Exhibit k(3)
                                       SUB-ADMINISTRATION AGREEMENT
          Agreement dated as of May 23, 2000 among Hyperion Capital  Management,
     Inc. (the "Company"), a Delaware corporation on behalf of the Hyperion 2005
     Investment Grade  Opportunity Term Trust,  Inc.,  Hyperion 2002 Term Trust,
     Inc., Hyperion Total Return Fund, Inc., Lend Lease Hyperion High Yield CMBS
     Fund,  Inc. and Lend Lease Hyperion  Mortgage  Opportunity  Fund, Inc. (the
     "Funds") and State Street Bank and Trust  Company,  a  Massachusetts  trust
     company (the "Bank").
          WHEREAS,  each Fund, except Lend Lease Hyperion  Mortgage  Opportunity
     Fund,  Inc., is registered as  closed-end,  management  investment  company
     under the Investment Company Act of 1940, as amended (the "1940 Act");
          WHEREAS,  Lend Lease  Hyperion  Mortgage  Opportunity  Fund,  Inc.  is
     registered  as an open-end,  management  investment  company under the 1940
     Act;
          WHEREAS, the Company has been appointed as administrator to the Funds;
          WHEREAS,  the  Company  and the Funds  desire  to  retain  the Bank to
     furnish  certain  administrative  services  to the  Funds,  and the Bank is
     willing to furnish such services,  on the terms and conditions  hereinafter
     set forth;
          NOW, THEREFORE,  in consideration of the premises and mutual covenants
     herein contained, the parties hereto agree as follows:
1.       APPOINTMENT OF BANK
          The  Company  and  the  Funds  hereby  appoint  the  Bank  to  act  as
     sub-administrator  with  respect  to the Funds for  purposes  of  providing
     certain  administrative  services for the period and on the terms set forth
     in this Agreement.  The Bank accepts such  appointment and agrees to render
     the services stated herein.
          The Funds will initially consist of the portfolio(s)  and/or class(es)
     of  shares  (each  an  "Investment  Fund")  listed  in  Schedule  A to this
     Agreement.  In the event that the Funds  establishes one or more additional
     Investment  Funds with  respect to which the  Company and the Funds wish to
     retain the Bank to act as  administrator  hereunder,  the  Company  and the
     Funds shall  notify the Bank in writing.  Upon  written  acceptance  by the
     Bank,  such  Investment Fund shall become subject to the provisions of this
     Agreement to the same extent as the existing  Investment  Funds,  except to
     the  extent  that  such  provisions   (including   those  relating  to  the
     compensation  and expenses  payable by the Funds and its Investment  Funds)
     may be modified with respect to each additional  Investment Fund in writing
     by the  Company,  the Funds and the Bank at the time of the addition of the
     Investment Fund.
2.       DELIVERY OF DOCUMENTS
          Each  Fund will  promptly  deliver  to the Bank  copies of each of the
     following documents and all future amendments and supplements, if any:
          a.   It's Articles of Incorporation and by-laws;
          b.   The Fund's currently effective  registration  statement under the
               Securities  Act  of  1933,  as  amended  (the  "1933  Act"),   if
               applicable,  and the 1940 Act and the Fund's  Prospectus(es)  and
               Statement(s) of Additional Information relating to all Investment
               Funds and all  amendments  and  supplements  thereto as in effect
               from time to time;
          c.   A copy of the investment  advisory agreement between the Fund and
               its  investment  adviser,  including any  sub-advisory  agreement
               between the Fund and its investment sub-adviser, if any; and
          d.   Such other  certificates,  documents  or opinions  which the Bank
               may, in its reasonable discretion,  deem necessary or appropriate
               in the proper performance of its duties.
3.       REPRESENTATIONS AND WARRANTIES OF THE BANK
          The Bank represents and warrants to the Fund that:
          a.   It is a Massachusetts trust company,  duly organized and existing
               under the laws of The Commonwealth of Massachusetts;
          b.   It has the corporate power and authority to carry on its business
               in The Commonwealth of Massachusetts;
          c.   All requisite corporate  proceedings have been taken to authorize
               it to enter into and perform this Agreement;
          d.   No legal or  administrative  proceedings  have been instituted or
               threatened  which would impair the Bank's  ability to perform its
               duties and obligations under this Agreement; and
          e.   Its  entrance  into this  Agreement  shall  not cause a  material
               breach or be in material  conflict  with any other  agreement  or
               obligation of the Bank or any law or regulation applicable to it.
