions of such Primary Mortgage Insurance Policy have been and are being
complied with, such policy is in full force and effect, and all premiums due
thereunder have been paid. No action, inaction, or event has occurred and no
state of facts exists that has, or will result in the exclusion from, denial of,
or defense to coverage. Any Mortgage Loan subject to a Primary Mortgage
Insurance Policy obligates the Mortgagor thereunder to maintain the Primary
Mortgage Insurance Policy and to pay all premiums and charges in connection
therewith. The mortgage interest rate for the Mortgage Loan as set forth on the
Mortgage Loan Schedule is net of any such insurance premium;

(rr) The Assignment of Mortgage is in recordable form and is acceptable for
recording under the laws of the jurisdiction in which the Mortgaged Property is
located;

(ss) As to Mortgage Loans that are not Co-op Loans and that are not secured by
an interest in a leasehold estate, the Mortgaged Property is located in the
state identified in the Mortgage Loan Schedule and consists of a single parcel
of real property with a detached single

                                     III-73

<PAGE>

family residence erected thereon, or a townhouse, or a two-to four-family
dwelling, or an individual condominium unit in a condominium project, or an
individual unit in a planned unit development or a de minimis planned unit
development, provided, however, that no residence or dwelling is a single parcel
of real property with a cooperative housing corporation erected thereon, or a
mobile home. As of the date of origination, no portion of the Mortgaged Property
was used for commercial purposes, and since the date or origination no portion
of the Mortgaged Property has been used for commercial purposes;

(tt) Principal payments on the Mortgage Loan commenced no more than sixty (60)
days after the funds were disbursed in connection with the Mortgage Loan. The
Mortgage Note is payable on the first day of each month in equal monthly
installments of principal and interest, as described in Section 3.01 (cc);

(uu) Certain Mortgage Loans as specified on the Mortgage Loan Schedule may
contain a Prepayment Penalty in an amount specified in the related Mortgage Note
or Mortgage.

(vv) As of the date of origination of the Mortgage Loan, the Mortgaged Property
was lawfully occupied under applicable law, and all inspections, licenses and
certificates required to be made or issued with respect to all occupied portions
of the Mortgaged Property and, with respect to the use and occupancy of the
same, including but not limited to certificates of occupancy and fire
underwriting certificates, have been made or obtained from the appropriate
authorities;

(ww)     If the Mortgaged Property is a condominium unit or a planned unit
development (other than a de minimis planned unit development), or stock in a
cooperative housing corporation, such condominium, cooperative or planned unit
development project meets the Seller's eligibility requirements as set forth in
Seller's underwriting guidelines;

(xx) To the best of the Seller's knowledge, there is no pending action or
proceeding directly involving the Mortgaged Property in which compliance with
any environmental law, rule or regulation is an issue; there is no violation of
any environmental law, rule or regulation with respect to the Mortgaged
Property; and nothing further remains to be done to satisfy in full all
requirements of each such law, rule or regulation constituting a prerequisite to
use and enjoyment of said property;

(yy) The Mortgagor has not notified the Seller, and the Seller has no knowledge
of any relief requested or allowed to the Mortgagor under the Soldiers' and
Sailors' Civil Relief Act of 1940;

(zz) No Mortgage Loan was made in connection with the construction or
rehabilitation of a Mortgaged Property or facilitating the trade-in or exchange
of a Mortgaged Property;

(aaa) No action has been taken or failed to be taken by the Seller on or prior
to the Closing Date which has resulted or will result in an exclusion from,
denial of, or defense to coverage under any Primary Mortgage Insurance Policy
(including, without limitation, any exclusions, denials or defenses which would
limit or reduce the availability of the timely payment of the full amount of

                                     III-74

<PAGE>

the loss otherwise due thereunder to the insured) whether arising out of
actions, representations, errors, omissions, negligence, or fraud of the Seller,
or for any other reason under such coverage;

(bbb) Each Mortgage Loan has been serviced in all material respects in
compliance with Accepted Servicing Practices;

(ccc) With respect to each Co-op Loan, the related Mortgage is a valid,
enforceable and subsisting first or second, as applicable, security interest on
the related cooperative shares securing the related cooperative note, subject
only to (a) liens of the cooperative for unpaid assessments representing the
Mortgagor's pro rata share of the cooperative's payments for its blanket
mortgage, current and future real property taxes, insurance premiums,
maintenance fees and other assessments to which like collateral is commonly
subject and (b) other matters to which like collateral is commonly subject which
do not materially interfere with the benefits of the security intended to be
provided by the Security Agreement. There are no liens against or security
interest in the cooperative shares relating to each Co-op Loan (except for
unpaid maintenance, assessments and other amounts owed to the related
cooperative which individually or in the aggregate will not have a material
adverse effect on such Co-op Loan), which have priority over the Seller's first
and second security interest in such cooperative shares;

(ddd) With respect to each Co-op Loan, a search for filings of financing
statements has been made by a company competent to make the same, which company
is acceptable to Fannie Mae and qualified to do business in the jurisdiction
where the cooperative unit is located, and such search has not found anything
which would materially and adversely affect the Co-op Loan;

(eee) With respect to each Co-op Loan, the related cooperative corporation that
owns title to the related cooperative apartment building is a "cooperative
housing corporation" within the meaning of Section 216 of the Code, and is in
material compliance with applicable federal, state and local laws which, if not
complied with, could have a material adverse effect on the Mortgaged Property;

(fff) With respect to each Co-op Loan, there is no prohibition against pledging
the shares of the cooperative corporation or assigning the Co-op Lease;

(ggg) The Mortgage Loan was originated by a mortgagee approved by the Secretary
of Housing and Urban Development pursuant to sections 203 and 211 of the
National Housing Act, a savings and loan association, a savings bank, a
commercial bank, credit union, insurance company or similar institution which is
supervised and examined by a federal or state authority;

