EXHIBIT 4.2



                                                                  EXECUTION COPY



                         POOLING AND SERVICING AGREEMENT

                                   Relating to

                   ACCESS FINANCIAL MORTGAGE LOAN TRUST 1997-3

                                      Among

                         ACCESS FINANCIAL LENDING CORP.,
                         as Seller and Master Servicer,

                       ACCESS FINANCIAL RECEIVABLES CORP.,
                               as the Transferor,

                                       and

                            THE CHASE MANHATTAN BANK
                                   as Trustee

                           Dated as of October 1, 1997



                                TABLE OF CONTENTS
                         (Not a Part of this Agreement)

                                                                            Page

Parties....................................................................    1
Recitals...................................................................    1

ARTICLE I DEFINITIONS; RULES OF CONSTRUCTION...............................    1
   Section 1.1.   Definitions .............................................    1
   Section 1.2.   Use of Words and Phrases ................................   36
   Section 1.3.   Captions; Table of Contents .............................   36
   Section 1.4.   Opinions ................................................   36
   Section 1.5.   Calculations ............................................   36

ARTICLE II THE TRUST.......................................................   36
   Section 2.1.   Establishment of the Trust ..............................   36
   Section 2.2.   Office ..................................................   36
   Section 2.3.   Purpose and Powers ......................................   37
   Section 2.4.   Appointment of the Trustee; Declaration of Trust ........   37
   Section 2.5.   Expenses of the Trust ...................................   37
   Section 2.6.   Ownership of the Trust ..................................   37
   Section 2.7.   Receipt of Trust Estate .................................   37
   Section 2.8.   Miscellaneous REMIC Provisions ..........................   37

ARTICLE III REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE SELLER, 
THE MASTER SERVICER AND THE TRANSFEROR; CONVEYANCE OF MORTGAGE LOANS ......   40
   Section 3.1.   Representations and Warranties of the Seller, the Master 
                  Servicer and the Transferor .............................   40
   Section 3.2.   Covenants of the Seller to Take Certain Actions with 
                  Respect to the Mortgage Loans in Certain Situations .....   47
   Section 3.3.   Conveyance of the Mortgage Loans and Qualified 
                  Replacement Mortgages ...................................   56
   Section 3.4.   Acceptance by Trustee; Certain Substitutions of 
                  Mortgage Loans; Certification by Trustee ................   58
   Section 3.5.   Cooperation Procedures ..................................   61

ARTICLE IV ISSUANCE AND SALE OF CERTIFICATES...............................   61
   Section 4.1.   Issuance of Certificates ................................   61
   Section 4.2.   Sale of Certificates ....................................   61

ARTICLE V CERTIFICATES AND TRANSFER OF INTERESTS...........................   61
   Section 5.1.   Terms ...................................................   61
   Section 5.2.   Forms ...................................................   62
   Section 5.3.   Execution, Authentication and Delivery ..................   62
   Section 5.4.   Registration and Transfer of Certificates ...............   62
   Section 5.5.   Mutilated, Destroyed, Lost or Stolen Certificates .......   64
   Section 5.6.   Persons Deemed Owners ...................................   65
   Section 5.7.   Cancellation ............................................   65
   Section 5.8.   Limitation on Transfer of Ownership Rights ..............   65


                                       i
I

   Section 5.9.   Assignment of Rights ....................................   66

ARTICLE VI COVENANTS.......................................................   66
   Section 6.1.   Distributions ...........................................   66
   Section 6.2.   Money for Distributions to be Held 
                  in Trust; Withholding ...................................   66
   Section 6.3.   Protection of Trust Estate ..............................   67
   Section 6.4.   Performance of Obligations ..............................   67
   Section 6.5.   Negative Covenants ......................................   67
   Section 6.6.   No Other Powers .........................................   68
   Section 6.7.   Limitation of Suits .....................................   68
   Section 6.8.   Unconditional Rights of Owners to Receive Distributions .   69
   Section 6.9.   Rights and Remedies Cumulative ..........................   69
   Section 6.10.  Delay or Omission Not Waiver ............................   69
   Section 6.11.  Control by Owners .......................................   69

ARTICLE VII ACCOUNTS, FLOW OF FUNDS, DISTRIBUTIONS AND REPORTS.............   70
   Section 7.1.   Collection of Money .....................................   70
   Section 7.2.   Establishment of Accounts ...............................   70
   Section 7.3.   Flow of Funds ...........................................   70
   Section 7.4.   Investment of Accounts ..................................   74
   Section 7.5.   Eligible Investments ....................................   74
   Section 7.6.   Reports by Trustee ......................................   75
   Section 7.7.   Drawings under the Certificate Insurance Policy 
                  and Reports by Trustee ..................................   79
   Section 7.8.   Allocation of Realized Losses ...........................   80
   Section 7.9.   Supplemental Interest Payments ..........................   81

ARTICLE VIII TERMINATION OF TRUST..........................................   81
   Section 8.1.   Termination of Trust ....................................   81
   Section 8.2.   Termination Upon Option of the Seller ...................   82
   Section 8.3.   Auction Sale ............................................   82
   Section 8.4.   Disposition of Proceeds .................................   83
                  
ARTICLE IX THE TRUSTEE.....................................................   83
   Section 9.1.   Certain Duties and Responsibilities. ....................   83
   Section 9.2.   Removal of Trustee for Cause ............................   86
   Section 9.3.   Certain Rights of the Trustee ...........................   87
   Section 9.4.   Not Responsible for Recitals or Issuance 
                  of Certificates .........................................   88
   Section 9.5.   May Hold Certificates ...................................   88
   Section 9.6.   Money Held in Trust .....................................   88
   Section 9.7.   Compensation and Reimbursement ..........................   88
   Section 9.8.   Corporate Trustee Required; Eligibility .................   88
   Section 9.9.   Resignation and Removal; Appointment of Successor .......   88
   Section 9.10.  Acceptance of Appointment by Successor Trustee ..........   89
   Section 9.11.  Merger, Conversion, Consolidation or Succession to 
                  Business of the Trustee .................................   90
   Section 9.12.  Reporting; Withholding ..................................   90
   Section 9.13.  Liability of the Trustee ................................   91
   Section 9.14.  Appointment of Co-Trustee or Separate Trustee ...........   91


                                       ii


ARTICLE X SERVICING AND ADMINISTRATION OF MORTGAGE LOANS...................   92
   Section 10.1.  General Servicing Procedures ............................   92
   Section 10.2.  Collection of Certain Mortgage Loan Payments ............   94
   Section 10.3.  Sub-Servicing Agreements Between Master Servicer 
                  and Sub-Servicers .......................................   95
   Section 10.4.  Successor Sub-Servicers .................................   95
   Section 10.5.  Liability of Master Servicer ............................   95
   Section 10.6.  No Contractual Relationship Between Sub-Servicer and 
                  Trustee or the Owners ...................................   95
   Section 10.7.  Assumption or Termination of Sub-Servicing Agreement 
                  by Trustee ..............................................   96
   Section 10.8.  Principal and Interest Account ..........................   96
   Section 10.9.  Delinquency Advances and Servicing Advances .............   99
   Section 10.10. Compensating Interest; Relief Act Shortfalls ............   99
   Section 10.11..Maintenance of Insurance ................................  100
   Section 10.12..Due-on-Sale Clauses; Assumption and 
                  Substitution Agreements .................................  101
   Section 10.13..Realization Upon Defaulted Mortgage Loans ...............  101
   Section 10.14..Trustee to Cooperate; Release of Files ..................  103
   Section 10.15..Master Servicing Compensation ...........................  104
   Section 10.16..Annual Statement as to Compliance .......................  104
   Section 10.17..Annual Independent Certified Public 
                  Accountants' Reports ....................................  104
   Section 10.18. Access to Certain Documentation and Information 
                  Regarding the Mortgage Loans; Confidentiality ...........  104
   Section 10.19. Assignment of Agreement .................................  105
   Section 10.20. Inspections by Certificate Insurer and Account Parties; 
                  Errors and Omissions Insurance ..........................  105
   Section 10.21. Financial Statements ....................................  105
   Section 10.22. REMIC ...................................................  106
   Section 10.23. The Designated Depository Institution ...................  106
   Section 10.24. Appointment of Custodian ................................  106

ARTICLE XI EVENTS OF DEFAULT; REMOVAL OF MASTER SERVICER; MERGER ..........  106
   Section 11.1.  Removal of Master Servicer; Resignation 
                  of Master Servicer ......................................  106
   Section 11.2.  Trigger Events; Removal of Master Servicer ..............  110
   Section 11.3.  Merger, Conversion, Consolidation or Succession to 
                  Business of Master Servicer .............................  111

ARTICLE XII MISCELLANEOUS..................................................  111
   Section 12.1.  Compliance Certificates and Opinions ....................  111
   Section 12.2.  Form of Documents Delivered to the Trustee ..............  112
   Section 12.3.  Acts of Owners ..........................................  112
   Section 12.4.  Notices, etc. to Trustee ................................  113
   Section 12.5.  Notices and Reports to Owners; Waiver of Notices ........  113
   Section 12.6.  Rules by Trustee and Seller .............................  114
   Section 12.7.  Successors and Assigns ..................................  114
   Section 12.8.  Severability ............................................  114
   Section 12.9.  Benefits of Agreement ...................................  114
   Section 12.10. Legal Holidays ..........................................  114
   Section 12.11. Governing Law ...........................................  114
   Section 12.12. Counterparts ............................................  114
   Section 12.13. Usury ...................................................  114
   Section 12.14. Amendment ...............................................  115


                                      iii


   Section 12.15. REMIC Status; Taxes .....................................  116
   Section 12.16. Additional Limitation on Action and Imposition of Tax ...  117
   Section 12.17. Appointment of Tax Matters Person .......................  117
   Section 12.18. Reports to the Securities and Exchange Commission .......  117
   Section 12.19. Notices .................................................  118
   Section 12.20. Grant of Security Interest ..............................  119
   Section 12.21. Indemnification .........................................  119

ARTICLE XIII CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER.............  122
   Section 13.1.  Rights of the Certificate Insurer to Exercise Rights 
                  of the Owners of the Class A Certificates ...............  122
   Section 13.2.  Trustee to Act Solely with Consent of the 
                  Certificate Insurer .....................................  122
   Section 13.3.  Trust Fund and Accounts Held for Benefit of 
                  the Certificate Insurer .................................  122
   Section 13.4.  Claims Upon the Policy; Policy Payments Account .........  123
   Section 13.5.  Effects of Payments by the Certificate Insurer ..........  124
   Section 13.6.  Notices to the Certificate Insurer ......................  124
   Section 13.7.  Third-Party Beneficiary .................................  124

EXHIBIT A-1       Form of Class A-1 Group I Certificate
EXHIBIT A-2       Form of Class A-2 Group I Certificate
EXHIBIT A-3       Form of Class A-3 Group I Certificate
EXHIBIT A-4       Form of Class A-4 Group I Certificate
EXHIBIT A-5       Form of Class A-5 Group I Certificate
EXHIBIT A-6       Form of Class A-IO Group I Certificate
EXHIBIT A-7       Form of Class A-6 Group II Certificate
EXHIBIT A-8       Form of Class A-7 Group III Certificate
EXHIBIT B-1       Form of Class B Certificate
EXHIBIT B-2       Form of Class B-S Certificate
EXHIBIT C-1       Form of Class RL Certificate
EXHIBIT C-2       Form of Class RU Certificate
EXHIBIT D         Form of Transfer Certificate
EXHIBIT E         Form of Residual Certificate Tax Matters Transfer Certificate
EXHIBIT F         Form of Master Servicer's Trust Receipt
EXHIBIT G         Form of Liquidation Report
EXHIBIT H         Form of Delivery Order
EXHIBIT I         Officer's Certificate
EXHIBIT J         Form of Certificate Regarding Prepaid Loans
EXHIBIT K         Form of Initial Trustee Certification
EXHIBIT L         Form of Interim Trustee Certification
EXHIBIT M         Form of Final Trustee Certification
EXHIBIT N         Auction Procedures
EXHIBIT O         Form of Trustee Request for Formula Interest Shortfall


                                       iv



     POOLING AND SERVICING AGREEMENT, relating to ACCESS FINANCIAL MORTGAGE LOAN
TRUST 1997-3, dated as of October 1, 1997, among ACCESS FINANCIAL LENDING CORP.,
a Delaware  corporation,  as the seller (in such capacity,  the "Seller") and as
the master servicer (in such capacity, the "Master Servicer"),  ACCESS FINANCIAL
RECEIVABLES CORP., a Delaware corporation,  as the transferor (the "Transferor")
and THE CHASE MANHATTAN BANK, a New York banking corporation, in its capacity as
trustee (the " Trustee").

     WHEREAS,  the Seller wishes to establish a trust and three  sub-trusts  and
provide for the allocation and sale of the beneficial  interests therein and the
maintenance and distribution of the trust estate;

     WHEREAS,  the Seller has  conveyed  the  Mortgage  Loans to the  Transferor
pursuant to the Sale Agreement;

     WHEREAS, the Transferor wishes to convey the Mortgage Loans to the Trust;

     WHEREAS,  the Master  Servicer  has agreed to service the  Mortgage  Loans,
which constitute the principal assets of the trust estate;

     WHEREAS,  all things necessary to make the Certificates,  when executed and
authenticated by the Trustee,  valid  instruments,  and to make this Agreement a
valid agreement, in accordance with their and its terms, have been done; and

     WHEREAS,  The Chase  Manhattan  Bank,  a New York banking  corporation,  is
willing to serve in the capacity of Trustee hereunder.

     NOW, THEREFORE,  in consideration of the premises and the mutual agreements
herein  contained,  the Seller,  the Master  Servicer,  the  Transferor  and the
Trustee hereby agree as follows:

                                   ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

     Section  1.1.  Definitions  . For  all  purposes  of  this  Agreement,  the
following  terms shall have the  meanings  set forth  below,  unless the context
clearly indicates otherwise:

     "Account": The Certificate Account, each Principal and Interest Account and
each Distribution Account including any sub-Accounts created pursuant to Section
7.2.