4.       REPRESENTATIONS AND WARRANTIES OF THE FUND
          Each Fund represents and warrants to the Bank that:
          a.   It  is a  corporation,  duly  organized,  existing  and  in  good
               standing under the laws of the State of Maryland;
          b.   It has the corporate  power and authority  under  applicable laws
               and by its  Articles of  Incorporation  and by-laws to enter into
               and perform this Agreement;
          c.   All  requisite  proceedings  have been taken to  authorize  it to
               enter into and perform this Agreement;
          d.   It is an investment  company  properly  registered under the 1940
               Act;
          e.   A registration  statement  under the 1933 Act, where  applicable,
               and the 1940 Act has been filed and will be effective  and remain
               effective  during  the  term of this  Agreement.  The  Fund  also
               warrants  to the  Bank  that  as of the  effective  date  of this
               Agreement, all necessary filings under the securities laws of the
               states in which the Fund  offers  or sells its  shares  have been
               made;
          f.   No legal or  administrative  proceedings  have been instituted or
               threatened  which would impair the Fund's  ability to perform its
               duties and obligations under this Agreement;
          g.   Its entrance into this Agreement will not cause a material breach
               or be in material conflict with any other agreement or obligation
               of the Fund or any law or regulation applicable to it; and
          h.   As of the close of  business on the date of this  Agreement,  the
               Fund is authorized to issue shares of beneficial interest, and it
               will initially  offer shares,  in the  authorized  amounts as set
               forth in Schedule A to this Agreement.
5.       REPRESENTATIONS AND WARRANTIES OF THE COMPANY
          The Company represents and warrants to the Bank that:
          a.   It  is a  corporation,  duly  organized,  existing  and  in  good
               standing under the laws of Delaware;
          b.   It has the  power and  authority  under  Delaware  law and by its
               charter and by-laws to enter into and perform this Agreement;
          c.   All requisite corporate  proceedings have been taken to authorize
               it to enter into and perform this Agreement;
          d.   No legal or  administrative  proceedings  have been instituted or
               threatened  which would impair the  Company's  ability to perform
               its duties and obligations under this Agreement; and
          e.   Its  entrance  into this  Agreement  shall  not cause a  material
               breach or be in material  conflict  with any other  agreement  or
               obligation of the Company or any law or regulation  applicable to
               it.
6.       ADMINISTRATION SERVICES
          The Bank shall provide the following  services,  in each case, subject
     to the control,  supervision  and direction of the Fund and the Company and
     the review and comment by the Fund's and the  Company's  auditors and legal
     counsel and in accordance  with  procedures  which may be established  from
     time to time between the Fund, the Company and the Bank:
          a.   Oversee  the  determination  and  publication  of each Fund's net
               asset value in accordance  with the Fund's policy as adopted from
               time to time by the Board;
          b.   Oversee the maintenance by the Fund's  custodian of certain books
               and records of each Fund as required  under Rule  31a-1(b) of the
               1940 Act;
          c.   Review calculation,  submit for approval by officers of each Fund
               and arrange for payment of the Fund's expenses;
          d.   Prepare  for  review  and  approval  by  officers  of  each  Fund
               financial  information  for the  Fund's  semi-annual  and  annual
               reports,  proxy statements and other  communications  required or
               otherwise  to be sent to Fund  shareholders,  and arrange for the
               printing and dissemination of such reports and  communications to
               shareholders;
          e.   Prepare  for review by an officer  of and legal  counsel  for the
               Fund the Fund's periodic  financial  reports required to be filed