(hhh)    With respect to any ground lease to which a Mortgaged Property may be
subject: (i) a true, correct and complete copy of the ground lease and all
amendments, modifications and supplements thereto is included in the Servicing
File, and the Mortgagor is the owner of a valid and subsisting leasehold
interest under such ground lease; (ii) such ground lease is in full force and
effect, unmodified and not supplemented by any writing or otherwise except as
contained in the Mortgage File; (iii) all rent, additional rent and other
charges reserved therein have been fully paid to the extent payable as of the
Closing Date; (iv) the Mortgagor enjoys the quiet and peaceful possession of the
leasehold estate, subject to any sublease; (v) the Mortgagor is not in default
under

                                     III-75

<PAGE>

any of the terms of such ground lease, and there are no circumstances which,
with the passage of time or the giving of notice, or both, would result in a
default under such ground lease; (vi) the lessor under such ground lease is not
in default under any of the terms or provisions of such ground lease on the part
of the lessor to be observed or performed; (vii) the lessor under such ground
lease has satisfied any repair or construction obligations due as of the Closing
Date pursuant to the terms of such ground lease; (viii) the execution, delivery
and performance of the Mortgage do not require the consent (other than those
consents which have been obtained and are in full force and effect) under, and
will not contravene any provision of or cause a default under, such ground
lease; (ix) the ground lease term extends, or is automatically renewable, for at
least five years beyond the maturity date of the related Mortgage Loan; and (x)
the Purchaser has the right to cure defaults on the ground lease;

(iii) With respect to any broker fees collected and paid on any of the Mortgage
Loans, to the best of the Seller's knowledge, all broker fees have been properly
assessed to the borrower and no claims will arise as to broker fees that are
double charged and for which the borrower would be entitled to reimbursement;

(jjj) With respect to any Mortgage Loan as to which an affidavit has been
delivered to the Purchaser certifying that the original Mortgage Note has been
lost or destroyed and not been replaced, if such Mortgage Loan is subsequently
in default, the enforcement of such Mortgage Loan will not be materially
adversely affected by the absence of the original Mortgage Note;

(lll) Each Mortgage Loan constitutes a qualified mortgage under Section 860G (a)
(3) (A) of the Code and Treasury Regulations Section 1.860G-2 (a) (1);

(mmm) Except as provided in Section 2.07, the Mortgage Note, the Mortgage, the
Assignment of Mortgage and the other documents set forth in Exhibit A-1 and
required to be delivered on the related Closing Date have been delivered to the
Purchaser or its designee;

(nnn) To the best of the Seller's knowledge, all information supplied by, on
behalf of, or concerning the Mortgagor is true, accurate and complete and does
not contain any statement that is or will be inaccurate or misleading in any
material respect;

(ooo) To the best of the Seller's knowledge, ahere does not exist on the related
Mortgage Property any hazardous substances, hazardous wastes or solid wastes, as
such terms are defined in the Comprehensive Environmental Response Compensation
and Liability Act, the Resource Conservation and Recovery Act of 1976, or other
federal, state or local environmental legislation;

(ppp) No second lien Mortgage Loan has an LTV in excess of 100%. No second lien
Mortgage Loan has an Equity LTV in excess of 100%;

(qqq) Either (a) no consent for the second lien Mortgage Loan is required by the
holder of the related first lien or (b) such consent has been obtained and is
contained in the Mortgage File;

                                     III-76

<PAGE>

(rrr) With respect to any second lien Mortgage Loan, the Seller has not received
notice of: (1) any proceeding for the total or partial condemnation of any
Mortgaged Property, (2) any subsequent, intervening mortgage, lien, attachment,
lis pendens or other encumbrance affecting any Mortgaged Property or (3) or any
default under any mortgage, lien or other encumbrance senior to each Mortgage;

(sss) With respect to any second lien Mortgage Loan, where required or customary
in the jurisdiction in which the Mortgaged Property is located, the original
lender has filed for record a request for notice of any action by the senior
lienholder under the related First Lien, and the original lender has notified
any senior lienholder in writing of the existence of the second lien Mortgage
Loan and requested notification of any action to be taken against the Mortgagor
by the senior lienholder;

(ttt)    No second lien Mortgage Loan is a "home equity line of credit";

(uuu) No Mortgage Loan had a Loan-to-Value Ratio at the time of origination of
more than 100%;

(vvv) As of the Closing Date, the Seller has not received a notice of default of
a First Lien which has not been cured; and

(www) No First Lien provides for negative amortization.

(9) with respect to each Mortgage Loan identified on the Mortgage Loan Schedule
with an Originator of RG Financial

(a) The Company is a corporation duly organized, validly existing and in good
standing under the laws of the jurisdiction of its incorporation and has all
licenses necessary to carry out its business as now being conducted, and is
licensed and qualified to transact business in and is in good standing under the
laws of each state in which any Mortgaged Property is located or is otherwise
exempt under applicable law from such licensing or qualification or is otherwise
not required under applicable law to effect such licensing or qualification and
no demand for such licensing or qualification has been made upon the Company by
any such state, and in any event the Company is in compliance with the laws of
any such state to the extent necessary to ensure the enforceability of each
Mortgage Loan and the servicing of the Mortgage Loans in accordance with the
terms of this Agreement;

(b) The Company has the full power and authority and legal right to hold,
transfer and convey each Mortgage Loan, to sell each Mortgage Loan and to
execute, deliver and perform, and to enter into and consummate all transactions
contemplated by this Agreement and the related Purchase Price and Terms Letter
and to conduct its business as presently conducted; the Company has duly
authorized the execution, delivery and performance of this Agreement and any
agreements contemplated hereby, has duly executed and delivered this Agreement
and the related Purchase Price and Terms Letter, and any agreements contemplated
hereby, and this Agreement and the related Purchase Price and Terms Letter and
each Assignment of Mortgage to the Purchaser and any agreements contemplated
hereby, constitute the legal, valid and binding obligations of the Company,