     "Accrual  Period":  With respect to the Class A-2 Group I, A-3 Group I, A-4
Group I, A-5 Group I and A-IO Certificates and any Payment Date, the period from
and including the second day of the calendar  month  immediately  preceding such
Payment Date to and including the first day of the calendar  month in which such
Payment Date occurs; with respect to the Class A-1 Group I, A-6 Group II and A-7
Group III  Certificates  and any Payment Date, the period from and including the
prior  Payment  Date  (or,  in the  case of the  first  Payment  Date,  from and
including the Startup Day) to and including the day  immediately  preceding such
Payment Date.

     "Affiliate":  With  respect  to any  specified  Person,  any  other  Person
controlling or controlled by or under common control with such specified Person.
For the  purposes of this  




definition,  "control" when used with respect to any specified  Person means the
power to  direct  the  management  and  policies  of such  Person,  directly  or
indirectly,  whether through the ownership of voting securities,  by contract or
otherwise,   and  the  terms   "controlling"   and  "controlled"  have  meanings
correlative to the foregoing.

     "Agreement":  This Pooling and  Servicing  Agreement,  as it may be amended
from time to time, and including the Exhibits hereto.

     "Allocable Losses": As defined in Section 7.8 hereof.

     "Appraised  Value":  The  appraised  value of any  Property  based upon the
appraisal made at the time of the origination of the related  Mortgage Loan, or,
in the case of a Mortgage  Loan which is a purchase  money  mortgage,  the sales
price of the Property at such time of  origination,  if such sales price is less
than such appraised value.

     "Auction Sale": The Trustee's  solicitation of bids for the purchase of all
Mortgage Loans in the Trust pursuant to Section 8.3 hereof.

     "Authorized  Officer":  With  respect  to any  Person,  any  person  who is
authorized  to act for such Person in matters  relating to this  Agreement,  and
whose  action is binding upon such Person and,  with respect to the Seller,  the
Master  Servicer,  the Transferor  and the Trustee,  initially  including  those
individuals whose names appear on the lists of Authorized  Officers delivered on
the Startup Day.

     "Available  Funds":  With respect to Group I, the Group I Available  Funds,
with respect to Group II, the Group II Available Funds and with respect to Group
III, the Group III Available Funds.

     "Base Group I Principal  Distribution  Amount":  As to any Payment Date, an
amount equal to (x) the sum, without  duplication,  of (i) the principal portion
of all scheduled and unscheduled payments received by the Master Servicer on the
Group I Mortgage  Loans  during the related  Remittance  Period,  including  any
Prepayments and any Net Proceeds, (ii) the principal portion of all Substitution
Amounts and the principal portion of all Loan Purchase Prices deposited into the
Principal and Interest  Accounts  with respect to the Group I Mortgage  Loans on
the related Remittance Date, and (iii) the proceeds received by the Trustee with
respect to the Group I Mortgage Loans in connection  with any termination of the
Trust  pursuant to Article VIII hereof,  to the extent such  proceeds  relate to
principal,  minus (y) the amount of any Group I Subordination  Reduction  Amount
for such Payment Date.

     "Base Group II Principal  Distribution  Amount": As to any Payment Date, an
amount equal to (x) the sum, without  duplication,  of (i) the principal portion
of all scheduled and unscheduled payments received by the Master Servicer on the
Group II Mortgage  Loans during the related  Remittance  Period,  including  any
Prepayments and any Net Proceeds, (ii) the principal portion of all Substitution
Amounts and the principal portion of all Loan Purchase Prices deposited into the
Principal and Interest  Accounts with respect to the Group II Mortgage  Loans on
the related Remittance Date, and (iii) the proceeds received by the Trustee with
respect to the Group II Mortgage Loans in connection with any termination of the
Trust  pursuant to Article VIII hereof,  to the extent such  proceeds  relate to
principal,  minus (y) the amount of any Group II Subordination  Reduction Amount
for such Payment Date.

     "Base Group III Principal  Distribution Amount": As to any Payment Date, an
amount equal to (x) the sum, without  duplication,  of (i) the principal portion
of all scheduled and 


                                       2


unscheduled  payments  received by the Master Servicer on the Group III Mortgage
Loans during the related  Remittance  Period,  including any Prepayments and any
Net Proceeds,  (ii) the principal  portion of all  Substitution  Amounts and the
principal  portion of all Loan Purchase Prices  deposited into the Principal and
Interest  Accounts  with respect to the Group III Mortgage  Loans on the related
Remittance Date, and (iii) the proceeds  received by the Trustee with respect to
the Group III Mortgage  Loans in connection  with any  termination  of the Trust
pursuant  to  Article  VIII  hereof,  to the  extent  such  proceeds  relate  to
principal,  minus (y) the amount of any Group III Subordination Reduction Amount
for such Payment Date.

     "Business  Day":  Any day that is not a  Saturday,  Sunday  or other day on
which  commercial  banking  institutions  in the State of New York, the state in
which the principal  corporate  office or bank of the Master Servicer is located
or in the state in which the principal  corporate trust office of the Trustee is
located,  which  initially is New York, New York, are authorized or obligated by
law or executive order to be closed.

     "Certificate":  Any one of the Class A-1  Group I  Certificates,  Class A-2
Group  I  Certificates,  Class  A-3  Group I  Certificates,  Class  A-4  Group I
Certificates,  Class A-5 Group I Certificates,  Class A-IO Group I Certificates,
Class A-6 Group II  Certificates,  Class  A-7  Group III  Certificates,  Class B
Certificates, Class B-S Certificates or the Residual Certificates.

     "Certificate  Account":  The account designated as the Certificate  Account
pursuant to Section 7.2 hereof.

     "Certificate  Insurance  Policy":  The financial  guaranty insurance policy
number 50590-N issued by the Certificate  Insurer to the Trustee for the benefit
of the Owners of the Class A Certificates.

     "Certificate  Insurer":  Financial  Security  Assurance  Inc.,  a New  York
monoline insurance company.

     "Certificate Insurer Default":  The existence and continuance of any of the
following:

     (a) the  Certificate  Insurer shall have failed to make a required  payment
when due under the Certificate Insurance Policy;

     (b) the  Certificate  Insurer  shall have (i) filed a petition or commenced
any case or  proceeding  under any  provision  or chapter  of the United  States
Bankruptcy  Code, the New York State  Insurance Law or any other similar federal
or state law relating to insolvency, bankruptcy, rehabilitation, liquidation, or
reorganization,  (ii) made a general assignment for the benefit of its creditors
or (iii) had an order for relief  entered  against  it under the  United  States
Bankruptcy  Code, the New York State  Insurance Law or any other similar federal
or state law relating to insolvency, bankruptcy, rehabilitation, liquidation, or
reorganization that is final and nonappealable; or

     (c) a court of competent jurisdiction, the New York Department of Insurance
or any other  competent  regulatory  authority  shall  have  entered a final and
nonappealable  order,  judgment or decree (i)  appointing a custodian,  trustee,
agent,  or  receiver  for the  Certificate  Insurer  or for all or any  material
portion  of its  property  or (ii)  authorizing  the taking of  possession  by a
custodian,  trustee, agent, or receiver of the Security Insurer or of all or any
material portion of its property.


                                       3


     "Certificate Insurer Premium Rate": 0.21% per annum.

     "Certificate Principal Balance": The Class A-1 Principal Balance, the Class
A-2 Principal Balance,  the Class A-3 Principal Balance, the Class A-4 Principal
Balance,  the Class A-5 Principal Balance,  the Class A-6 Principal Balance, the
Class A-7 Principal  Balance or the Class B Principal  Balance,  as the case may
be.
                  
     "Certificateholder":  As of any date and with  respect to any  Certificate,
the Person in whose name such  Certificate is registered on the Register on such
date.
                  
     "Class":  All of the Class A-1 Group I Certificates,  the Class A-2 Group I
Certificates,  the  Class  A-3  Group I  Certificates,  the  Class  A-4  Group I
Certificates,  the Class  A-5  Group I  Certificates,  the  Class  A-IO  Group I
Certificates,  the  Class  A-6  Group II  Certificates,  the Class A-7 Group III
Certificates,  the Class B Certificates, or all of the Residual Certificates, as
applicable.
                  
     "Class A Certificate Principal Balance": The sum of the Class A-1 Principal
Balance,  the Class A-2 Principal Balance,  the Class A-3 Principal Balance, the
Class A-4  Principal  Balance,  the Class A-5 Principal  Balance,  the Class A-6
Principal Balance and the Class A-7 Principal Balance.
                  
     "Class A Certificates":  Collectively,  the Class A-1 Group I Certificates,
the Class  A-2 Group I  Certificates,  the Class A-3 Group I  Certificates,  the
Class A-4 Group I Certificates,  the Class A-5 Group I  Certificates,  the Class
A-IO Group I Certificates,  the Class A-6 Group II  Certificates,  and the Class
A-7 Group III Certificates.
                  
     "Class A Distribution  Account":  The Class A Group I Distribution Account,
the Class A Group II Distribution  Account or the Class A Group III Distribution
Account, as the case may be.
                  
     "Class A Group I Certificates":  All of the Class A-1 Group I Certificates,
the Class  A-2 Group I  Certificates,  the Class A-3 Group I  Certificates,  the
Class A-4 Group I Certificates, the Class A-5 Group I Certificates and the Class
A-IO Group I Certificates.
                  
     "Class A Group I  Distribution  Account":  The Class A Group I Distribution
Account created pursuant to Section 7.2 hereof.
                  
     "Class A Group II Distribution  Account": The Class A Group II Distribution
Account created pursuant to Section 7.2 hereof.
                  
     "Class  A  Group  III  Distribution   Account":   The  Class  A  Group  III
Distribution Account created pursuant to Section 7.2 hereof.
                  
     "Class A-1 Distribution Amount": As of any Payment Date, the sum of (i) the
Class A-1 Principal Distribution Amount for such Payment Date and (ii) the Class
A-1 Interest Distribution Amount for such Payment Date.
                  
     "Class A-1 Group I Certificates":  Those  certificates in substantially the
form set forth in Exhibit A-1 hereto.

     "Class A-1 Interest  Distribution Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-1 Pass-Through  Rate on
the Class A-1


                                       4


Principal Balance immediately prior to such Payment Date. The Class A-1 Interest
Distribution  Amount  does  not  include  interest  shortfalls,  if any,  on the
Mortgage  Loans in Group I arising from  Prepayments  of principal or Relief Act
Shortfalls  to the  extent  such  shortfalls  are not  covered  by  Compensating
Interest or Group I Available Funds.

     "Class A-1 Pass-Through  Rate": The lesser of (i) LIBOR as of the second to
last Business Day prior to the immediately  preceding  Payment Date (or prior to
the Startup Day, in the case of the initial  Payment  Date) plus 0.11% per annum
or (ii) the Net Weighted  Average Coupon Rate for the Group I Mortgage Loans for
such Payment Date.

     "Class A-1 Principal Balance":  The original Class A-1 Principal Balance of
$40,096,000  reduced by the sum of all  amounts  previously  distributed  to the
Owners of the Class A-1 Group I  Certificates  in  respect of  principal  on all
previous Payment Dates, but shall not be reduced below zero.

     "Class A-1 Principal Distribution Amount": With respect to any Payment Date
on or prior to the Class A-1 Termination  Date, an amount equal to the lesser of
(x) the Remaining  Group I Principal  Distribution  Amount for such Payment Date
and (y) the amount  necessary to reduce the Class A-1  Principal  Balance (as it
was  immediately  prior  to  such  Payment  Date)  to  zero.  On the  Class  A-1
Termination  Date any portion of the  Remaining  Group I Principal  Distribution
Amount for such Payment  Date  remaining  on such  Payment  Date  following  the
reduction to zero of the Class A-1 Principal Balance shall be distributed as the
initial principal distribution on the Class A-2 Group I Certificates.

     "Class  A-1  Termination  Date":  The  Payment  Date on which the Class A-1
Principal Balance is reduced to zero.

     "Class A-2 Distribution Amount": As of any Payment Date, the sum of (i) the
Class A-2 Principal Distribution Amount for such Payment Date and (ii) the Class
A-2 Interest Distribution Amount for such Payment Date.

     "Class A-2 Group I Certificates":  Those  certificates in substantially the
form set forth in Exhibit A-2 hereto.

     "Class A-2 Interest  Distribution Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-2 Pass-Through  Rate on
the Class A-2 Principal  Balance  immediately  prior to such Payment  Date.  The
Class A-2 Interest Distribution Amount does not include interest shortfalls,  if
any, on the Mortgage  Loans in Group I arising from  Prepayments of principal or
Relief  Act  Shortfalls  to the  extent  such  shortfalls  are  not  covered  by
Compensating Interest or Group I Available Funds.

     "Class A-2  Pass-Through  Rate": The lesser of (i) 6.565% per annum or (ii)
the Net  Weighted  Average  Coupon Rate for the Group I Mortgage  Loans for such
Payment Date.

     "Class A-2 Principal Balance":  The original Class A-2 Principal Balance of
$15,400,000  reduced by the sum of all  amounts  previously  distributed  to the
Owners of the Class A-2 Group I  Certificates  in  respect of  principal  on all
previous Payment Dates, but shall not be reduced below zero.

     "Class A-2 Principal Distribution Amount": With respect to any Payment Date
following the Class A-1  Termination  Date, an amount equal to the lesser of (x)
the Remaining  Group I Principal  Distribution  Amount for such Payment Date and
(y) the amount  necessary to 


                                       5


reduce the Class A-2  Principal  Balance  (as it was  immediately  prior to such
Payment  Date) to zero.  On the Class A-1  Termination  Date any  portion of the
Remaining Group I Principal  Distribution Amount for such Payment Date remaining
on such Payment Date  following the reduction to zero of the Class A-1 Principal
Balance shall be distributed as the initial principal  distribution on the Class
A-2 Group I Certificates.  On the Class A-2 Termination  Date any portion of the
Remaining Group I Principal  Distribution  Amount remaining on such Payment Date
following  the  reduction to zero of the Class A-2  Principal  Balance  shall be
distributed  as the  initial  principal  distribution  on the  Class A-3 Group I
Certificates.

     "Class  A-2  Termination  Date":  The  Payment  Date on which the Class A-2
Principal Balance is reduced to zero.