               with the Securities and Exchange Commission ("SEC") on Form N-SAR
               and  financial  information  required  by Form N-2 and such other
               reports, forms or filings as may be mutually agreed upon;
          f.   Prepare reports relating to the business and affairs of each Fund
               as may be  mutually  agreed  upon  (including  but not limited to
               performance and aged  receivables) and not otherwise  prepared by
               the  Fund's  investment  adviser,  custodian,  legal  counsel  or
               independent accountants;
          g.   Make such reports and recommendations to the Board concerning the
               performance  of the  independent  accountants  as the  Board  may
               reasonably request;
          h.   Make such reports and recommendations to the Board concerning the
               performance  and fees of the Fund's  custodian  and  transfer and
               dividend  disbursing  agent  ("Transfer  Agent") as the Board may
               reasonably request or deems appropriate;
          i.   Oversee  and  review  calculations  of fees  paid  to the  Fund's
               investment adviser, custodian and Transfer Agent;
          j.   Consult with each Fund's officers, independent accountants, legal
               counsel,   custodian  and  Transfer  Agent  in  establishing  the
               accounting policies of the Fund;
          k.   Respond to, or refer to each Fund's  officers or Transfer  Agent,
               shareholder inquiries relating to the Fund;
          l.   Provide  periodic  testing  of  portfolios  to assist  the Fund's
               investment  adviser  in  complying  with  Internal  Revenue  Code
               mandatory  qualification  requirements,  the  requirements of the
               1940  Act and  Fund  prospectus  limitations  as may be  mutually
               agreed upon;
          m.   Review and provide assistance on shareholder communications;
          n.   Maintain general calendar for each Fund;
          o.   Maintain  copies of the Fund's  charter and by-laws and copies of
               minutes of  meetings  of the Board of  Directors  of the Fund and
               meeting of shareholders of each Fund;
          p.   File  annual  and  semi-annual   shareholder   reports  with  the
               appropriate  regulatory  agencies;  review  text of  "President's
               letters" to  shareholders  and  "Management's  Discussion of Fund
               Performance" (which shall also be subject to review by the Fund's
               legal counsel);
          q.   Provide  limited legal  services as described in the Fee Schedule
               to this Agreement;
          r.   Develop or assist in  developing  guidelines  and  procedures  to
               improve  overall  compliance by the Fund and its various  agents;
               and
          s.   Prepare and file with the SEC Rule 24f-2 notices.
The Bank shall provide the office facilities and the personnel required by it to
perform the services contemplated herein.
7.       FEES; EXPENSES; EXPENSE REIMBURSEMENT
          The Bank shall  receive  from the Company  such  compensation  for the
     Bank's  services  provided  pursuant to this  Agreement as may be agreed to
     from time to time in a written  fee  schedule  approved  by the parties and
     initially  set forth in the Fee  Schedule to this  Agreement.  The fees are
     accrued daily and billed  monthly and shall be due and payable upon receipt
     of the  invoice.  Each Fund shall pay to the Bank any and all  compensation
     and  reimbursement of expense that are not paid to the Bank by the Company.
     Upon the termination of this Agreement before the end of any month, the fee
     for the  part of the  month  before  such  termination  shall  be  prorated
     according  to the  proportion  which  such part  bears to the full  monthly
     period and shall be payable upon the date of termination of this Agreement.
     In addition,  the Company shall  reimburse  the Bank for its  out-of-pocket
     costs incurred in connection with this Agreement.
          The Company  agrees  promptly to reimburse  the Bank for any equipment
     and supplies  specially  ordered by or for a Fund, or the Company,  through
     the Bank and for any other expenses not contemplated by this Agreement that
     the Bank may incur on a Fund's or the  Company's  behalf,  at the Fund's or
     the Company's request or with the Fund's or the Company's consent.