                                     III-77

<PAGE>

enforceable against it in accordance with their respective terms , except as
such enforceability may be limited by bankruptcy, insolvency, moratorium,
reorganization and similar laws, and by equitable principles affecting the
enforceability of the rights of creditors; and all requisite corporate action
has been taken by the Company to make this Agreement , the related Purchase
Price and Terms Letter and all agreements contemplated hereby valid and binding
upon the Company in accordance with their terms;

(c) Neither the execution and delivery of this Agreement, the related Purchase
Price and Terms Letter, the sale of the Mortgage Loans to the Purchaser, the
consummation of the transactions contemplated hereby, nor the fulfillment of or
compliance with the terms and conditions of this Agreement and the related
Purchase Price and Terms Letter will conflict with any of the terms, conditions
or provisions of the Company's charter or by-laws or materially conflict with or
result in a material breach of any of the terms, conditions or provisions of any
legal restriction or any agreement or instrument to which the Company is now a
party or by which it is bound, or constitute a default or result in an
acceleration under any of the foregoing, or result in the material violation of
any law, rule, regulation, order, judgment or decree to which the Company or its
property is subject;

(d) There is no litigation, suit, proceeding or investigation pending or
threatened, or any order or decree outstanding, with respect to the Company
which is reasonably likely to have a material adverse effect on the sale of the
Mortgage Loans, the execution, delivery, performance or enforceability of this
Agreement or the related Purchase Price and Terms Letter, or which is reasonably
likely to have a material adverse effect on the financial condition of the
Company;

(e) No consent, approval, authorization or order of any court or governmental
agency or body is required for the execution, delivery and performance by the
Company of or compliance by the Company with this Agreement and the related
Purchase Price and Terms Letter, except for consents, approvals, authorizations
and orders which have been obtained;

(f) The consummation of the transactions contemplated by this Agreement and the
related Purchase Price and Terms Letter are in the ordinary course of business
of the Company, and the transfer, assignment and conveyance of the Mortgage
Notes and the Mortgages by the Company pursuant to this Agreement and the
related Purchase Price and Terms Letter are not subject to bulk transfer or any
similar statutory provisions in effect in any applicable jurisdiction;

(g) The origination and servicing practices used by the Company with respect to
each Mortgage Note and Mortgage have been legal and in accordance with
applicable laws and regulations, and in all material respects proper and prudent
in the mortgage origination and servicing business. With respect to escrow
deposits and payments that the Company is entitled to collect, all such payments
are in the possession of, or under the control of, the Company, and there exist
no deficiencies in connection therewith for which customary arrangements for
repayment thereof have not been made. All escrow payments have been collected in
full compliance with applicable state and federal law and the provisions of the
related Mortgage Note and Mortgage. As to any Mortgage Loan that is the subject
of an escrow, escrow of funds is not prohibited by applicable law and has been
established in an amount sufficient to pay for every escrowed item that remains
unpaid and has been assessed but is not yet due and payable. No escrow deposits
or other charges or payments due

                                     III-78

<PAGE>

under the Mortgage Note have been capitalized under any Mortgage or the related
Mortgage Note. All Mortgage Interest Rate adjustments have been made in strict
compliance with state and federal law and the terms of the related Mortgage
Note. Any interest required to be paid pursuant to state and local law has been
properly paid and credited;

(h) The Company has not used selection procedures that identified the Mortgage
Loans as being less desirable or valuable than other comparable mortgage loans
in the Company's portfolio at the Cut-off Date;

(i) The Company will treat the sale of the Mortgage Loans to the Purchaser as a
sale for reporting and accounting purposes and, to the extent appropriate, for
federal income tax purposes;

(j) The Company is an approved seller/servicer of residential mortgage loans for
Fannie Mae or Freddie Mac and HUD, with such facilities, procedures and
personnel necessary for the sound servicing of such mortgage loans. The Company
is duly qualified, licensed, registered and otherwise authorized under all
applicable federal, state and local laws, and regulations, meets the minimum
capital requirements, if applicable, set forth by the OCC, and is in good
standing to sell mortgage loans to and service mortgage loans for Fannie Mae or
Freddie Mac and no event has occurred which would make the Company unable to
comply with eligibility requirements or which would require notification to
either Fannie Mae or Freddie Mac;

(k)      The Company does not believe, nor does it have any cause or reason to
believe, that it cannot perform each and every covenant contained in this
Agreement and the related Purchase Price and Terms Letter. The Company is
solvent and the sale of the Mortgage Loans will not cause the Company to become
insolvent. The sale of the Mortgage Loans is not undertaken with the intent to
hinder, delay or defraud any of the Company's creditors;

(l) No statement, tape, diskette, form, report or other document prepared by, or
on behalf of, the Company pursuant to this Agreement, the related Purchase Price
and Terms Letter or in connection with the transactions contemplated hereby,
contains or will contain any statement that is or will be inaccurate or
misleading in any material respect. The Company has prudently originated and
underwritten each Mortgage Loan;

(m) The Company acknowledges and agrees that the Interim Servicing Fee
represents reasonable compensation for performing such services and that the
entire Interim Servicing Fee shall be treated by the Company, for accounting and
tax purposes, as compensation for the servicing and administration of the
Mortgage Loans pursuant to this Agreement;

(n) The Company has delivered to the Purchaser financial statements as to its
last two complete fiscal years. All such financial statements fairly present the
pertinent results of operations and changes in financial position for each of
such periods and the financial position at the end of each such period of the
Company and its subsidiaries and have been prepared in accordance with GAAP
consistently applied throughout the periods involved, except as set forth in the
notes thereto. There has been no change in the business, operations, financial
condition, properties or assets of the Company since the date of the Company's
financial statements that would have a

                                     III-79

<PAGE>

material adverse effect on its ability to perform its obligations under this
Agreement or the related Purchase Price and Terms Letter; and

(o) The Company has not dealt with any broker, investment banker, agent or other
person that may be entitled to any commission or compensation in connection with
the sale of the Mortgage Loans.