     "Class A-3 Distribution Amount": As of any Payment Date, the sum of (i) the
Class A-3 Principal Distribution Amount for such Payment Date and (ii) the Class
A-3 Interest Distribution Amount for such Payment Date.

     "Class A-3 Group I Certificates":  Those  certificates in substantially the
form set forth in Exhibit A-3 hereto.

     "Class A-3 Interest  Distribution Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-3 Pass-Through  Rate on
the Class A-3 Principal  Balance  immediately  prior to such Payment  Date.  The
Class A-3 Interest Distribution Amount does not include interest shortfalls,  if
any, on the Mortgage  Loans in Group I arising from  Prepayments of principal or
Relief  Act  Shortfalls  to the  extent  such  shortfalls  are  not  covered  by
Compensating Interest or Group I Available Funds.

     "Class A-3  Pass-Through  Rate": The lesser of (i) 6.800% per annum or (ii)
the Net  Weighted  Average  Coupon Rate for the Group I Mortgage  Loans for such
Payment Date.

     "Class A-3 Principal Balance":  The original Class A-3 Principal Balance of
$10,601,000  reduced by the sum of all  amounts  previously  distributed  to the
Owners of the Class A-3 Group I  Certificates  in  respect of  principal  on all
previous Payment Dates, but shall not be reduced below zero.

     "Class A-3 Principal Distribution Amount": With respect to any Payment Date
following the Class A-2  Termination  Date, an amount equal to the lesser of (x)
the Remaining  Group I Principal  Distribution  Amount for such Payment Date and
(y) the amount  necessary to reduce the Class A-3  Principal  Balance (as it was
immediately  prior to such Payment Date) to zero.  On the Class A-2  Termination
Date any portion of the Remaining Group I Principal Distribution Amount for such
Payment Date  remaining on such Payment Date  following the reduction to zero of
the Class A-2 Principal  Balance shall be distributed  as the initial  principal
distribution on the Class A-3 Group I Certificates. On the Class A-3 Termination
Date  any  portion  of the  Remaining  Group  I  Principal  Distribution  Amount
remaining on such Payment Date  following the reduction to zero of the Class A-3
Principal Balance shall be distributed as the initial principal  distribution on
the Class A-4 Group I Certificates.

     "Class  A-3  Termination  Date":  The  Payment  Date on which the Class A-3
Principal Balance is reduced to zero.

     "Class A-4 Distribution Amount": As of any Payment Date, the sum of (i) the
Class A-4 Principal Distribution Amount for such Payment Date and (ii) the Class
A-4    Interest     Distribution     Amount    for    such     Payment     Date.


                                       6


     "Class A-4 Group I Certificates":  Those  certificates in substantially the
form set forth in Exhibit A-4 hereto.

     "Class A-4 Interest  Distribution Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-4 Pass-Through  Rate on
the Class A-4 Principal  Balance  immediately  prior to such Payment  Date.  The
Class A-4 Interest Distribution Amount does not include interest shortfalls,  if
any, on the Mortgage  Loans in Group I arising from  Prepayments of principal or
Relief  Act  Shortfalls  to the  extent  such  shortfalls  are  not  covered  by
Compensating Interest or Group I Available Funds.

     "Class A-4  Pass-Through  Rate": The lesser of (i) 7.175% per annum or (ii)
the Net  Weighted  Average  Coupon Rate for the Group I Mortgage  Loans for such
Payment Date.

     "Class A-4 Principal Balance":  The original Class A-4 Principal Balance of
$8,000,000  reduced  by the sum of all  amounts  previously  distributed  to the
Owners of the Class A-4 Group I  Certificates  in  respect of  principal  on all
previous Payment Dates, but shall not be reduced below zero.

     "Class A-4 Principal Distribution Amount": With respect to any Payment Date
following the Class A-3  Termination  Date, an amount equal to the lesser of (x)
the Remaining  Group I Principal  Distribution  Amount for such Payment Date and
(y) the amount  necessary to reduce the Class A-4  Principal  Balance (as it was
immediately  prior to such Payment Date) to zero.  On the Class A-3  Termination
Date any portion of the Remaining Group I Principal Distribution Amount for such
Payment Date  remaining on such Payment Date  following the reduction to zero of
the Class A-3 Principal  Balance shall be distributed  as the initial  principal
distribution on the Class A-4 Group I Certificates.

     "Class A-5 Distribution Amount": As of any Payment Date, the sum of (i) the
Class A-5 Principal Distribution Amount for such Payment Date and (ii) the Class
A-5 Interest Distribution Amount for such Payment Date.

     "Class A-5 Group I Certificates":  Those  certificates in substantially the
form set forth in Exhibit A-5 hereto.

     "Class A-5 Interest  Distribution Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-5 Pass-Through  Rate on
the Class A-5 Principal  Balance  immediately  prior to such Payment  Date.  The
Class A-5 Interest Distribution Amount does not include interest shortfalls,  if
any, on the Mortgage  Loans in Group I arising from  Prepayments of principal or
Relief  Act  Shortfalls  to the  extent  such  shortfalls  are  not  covered  by
Compensating Interest or Group I Available Funds.

     "Class A-5 Lockout Distribution  Amount": With respect to any Payment Date,
the product of (i) the applicable Class A-5 Lockout  Percentage for such Payment
Date and (ii) the  Class  A-5  Lockout  Pro Rata  Distribution  Amount  for such
Payment Date.

     "Class A-5 Lockout Percentage": For each Payment Date shall be as follows:


                                       7


     Payment Dates                                 Lockout Percentage
     -------------                                 ------------------
     November 1997 - October 2000                                0%
     November 2000 - October 2002                               45%
     November 2002 - October 2003                               80%
     November 2003 - October 2004                              100%
     November 2004 and thereafter                              300%

     "Class A-5 Lockout Pro Rata Distribution Amount": For any Payment Date will
be an amount equal to the product of (x) a fraction,  the  numerator of which is
the  Certificate  Principal  Balance of the Class A-5  Certificates  immediately
prior to such  Payment  Date  and the  denominator  of  which  is the  aggregate
Certificate  Principal  Balance of the Group I  Certificates  (not including the
Class A-IO Group I Certificates)  immediately prior to such Payment Date and (y)
the Group I Principal Distribution Amount for such Payment Date.

     "Class A-5  Pass-Through  Rate": The lesser of (i) 6.745% per annum or (ii)
the Net  Weighted  Average  Coupon Rate for the Group I Mortgage  Loans for such
Payment Date.

     "Class A-5 Principal Balance":  The original Class A-5 Principal Balance of
$8,230,000  reduced  by the sum of all  amounts  previously  distributed  to the
Owners of the Class A-5 Group I  Certificates  in  respect of  principal  on all
previous Payment Dates, but shall not be reduced below zero.

     "Class A-5 Principal Distribution Amount": With respect to any Payment Date
prior to the Class A-4  Termination  Date,  the Class A-5  Lockout  Distribution
Amount.  With respect to the Payment Date occurring on the Class A-4 Termination
Date,  the sum of (i) the Class A-5  Lockout  Distribution  Amount  and (ii) any
portion of the Remaining Group I Principal Distribution Amount remaining on such
Payment Date following the reduction to zero of the Class A-4 Principal Balance.
With  respect to any  Payment  Date after the Class A-4  Termination  Date,  the
lesser of (x) the  Group I  Principal  Distribution  Amount  and (y) the  amount
necessary to reduce the Class A-5 Principal Balance to zero.

     "Class A-6 Distribution Amount": As of any Payment Date, the sum of (i) the
Class A-6 Principal  Distribution  Amount for such Payment Date,  (ii) the Class
A-6 Interest  Distribution  Amount for such Payment Date and (iii) the Class A-6
Interest Carry-Forward Amount for such Payment Date.

     "Class A-6  Formula  Interest  Shortfall":  As  defined  in Section  7.9(a)
hereof.

     "Class A-6 Formula  Pass-Through  Rate":  As of any Payment Date,  the rate
described in clause (i) of the definition of "Class A-6 Pass-Through Rate".

     "Class A-6 Full Interest  Distribution Amount": With respect to any Payment
Date,  the  Class  A-6  Interest  Distribution  Amount  for  such  Payment  Date
calculated using the Class A-6 Formula  Pass-Through  Rate for such Payment Date
rather than the Class A-6  Pass-Through  Rate for such Payment Date plus, if the
full amount of the Class A-6 Formula Interest Shortfall,  if any, was not funded
on any prior Payment Date and remains unpaid on such Payment Date,  such amount,
together  with  interest  thereon (from the Payment Date on which such Class A-6
Formula Interest Shortfall was calculated) at the Class A-6 Formula Pass-Through
Rate for such Payment Date.


                                       8


     "Class A-6 Interest  Carry-Forward Amount": As of any Payment Date, the sum
of (i) the  amount,  if any,  by which (x) the Class A-6  Interest  Distribution
Amount as of the immediately  preceding  Payment Date exceeded (y) the amount of
the  actual  distribution,  made  to  the  Owners  of the  Class  A-6  Group  II
Certificates pursuant to Section 7.3(c)(ii) hereof on such immediately preceding
Payment Date and allocable to the Class A-6 Interest Distribution Amount on such
immediately  preceding  Payment  Date and (ii)  interest on the amount,  if any,
described in clause (i) at one-twelfth of the Class A-6  Pass-Through  Rate from
such  immediately  preceding  Payment Date. The Class A-6 Interest  Distribution
Amount does not include  interest  shortfalls,  if any, on the Mortgage Loans in
Group II arising from  Prepayments  of principal or Relief Act Shortfalls to the
extent  such  shortfalls  are not covered by  Compensating  Interest or Group II
Available Funds.

     "Class A-6 Interest  Distribution Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-6 Pass-Through  Rate on
the Class A-6 Principal Balance immediately prior to such Payment Date.

     "Class A-6 Pass-Through Rate": With respect to any Payment Date and Accrual
Period,  the lesser of (i) LIBOR as of the second to last  Business Day prior to
the immediately preceding Payment Date (or prior to the Startup Day, in the case
of the initial  Payment  Date) plus 0.185% per annum,  or (ii) the Net  Weighted
Average Coupon Rate for the Group II Mortgage Loans for such Payment Date.

     "Class A-6 Principal Balance":  The original Class A-6 Principal Balance of
$49,997,000  reduced by the sum of all  amounts  previously  distributed  to the
Owners of the Class A-6 Group II  Certificates  in respect of  principal  on all
previous Payment Dates, but shall not be reduced below zero.

     "Class A-6  Principal  Distribution  Amount":  With  respect to any Payment
Date,  an amount equal to the lesser of (x) the Group II Principal  Distribution
Amount for such  Payment  Date and (y) the amount  necessary to reduce the Class
A-6  Principal  Balance (as it was  immediately  prior to such Payment  Date) to
zero.

     "Class A-6 Group II Certificates":  Those certificates in substantially the
form set forth in Exhibit A-7 hereto.

     "Class A-7 Distribution Amount": As of any Payment Date, the sum of (i) the
Class A-7 Principal  Distribution  Amount for such Payment Date,  (ii) the Class
A-7 Interest  Distribution  Amount for such Payment Date and (iii) the Class A-7
Interest Carry-Forward Amount for such Payment Date.

     "Class A-7  Formula  Interest  Shortfall":  As  defined  in Section  7.9(a)
hereof.

     "Class A-7 Formula  Pass-Through  Rate":  As of any Payment Date,  the rate
described in clause (i) of the definition of "Class A-7 Pass-Through Rate".

     "Class A-7 Full Interest  Distribution Amount": With respect to any Payment
Date,  the  Class  A-7  Interest  Distribution  Amount  for  such  Payment  Date
calculated using the Class A-7 Formula  Pass-Through  Rate for such Payment Date
rather than the Class -A-7  Pass-Through Rate for such Payment Date plus, if the
full amount of the Class A-7 Formula Interest Shortfall,  if any, was not funded
on any prior Payment Date and remains unpaid on such Payment Date,  such amount,
together  with  interest  thereon (from the Payment Date on which such Class 


                                       9


A-7  Formula  Interest  Shortfall  was  calculated)  at the  Class  A-7  Formula
Pass-Through Rate for such Payment Date.

     "Class A-7 Interest  Carry-Forward Amount": As of any Payment Date, the sum
of (i) the  amount,  if any,  by which (x) the Class A-7  Interest  Distribution
Amount as of the immediately  preceding  Payment Date exceeded (y) the amount of
the  actual  distribution,  made  to the  Owners  of the  Class  A-7  Group  III
Certificates   pursuant  to  Section  7.3(c)(iii)  hereof  on  such  immediately
preceding  Payment Date and  allocable  to the Class A-7  Interest  Distribution
Amount on such  immediately  preceding  Payment  Date and (ii)  interest  on the
amount,  if any,  described  in  clause  (i) at  one-twelfth  of the  Class  A-7
Pass-Through Rate from such immediately preceding Payment Date.

     "Class A-7 Interest  Distribution Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-7 Pass-Through  Rate on
the Class A-7 Principal  Balance  immediately  prior to such Payment  Date.  The
Class A-7 Interest Distribution Amount does not include interest shortfalls,  if
any, on the Mortgage Loans in Group III arising from Prepayments of principal or
Relief  Act  Shortfalls  to the  extent  such  shortfalls  are  not  covered  by
Compensating Interest or Group III Available Funds.

     "Class A-7 Pass-Through Rate": With respect to any Payment Date and Accrual
Period,  the lesser of (i) LIBOR as of the second to last  Business Day prior to
the immediately preceding Payment Date (or prior to the Startup Day, in the case
of the initial  Payment  Date) plus 0.205% per annum,  or (ii) the Net  Weighted
Average Coupon Rate for the Group III Mortgage Loans for such Payment Date.

     "Class A-7 Principal Balance":  The original Class A-7 Principal Balance of
$67,546,000  reduced by the sum of all  amounts  previously  distributed  to the
Owners of the Class A-7 Group III  Certificates  in respect of  principal on all
previous Payment Dates, but shall not be reduced below zero.

     "Class A-7  Principal  Distribution  Amount":  With  respect to any Payment
Date, an amount equal to the lesser of (x) the Group III Principal  Distribution
Amount for such  Payment  Date and (y) the amount  necessary to reduce the Class
A-7  Principal  Balance (as it was  immediately  prior to such Payment  Date) to
zero.