          Each Fund will bear all expenses  that are  incurred in its  operation
     and not  specifically  assumed  by the Bank.  Expenses  to be borne by each
     Fund, include,  but are not limited to:  organizational  expenses;  cost of
     services  of  independent  accountants  and  outside  legal and tax counsel
     (including such counsel's preparation and review of the Fund's registration
     statement,  proxy materials as well as federal and state tax  qualification
     as a regulated  investment company and other reports and materials that may
     be  prepared  by the  Bank  under  this  Agreement);  cost of any  services
     contracted for by the Fund directly from parties other than the Bank;  cost
     of trading operations and brokerage fees, commissions and transfer taxes in
     connection  with  the  purchase  and  sale  of  securities  for  the  Fund;
     investment  advisory  fees;  taxes,  insurance  premiums and other fees and
     expenses  applicable to its operation;  costs incidental to any meetings of
     shareholders  including,  but not limited to,  legal and  accounting  fees,
     proxy  filing  fees and the costs of  preparation,  filing  (edgarization),
     printing  and mailing of any proxy  materials;  costs  incidental  to Board
     meetings,  including  fees and  expenses of Board  members;  the salary and
     expenses of any officer,  director/trustee  or employee of the Fund;  costs
     incidental  to  the  preparation,   filing  (edgarization),   printing  and
     distribution  of the  Fund's  registration  statements  and any  amendments
     thereto  and  shareholder  reports;  cost of  typesetting  and  printing of
     prospectuses;  cost of preparation and filing of the Fund's tax returns and
     Form N-SAR (other than pursuant to Section 6f. of this Agreement),  and all
     notices,  registrations and amendments  associated with applicable  federal
     and state tax and securities  laws; all  applicable  registration  fees and
     filing fees required under federal and state securities laws; fidelity bond
     and directors' and officers' liability  insurance;  and cost of independent
     pricing services used in computing each Fund's net asset value.
          The Bank is authorized to and may employ or associate with such person
     or persons as the Bank may deem  desirable to assist it in  performing  its
     duties under this Agreement;  provided,  however,  that the compensation of
     such person or persons shall be paid by the Bank and that the Bank shall be
     as fully  responsible  to the Fund for the acts and  omissions  of any such
     person or persons as it is for its own acts and omissions.
8.       INSTRUCTIONS AND ADVICE
          At any time, the Bank may apply to the Treasurer or Compliance Officer
     for  instructions  and may  consult  with its own legal  counsel or outside
     counsel  for the Fund or the  independent  accountants  for the Fund at the
     expense of the Fund,  with respect to any matter arising in connection with
     the services to be performed  by the Bank under this  Agreement;  provided,
     however, that legal fees and expenses of the Bank for consultation with its
     own legal  counsel  shall not be an expense of the Fund unless such payment
     is  approved  by the  Fund.  The Bank  shall  not be  liable,  and shall be
     indemnified  by the Fund,  for any  action  taken or  omitted by it in good
     faith in reliance upon any such instructions or advice or upon any paper or
     document believed by it to be genuine and to have been signed by the proper
     person or persons.  The Bank shall not be held to have notice of any change
     of authority of any person until receipt of written notice thereof from the
     Fund.  Nothing in this  paragraph  shall be construed as imposing  upon the
     Bank any  obligation  to seek such  instructions  or  advice,  or to act in
     accordance with such advice when received.
9.       LIMITATION OF LIABILITY AND INDEMNIFICATION
          The Bank shall be responsible  for the performance of only such duties
     as are set forth in this Agreement and, except as otherwise  provided under
     Section 6, shall have no  responsibility  for the actions or  activities of
     any other party, including other service providers.  The Bank shall have no
     liability  for any error of  judgment  or mistake of law or for any loss or
     damage  resulting  from the  performance  or  nonperformance  of its duties
     hereunder unless solely caused by or resulting from the gross negligence or
     willful  misconduct of the Bank, its officers or employees.  The Bank shall
     not be liable  for any  special,  indirect,  incidental,  or  consequential
     damages of any kind whatsoever (including,  without limitation,  attorneys'
     fees) under any provision of this Agreement or for any such damages arising
     out of any act or  failure  to act  hereunder.  In any  event,  the  Bank's
     liability  under  this  Agreement  shall be  limited  to its  total  annual
     compensation  earned and fees paid  hereunder  during the preceding  twelve
     months for any  liability or loss suffered by the Fund  including,  but not
     limited  to,  any  liability  relating  to  qualification  of the Fund as a
     regulated  investment  company  or any  liability  relating  to the  Fund's
     compliance with any federal or state tax or securities statute,  regulation
     or ruling.
          The Bank shall not be  responsible  or liable for any failure or delay
     in performance of its  obligations  under this Agreement  arising out of or
     caused,  directly  or  indirectly,  by  circumstances  beyond its  control,
     including  without  limitation,  work stoppage,  power or other  mechanical
     failure,   computer  virus,   natural  disaster,   governmental  action  or
     communication disruption.