(p) The information set forth in the Mortgage Loan Schedule, including any
diskette or other related data tapes sent to the Purchaser, is complete, true
and correct in all material respects as of the Cut-off Date;

(q) With respect to a first lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a first lien or a first priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note. With
respect to a first lien Mortgage Loan that is a Co- op Loan, the Mortgage
creates a first lien or a first priority ownership interest in the stock
ownership and leasehold rights associated with the cooperative unit securing the
related Mortgage Note;

(r) With respect to a second lien Mortgage Loan that is not a Co-op Loan, the
Mortgage creates a second lien or a second priority ownership interest in an
estate in fee simple in real property securing the related Mortgage Note. With
respect to a second lien Mortgage Loan that is a Co-op Loan, the Mortgage
creates a second lien or a second priority ownership interest in the stock
ownership and leasehold rights associated with the cooperative unit securing the
related Mortgage Note;

(s) All payments due on or prior to the Cut-off Date for such Mortgage Loan have
been made as of the Closing Date, the Mortgage Loan is not delinquent in payment
more than 30 days and has not been dishonored; there are no material defaults
under the terms of the Mortgage Loan; the Seller has not advanced funds, or
induced, solicited or knowingly received any advance of funds from a party other
than the owner of the Mortgaged Property subject to the Mortgage, directly or
indirectly, for the payment of any amount required by the Mortgage Loan;

(t) All taxes, governmental assessments, insurance premiums, water, sewer and
municipal charges, leasehold payments or ground rents which previously became
due and owing have been paid, or escrow funds have been established in an amount
sufficient to pay for every such escrowed item which remains unpaid and which
has been assessed but is not yet due and payable;

(u) The terms of the Mortgage Note and the Mortgage have not been impaired,
waived, altered or modified in any respect, except by written instruments which
have been recorded to the extent any such recordation is required by law, or,
necessary to protect the interest of the Purchaser. No instrument of waiver,
alteration or modification has been executed, and no Mortgagor has been
released, in whole or in part, from the terms thereof except in connection with
an assumption agreement and which assumption agreement is part of the Mortgage
File and the terms of which are reflected in the Mortgage Loan Schedule; the
substance of any such waiver, alteration or modification has been approved by
the issuer of any related Primary Mortgage Insurance Policy and title insurance
policy, to the extent required by the related policies;

                                     III-80

<PAGE>

(v)      The Mortgage Note and the Mortgage are not subject to any right of
rescission, set-off, counterclaim or defense, including, without limitation, the
defense of usury, nor will the operation of any of the terms of the Mortgage
Note or the Mortgage, or the exercise of any right thereunder, render the
Mortgage Note or Mortgage unenforceable, in whole or in part, or subject to any
right of rescission, set-off, counterclaim or defense, including the defense of
usury, and no such right of rescission, set-off, counterclaim or defense has
been asserted with respect thereto; and the Mortgagor was not a debtor in any
state or federal bankruptcy or insolvency proceeding at the time the Mortgage
Loan was originated;

(w) All buildings or other customarily insured improvements upon the Mortgaged
Property are insured by an insurer acceptable under the Fannie Mae Guides,
against loss by fire, hazards of extended coverage and such other hazards as are
provided for in the Fannie Mae Guides or by Freddie Mac, as well as all
additional requirements set forth in Section 4.10 of this Agreement. All such
standard hazard policies are in full force and effect and on the date of
origination contained a standard mortgagee clause naming the Seller and its
successors in interest and assigns as loss payee and such clause is still in
effect and all premiums due thereon have been paid. If required by the Flood
Disaster Protection Act of 1973, as amended, the Mortgage Loan is covered by a
flood insurance policy meeting the requirements of the current guidelines of the
Federal Insurance Administration which policy conforms to Fannie Mae and Freddie
Mac requirements, as well as all additional requirements set forth in Section
4.10 of this Agreement. Such policy was issued by an insurer acceptable under
Fannie Mae or Freddie Mac guidelines. The Mortgage obligates the Mortgagor
thereunder to maintain all such insurance at the Mortgagor's cost and expense,
and upon the Mortgagor's failure to do so, authorizes the holder of the Mortgage
to maintain such insurance at the Mortgagor's cost and expense and to seek
reimbursement therefor from the Mortgagor;

(x) Any and all requirements of any federal, state or local law including,
without limitation, usury, truth-in-lending, real estate settlement procedures,
consumer credit protection, equal credit opportunity or disclosure laws
applicable to the Mortgage Loan have been complied with in all material
respects;

(y) The Mortgage has not been satisfied, canceled or subordinated, in whole or
in part, or rescinded, and the Mortgaged Property has not been released from the
lien of the Mortgage, in whole or in part nor has any instrument been executed
that would effect any such release, cancellation, subordination or rescission.
The Seller has not waived the performance by the Mortgagor of any action, if the
Mortgagor's failure to perform such action would cause the Mortgage Loan to be
in default, nor has the Seller waived any default resulting from any action or
inaction by the Mortgagor;

(z) With respect to any first lien Mortgage Loan, the related Mortgage is a
valid, subsisting, enforceable and perfected first lien on the Mortgaged
Property and, with respect to any second lien Mortgage Loan, the related
Mortgage is a valid, subsisting, enforceable and perfected second lien on the
Mortgaged Property, including for Mortgage Loans that are not Co-op Loans, all
buildings on the Mortgaged Property and all installations and mechanical,
electrical, plumbing, heating and air conditioning systems affixed to such
buildings, and all additions, alterations and replacements made at any time with
respect to the foregoing securing the Mortgage Note's original principal
balance. The Mortgage and the Mortgage Note do not contain any evidence of any
security