     "Class A-7 Group III Certificates": Those certificates in substantially the
form set forth in Exhibit A-8 hereto.

     "Class A-IO  Distribution  Amount":  As of any Payment Date, the Class A-IO
Interest Distribution Amount for such Payment Date.

     "Class A-IO Interest Distribution Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-IO Pass-Through Rate on
the Class A-IO Notional Amount immediately prior to such Payment Date. The Class
A-IO Interest Distribution Amount does not include interest shortfalls,  if any,
on the Mortgage Loans in Group I arising from Prepayments of principal or Relief
Act  Shortfalls to the extent such  shortfalls  are not covered by  Compensating
Interest or Group I Available Funds.

     "Class A-IO Pass-Through Rate": 5.000% per annum.


                                       10


     "Class A-IO  Notional  Amount":  An amount equal to (a) on any Payment Date
prior 37th Payment Date, the Class A-5 Principal Balance and (b) on or after the
37th Payment Date, zero.

     "Class A-IO Group I Certificates":  Those certificates in substantially the
form set forth in Exhibit A-6 hereto.

     "Class B Certificates":  Those  certificates in substantially  the form set
forth in Exhibit B-1 hereto.

     "Class B Carry-Forward Amount": As of any Payment Date, the amount, if any,
by which (x) the Class B  Distribution  Amount as of the  immediately  preceding
Payment Date exceeded (y) the amount of the actual distribution to the Owners of
the Class B  Certificates  made  pursuant  to Section  7.3(c)(v)  hereof on such
immediately preceding Payment Date.

     "Class B Distribution  Account":  The Class B Distribution  Account created
pursuant to Section 7.2 hereof.

     "Class B Distribution  Amount":  As of any Payment Date, the sum of (i) the
Class B Interest  Distribution  Amount for such Payment  Date,  (ii) the Group I
Subordination Reduction Amount for such Payment Date, the Group II Subordination
Reduction  Amount  and the Group III  Subordination  Reduction  Amount,  if any,
described in Section  7.3(b)(iii)(E)  hereof and (iv) the Class B  Carry-Forward
Amount, if any, as of such Payment Date.

     "Class B Interest":  As of any Payment Date, the product of (x) the Class B
Pass-Through  Rate,  times the actual  number of days in the related  Remittance
Period divided by 365 (or 366, as appropriate),  and (y) the Net Pool Balance as
of the opening of business on the first day of such Remittance Period.

     "Class B Interest Distribution Amount": As of any Payment Date, the Class B
Interest for such Payment Date minus the sum of

     (i)   the amount of any Class B Interest actually paid to the Owners of the
           Class A Group I Certificates on such Payment Date as all or a portion
           of (x) the Group I Insured  Distribution Amount on such Payment Date,
           pursuant to Section  7.3(b)(iii)(B)  hereof or (y) the portion of any
           Group I Subordination  Increase Amount allocated to the Class A Group
           I  Distribution  Account  with  respect  to a Group  I  Subordination
           Deficiency  on such Payment Date  pursuant to Section  7.3(b)(iii)(E)
           hereof;

     (ii)  the amount of any Class B Interest actually paid to the Owners of the
           Class A-6 Group II  Certificates as all or a portion of (x) the Group
           II Insured  Distribution  Amount on such  Payment  Date,  pursuant to
           Section  7.3(b)(iii)(B)  hereof  or (y) the  portion  of any Group II
           Subordination  Increase  Amount  allocated  to the  Class A Group  II
           Distribution  Account  with  respect  to  a  Group  II  Subordination
           Deficiency on such Payment Date,  pursuant to Section  7.3(b)(iii)(E)
           hereof; and

     (iii) the amount of any Class B Interest actually paid to the Owners of the
           Class A-7 Group III Certificates as all or a portion of (x) the Group
           II Insured  Distribution  Amount on such  Payment  Date,  pursuant to
           Section  7.3(b)(iii)(B)  hereof or (y) the  portion  of any Group III
           Subordination  Increase  Amount  allocated  to the  Class A Group III
           Distribution  Account  with  respect  to a  Group  III  Subordination


                                       11


           Deficiency on such Payment Date,  pursuant to Section  7.3(b)(iii)(E)
           hereof.

     "Class B Pass-Through Rate": With respect to any Payment Date, the weighted
average of the interest rates borne by the LT-1,  LT-2,  LT-3, LT-4, LT-5, LT-7,
LT-9 and LT-11 Lower Tier  Interests for the  immediately  preceding  Remittance
Period minus two times the weighted  average of the interest  rates borne by the
LT-6, LT-8, and LT-10 and LT-12 Lower Tier Interests for such Remittance Period,
with the rate on the LT-12 Lower Tier Interest deemed to be zero for purposes of
this calculation.

     "Class B Principal  Balance":  As of the  Startup  Day,  zero.  The Class B
Principal Balance shall be:

     (x)   increased on each Payment Date by the amounts, if any, of the Class B
           Interest  (i)  actually  paid to the  Owners  of the  Class A Group I
           Certificates  on such Payment Date as all or a portion of the Group I
           Principal  Distribution  Amount or as all or a portion of the Group I
           Subordination  Increase  Amount  on such  Payment  Date  pursuant  to
           Sections 7.3(b)(iii)(A) and 7.3(b)(iii)(E) hereof, (ii) actually paid
           to the Owners of the Class A-6 Group II  Certificates on such Payment
           Date as all or a  portion  of the  Group  II  Principal  Distribution
           Amount  or  as  all  or a  portion  of  the  Group  II  Subordination
           Deficiency  Amount  on  such  Payment  Date,   pursuant  to  Sections
           7.3(b)(iii)(A) and  7.3(b)(iii)(E)  hereof and (iii) actually paid to
           the Owners of the Class A-7 Group III  Certificates  on such  Payment
           Date as all or a  portion  of the Group  III  Principal  Distribution
           Amount  or as  all  or a  portion  of  the  Group  III  Subordination
           Deficiency  Amount  on  such  Payment  Date,   pursuant  to  Sections
           7.3(b)(iii)(A) and 7.3(b)(iii)(E) hereof; and

     (y)   decreased  on each  Payment  Date by the  amounts  of (i) any Group I
           Subordination  Reduction Amount, any Group II Subordination Reduction
           Amount or any Group III  Subordination  Reduction  Amount paid to the
           Owners of the Class B  Certificates  on such Payment Date pursuant to
           Section  7.3(b)(iii)(G)  hereof and (ii) the amount of any  Allocable
           Losses  allocated as a reduction of the Class B Principal  Balance on
           such  Payment Date  pursuant to Section  7.8(a)  hereof.  The Class B
           Principal Balance shall in no event be less than zero.

     "Class B-S Certificate":  Any of those Certificates  representing the right
to receive excess amounts in the  Supplemental  Interest  Payment  Account,  and
designated  as a "Class B-S  Certificate"  on the face  thereof,  in the form of
Exhibit B-2 hereto.
                   
     "Class LT-1 Certificates" or "LT-1": The uncertificated  class of interests
in the Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

     "Class LT-2 Certificates" or "LT-2": The uncertificated  class of interests
in the Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

     "Class LT-3 Certificates" or "LT-3": The uncertificated  class of interests
in the Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

     "Class LT-4 Certificates" or "LT-4": The uncertificated  class of interests
in the Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.


                                       12


     "Class LT-5 Certificates" or "LT-5": The uncertificated  class of interests
in the Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

     "Class LT-6 Certificates" or "LT-6": The uncertificated  class of interests
in the Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

     "Class LT-7 Certificates" or "LT-7": The uncertificated  class of interests
in the Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

     "Class LT-8 Certificates" or "LT-8": The uncertificated  class of interests
in the Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

     "Class LT-9 Certificates" or "LT-9": The uncertificated  class of interests
in the Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

     "Class  LT-10  Certificates"  or  "LT-10":   The  uncertificated  class  of
interests in the Lower-Tier REMIC, as described in and designated in Section 2.8
hereof.

     "Class  LT-11  Certificates"  or  "LT-11":   The  uncertificated  class  of
interests in the Lower-Tier REMIC, as described in and designated in Section 2.8
hereof.

     "Class  LT-12  Certificates"  or  "LT-12":   The  uncertificated  class  of
interests in the Lower-Tier REMIC, as described in and designated in Section 2.8
hereof.

     "Class RI Certificates":  Those certificates  representing certain residual
rights to  distributions  from  REMIC I in  substantially  the form set forth as
Exhibit C-3 hereto.

     "Class RL Certificates":  Those certificates  representing certain residual
rights to distributions  from the Lower-Tier REMIC in substantially the form set
forth as Exhibit C-1 hereto.

     "Class RU Certificates":  Those certificates  representing certain residual
rights to distributions  from the Upper-Tier REMIC in substantially the form set
forth as Exhibit C-2 hereto.

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

     "Compensating Interest": As defined in Section 10.10 of this Agreement.

     "Coupon Rate": With respect to any Note and Remittance  Period, the rate of
interest  borne by such Note at the opening of business on the first day of such
Remittance Period.

     "Cumulative  Loss  Percentage":  As to any  Payment  Date and the  Mortgage
Loans,  the percentage  equivalent of the fraction  obtained by dividing (i) the
Cumulative Net Realized Losses by (ii) the Original Pool Principal Balance.
 
     "Cumulative  Net Realized  Losses":  As of any Payment Date, the sum of all
Net Realized Losses with respect to the Mortgage Loans  experienced on all prior
Payment Dates.

     "Cut-Off Date": The close of business on October 1, 1997.

     "Delinquency Advance": As defined in Section 10.9(a) of this Agreement.


                                       13


     "Delinquency  Percentage":  As of the last day of any Remittance Period and
with respect to the Mortgage Loans, the percentage equivalent of a fraction, the
numerator of which is equal to the aggregate  Principal Balances of all Mortgage
Loans that are 90 or more days  delinquent,  in  foreclosure or converted to REO
Properties as of such last day of such Remittance Period, and the denominator of
which  is the Pool  Principal  Balance  as of the  last  day of such  Remittance
Period.

     "Delinquent": A Mortgage Loan is "delinquent" if any payment due thereon is
not made by the close of business  on the day such  payment is  scheduled  to be
due.  A  Mortgage  Loan is "30 days  delinquent"  if such  payment  has not been
received  by the  close  of  business  on  the  corresponding  day of the  month
immediately  succeeding the month in which such payment was due, or, if there is
no such  corresponding  day (e.g., as when a 30-day month follows a 31-day month
in which a payment  was due on the 31st day of such  month) then on the last day
of such immediately  succeeding  month.  Similarly for "60 days delinquent," "90
days delinquent" and so on.

     "Delivery  Order":  The  Delivery  Order  from the  Seller  to the  Trustee
directing  the  Trustee  to  issue  the  Certificates  on the  Startup  Day,  in
substantially the form of Exhibit H hereto.

     "Depository":  The Depository Trust Company, 55 Water Street, New York, New
York 10041, and any successor depository hereafter named.

     "Designated  Depository  Institution":  With  respect  to any  Account,  an
institution whose deposits are insured by the Bank Insurance Fund or the Savings
Association Insurance Fund of the FDIC, the long-term deposits of which shall be
rated A or  better  by S&P and A1 or  better  by  Moody's  and in one of the two
highest  short-term rating  categories by S&P and the highest  short-term rating
category by Moody's,  unless  otherwise  approved in writing by the  Certificate
Insurer and each Rating Agency, and which is any of the following: (i) a federal
savings  and loan  association  duly  organized,  validly  existing  and in good
standing under the federal  banking laws,  (ii) an institution  duly  organized,
validly  existing and in good standing under the applicable  banking laws of any
state, (iii) a national banking association duly organized, validly existing and
in good standing under the federal  banking laws, or (iv) approved in writing by
the  Certificate  Insurer  and the Rating  Agencies  and, in each case acting or
designated by the Master  Servicer or the Trustee as the depository  institution
for such Account; provided,  however, that any such institution,  association or
subsidiary  shall have combined  capital,  surplus and individual  profits of at
least $100,000,000.  Notwithstanding the foregoing, an Account may be held by an
institution  otherwise meeting the preceding  requirements  except that the only
applicable rating  requirement shall be that the unsecured and  uncollateralized
debt  obligations  thereof  shall be rated Baa2 or better by Moody's  and BBB or
better by S&P if such  institution  has  capital  and  surplus  of not less than
$50,000,000 and has trust powers and the Account is held by such  institution in
its trust capacity and not in its commercial capacity.

     "Designated Residual Holder": Access Financial Receivables Corp.

     "Determination Date": The second Business Day preceding each Payment Date.

     "Disqualified Organization": Has the meaning set forth from time to time in
the  definition  thereof at  Section  860E(e)(5)  of the Code (or any  successor
statute thereto) and applicable to the Trust.


                                       14


     "Distribution  Accounts":  The Class A Group I  Distribution  Account,  the
Class A Group II  Distribution  Account  and the Class A Group III  Distribution
Account and the Class B Distribution Account.

     "Eligible Investments": Those investments so designated pursuant to Section
7.5 hereof.

     "ERISA": As defined in Section 5.8(a) hereof.

     "Event of Default": As defined in Section 11.1 of this Agreement.

     "Excess  Spread  Trigger":  As such term is  defined in the  Insurance  and
Indemnity Agreement.

     "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  pursuant to the  Emergency  Home
Finance Act of 1970, as amended, or any successor thereof.

     "File": The documents  pertaining to a particular Mortgage Loan pursuant to
Section 3.3(b) hereof and any additional  documents  required to be added to the
File pursuant to this Agreement.

     "First Mortgage  Loan": A Mortgage Loan which  constitutes a first priority
mortgage  lien with respect to any  Property as  indicated on the Mortgage  Loan
Schedules.

     "Fiscal Agent": As defined in the Insurance Agreement.

     "FNMA": The Federal National Mortgage  Association,  a  federally-chartered
and  privately-owned  corporation  existing under the Federal National  Mortgage
Association Charter Act, as amended, or any successor thereof.

     "Full  Interest   Distribution   Amount":   The  Class  A-6  Full  Interest
Distribution Amount or the Class A-7 Full Interest  Distribution  Amount, as the
case may be.