          The Company and the Fund shall  indemnify  and hold the Bank  harmless
     from all loss,  cost,  damage and expense,  including  reasonable  fees and
     expenses  for  counsel,  incurred  by the Bank  resulting  from any  claim,
     demand,  action or suit in  connection  with the Bank's  acceptance of this
     Agreement,  any action or omission by it in the  performance  of its duties
     hereunder,  or as a  result  of  acting  upon any  instructions  reasonably
     believed  by it to have been duly  authorized  by the Company and the Fund,
     provided that this indemnification  shall not apply to actions or omissions
     of the Bank,  its  officers or employees in cases of its or their own gross
     negligence or willful misconduct.
          The indemnification  contained herein shall survive the termination of
     this Agreement.
10.      CONFIDENTIALITY
          The Bank  agrees  that,  except  as  otherwise  required  by law or in
     connection  with any required  disclosure to a banking or other  regulatory
     authority,  it will keep  confidential  all records and  information in its
     possession relating to the Fund or its shareholders or shareholder accounts
     and will not disclose the same to any person  except at the request or with
     the written consent of the Fund.
11.      COMPLIANCE WITH GOVERNMENTAL RULES AND REGULATIONS; RECORDS
          Each  Fund  assumes  full   responsibility   for  complying  with  all
     securities,   tax,  commodities  and  other  laws,  rules  and  regulations
     applicable to it.
          In compliance with the  requirements of Rule 31a-3 under the 1940 Act,
     the Bank agrees that all records  which it maintains  for the Fund shall at
     all times  remain the  property  of the Fund,  shall be readily  accessible
     during normal business hours,  and shall be promptly  surrendered  upon the
     termination  of the  Agreement or otherwise  on written  request.  The Bank
     further agrees that all records which it maintains for the Fund pursuant to
     Rule 31a-1 under the 1940 Act will be preserved for the periods  prescribed
     by Rule  31a-2  under the 1940 Act  unless  any such  records  are  earlier
     surrendered  as provided  above.  Records  shall be  surrendered  in usable
     machine-readable form.
12.      SERVICES NOT EXCLUSIVE
          The  services of the Bank to the Fund are not to be deemed  exclusive,
     and the Bank shall be free to render similar  services to others.  The Bank
     shall be deemed to be an independent contractor and shall, unless otherwise
     expressly provided herein or authorized by the Fund from time to time, have
     no authority to act or represent the Fund in any way or otherwise be deemed
     an agent of the Fund.
13.      TERM, TERMINATION AND AMENDMENT
          This Agreement shall become effective on the date of its execution and
     shall  remain  in full  force and  effect  from the  effective  date for an
     initial term of one year from the  effective  date and shall  automatically
     continue in full force and effect  after such  initial  term unless  either
     party  terminates  this  Agreement by written  notice to the other party at
     least sixty (60) days prior to the  expiration of the initial term.  Either
     party may terminate  this Agreement at any time after the initial term upon
     at least  sixty  (60)  days'  prior  written  notice  to the  other  party.
     Termination  of this Agreement  with respect to any given  Investment  Fund
     shall in no way  affect  the  continued  validity  of this  Agreement  with
     respect to any other  Investment  Fund. Upon termination of this Agreement,
     the Company shall pay to the Bank such  compensation  and any  reimbursable
     expenses  as may be due  under  the  terms  hereof  as of the  date of such
     termination,  including reasonable  out-of-pocket  expenses associated with
     such termination.  Each Fund shall pay to the Bank any and all compensation
     and  reimbursement of expense that are not paid to the Bank by the Company.
     This  Agreement  may be  modified  or  amended  from time to time by mutual
     written agreement of the parties hereto.