                                     III-81

<PAGE>

interest or other interest or right thereto. Such lien is free and clear of all
adverse claims, liens and encumbrances having priority over the first or second
lien, as applicable, of the Mortgage subject only to (1) with respect to any
second lien Mortgage Loan, the related First Lien, (2) the lien of
non-delinquent current real property taxes and assessments not yet due and
payable, (3) covenants, conditions and restrictions, rights of way, easements
and other matters of the public record as of the date of recording which are
acceptable to mortgage lending institutions generally and either (A) which are
referred to or otherwise considered in the appraisal made for the originator of
the Mortgage Loan, or (B) which do not adversely affect the appraised value of
the Mortgaged Property as set forth in such appraisal, and (4) other matters to
which like properties are commonly subject which do not materially interfere
with the benefits of the security intended to be provided by the Mortgage or the
use, enjoyment, value or marketability of the related Mortgaged Property. Any
security agreement, chattel mortgage or equivalent document related to and
delivered in connection with the Mortgage Loan establishes and creates (1) with
respect to any first lien Mortgage Loan, a valid, subsisting, enforceable and
perfected first lien and first priority security interest and (2) with respect
to any second lien Mortgage Loan, a valid, subsisting, enforceable and perfected
second lien and second priority security interest, in each case, on the property
described therein, and the Seller has the full right to sell and assign the same
to the Purchaser;

(l) The Mortgage Note and the related Mortgage are original and genuine and each
is the legal, valid and binding obligation of the maker thereof, enforceable in
all respects in accordance with its terms subject to bankruptcy, insolvency,
moratorium, reorganization and other laws of general application affecting the
rights of creditors and by general equitable principles and the Seller has taken
all action necessary to transfer such rights of enforceability to the Purchaser.
All parties to the Mortgage Note and the Mortgage had the legal capacity to
enter into the Mortgage Loan and to execute and deliver the Mortgage Note and
the Mortgage. The Mortgage Note and the Mortgage have been duly and properly
executed by such parties. No fraud, error, omission, misrepresentation,
negligence or similar occurrence with respect to a Mortgage Loan has taken place
on the part of Seller or the Mortgagor, or, on the part of any other party
involved in the origination of the Mortgage Loan. The proceeds of the Mortgage
Loan have been fully disbursed and there is no requirement for future advances
thereunder, and any and all requirements as to completion of any on-site or
off-site improvements and as to disbursements of any escrow funds therefor have
been complied with. All costs, fees and expenses incurred in making or closing
the Mortgage Loan and the recording of the Mortgage were paid or are in the
process of being paid, and the Mortgagor is not entitled to any refund of any
amounts paid or due under the Mortgage Note or Mortgage;

(aa) The Seller or its affiliate is the sole owner of record and holder of the
Mortgage Loan and the indebtedness evidenced by the Mortgage Note, and upon
recordation the Purchaser or its designee will be the owner of record of the
Mortgage and the indebtedness evidenced by the Mortgage Note, and upon the sale
of the Mortgage Loan to the Purchaser, the Servicer will retain the Servicing
File in trust for the Purchaser only for the purpose of servicing and
supervising the servicing of the Mortgage Loan. Immediately prior to the
transfer and assignment to the Purchaser on the Closing Date, the Mortgage Loan,
including the Mortgage Note and the Mortgage, were not subject to an assignment
or pledge, and the Seller had good and marketable title to and was the sole
owner thereof and had full right to transfer and sell the Mortgage Loan to the
Purchaser free and clear of any encumbrance, equity, lien, pledge, charge, claim
or security interest and has the full right and authority subject to no interest
or participation of, or agreement with, any

                                     III-82

<PAGE>

other party, to sell and assign the Mortgage Loan pursuant to this Agreement and
following the sale of the Mortgage Loan, the Purchaser will own such Mortgage
Loan free and clear of any encumbrance, equity, participation interest, lien,
pledge, charge, claim or security interest. The Seller intends to relinquish all
rights to possess, control and monitor the Mortgage Loan, except for the
purposes of servicing the Mortgage Loan as set forth in this Agreement;

(bb) Each Mortgage Loan that is not a Co-op Loan is covered by an ALTA lender's
title insurance policy or other generally acceptable form of policy or insurance
acceptable to Fannie Mae or Freddie Mac, issued by a title insurer acceptable to
Fannie Mae or Freddie Mac and qualified to do business in the jurisdiction where
the Mortgaged Property is located, insuring (subject to the exceptions contained
in (j)(1), (2), (3) and (4) above) the Seller, its successors and assigns, as to
the first or second, as applicable, priority lien of the Mortgage in the
original principal amount of the Mortgage Loan. Where required by applicable
state law or regulation, the Mortgagor has been given the opportunity to choose
the carrier of the required mortgage title insurance. The Seller, its successors
and assigns, are the sole insureds of such lender's title insurance policy, such
title insurance policy has been duly and validly endorsed to the Purchaser or
the assignment to the Purchaser of the Seller's interest therein does not
require the consent of or notification to the insurer and such lender's title
insurance policy is in full force and effect and will be in full force and
effect upon the consummation of the transactions contemplated by this Agreement
and the related Purchase Price and Terms Letter. No claims have been made under
such lender's title insurance policy, and no prior holder of the related
Mortgage, including the Seller, has done, by act or omission, anything which
would impair the coverage of such lender's title insurance policy;