     "Group": Group I, Group II or Group III, as the case may be.

     "Group I": The group of Mortgage Loans that are the Group I Mortgage Loans.

     "Group I Available Funds": As of any Payment Date, the amount on deposit in
the  Certificate  Account  with  respect to the Group I  Mortgage  Loans on such
Payment Date after making the deposits to the  Certificate  Account  pursuant to
Sections  7.3(a)(i)  hereof on such  Payment  Date.  The term "Group I Available
Funds" does not include  Insured  Payments and does not include any amounts that
cannot be  distributed  to the Owners of the  Certificates  by the  Trustee as a
result of proceedings under the United States Bankruptcy Code.

     "Group I  Certificates":  Any of the Class A-1  Group I  Certificates,  the
Class A-2 Group I Certificates,  the Class A-3 Group I  Certificates,  the Class
A-4 Group I Certificates,  the Class A-5 Group I Certificates and the Class A-IO
Group I Certificates.


                                       15


     "Group I Cumulative Net Realized  Losses":  As of any Payment Date, the sum
of  all  Net  Realized  Losses  with  respect  to the  Group  I  Mortgage  Loans
experienced on all prior Payment Dates.

     "Group I Excess Subordinated Amount": With respect to any Payment Date, the
excess, if any, of (x) the Group I Subordinated  Amount that would apply on such
Payment  Date after  taking  into  account  the payment of the Group I Principal
Distribution  Amount on such  Payment  Date  (except  for any  distributions  of
related Group I Subordination  Reduction  Amounts on such Payment Date) over (y)
the Group I Specified Subordinated Amount for such Payment Date.

     "Group I Insured  Distribution  Amount":  With respect to any Payment Date,
the sum of (i) Group I Insured  Interest  Distribution  Amount for such  Payment
Date and (ii) the Group I Insured Principal Distribution Amount for such Payment
Date.

     "Group I Insured Interest Distribution Amount": With respect to any Payment
Date, the sum of (i) the Class A-1 Interest  Distribution Amount, (ii) the Class
A-2 Interest  Distribution  Amount,  (iii) the Class A-3  Interest  Distribution
Amount,  (iv) the  Class A-4  Interest  Distribution  Amount,  (v) the Class A-5
Interest  Distribution  Amount  and (vi) the Class  A-IO  Interest  Distribution
Amount.

     "Group I Insured Payment": As of any Payment Date, the sum of (x) the Group
I Shortfall  Amount for such  Payment Date and (y) any  Preference  Amounts with
respect to the Group I  Certificates  with respect to which the affected  Owners
have  complied with the  provisions of Section  7.3(g) hereof during the related
Remittance Period.

     "Group I  Insured  Principal  Distribution  Amount":  With  respect  to any
Payment Date, the Group I  Subordination  Deficit for such Payment Date plus any
amounts paid to the Trustee at the option of the Certificate  Insurer in respect
of any losses on Liquidated Loans.

     "Group I Interest  Distribution Amount": As of any Payment Date, the sum of
the Class A-1 Interest  Distribution Amount, the Class A-2 Interest Distribution
Amount,  the Class A-3  Interest  Distribution  Amount,  the Class A-4  Interest
Distribution  Amount. the Class A-5 Interest  Distribution  Amount and the Class
A-IO Interest Distribution Amount..

     "Group I Interest Remittance  Amount":  For any Remittance Date, the amount
equal  to (x)  the  sum,  without  duplication,  of (i) the  aggregate  interest
portions of the payments (whether or not collected)  becoming due on the Group I
Mortgage  Loans  during the  immediately  preceding  Remittance  Period and (ii)
Compensating  Interest with respect to the Group I Mortgage  Loans minus (y) the
aggregate  Master Servicing Fee due to the Master Servicer with respect to Group
I Mortgage Loans for such  Remittance  Period to the extent not previously  paid
to, or withheld by, the Master Servicer.

     "Group  I  Monthly  Remittance":  The  sum  of (i)  the  Group  I  Interest
Remittance  Amount and the Group I Principal  Remittance  Amount  required to be
remitted  to the  Trustee  on each  Remittance  Date and (ii) the  amount of any
Substitution  Amounts and Loan  Purchase  Prices on deposit in the Principal and
Interest  Account with respect to the Group I Mortgage Loans on such  Remittance
Date.

     "Group I Mortgage Loans": The Mortgage Loans held by the Trust and assigned
to Group I, as indicated on the related Mortgage Loan Schedule,  as supplemented
and amended from time to time.


                                       16


     "Group I Pool  Principal  Balance":  As of any date of  determination,  the
aggregate  Principal  Balances  of all of the Group I  Mortgage  Loans as of the
close of business on such date.

     "Group I Preference Amount": The Preference Amount with respect to Group I.

     "Group I Premium  Amount":  With  respect to each Payment  Date,  an amount
equal to the product of (x) one twelfth of the Certificate  Insurer Premium Rate
and (y) the sum of the  Certificate  Principal  Balances  of the Class A Group I
Certificates (except the Class A-IO Notional Amount) as of the close of business
on the last day of the preceding Remittance Period.

     "Group I Principal Distribution Amount": As of any Payment Date, the lesser
of (A) the  Group I  Available  Funds  less the  Group I  Interest  Distribution
Amount, the Group I Trustee's Fee and the Group I Premium Amount and (B) the sum
of (i)  the  Base  Group I  Principal  Distribution  Amount,  (ii)  the  Group I
Subordination Deficit, and (iii) the Group I Subordination Increase Amount.

     "Group I Principal  Remittance  Amount":  For any Remittance Date,  without
duplication, the amount equal to the sum of (i) the aggregate principal portions
of the  payments  received by the Master  Servicer  with  respect to the Group I
Mortgage Loans during the immediately  preceding  Remittance Period and (ii) any
Prepayments,  Net Proceeds (but only to the extent that such Net Proceeds do not
exceed  the  Principal  Balance  of the  related  Mortgage  Loan),  in each case
described  in clauses (i) and (ii) only to the extent  collected  on the Group I
Mortgage Loans during the preceding Remittance Period.

     "Group I Shortfall Amount":  As of any Payment Date, the excess, if any, of
(x) the Group I Insured  Distribution  Amount,  as of such Payment Date over (y)
the Group I Total Available Funds on deposit in the Class A Group I Distribution
Account at 12 noon on the related Determination Date.

     "Group I  Specified  Subordinated  Amount":  As such term is defined in the
Insurance and Indemnity Agreement.

     "Group I Stepped Down Required  Subordinated  Percentage":  As such term is
defined in the Insurance and Indemnity Agreement.

     "Group I  Subordinated  Amount":  With  respect to any  Payment  Date,  the
excess,  if any,  of (x) the Group I Pool  Principal  Balance as of the close of
business on the last day of the preceding  Remittance Period over (y) the sum of
the Class A-1 Principal Balance,  the Class A-2 Principal Balance, the Class A-3
Principal  Balance,  the Class A-4 Principal Balance and the Class A-5 Principal
Balance as of such Payment  Date (after  taking into account the payment on such
Payment  Date of the amount set forth in clause (x) of the  definition  of "Base
Group I Principal  Distribution  Amount", and the Group I Subordination  Deficit
except for any portions  thereof related to payment of Group I Insured  Payments
applied as payments of the Group I Principal Distribution Amount on such Payment
Date  or on  any  prior  Payment  Date  and  not  previously  reimbursed  to the
Certificate Insurer pursuant to Section 7.3 hereof).

     "Group I  Subordination  Deficiency  Amount":  As of any Payment Date,  the
excess, if any, of (i) the Group I Specified  Subordinated  Amount applicable to
such Payment Date over (ii) the Group I Subordinated  Amount  applicable to such
Payment  Date prior to taking into  account  the payment of any related  Group I
Subordination Increase Amounts on such Payment Date.

                                       17


     "Group I  Subordination  Deficit":  As of any Payment Date, the excess,  if
any, of (x) the sum of the Class A-1 Principal Balance,  the Class A-2 Principal
Balance,  the Class A-3 Principal  Balance,  the Class A-4 Principal Balance and
the Class A-5 Principal  Balance after taking into account the amount  otherwise
payable as the Group I Principal Distribution Amount on such Payment Date (i.e.,
the sum of (i) the Base Group I Principal Distribution Amount and (ii) the Group
I Subordination Increase Amount), over (y) the Group I Pool Principal Balance as
of the close of business on the last day of the preceding Remittance Period.

     "Group I Subordination  Increase Amount": With respect to any Payment Date,
the lesser of (x) the Group I Subordination Deficiency Amount as of such Payment
Date and (y) the portion of the Class B Interest  allocable  to Group I pursuant
to Section 7.3(b)(iii)(E) as of such Payment Date.

     "Group I Subordination Reduction Amount": With respect to any Payment Date,
an amount equal to the lesser of (x) the Group I Excess  Subordinated Amount and
(y) the  amount  described  in  clause  (x) of the  definition  of Base  Group I
Principal Distribution Amount, in each case as of such Payment Date.

     "Group I Total  Available  Funds":  As of any Payment  Date,  the amount on
deposit in the Class A Group I  Distribution  Account on such Payment Date after
making the allocations, transfers and disbursements from the Certificate Account
pursuant to Section  7.3(b) hereof on such Payment Date. The term "Group I Total
Available  Funds" does not  include  Insured  Payments  and does not include any
amounts  that cannot be  distributed  to the Owners of the  Certificates  by the
Trustee as a result of proceedings under the United States Bankruptcy Code.

     "Group I Trustee's  Fee":  With respect to any Payment Date, the product of
(i) one-twelfth of 0.0075% and (ii) the Group I Pool Principal Balance as of the
last day of the preceding Remittance Period.

     "Group  II":  The group of  Mortgage  Loans that are the Group II  Mortgage
Loans.

     "Group II Available  Funds":  As of any Payment Date, the amount on deposit
in the  Certificate  Account with respect to the Group II Mortgage Loans on such
Payment Date after  making the deposit to the  Certificate  Account  pursuant to
Section  7.3(a)(ii)  hereof on such Payment  Date.  The term "Group II Available
Funds" does not include  Insured  Payments and does not include any amounts that
cannot be  distributed  to the Owners of the  Certificates  by the  Trustee as a
result of proceedings under the United States Bankruptcy Code.

     "Group II Certificates": Any of the Class A-6 Group II Certificates.

     "Group II Cumulative Net Realized Losses":  As of any Payment Date, the sum
of all  Net  Realized  Losses  with  respect  to the  Group  II  Mortgage  Loans
experienced on all prior Payment Dates.

     "Group II Excess  Subordinated  Amount":  With respect to any Payment Date,
the excess, if any, of (x) the Group II Subordinated  Amount that would apply on
such  Payment  Date  after  taking  into  account  the  payment  of the Group II
Principal Distribution Amount on such Payment Date (except for any distributions
of related Group II Subordination  Reduction  Amounts on such Payment Date) over
(y) the Group II Specified Subordinated Amount for such Payment Date.


                                       18


     "Group II Insured Distribution  Amount":  With respect to any Payment Date,
the sum of (i) Group II Insured  Interest  Distribution  Amount for such Payment
Date and (ii)  the  Group II  Insured  Principal  Distribution  Amount  for such
Payment Date.

     "Group II  Insured  Interest  Distribution  Amount":  With  respect  to any
Payment Date, the sum of (i) the Class A-6 Interest Distribution Amount and (ii)
the Class A-6 Interest Carry-Forward Amount.

     "Group II Insured  Payment":  As of any  Payment  Date,  the sum of (x) the
Group II Shortfall  Amount for such Payment Date and (y) any Preference  Amounts
with  respect to the Class A-6 Group II  Certificates  with respect to which the
affected  Owners have  complied  with the  provisions  of Section  7.3(g) hereof
during the related Remittance Period.

     "Group II  Insured  Principal  Distribution  Amount":  With  respect to any
Payment Date, the Group II Subordination  Deficit for such Payment Date plus any
amounts paid to the Trustee at the option of the Certificate  Insurer in respect
of any losses on Liquidated Loans.

     "Group II Interest  Distribution  Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-6 Pass-Through  Rate on
the Class A-6 Principal Balance immediately prior to such Payment Date.

     "Group II Interest Remittance Amount":  For any Remittance Date, the amount
equal  to (x)  the  sum,  without  duplication,  of (i) the  aggregate  interest
portions of the payments (whether or not collected) becoming due on the Group II
Mortgage  Loans  during the  immediately  preceding  Remittance  Period and (ii)
Compensating  Interest with respect to the Group II Mortgage Loans minus (y) the
aggregate  Master  Servicing Fee due to the Master  Servicer with respect to the
Group II Mortgage Loans for such Remittance  Period to the extent not previously
paid to, or withheld by, the Master Servicer.

     "Group  II  Monthly  Remittance":  The sum of (i)  the  Group  II  Interest
Remittance  Amount and the Group II Principal  Remittance  Amount required to be
remitted  to the  Trustee  on each  Remittance  Date and (ii) the  amount of any
Substitution  Amounts and Loan  Purchase  Prices on deposit in the Principal and
Interest  Account with respect to the Group II Mortgage Loans on such Remittance
Date.

     "Group  II  Mortgage  Loans":  The  Mortgage  Loans  held by the  Trust and
assigned to Group II, as indicated on the related  Mortgage  Loan  Schedule,  as
supplemented and amended from time to time.

     "Group II Pool Principal  Balance":  As of any date of  determination,  the
aggregate  Principal  Balances of all of the Group II  Mortgage  Loans as of the
close of business on such date.

     "Group II Preference  Amount":  The Preference Amount with respect to Group
II.

     "Group II Premium  Amount":  With respect to each Payment  Date,  an amount
equal to the product of (x) one twelfth of the Certificate  Insurer Premium Rate
and (y) the Certificate Principal Balance of the Class A-6 Group II Certificates
as of the close of business on the last day of the preceding Remittance Period.


                                       19


     "Group II  Principal  Distribution  Amount":  As of any Payment  Date,  the
lesser  of (A)  the  Group  II  Available  Funds  less  the  Group  II  Interest
Distribution  Amount, the Group II Trustee's Fee and the Group II Premium Amount
and (B) the sum of (i) the Base Group II Principal Distribution Amount, (ii) the
Group II Subordination  Deficit,  and (iii) the Group II Subordination  Increase
Amount in each case for such Payment Date.