14.      NOTICES
          Any  notice or other  communication  authorized  or  required  by this
     Agreement  to be given to either  party  shall be in writing  and deemed to
     have been given when  delivered  in person or by  confirmed  facsimile,  or
     posted by  certified  mail,  return  receipt  requested,  to the  following
     address (or such other address as a party may specify by written  notice to
     the other):  If to the Company:  Hyperion  Capital  Management,  Inc.,  One
     Liberty Plaza, ▇▇▇ ▇▇▇▇▇▇▇▇ ▇▇▇▇ ▇▇▇▇▇, ▇▇▇ ▇▇▇▇, ▇▇▇ ▇▇▇▇ ▇▇▇▇▇, if to the
     Funds:  c/o Hyperion  Capital  Management,  Inc.,  One Liberty  Plaza,  ▇▇▇
     ▇▇▇▇▇▇▇▇ ▇▇▇▇ ▇▇▇▇▇,  ▇▇▇ ▇▇▇▇,  ▇▇▇ ▇▇▇▇ ▇▇▇▇▇,;  if to the Bank:  State -
     Street Bank and Trust Company, ▇ ▇▇▇▇▇▇ ▇▇ ▇▇▇▇▇▇▇▇▇, ▇▇▇▇▇▇, ▇▇▇▇▇▇▇▇▇▇▇▇▇
     ▇▇▇▇▇-▇▇▇▇, Attn: Fund Administration Legal Department, fax: (▇▇▇)▇▇▇-▇▇▇▇.
15.      NON-ASSIGNABILITY
          This  Agreement  shall not be assigned by any party hereto without the
     prior consent in writing of the other two parties, except that the Bank may
     assign this Agreement to a successor of all or a substantial portion of its
     business, or to a party controlling,  controlled by or under common control
     with the Bank.
16.      SUCCESSORS
          This  Agreement  shall be binding on and shall inure to the benefit of
     each Fund,  the Company and the Bank and their  respective  successors  and
     permitted assigns.
17.      ENTIRE AGREEMENT
          This Agreement contains the entire  understanding  between the parties
     hereto  with  respect  to the  subject  matter  hereof and  supersedes  all
     previous representations,  warranties or commitments regarding the services
     to be performed hereunder whether oral or in writing.
18.      WAIVER
          The failure of a party to insist upon strict  adherence to any term of
     this  Agreement on any occasion  shall not be considered a waiver nor shall
     it  deprive  such  party of the  right  thereafter  to insist  upon  strict
     adherence to that term or any term of this Agreement. Any waiver must be in
     writing signed by the waiving party.
19.      SEVERABILITY  If any  provision  of this  Agreement is invalid or
     unenforceable,  the balance of the Agreement shall remain in effect, and if
     any  provision  is  inapplicable  to any  person or  circumstance  it shall
     nevertheless remain applicable to all other persons and circumstances.
20.      GOVERNING LAW
          This  Agreement   shall  be  construed  and  the  provisions   thereof
     interpreted  under and in accordance  with the laws of The  Commonwealth of
     Massachusetts.
21.      REPRODUCTION OF DOCUMENTS
          This Agreement and all schedules, exhibits, attachments and amendments
     hereto  may be  reproduced  by any  photographic,  photostatic,  microfilm,
     micro-card,  miniature  photographic or other similar process.  The parties
     hereto  all/each  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.
         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed by their officers designated below as of the date first written above.
         Hyperion Capital Management, Inc.
         By:      /s/ ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Name:    ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Title:   Chief Operating Officer
         Hyperion 2005 Investment Grade Opportunity Term Trust, Inc.
         Hyperion 2002 Term Trust, Inc.
         Hyperion Total Return Fund, Inc.
         Lend Lease Hyperion High Yield CMBS Fund, Inc.
         Lend lease Hyperion Mortgage Opportunity Fund, Inc.
         By:      /s/ ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Name:    ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Title:   Treasurer
         STATE STREET BANK AND TRUST COMPANY
         By:      /s/ ▇▇▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Name:    ▇▇▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Title:   Executive Vice President
SUB-ADMINISTRATION AGREEMENT
Hyperion Funds
                                   SCHEDULE A
                Listing of Investment Funds and Authorized Shares
                  Investment Fund                              Authorized Shares
Hyperion 2005 Investment Grade Opportunity Term Trust, Inc.
Hyperion 2002 Term Trust, Inc.
Hyperion Total Return Fund, Inc.
Lend Lease Hyperion High Yield CMBS Fund, Inc.
Lend Lease Hyperion Mortgage Opportunity Fund, Inc.