(cc) There is no default, breach, violation or event of acceleration existing
under the Mortgage or the related Mortgage Note and no event which, with the
passage of time or with notice and the expiration of any grace or cure period,
would constitute a default, breach, violation or event permitting acceleration;
and neither the Seller nor any prior mortgagee has waived any default, breach,
violation or event permitting acceleration. With respect to each second lien
Mortgage Loan, (i) the First Lien is in full force and effect, (ii) there is no
default, breach, violation or event of acceleration existing under such prior
mortgage or the related mortgage note, (iii) no event which, with the passage of
time or with notice and the expiration of any grace or cure period, would
constitute a default, breach, violation or event of acceleration thereunder, and
either (A) the prior mortgage contains a provision which allows or (B)
applicable law requires, the mortgagee under the second lien Mortgage Loan to
receive notice of, and affords such mortgagee an opportunity to cure any default
by payment in full or otherwise under the prior mortgage;

(dd) There are no mechanics' or similar liens or claims which have been filed
for work, labor or material (and no rights are outstanding that under law could
give rise to such liens) affecting the related Mortgaged Property which are or
may be liens prior to or equal to the lien of the related Mortgage;

(ee) All improvements subject to the Mortgage which were considered in
determining the appraised value of the Mortgaged Property lie wholly within the
boundaries and building restriction lines of the Mortgaged Property (and wholly
within the project with respect to a condominium unit) and no improvements on
adjoining properties encroach upon the Mortgaged Property except those which are
insured against by the title insurance policy referred to in clause (m)

                                     III-83

<PAGE>

above and all improvements on the property comply with all applicable zoning and
subdivision laws and ordinances;

(ff) The Mortgage Loan was originated by or for the Seller. The Mortgage Loan
complies with all the terms, conditions and requirements of the Seller's
Underwriting Standards in effect at the time of origination of such Mortgage
Loan. The Mortgage Notes and Mortgages (exclusive of any riders) are on forms
generally acceptable to Fannie Mae or Freddie Mac. Seller is currently selling
loans to Fannie Mae and/or Freddie Mac which are the same document forms as the
Mortgage Notes and Mortgages (inclusive of any riders). The Mortgage Loan bears
interest at the Mortgage Interest Rate set forth in the Mortgage Loan Schedule,
and Monthly Payments under the Mortgage Note are due and payable on the first
day of each month. The Mortgage contains the usual and enforceable provisions of
the originator at the time of origination for the acceleration of the payment of
the unpaid principal amount of the Mortgage Loan if the related Mortgaged
Property is sold without the prior consent of the mortgagee thereunder;

(gg) The Mortgaged Property is not subject to any material damage by waste,
fire, earthquake, windstorm, flood or other casualty. At origination of the
Mortgage Loan there was, and there currently is, no proceeding pending for the
total or partial condemnation of the Mortgaged Property. There have not been any
condemnation proceedings with respect to the Mortgaged Property and there are no
such proceedings scheduled to commence at a future date;

(hh) The related Mortgage contains customary and enforceable provisions such as
to render the rights and remedies of the holder thereof adequate for the
realization against the Mortgaged Property of the benefits of the security
provided thereby. There is no homestead or other exemption available to the
Mortgagor which would interfere with the right to sell the Mortgaged Property at
a trustee's sale or the right to foreclose the Mortgage;

(ii) If the Mortgage constitutes a deed of trust, a trustee, authorized and duly
qualified if required under applicable law to act as such, has been properly
designated and currently so serves and is named in the Mortgage, and no fees or
expenses, except as may be required by local law, are or will become payable by
the Purchaser to the trustee under the deed of trust, except in connection with
a trustee's sale or attempted sale after default by the Mortgagor;

(jj) The Mortgage File contains an appraisal of the related Mortgaged Property
signed prior to the final approval of the mortgage loan application by a
Qualified Appraiser, who had no interest, direct or indirect, in the Mortgaged
Property or in any loan made on the security thereof, and whose compensation is
not affected by the approval or disapproval of the Mortgage Loan, and the
appraisal and appraiser both satisfy the requirements of Fannie Mae or Freddie
Mac and Title XI of FIRREA and the regulations promulgated thereunder, all as in
effect on the date the Mortgage Loan was originated. The appraisal is in a form
acceptable to Fannie Mae or Freddie Mac;

(kk)     All parties which have had any interest in the Mortgage, whether as
mortgagee, assignee, pledgee or otherwise, are (or, during the period in which
they held and disposed of such interest, were) (A) in compliance with any and
all applicable licensing requirements of the laws of the state wherein the
Mortgaged Property is located, and (B) (1) organized under the laws of such
state, or (2) qualified to do business in such state, or (3) federal savings and
loan associations

                                     III-84

<PAGE>

or national banks or a Federal Home Loan Bank or savings bank having principal
offices in such state, or (4) not doing business in such state;

(ll) The related Mortgage Note is not and has not been secured by any collateral
except the lien of the corresponding Mortgage and the security interest of any
applicable security agreement or chattel mortgage referred to above and such
collateral does not serve as security for any other obligation;

(mm) The Mortgagor has received all disclosure materials required by applicable
law with respect to the making of such mortgage loans;

(nn) The Mortgage Loan does not contain "graduated payment" features; to the
extent any Mortgage Loan contains any buydown provision, such buydown funds have
been maintained and administered in accordance with, and such Mortgage Loan
otherwise complies with, Fannie Mae/Freddie Mac requirements relating to buydown
loans;

(oo) The Mortgagor is not in bankruptcy and, the Mortgagor is not insolvent or
in bankruptcy and the Seller has no knowledge of any circumstances or condition
with respect to the Mortgage, the Mortgaged Property, the Mortgagor or the
Mortgagor's credit standing that could reasonably be expected to cause investors
to regard the Mortgage Loan as an unacceptable investment, cause the Mortgage
Loan to become delinquent, or materially adversely affect the value or
marketability of the Mortgage Loan;

(pp) The Mortgage Loans have an original term to maturity of not more than 30
years, with interest payable in arrears on the first day of each month. Each
Mortgage Note requires a monthly payment which is sufficient to fully amortize
the original principal balance over the original term thereof and to pay
interest at the related Mortgage Interest Rate. No Mortgage Loan contains terms
or provisions which would result in negative amortization.