     "Group II Principal  Remittance  Amount":  For any Remittance Date, without
duplication, the amount equal to the sum of (i) the aggregate principal portions
of the  payments  received by the Master  Servicer  with respect to the Group II
Mortgage Loans during the immediately  preceding  Remittance Period and (ii) any
Prepayments,  Net Proceeds (but only to the extent that such Net Proceeds do not
exceed  the  Principal  Balance  of the  related  Mortgage  Loan),  in each case
described  in clauses (i) and (ii) only to the extent  collected on the Group II
Mortgage Loans during the preceding Remittance Period.

     "Group II Shortfall Amount": As of any Payment Date, the excess, if any, of
(x) the Group II Insured  Distribution Amount, as of such Payment Date, over (y)
the  Group II Total  Available  Funds  on  deposit  in the  Class  A-6  Group II
Distribution   Account   at  12  noon  on  the   related   Determination   Date.

     "Group II Specified  Subordinated  Amount":  As such term is defined in the
Insurance and Indemnity Agreement.

     "Group II Stepped Down Required Subordinated  Percentage":  As such term is
defined in the Insurance and Indemnity Agreement.

     "Group II  Subordinated  Amount":  With  respect to any Payment  Date,  the
excess,  if any, of (x) the Group II Pool  Principal  Balance as of the close of
business on the last day of the preceding  Remittance  Period over (y) the Class
A-6 Group II  Principal  Balance as of such  Payment  Date  (after  taking  into
account the payment on such  Payment  Date of the amount set forth in clause (x)
of the  definition  of "Base Group II Principal  Distribution  Amount",  and the
Group II Subordination Deficit except for any portion thereof related to payment
of Group II Insured  Payments  applied  as  payments  of the Group II  Principal
Distribution  Amount on such Payment  Date or on any prior  Payment Date and not
previously  reimbursed  to the  Certificate  Insurer  pursuant  to  Section  7.3
hereof).

     "Group II  Subordination  Deficiency  Amount":  As of any Payment Date, the
excess, if any, of (i) the Group II Specified  Subordinated Amount applicable to
such Payment Date over (ii) the Group II Subordinated  Amount applicable to such
Payment  Date prior to taking into  account the payment of any related  Group II
Subordination Increase Amounts on such Payment Date.

     "Group II Subordination  Deficit":  As of any Payment Date, the excess,  if
any, of (x) the Class A-6 Group II Principal  Balance  after taking into account
the amount otherwise  payable as the Group II Principal  Distribution  Amount on
such Payment Date (i.e., the sum of (i) the Base Group II Principal Distribution
Amount and (ii) the Group II Subordination  Increase Amount), over (y) the Group
II Pool  Principal  Balance as of the close of  business  on the last day of the
preceding Remittance Period.

     "Group II Subordination Increase Amount": With respect to any Payment Date,
the  lesser  of (x) the  Group II  Subordination  Deficiency  Amount  as of such
Payment  Date and (y) the portion of the Class B Interest  allocable to Group II
pursuant to Section 7.3(b)(iii)(E) as of such Payment Date.


                                       20


     "Group II  Subordination  Reduction  Amount":  With  respect to any Payment
Date,  an amount  equal to the  lesser  of (x) the Group II Excess  Subordinated
Amount for such Payment  Date and (y) the amount  described in clause (x) of the
definition of Base Group II Principal Distribution Amount for such Payment Date.

     "Group II Total  Available  Funds":  As of any Payment Date,  the amount on
deposit in the Class A Group II Distribution  Account on such Payment Date after
making the allocations, transfers and disbursements from the Certificate Account
pursuant to Section 7.3(b) hereof on such Payment Date. The term "Group II Total
Available  Funds" does not  include  Insured  Payments  and does not include any
amounts  that cannot be  distributed  to the Owners of the  Certificates  by the
Trustee as a result of proceedings under the United States Bankruptcy Code.

     "Group II Trustee's  Fee": With respect to any Payment Date, the product of
(i)  one-twelfth of 0.0075% and (ii) the Group II Pool  Principal  Balance as of
the last day of the preceding Remittance Period.

     "Group  III":  The group of Mortgage  Loans that are the Group III Mortgage
Loans.

     "Group III Available  Funds": As of any Payment Date, the amount on deposit
in the Certificate  Account with respect to the Group III Mortgage Loans on such
Payment Date after  making the deposit to the  Certificate  Account  pursuant to
Section  7.3(a)(iii)  hereof on such Payment Date. The term "Group III Available
Funds" does not include  Insured  Payments and does not include any amounts that
cannot be  distributed  to the Owners of the  Certificates  by the  Trustee as a
result of proceedings under the United States Bankruptcy Code.

     "Group III Certificates": Any of the Class A-7 Group III Certificates.

     "Group III Cumulative Net Realized Losses": As of any Payment Date, the sum
of all Net  Realized  Losses  with  respect  to the  Group  III  Mortgage  Loans
experienced on all prior Payment Dates.

     "Group III Excess Subordinated  Amount":  With respect to any Payment Date,
the excess, if any, of (x) the Group III Subordinated Amount that would apply on
such  Payment  Date  after  taking  into  account  the  payment of the Group III
Principal Distribution Amount on such Payment Date (except for any distributions
of related Group III Subordination  Reduction Amounts on such Payment Date) over
(y) the Group III Specified Subordinated Amount for such Payment Date.

     "Group III Insured Distribution  Amount": With respect to any Payment Date,
the sum of (i) Group III Insured Interest  Distribution  Amount for such Payment
Date and (ii) the Group  III  Insured  Principal  Distribution  Amount  for such
Payment Date.

     "Group III  Insured  Interest  Distribution  Amount":  With  respect to any
Payment Date, the sum of (i) the Class A-7 Interest Distribution Amount and (ii)
the Class A-7 Interest Carry-Forward Amount.

     "Group III Insured  Payment":  As of any Payment  Date,  the sum of (x) the
Group III Shortfall Amount for such Payment Date and (y) any Preference  Amounts
with respect to the Class A-7 Group III  Certificates  with respect to which the
affected  Owners have  complied  with the  provisions  of Section  7.3(g) hereof
during the related Remittance Period.


                                       21


     "Group III Insured  Principal  Distribution  Amount":  With  respect to any
Payment Date, the Group III Subordination Deficit for such Payment Date plus any
amounts paid to the Trustee at the option of the Certificate  Insurer in respect
of any losses on Liquidated Loans.

     "Group III Interest  Distribution Amount": As of any Payment Date, interest
accrued during the related Accrual Period at the Class A-7 Pass-Through  Rate on
the Class A-7 Principal Balance immediately prior to such Payment Date.

     "Group III Interest Remittance Amount": For any Remittance Date, the amount
equal  to (x)  the  sum,  without  duplication,  of (i) the  aggregate  interest
portions of the payments  (whether or not  collected)  becoming due on the Group
III Mortgage Loans during the immediately  preceding  Remittance Period and (ii)
Compensating Interest with respect to the Group III Mortgage Loans minus (y) the
aggregate  Master  Servicing Fee due to the Master  Servicer with respect to the
Group III Mortgage Loans for such Remittance Period to the extent not previously
paid to, or withheld by, the Master Servicer.

     "Group  III  Monthly  Remittance":  The sum of (i) the Group  III  Interest
Remittance  Amount and the Group III Principal  Remittance Amount required to be
remitted  to the  Trustee  on each  Remittance  Date and (ii) the  amount of any
Substitution  Amounts and Loan  Purchase  Prices on deposit in the Principal and
Interest Account with respect to the Group III Mortgage Loans on such Remittance
Date.

     "Group  III  Mortgage  Loans":  The  Mortgage  Loans  held by the Trust and
assigned to Group III, as indicated on the related  Mortgage Loan  Schedule,  as
supplemented and amended from time to time.

     "Group III Pool Principal  Balance":  As of any date of determination,  the
aggregate  Principal  Balances of all of the Group III Mortgage  Loans as of the
close of business on such date.

     "Group III Preference Amount":  The Preference Amount with respect to Group
III.

     "Group III Premium  Amount":  With respect to each Payment  Date, an amount
equal to the product of (x) one twelfth of the Certificate  Insurer Premium Rate
and  (y)  the  Certificate   Principal  Balance  of  the  Class  A-7  Group  III
Certificates  as of the  close of  business  on the  last  day of the  preceding
Remittance Period.

     "Group III Principal  Distribution  Amount":  As of any Payment  Date,  the
lesser  of (A) the  Group  III  Available  Funds  less the  Group  III  Interest
Distribution  Amount,  the Group  III  Trustee's  Fee and the Group III  Premium
Amount and (B) the sum of (i) the Base Group III Principal  Distribution Amount,
(ii) the Group III Subordination  Deficit, and (iii) the Group III Subordination
Increase Amount in each case for such Payment Date.

     "Group III Principal  Remittance Amount":  For any Remittance Date, without
duplication, the amount equal to the sum of (i) the aggregate principal portions
of the payments  received by the Master  Servicer  with respect to the Group III
Mortgage Loans during the immediately  preceding  Remittance Period and (ii) any
Prepayments,  Net Proceeds (but only to the extent that such Net Proceeds do not
exceed  the  Principal  Balance  of the  related  Mortgage  Loan),  in each case
described in clauses (i) and (ii) only to the extent  collected on the Group III
Mortgage Loans during the preceding Remittance Period.


                                       22


     "Group III Shortfall  Amount":  As of any Payment Date, the excess, if any,
of (x) the Group III Insured  Distribution Amount, as of such Payment Date, over
(y) the Group III Total  Available  Funds on  deposit in the Class A-7 Group III
Distribution Account at 12 noon on the related Determination Date.

     "Group III Specified  Subordinated  Amount": As such term is defined in the
Insurance and Indemnity Agreement.

     "Group III Stepped Down Required Subordinated Percentage":  As such term is
defined in the Insurance and Indemnity Agreement.

     "Group III  Subordinated  Amount":  With respect to any Payment  Date,  the
excess,  if any, of (x) the Group III Pool Principal  Balance as of the close of
business on the last day of the preceding  Remittance  Period over (y) the Class
A-7 Group III  Principal  Balance as of such  Payment  Date  (after  taking into
account the payment on such  Payment  Date of the amount set forth in clause (x)
of the  definition of "Base Group III Principal  Distribution  Amount",  and the
Group III  Subordination  Deficit  except  for any  portion  thereof  related to
payment  of Group III  Insured  Payments  applied as  payments  of the Group III
Principal  Distribution Amount on such Payment Date or on any prior Payment Date
and not previously reimbursed to the Certificate Insurer pursuant to Section 7.3
hereof).

     "Group III Subordination  Deficiency  Amount":  As of any Payment Date, the
excess, if any, of (i) the Group III Specified Subordinated Amount applicable to
such Payment Date over (ii) the Group III Subordinated Amount applicable to such
Payment Date prior to taking into  account the payment of any related  Group III
Subordination Increase Amounts on such Payment Date.

     "Group III Subordination  Deficit":  As of any Payment Date, the excess, if
any, of (x) the Class A-7 Group III Principal  Balance after taking into account
the amount otherwise payable as the Group III Principal  Distribution  Amount on
such  Payment  Date  (i.e.,  the  sum  of  (i)  the  Base  Group  III  Principal
Distribution Amount and (ii) the Group III Subordination  Increase Amount), over
(y) the Group III Pool Principal Balance as of the close of business on the last
day of the preceding Remittance Period.

     "Group III  Subordination  Increase  Amount":  With  respect to any Payment
Date, the lesser of (x) the Group III Subordination Deficiency Amount as of such
Payment Date and (y) the portion of the Class B Interest  allocable to Group III
pursuant to Section 7.3(b)(iii)(E) as of such Payment Date.

     "Group III  Subordination  Reduction  Amount":  With respect to any Payment
Date,  an amount  equal to the lesser of (x) the Group III  Excess  Subordinated
Amount for such Payment  Date and (y) the amount  described in clause (x) of the
definition  of Base Group III  Principal  Distribution  Amount for such  Payment
Date.

     "Group III Total  Available  Funds":  As of any Payment Date, the amount on
deposit in the Class A Group III Distribution Account on such Payment Date after
making the allocations, transfers and disbursements from the Certificate Account
pursuant to Section  7.3(b)  hereof on such  Payment  Date.  The term "Group III
Total Available  Funds" does not include  Insured  Payments and does not include
any amounts that cannot be distributed to the Owners of the  Certificates by the
Trustee as a result of proceedings under the United States Bankruptcy Code.


                                       23


     "Group III Trustee's Fee": With respect to any Payment Date, the product of
(i)  one-twelfth of 0.0075% and (ii) the Group III Pool Principal  Balance as of
the last day of the preceding Remittance Period.

     "Highest Lawful Rate": As defined in Section 12.13.

     "Insurance and Indemnity Agreement":  The Insurance and Indemnity Agreement
dated as of October 1, 1997 among the  Certificate  Insurer,  the Seller and the
Transferor.

     "Indemnification  Agreement":  The  Indemnification  Agreement  dated as of
October 23, 1997 among the Seller,  the Master  Servicer,  the  Transferor,  the
Underwriters and the Certificate Insurer.

     "Insurance  Policy":  Any hazard or title  insurance  policy  relating to a
Mortgage Loan.

     "Insurance  Proceeds":  The proceeds of any Insurance  Policy relating to a
Mortgage  Loan, a Property or an REO Property,  net of proceeds to be applied to
the repair of the  Property  or released  to the  Mortgagor  and net of expenses
reimbursable therefrom, but excluding any Insured Payment.

     "Insured Distribution Amount": The Group I Insured Distribution Amount, the
Group II  Insured  Distribution  Amount or the Group  III  Insured  Distribution
Amount, as the case may be.

     "Insured  Payment":  The Group I  Insured  Payment,  the  Group II  Insured
Payment or the Group III Insured Payment, as the case may be.

     "Interest Advance": As defined in Section 7.9(a) hereof.

     "Interest  Advance  Reimbursement  Amount":  As defined  in Section  7.9(b)
hereof.