                               AMENDMENT No. 1 TO
                          SUB-ADMINISTRATION AGREEMENT
          AMENDMENT  No.  1,  made as of this  26th  day of  July  2002,  to the
     Sub-Administration  Agreement  dated  as of May  23,  2000  among  Hyperion
     Capital Management,  Inc. (the "Company"), a Delaware corporation on behalf
     of the  Hyperion  2005  Investment  Grade  Opportunity  Term  Trust,  Inc.,
     Hyperion 2002 Term Trust,  Inc.,  Hyperion  Total Return Fund,  Inc.,  Lend
     Lease Hyperion High Yield CMBS Fund, Inc. and Lend Lease Hyperion  Mortgage
     Opportunity  Fund,  Inc.  (the  "Funds")  and State  Street  Bank and Trust
     Company, a Massachusetts trust company (the "Bank").
          WHEREAS,  the  Company,  the Funds and the Bank  have  entered  into a
     Sub-Administration  Agreement  for the  provision  by the  Bank of  certain
     administrative services to the Funds and the Trust and;
          WHEREAS,  the Company  wishes to add The Hyperion  Strategic  Mortgage
     Income  Fund,  Inc.  (the "New Fund") as a party to the  Sub-Administration
     Agreement,  and each of the New Fund,  the Company,  the Funds and the Bank
     wish to amend the Sub-Administration Agreement to (i) add the New Fund as a
     party thereto and (ii) amend the Fee Schedule to include the New Fund;
          NOW, THEREFORE,  in consideration of the premises and mutual covenants
     herein contained, the parties hereto agree as follows:
          1.   The New Fund shall be added to the  Sub-Administration  Agreement
               as an additional  party. The New Fund shall become subject to the
               provisions of the Sub-Administration Agreement to the same extent
               as the existing Funds,  except to the extent that such provisions
               (including  those  relating  to  the  compensation  and  expenses
               payable by the Funds) are hereby modified with respect to the New
               Fund in writing by the New Fund and the Bank.
          2.   The  New  Fund  hereby  makes  all  of  the  representations  and
               warranties   to  the  Bank   contained   in   Section  4  of  the
               Sub-Administration Agreement.
          3.   The Fee  Schedule  annexed  hereto  shall  replace  any prior fee
               schedule.
          4.   Schedule A annexed hereto shall replace any prior Schedule A.
          IN WITNESS  WHEREOF,  the parties hereto have caused this Agreement to
     be executed by their officers designated below as of the date first written
     above.
         Hyperion Capital Management, Inc.
         By:      /s/ ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Name:    ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Title:   Chief Operating Officer
         Hyperion 2005 Investment Grade Opportunity Term Trust, Inc.
         Hyperion 2002 Term Trust, Inc.
         Hyperion Total Return Fund, Inc.
         Lend Lease Hyperion High Yield CMBS Fund, Inc.
         Lend lease Hyperion Mortgage Opportunity Fund, Inc.
         By:      /s/ ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Name:    ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Title:   Treasurer
         THe Hyperion Strategic Mortgage Income Fund, Inc.
         By:      /s/ ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Name:    ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
         Title:   Treasurer
         STATE STREET BANK AND TRUST COMPANY
         By:      /s/ ▇▇▇▇ ▇. ▇▇▇▇▇▇
         Name:    ▇▇▇▇ ▇. ▇▇▇▇▇▇
         Title:   Executive Vice President
SUB-ADMINISTRATION AGREEMENT
Hyperion Funds
                                   SCHEDULE A
                Listing of Investment Funds and Authorized Shares
                  Investment Fund                              Authorized Shares
Hyperion 2005 Investment Grade Opportunity Term Trust, Inc.
Hyperion 2002 Term Trust, Inc.
Hyperion Total Return Fund, Inc.
Lend Lease Hyperion High Yield CMBS Fund, Inc.
Lend Lease Hyperion Mortgage Opportunity Fund, Inc.
The Hyperion Strategic Mortgage Income Fund, Inc.