(qq) Except for Mortgage Loans underwritten in accordance with the Lender Paid
Mortgage Insurance Policy Program or unless otherwise indicated on the Mortgage
Loan Schedule, if a Mortgage Loan has an LTV greater than 80%, the excess of the
principal balance of the Mortgage Loan over 75% of the Appraised Value, with
respect to a Refinanced Mortgage Loan, or the lesser of the Appraised Value or
the purchase price of the Mortgaged Property, with respect to a purchase money
Mortgage Loan, is and will be insured as to payment defaults by a Primary
Mortgage Insurance Policy issued by a Qualified Insurer. All provisions of such
Primary Mortgage Insurance Policy have been and are being complied with, such
policy is in full force and effect, and all premiums due thereunder have been
paid. No action, inaction, or event has occurred and no state of facts exists
that has, or will result in the exclusion from, denial of, or defense to
coverage. Any Mortgage Loan subject to a Primary Mortgage Insurance Policy
obligates the Mortgagor thereunder to maintain the Primary Mortgage Insurance
Policy and to pay all premiums and charges in connection therewith. The mortgage
interest rate for the Mortgage Loan as set forth on the Mortgage Loan Schedule
is net of any such insurance premium;

(rr) The Assignment of Mortgage is in recordable form and is acceptable for
recording under the laws of the jurisdiction in which the Mortgaged Property is
located;

                                     III-85

<PAGE>

(ss) As to Mortgage Loans that are not Co-op Loans and that are not secured by
an interest in a leasehold estate, the Mortgaged Property is located in the
state identified in the Mortgage Loan Schedule and consists of a single parcel
of real property with a detached single family residence erected thereon, or a
townhouse, or a two-to four-family dwelling, or an individual condominium unit
in a condominium project, or an individual unit in a planned unit development or
a de minimis planned unit development, provided, however, that no residence or
dwelling is a single parcel of real property with a cooperative housing
corporation erected thereon, or a mobile home. As of the date of origination, no
portion of the Mortgaged Property was used for commercial purposes, and since
the date or origination no portion of the Mortgaged Property has been used for
commercial purposes;

(tt) Principal payments on the Mortgage Loan commenced no more than sixty (60)
days after the funds were disbursed in connection with the Mortgage Loan. The
Mortgage Note is payable on the first day of each month in equal monthly
installments of principal and interest, with interest calculated and payable in
arrears, sufficient to amortize the Mortgage Loan fully by the stated maturity
date, over an original term of not more than thirty years from commencement of
amortization;

(uu) Certain Mortgage Loans as specified on the Mortgage Loan Schedule may
contain a Prepayment Penalty in an amount specified in the related Mortgage Note
or Mortgage.

(vv) As of the date of origination of the Mortgage Loan, the Mortgaged Property
was lawfully occupied under applicable law, and all inspections, licenses and
certificates required to be made or issued with respect to all occupied portions
of the Mortgaged Property and, with respect to the use and occupancy of the
same, including but not limited to certificates of occupancy and fire
underwriting certificates, have been made or obtained from the appropriate
authorities;

(ww)     If the Mortgaged Property is a condominium unit or a planned unit
development (other than a de minimis planned unit development), or stock in a
cooperative housing corporation, such condominium, cooperative or planned unit
development project meets the Seller's eligibility requirements as set forth in
Seller's underwriting guidelines;

(xx) There is no pending action or proceeding directly involving the Mortgaged
Property in which compliance with any environmental law, rule or regulation is
an issue; there is no violation of any environmental law, rule or regulation
with respect to the Mortgaged Property; and nothing further remains to be done
to satisfy in full all requirements of each such law, rule or regulation
constituting a prerequisite to use and enjoyment of said property;

(yy) The Mortgagor has not notified the Seller, and the Seller has no knowledge
of any relief requested or allowed to the Mortgagor under the Soldiers' and
Sailors' Civil Relief Act of 1940;

(zz) No Mortgage Loan was made in connection with the construction or
rehabilitation of a Mortgaged Property or facilitating the trade-in or exchange
of a Mortgaged Property;

                                     III-86

<PAGE>

(aaa) No action has been taken or failed to be taken by the Seller on or prior
to the Closing Date which has resulted or will result in an exclusion from,
denial of, or defense to coverage under any Primary Mortgage Insurance Policy
(including, without limitation, any exclusions, denials or defenses which would
limit or reduce the availability of the timely payment of the full amount of the
loss otherwise due thereunder to the insured) whether arising out of actions,
representations, errors, omissions, negligence, or fraud of the Seller, or for
any other reason under such coverage;

(bbb) Each Mortgage Loan has been serviced in all material respects in
compliance with Accepted Servicing Practices;

(ccc) With respect to each Co-op Loan, the related Mortgage is a valid,
enforceable and subsisting first security interest on the related cooperative
shares securing the related cooperative note, subject only to (a) liens of the
cooperative for unpaid assessments representing the Mortgagor's pro rata share
of the cooperative's payments for its blanket mortgage, current and future real
property taxes, insurance premiums, maintenance fees and other assessments to
which like collateral is commonly subject and (b) other matters to which like
collateral is commonly subject which do not materially interfere with the
benefits of the security intended to be provided by the Security Agreement.
There are no liens against or security interest in the cooperative shares
relating to each Co-op Loan (except for unpaid maintenance, assessments and
other amounts owed to the related cooperative which individually or in the
aggregate will not have a material adverse effect on such Co-op Loan), which
have priority over the Seller's security interest in such cooperative shares;