     "Interest  Determination  Date": With respect to any Accrual Period for the
Class A-1 Group I  Certificates,  the  Class A-6 Group II  Certificates  and the
Class A-7 Group III  Certificates,  the second London Business Day preceding the
first day of such Accrual Period.

     "Late Payment Rate": As defined in the Insurance and Indemnity Agreement.

     "LIBOR":  With  respect  to any  Accrual  Period  for the Class A-1 Group I
Certificates,  the Class A-6  Group II  Certificates  or the Class A-7 Group III
Certificates,  the  rate  determined  by the  Trustee  on the  related  Interest
Determination  Date on the basis of the offered rates of the Reference Banks for
one-month U.S. dollar deposits,  as such rates appear on the Reuters Screen LIBO
Page, as of 11:00 a.m.  (London time) on such  Interest  Determination  Date. On
each Interest  Determination  Date, LIBOR for the related Accrual Period will be
established by the Trustee as follows:

     (i)   If, on such Interest  Determination Date, two or more Reference Banks
           provide such offered quotations, LIBOR for the related Accrual Period
           shall be the  arithmetic  mean of such  offered  quotations  (rounded
           upwards if necessary to the nearest whole multiple of 1/16%).


                                       24


     (ii)  If, on such  Interest  Determination  Date,  fewer than two Reference
           Banks provide such offered quotations,  LIBOR for the related Accrual
           Period shall be the higher of (i) LIBOR as determined on the previous
           Interest Determination Date and (ii) the Reserve Interest Rate.

     "Liquidated  Loan":  As to any Payment  Date,  (i) any Mortgage  Loan as to
which the Master  Servicer has  determined,  in  accordance  with the  servicing
procedures  specified  herein,  during the  related  Remittance  Period that all
Liquidation  Proceeds  which it expects  to  recover  from or on account of such
Mortgage  Loan have been  recovered  or (ii) any  Mortgage  Loan as to which the
related  REO  Property  has  been  held by the  Trust  for 270  days.  Any  such
determination  shall be  evidenced by an  Officer's  Certificate  in the form of
Exhibit I to this Agreement.

     "Liquidation Expenses":  Expenses which are incurred by the Master Servicer
in  connection  with  the  liquidation  of any  defaulted  Mortgage  Loan,  such
expenses,  including,  without  limitation,  legal  fees and  expenses,  and any
unreimbursed  Servicing  Advances  expended by the Master  Servicer  pursuant to
Sections  10.9(b)  and  10.13 of this  Agreement  with  respect  to the  related
Mortgage Loan.

     "Liquidation  Proceeds":  With respect to any Liquidated  Loan, any amounts
(including  the  proceeds  of any  Insurance  Policy)  recovered  by the  Master
Servicer in connection with such  Liquidated  Loan,  whether  through  trustee's
sale,  foreclosure sale or otherwise,  and including,  without limitation,  sale
proceeds received upon the sale of REO Property.

     "Loan Purchase Price": With respect to any Mortgage Loan purchased from the
Trust on a  Remittance  Date  pursuant to Sections  3.2,  3.3,  3.4, or 10.13(f)
hereof, an amount equal to the Principal Balance of such Mortgage Loan as of the
date of purchase (after giving effect to the related Monthly Remittance remitted
by  the  Master  Servicer  on  such  Remittance  Date),  plus  interest  on  the
outstanding  Principal  Balance  thereof as of the  beginning  of the  preceding
Remittance Period computed at the related Coupon Rate less the rate at which the
Master  Servicing  Fee is  calculated,  plus the  aggregate  amounts  of (i) all
unreimbursed  Reimbursable  Advances and (ii) all Delinquency Advances which the
Master  Servicer has  theretofore  failed to remit with respect to such Mortgage
Loan.

     "Loan-to-Value  Ratio":  As of any particular  date (i) with respect to any
First Mortgage Loan, the ratio of (A) the original principal balance of the Note
relating to such First  Mortgage Loan to (B) the  Appraised  Value and (ii) with
respect to any Second Mortgage Loan, the ratio of (A) an amount equal to the sum
of (a) the remaining  principal balance of the Senior Lien note relating to such
First Mortgage Loan and (b) the original  principal balance of the Note relating
to such  Second  Mortgage  Loan to (B) the  Appraised  Value  as of the  date of
origination of such Second Mortgage Loan.

     "London Business Day": A day on which banks are open for dealing in foreign
currency and exchange in London and New York City.

     "Lower Tier  Distribution  Amount":  As of any Payment Date, the sum of (i)
the Group I Available  Funds,  (ii) the Group II  Available  Funds and (iii) the
Group III Available Funds.
 
     "Lower-Tier Interests": As defined in Section 2.8(c) hereof.

     "Lower-Tier  REMIC":  The  segregated  pool of  assets  held  by the  Trust
consisting of the REMIC I Regular Interests.


                                       25


     "Lower Tier Required Subordinate Amount":  With respect to any Distribution
Date, an amount equal to the product of (a) the product of (i) 0.50 and (ii) the
sum of the principal balances of LT-6, LT-8, LT-10 and LT-12 divided by the Pool
Principal  Balance then outstanding and (b) the sum of the Group I, Group II and
Group III Specified Subordinated Amounts.
 
     "Lower Tier Subordinated Amount": As of any date of determination, (i) 0.50
times the sum of the  principal  balances of LT-6,  LT-8,  LT-10 and LT-12 minus
(ii) the sum of the principal  balances of LT-6, LT-8 and LT-10, in each case as
of such date of determination.

     "Master Servicer": Access Financial Lending Corp., a Delaware corporation.

     "Master  Servicer's Trust Receipt":  The Master Servicer's trust receipt in
the form set forth in Exhibit F hereto.

     "Master  Servicing  Fee":  With  respect to any  Mortgage  Loan,  an amount
retained by the Master  Servicer  from  collections  of interest on the Mortgage
Loans as  compensation  for its servicing  duties relating to such Mortgage Loan
pursuant  to  Section  10.15  hereof  and  equal to 0.45%  per annum of the then
outstanding  principal  amount of such Mortgage Loan as of the first day of each
Remittance Period payable on a monthly basis; provided, that if the Seller is no
longer the Master  Servicer,  such rate may be increased to a rate not in excess
of 0.50% and if the  Trustee  is acting as Master  Servicer  such rate  shall be
equal to 0.50%.

     "Maximum LT-12 Interest Deferral Amount":  With respect to any Distribution
Date, the excess of (i) accrued  interest at the stated interest rate applicable
to LT-12 for such  Distribution Date on a balance equal to the principal balance
of LT-12  minus  the  Lower  Tier  Subordinated  Amount,  in each  case for such
Distribution  Date  over  (ii)  interest  on  LT-6,  LT-8  and  LT-10  for  such
Distribution Date. 

     "Monthly Remittance":  The Group I Monthly Remittance, the Group II Monthly
Remittance or the Group III Monthly Remittance, as the case may be.

     "Moody's": Moody's Investors Service, Inc.

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

     "Mortgage Loan": Each of the mortgage loans sold by the Seller to the Trust
on  the  Startup  Day,  together  with  any  Qualified   Replacement   Mortgages
substituted  therefor by the Seller in  accordance  with Section 3.2, 3.3 or 3.4
hereof as from time to time are held as a part of the Trust Estate, the Mortgage
Loans originally so held being identified in the related Mortgage Loan Schedule.
The term "Mortgage  Loan"  includes the terms "First  Mortgage Loan" and "Second
Mortgage  Loan".  The term  Mortgage  Loan"  includes any Mortgage Loan which is
Delinquent,  which relates to a foreclosure or which relates to a Property which
is REO Property prior to such Property's  disposition by the Trust. Any mortgage
loan which,  although  intended by the  parties  hereto to have been,  and which
purportedly  was,  transferred and assigned to the Trust by the Seller,  in fact
was not  transferred  and  assigned  to the  Trust  for any  reason  whatsoever,
including,  without limitation,  the incorrectness of the statement set forth in
Section 3.3(b)(i) hereof with respect to such mortgage loan, shall  nevertheless
be considered a "Mortgage Loan" for all purposes of this Agreement.

     "Mortgage Loan Group": Each of Group I, Group II and Group III.


                                       26


     "Mortgage Loan  Schedules":  The schedules of Mortgage Loans,  separated by
Mortgage Loan Group and by Sub-Servicer,  listing each Mortgage Loan conveyed on
the  Startup  Day and  setting  forth as to each  Mortgage  Loan  the  following
information:  (i) the name of the  Mortgagor,  (ii) the  street  address  of the
Property,  (iii) the town or city in which the  Property  is  located,  (iv) the
Principal  Balance as of the  Cut-Off  Date,  (v) the account  number,  (vi) the
original principal amount,  (vii) the current Coupon Rate, (viii) the first date
on which a scheduled  monthly  payment is due under the Note,  (ix) the original
stated  maturity  date of the  Note,  (x) the  State in which  the  Property  is
located,  (xi) the zip code of the  Property,  (xii)  the  Loan-to-Value  Ratio,
(xiii)  the  Loan-to-Value  Ratio of any  Second  Mortgage  Loan  calculated  by
disregarding  the  amount  described  in clause  (ii)(a)  of the  definition  of
"Loan-to-Value Ratio", (xiv) whether the Property is owner-occupied or non-owner
occupied,  (xv) whether the Property is a single family  residence,  two-to-four
family  residence,  a  condominium,  a townhouse or a rowhouse and (xvi) if such
Mortgage  Loan is a  "balloon  loan",  the  amortization  terms  (e.g.,  30 year
amortization due in 15 years).

     "Mortgagor": The obligor on a Note.

     "Net Insurance  Proceeds":  As to any Mortgage Loan, Insurance Proceeds net
of unreimbursed  Reimbursable  Advances relating thereto.  In no event shall Net
Insurance Proceeds with respect to any Mortgage Loan be less than zero.

     "Net Liquidation Proceeds": As to any Liquidated Loan, Liquidation Proceeds
net of unreimbursed  Reimbursable Advances relating to such Mortgage Loan. In no
event shall Net Liquidation Proceeds with respect to any Liquidated Loan be less
than zero.

     "Net Pool  Balance":  As of any Payment Date, the sum of the Pool Principal
Balance less the sum of the principal  balances of the Class LT-6, LT-8,  LT-10,
and LT-12 Certificates.

     "Net Proceeds": The sum of, without duplication,  Net Liquidation Proceeds,
Net Insurance Proceeds and Net Released Mortgage Property Proceeds.

     "Net Realized  Loss":  With respect to any Liquidated  Loan the excess,  if
any, of (x) the Principal Balance thereof at the time the Mortgage Loan became a
Liquidated Loan over (y) the related Net Liquidation Proceeds.

     "Net  Released  Mortgage  Property  Proceeds":  As to  any  Mortgage  Loan,
Released Mortgage Property  Proceeds net of unreimbursed  Reimbursable  Advances
relating thereto. In no event shall Net Released Mortgage Property Proceeds with
respect to any Mortgage Loan be less than zero.

     "Net Weighted Average Coupon Rate": With respect to any Mortgage Loan Group
and Remittance  Period, the weighted average Coupon Rates (weighted by Principal
Balances) of the related  Mortgage Loans,  calculated at the opening of business
on the first day of such  Remittance  Period,  less the rate at which the Master
Servicing  Fee is then  calculated  and less  the  Trustee  Fee and  Certificate
Insurer  Premium  Rate (in each case,  such rates  adjusted to match the Accrual
Period of the Certificates in the related Group);  and less interest  shortfalls
with respect to Mortgage  Loans in the related  Group as of the end of the prior
Remittance  Period arising from Prepayments of principal and from application of
the Relief Act,  which  shortfalls  are not  otherwise  covered by  Compensating
Interest with respect to such Payment Date;  and in the case of Group I only for
the first 36  Payment  Dates,  less the  interest  due on the Class A-IO Group I
Certificates  on  such  Payment  Date,  expressed  as a per  annum  rate  on the
aggregate 


                                       27


principal  balance of the Mortgage  Loans in the related Group as of the opening
of business of the first day of the related  Remittance  Period; and in the case
of Group II and Group III only,  less (x) 0% on the first  through  12th Payment
Dates or (y) 0.50% on the 13th Payment Date and thereafter.

     "Nonrecoverable Advances": With respect to any Mortgage Loan, any Servicing
Advance or  Delinquency  Advance  proposed to be made by the Master  Servicer in
respect of a Mortgage  Loan or REO Property  which,  in the good faith  business
judgment of the Master Servicer,  would not be ultimately  recoverable from late
collections,  Insurance  Proceeds,  Liquidation  Proceeds or  Released  Mortgage
Property   Proceeds  on  such  Mortgage  Loan  or  REO  Property  or  otherwise.
Notwithstanding  anything  to the  contrary  contained  in  this  Agreement,  no
Delinquency  Advance or  Servicing  Advance  shall be required to be made by the
Master Servicer if such Delinquency Advance or Servicing Advance would, if made,
constitute a Nonrecoverable Advance.

     "Note":  The  note  or  other  evidence  of  indebtedness   evidencing  the
indebtedness of a Mortgagor under a Mortgage Loan.

     "Officer's Certificate":  A certificate signed by any Authorized Officer of
any Person delivering such certificate and delivered to the Trustee.

     "Operative Documents":  This Agreement,  the Sale Agreement,  the Insurance
and Indemnity  Agreement,  the Underwriting  Agreement,  and the Indemnification
Agreement.

     "Original Group I Pool Principal Balance": The aggregate Principal Balances
of all Group I Mortgage Loans as of the Cut-Off Date, i.e., $82,331,718.36.

     "Original  Group  II  Pool  Principal  Balance":  The  aggregate  Principal
Balances  of  all  Group  II  Mortgage  Loans  as of  the  Cut-Off  Date,  i.e.,
$50,001,533.97.

     "Original  Group  III Pool  Principal  Balance":  The  aggregate  Principal
Balances  of all  Group  III  Mortgage  Loans  as of  the  Cut-Off  Date,  i.e.,
$67,550,309.04.

     "Original Pool Principal Balance":  The aggregate Principal Balances of all
Mortgage Loans as of the Cut-Off Date, i.e., $199,883,561.37.