Amended as of July 26, 2002
--------------------------------------------------------------------------------
                       STATE STREET BANK AND TRUST COMPANY
                    FUND ADMINISTRATION COMPLEX FEE SCHEDULE
                                       FOR
                                 HYPERION FUNDS
I.       FEES FOR FUND ADMINISTRATION SERVICES:
The following fee schedule is for sub-administration  services for the following
Hyperion Funds:  Hyperion 2002 Term Trust Inc.,  Hyperion 2005 Investment  Grade
Opportunity  Term Trust  Inc.,  Hyperion  Total  Return  Fund  Inc.,  Lend Lease
Hyperion High Yield Commercial  Mortgage Fund, Inc., Hyperion Strategic Mortgage
Income Fund,  Inc.  For these funds,  the  services  include:  Daily  accounting
oversight;  IRS,  SEC &  Prospectus  Compliance;  financial  reporting;  expense
budgeting & ▇▇▇▇ processing; SEC performance,  board reporting and limited legal
services  1. For these  services,  the funds  will be charged  according  to the
following fee schedule:
                                                       Annual Fee
Average Assets Break Point                Expressed in Basis Points: 1/100 of 1%
--------------------------               --------------------------------------
First $100 Million                                        9.00
Next $100 Million                                         7.00
Thereafter                                                5.00
Minimum Per Fund                                       $100,000
          Fund Fees:
          The total net assets of all funds will be used to calculate the fee by
          multiplying the net assets of all funds by the basis point fees in the
          above schedule. The minimum fee will be calculated by multiplying the
          minimum fee by the number of funds to arrive at the total minimum fee.
          The greater of the basis point fee or the minimum fee will be accrued
          to each fund based on the pro-rata total net asset value of each fund.
II.      Services Not Performed
         This proposal specifically does not include the following services:
proxy tabulation, assembling and distributing board books, telephone support for
shareholders' inquiries, tax preparation and filing, blue sky services and other
services as outlined in the Administration Contract and Fund Profile.
III.     Multiple Classes of Shares
         An additional $10,000 annual fee will be applied for each class of
shares, excluding the first class of shares, if more than one class of shares is
operational in a Fund.
--------
1 Legal services are limited to the preparation, for review and approval by
Hyperion and it's outside legal counsel, of the following: initial fund
registration statements on Form N-2, annual proxy statements and Forms N-8F.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
                       STATE STREET BANK AND TRUST COMPANY
                    FUND ADMINISTRATION COMPLEX FEE SCHEDULE
                                       FOR
                                 HYPERION FUNDS
--------------------------------------------------------------------------------
IV.      OUT OF POCKET EXPENSES - Include, But May Not Be Limited To:
         o  Legal fees, audit fees and other professional fees
         o  Postage
         o  Supplies related to Fund records
         o  Travel and lodging for Board and Operations meetings
         o  Preparation of financial statements other than Annual and
            Semi-Annual Reporting, $3,000 per financial report.
V.       SPECIAL ARRANGEMENTS
         Fees for activities of a non-recurring nature such as reorganizations,
         and/or preparation of special reports will be subject to negotiation.
         Fees for a change in fund structure (i.e., Core and Feeder) are subject
         to negotiation.
VI.      TERM OF THE CONTRACT
         The parties agree that this fee schedule shall remain in effect until
         December 31, 2003 and from year to year thereafter until it is revised
         as a result of negotiations initiated by either party.
HYPERION CAPITAL MANAGEMENT, INC.            STATE STREET BANK AND TRUST COMPANY
BY:  /s/ ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇                    By:  /s/ ▇▇▇▇ ▇▇▇▇▇▇
     ---------------------                    --------------------
Name:    ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇                    Name:  ▇▇▇▇ ▇▇▇▇▇▇
Title:   Chief Operating Officer              Title:    Executive Vice President
Date:    July 26, 2002                        Date:    July 26, 2002
Hyperion 2005 Investment Grade Opportunity Term Trust, Inc.
Hyperion 2002 Term Trust, Inc.
Hyperion Total Return Fund, Inc.
Lend Lease Hyperion High Yield CMBS Fund, Inc.
Lend lease Hyperion Mortgage Opportunity Fund, Inc.
THe Hyperion Strategic Mortgage Income Fund, Inc.
By:      /s/ ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
Name:    ▇▇▇▇▇▇ ▇. ▇▇▇▇▇▇▇
Title:   Treasurer
Date:    July 26, 2002