(ddd) With respect to each Co-op Loan, a search for filings of financing
statements has been made by a company competent to make the same, which company
is acceptable to Fannie Mae and qualified to do business in the jurisdiction
where the cooperative unit is located, and such search has not found anything
which would materially and adversely affect the Co-op Loan;

(eee) With respect to each Co-op Loan, the related cooperative corporation that
owns title to the related cooperative apartment building is a "cooperative
housing corporation" within the meaning of Section 216 of the Code, and is in
material compliance with applicable federal, state and local laws which, if not
complied with, could have a material adverse effect on the Mortgaged Property;

(fff) With respect to each Co-op Loan, there is no prohibition against pledging
the shares of the cooperative corporation or assigning the Co-op Lease;

(ggg) The Mortgage Loan was originated by a mortgagee approved by the Secretary
of Housing and Urban Development pursuant to sections 203 and 211 of the
National Housing Act, a savings and loan association, a savings bank, a
commercial bank, credit union, insurance company or similar institution which is
supervised and examined by a federal or state authority;

(hhh)    With respect to any ground lease to which a Mortgaged Property may be
subject: (i) a true, correct and complete copy of the ground lease and all
amendments, modifications and supplements thereto is included in the Servicing
File, and the Mortgagor is the owner of a valid and subsisting leasehold
interest under such ground lease; (ii) such ground lease is in full force and
effect, unmodified and not supplemented by any writing or otherwise except as
contained in the

                                     III-87

<PAGE>

Mortgage File; (iii) all rent, additional rent and other charges reserved
therein have been fully paid to the extent payable as of the Closing Date; (iv)
the Mortgagor enjoys the quiet and peaceful possession of the leasehold estate,
subject to any sublease; (v) the Mortgagor is not in default under any of the
terms of such ground lease, and there are no circumstances which, with the
passage of time or the giving of notice, or both, would result in a default
under such ground lease; (vi) the lessor under such ground lease is not in
default under any of the terms or provisions of such ground lease on the part of
the lessor to be observed or performed; (vii) the lessor under such ground lease
has satisfied any repair or construction obligations due as of the Closing Date
pursuant to the terms of such ground lease; (viii) the execution, delivery and
performance of the Mortgage do not require the consent (other than those
consents which have been obtained and are in full force and effect) under, and
will not contravene any provision of or cause a default under, such ground
lease; (ix) the ground lease term extends, or is automatically renewable, for at
least five years beyond the maturity date of the related Mortgage Loan; and (x)
the Purchaser has the right to cure defaults on the ground lease;

(iii) With respect to any broker fees collected and paid on any of the Mortgage
Loans, all broker fees have been properly assessed to the borrower and no claims
will arise as to broker fees that are double charged and for which the borrower
would be entitled to reimbursement;

(jjj) With respect to any Mortgage Loan as to which an affidavit has been
delivered to the Purchaser certifying that the original Mortgage Note has been
lost or destroyed and not been replaced, if such Mortgage Loan is subsequently
in default, the enforcement of such Mortgage Loan will not be materially
adversely affected by the absence of the original Mortgage Note;

(kkk) Each Mortgage Loan constitutes a qualified mortgage under Section
860G(a)(3)(A) of the Code and Treasury Regulations Section 1.860G-2(a)(1);

(lll) Except as provided in Section 2.07, the Mortgage Note, the Mortgage, the
Assignment of Mortgage and the other documents set forth in Exhibit A-1 and
required to be delivered on the related Closing Date have been delivered to the
Purchaser or its designee;

(mmm) All information supplied by, on behalf of, or concerning the Mortgagor is
true, accurate and complete and does not contain any statement that is or will
be inaccurate or misleading in any material respect;

(nnn) There does not exist on the related Mortgage Property any hazardous
substances, hazardous wastes or solid wastes, as such terms are defined in the
Comprehensive Environmental Response Compensation and Liability Act, the
Resource Conservation and Recovery Act of 1976, or other federal, state or local
environmental legislation;

(ooo) The Mortgagor has executed a statement to the effect that the Mortgagor
has received all disclosure materials required by applicable law with respect to
the making of adjustable rate mortgage loans. The Servicer shall maintain such
statement in the Servicing File;

(ppp) No second lien Mortgage Loan has an LTV in excess of 100%. No second lien
Mortgage Loan has an Equity LTV in excess of 100%;

                                     III-88

<PAGE>

(qqq) Either (a) no consent for the second lien Mortgage Loan is required by the
holder of the related first lien or (b) such consent has been obtained and is
contained in the Mortgage File;

(rrr) With respect to any second lien Mortgage Loan, the Seller has not received
notice of: (1) any proceeding for the total or partial condemnation of any
Mortgaged Property, (2) any subsequent, intervening mortgage, lien, attachment,
lis pendens or other encumbrance affecting any Mortgaged Property or (3) or any
default under any mortgage, lien or other encumbrance senior to each Mortgage;

(sss) With respect to any second lien Mortgage Loan, where required or customary
in the jurisdiction in which the Mortgaged Property is located, the original
lender has filed for record a request for notice of any action by the senior
lienholder under the related First Lien, and the original lender has notified
any senior lienholder in writing of the existence of the second lien Mortgage
Loan and requested notification of any action to be taken against the Mortgagor
by the senior lienholder;

(ttt) No second lien Mortgage Loan is a "home equity line of credit";

(uuu) No Mortgage Loan had a Loan-to-Value Ratio at the time of origination of
more than 100%;

(vvv) As of the Closing Date, the Seller has not received a notice of default of
a First Lien which has not been cured; and

(www) No First Lien provides for negative amortization.

                                     III-89

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00016-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00016-of-00352.parquet"}]]