     "Original  Principal  Balance":  With respect to each Note, the outstanding
principal amount of such Note as of the Cut-Off Date.

     "Outstanding":  With respect to all Certificates of a Class, as of any date
of  determination,  all such  Certificates  theretofore  executed and  delivered
hereunder except:

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

          (ii) Certificates or portions thereof for which full and final payment
     of money in the necessary  amount has been  theretofore  deposited with the
     Trustee in trust for the Owners of such Certificates;

          (iii)  Certificates  in  exchange  for  or  in  lieu  of  which  other
     Certificates  have been executed and delivered  pursuant to this Agreement,
     unless  proof  satisfactory  to the  Trustee  is  presented  that  any such
     Certificates are held by a bona fide purchaser;


                                       28


          (iv) Certificates  alleged to have been destroyed,  lost or stolen for
     which replacement  Certificates have been issued as provided for in Section
     5.5 hereof; and

          (v) With respect to voting rights,  any Class A  Certificates  held by
     the Seller,  the Master  Servicer,  the  Transferor or any affiliate of any
     thereof, unless all other Class A Certificates have been paid in full.

     Any Certificates in which the Certificate  Insurer has an interest pursuant
to its right of subrogation shall be "Outstanding Certificates".

     "Owner":  The  Person in whose  name a  Certificate  is  registered  in the
Register.

     "Payment  Date":  The  18th  day of each  month  (or,  if such day is not a
Business  Day,  the  next  following  Business  Day),  commencing  in the  month
following the Startup Day.

     "Percentage   Interest":   As  to  any  Class  A  Certificate  or  Class  B
Certificate, that percentage, expressed as a fraction, the numerator of which is
the original  principal  balance of such  Certificate as of the Cut-Off Date and
the denominator of which is the original  principal  balance of all Certificates
of the same Class as of the Cut-Off Date; as to any Residual  Certificate,  that
Percentage Interest set forth on such Residual Certificate.

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

     "Pool  Delinquency  Rate":  With  respect  to any  Remittance  Period,  the
fraction,  expressed  as a  percentage,  equal  to (x) the  aggregate  Principal
Balances of all  Mortgage  Loans 90 or more days  Delinquent  as of the close of
business on the last day of such  Remittance  Period over (y) the Pool Principal
Balance as of the close of business on the last day of such Remittance Period.

     "Pool Principal  Balance":  As to any Payment Date, the aggregate Principal
Balance of the Mortgage Loans as of the close of business on the last day of the
related Remittance Period.

     "Pool Rolling  Three Month  Delinquency  Rate":  As of any Payment Date the
fraction,  expressed  as  a  percentage,  equal  to  the  average  of  the  Pool
Delinquency  Rates  for each of the  three  (or one and two,  in the case of the
first and second Payment Dates), immediately preceding Remittance Periods.

     "Preference  Amount":  As to any Payment  Date,  with respect to a Class of
Certificates,  any amounts  included in  previous  distributions  to the related
Certificateholders  of Distribution Amounts for such Class (exclusive of Insured
Payments)  which  are  recovered  from  such  Certificateholders  as a  voidable
preference by a trustee in bankruptcy  pursuant to the United States  Bankruptcy
Code in accordance with a final, nonappealable order of a court having competent
jurisdiction   and   which   have   not   theretofore   been   repaid   to  such
Certificateholders  provided  such  Certificateholders  have  complied  with the
provisions of Section 7.3(f).

     "Premium Amount":  The Group I Premium Amount,  the Group II Premium Amount
or the Group III Premium Amount, as the case may be.

                                       29


     "Prepayment":  Any payment of principal  of a Mortgage  Loan by a Mortgagor
which is received by the Master  Servicer in advance of the  scheduled  due date
for the payment of such principal.

     "Prepayment  Interest  Shortfalls":  With respect to each Group, the sum of
the difference  (caused by any Prepayments during a calendar month), if any, for
each Mortgage Loan in the related Group,  between (i) the interest  collected by
the Master  Servicer from the Mortgagor  during a calendar  month,  and (ii) the
full month's interest at the related Coupon Rate.

     "Preservation  Expenses":  Expenditures  made  by the  Master  Servicer  in
connection  with a foreclosed  Mortgage Loan prior to the  liquidation  thereof,
including,  without  limitation,  expenditures  for real estate  property taxes,
hazard insurance premiums,  property  restoration or preservation.  Preservation
Expenses  shall  constitute  "Servicing  Advances"  for  all  purposes  of  this
Agreement.

     "Principal  and Interest  Account":  The  principal  and  interest  account
created by the Master Servicer pursuant to Section 10.8 hereof.

     "Principal Balance": As of any date of calculation and with respect to each
Mortgage Loan, the Original Principal Balance thereof less any related Principal
Remittance  Amounts  relating to such Mortgage Loan included in previous related
Monthly  Remittances  and, if applicable,  the related Monthly  Remittance as of
such date;  provided that the Principal  Balance for any Mortgage Loan which has
become a Liquidated Loan shall be zero following the date on which such Mortgage
Loan becomes a Liquidated Loan, and at all times thereafter.

     "Principal  Distribution  Amount":  The  Class A-1  Principal  Distribution
Amount,  the Class A-2 Principal  Distribution  Amount,  the Class A-3 Principal
Distribution Amount, the Class A-4 Principal  Distribution Amount, the Class A-5
Principal  Distribution  Amount, the Class A-6 Principal  Distribution Amount or
the Class A-7 Principal Distribution Amount as the case may be.

     "Principal  Remittance  Amounts":  The Group I Principal Remittance Amount,
the Group II Principal  Remittance Amount or the Group III Principal  Remittance
Amount, as the case may be.

     "Prohibited Transaction": Has the meaning as defined in Section 860F of the
Code.

     "Property":  The  underlying  real  property,  including  the  improvements
thereon, securing a Mortgage Loan.

     "Prospectus":  The  Prospectus  dated November 7, 1996 relating to Mortgage
Loan Asset Backed Securities, issuable in Series.

     "Prospectus  Supplement":  The Prospectus Supplement dated October 23, 1997
relating to the Class A Certificates.

     "Qualified Liquidation": "Qualified Liquidation" shall have the meaning set
forth from time to time in the definition  thereof at Section  860F(a)(4) of the
Code (or any successor statute thereto) and applicable to the Trust.


                                       30


     "Qualified Mortgage": "Qualified mortgage" shall have the meaning set forth
from time to time in the  definition  thereof at Section  860G(a)(3) of the Code
(or any successor statute thereto) and applicable to the Trust.

     "Qualified  Replacement  Mortgage": A Mortgage Loan substituted for another
by the Seller pursuant to Section 3.2, 3.3 or 3.4 hereof,  which (i) has a fixed
rate of interest if the Mortgage Loan being  replaced is a Group I Mortgage Loan
and has a variable  rate of interest if the  Mortgage  Loan being  replaced is a
Group II or Group III  Mortgage  Loan,  (ii) has a Coupon Rate at least equal to
the Coupon Rate of the Mortgage  Loan being  replaced  (which,  in the case of a
Group II or Group III Mortgage Loan,  shall be deemed to mean the same index and
a margin equal to or greater  than the margin  applicable  to the Mortgage  Loan
being  replaced),  (iii) is of the same or better  property type and the same or
better  occupancy  status as the replaced  Mortgage  Loan,  (iv) shall mature no
later  than the  latest  maturity  date of any  Mortgage  Loan  then held in the
related Mortgage Loan Group (v) has a Loan-to-Value  Ratio as of the Replacement
Cut-Off Date no higher than the  Loan-to-Value  Ratio of the  replaced  Mortgage
Loan at such time,  (vi) shall be a First  Mortgage  Loan if the  Mortgage  Loan
being replaced was a First Mortgage Loan, and shall have the same or higher lien
priority if the Mortgage Loan being replaced was a junior  Mortgage Loan,  (vii)
has a Principal Balance as of the related  Replacement  Cut-Off Date equal to or
less  than  the  Principal  Balance  of the  replaced  Mortgage  Loan as of such
Replacement  Cut-Off Date,  (viii) shall be of the same or higher credit quality
classification   (determined  in  accordance  with  the  Seller's   underwriting
guidelines)  as the  Mortgage  Loan which such  Qualified  Replacement  Mortgage
replaces,  (ix)  satisfies  the  criteria  set  forth  from  time to time in the
definition of "qualified replacement mortgage" at Section 860G(a)(4) of the Code
(or any successor statute thereto) and applicable to the Trust, and (x) complies
as of the date of substitution with each  representation  and warranty set forth
in Section 3.2(b) hereof,  all as evidenced by any Officer's  Certificate of the
Seller  delivered to the Trustee  prior to any such  substitution.  In the event
that one or more mortgage loans are proposed to be  substituted  for one or more
Mortgage Loans, the Certificate  Insurer may allow the foregoing tests to be met
on a  weighted  average  basis  or  other  aggregate  basis  acceptable  to  the
Certificate Insurer, as evidenced by a written approval delivered to the Trustee
by the  Certificate  Insurer,  except that the requirement of clause (ix) hereof
must be satisfied as to each Qualified Replacement Mortgage.

     "Rating  Agency":  Any  nationally  recognized  statistical  credit  rating
agency,  or its  successor,  that rates any  Certificates  at the request of the
Seller at the time of the initial issuance of the  Certificates.  If such agency
or a  successor  is no  longer  in  existence,  "Rating  Agency"  shall  be such
statistical credit rating agency, or other comparable Person,  designated by the
Seller,  notice  of  which  designation  shall  be  given  to the  Trustee,  the
Certificate  Insurer and the Master Servicer.  References  herein to the highest
rating  category of a rating  agency  shall mean AAA (with  respect to long-term
ratings) or A-1+ (with respect to short-term  ratings),  in the case of S&P, and
Aaa (with  respect to  long-term  ratings)  or P-1 (with  respect to  short-term
ratings),  in the case of Moody's,  and in the case of any other  Rating  Agency
shall mean such equivalent ratings.

     "Record  Date":  With respect to the Class A-2, Class A-3, Class A-4, Class
A-5 and Class A-IO  Group I  Certificates  and any  Payment  Date,  the close of
business on the first  Business Day of the calendar  month in which such Payment
Date occurs. With respect to the Class A-1, Class A-6 and Class A-7 Certificates
and any Payment  Date,  the close of business on the  Business  Day  immediately
preceding such Payment Date.

     "Reference Banks":  Bankers Trust Company,  Barclay's Bank PLC, The Bank of
Tokyo and National  Westminster Bank PLC;  provided that if any of the foregoing
banks are not  suitable to serve as a  Reference  Bank,  then any leading  banks
selected by the Seller which are 


                                       31


engaged in transactions in Eurodollar deposits in the international Eurocurrency
market  (i)  with  an  established  place  of  business  in  London,   (ii)  not
controlling, under the control of or under common control with the Seller or any
affiliate thereof, (iii) whose quotations appear on the Reuters Screen LIBO Page
on the relevant Interest  Determination Date and (iv) which have been designated
as such by the Trustee.

     "Register":  The  register  maintained  by the Trustee in  accordance  with
Section 5.4 hereof, in which the names of the Owners are set forth.

     "Registration  Statement":   The  Seller's  Registration  Statement  number
333-07837, filed on Form S-3.

     "Reimbursable  Advances": As to any Mortgage Loan, all Delinquency Advances
and Servicing Advances made by the Master Servicer with respect thereto,  to the
extent not previously paid to or withheld by the Master Servicer.

     "Reimbursement  Amount":  With respect to any Class of Class A Certificates
and for any  Payment  Date,  the sum of  (x)(i)  all  related  Insured  Payments
previously  received  by the Trustee not  previously  repaid to the  Certificate
Insurer  pursuant to Section  7.3(b)(iii)(C),  together with interest accrued on
each such related Insured Payment not previously repaid calculated from the date
the Trustee  received the related  Insured  Payment at the Late Payment Rate and
(y) any other amounts then due and owing to the Certificate  Insurer relating to
such Class A Certificates under the Insurance and Indemnity Agreement.

     "Released  Mortgaged  Property  Proceeds":  Proceeds received in connection
with a taking of a Property by condemnation or the exercise of eminent domain or
in connection with a release of part of the Property.

     "Relief  Act  Shortfalls":  With  respect  to  each  Group,  the  aggregate
difference (caused by application of the Soldiers' and Sailors' Civil Relief Act
of 1940, as amended)  between (i) the interest  collected by the Master Servicer
from the related  Mortgagor  during a calendar  month and (ii) the full  month's
interest at the related Coupon Rate.

     "Remaining Group I Principal  Distribution Amount": As of any Payment Date,
the  Group  I  Principal   Distribution   Amount  less  the  Class  A-5  Lockout
Distribution Amount.

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

     "REMIC I": The  segregated  pool of assets held by the Trust  consisting of
the Mortgage Loans.

     "REMIC I Regular Interests": As defined in Section 2.8(d) hereof.

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

     "REMIC Trust": The segregated pool of assets consisting of the Trust Estate
except for the Supplemental Interest Payment Account.


                                       32


     "Remittance  Date":  Any date on which the Master  Servicer  is required to
remit  moneys on deposit in a Principal  and  Interest  Account to the  Trustee,
which shall be the 13th day of each month, commencing in the month following the
Startup Day or if such day is not a Business Day the following Business Day.

     "Remittance  Period":  The period  (inclusive)  beginning at the opening of
business  on the second day of the  calendar  month  immediately  preceding  the
calendar  month in which a  Remittance  Date  occurs  and ending at the close of
business on the first day of the calendar  month in which such  Remittance  Date
occurs.

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

     "Replacement  Cut-Off  Date":  With  respect to any  Qualified  Replacement
Mortgage,  the  second  day  of the  calendar  month  in  which  such  Qualified
Replacement Mortgage is conveyed to the Trust.

     "Representation  Letter": Letters to, or agreements with, the Depository to
effectuate  a book  entry  system  with  respect  to the  Class  A  Certificates
registered in the Register under the nominee name of the Depository.

     "Representative": Prudential Securities Incorporated.

     "Reserve Interest Rate": With respect to any Interest  Determination  Date,
the rate per annum that the Trustee  determines to be either (i) the  arithmetic
mean (rounded  upwards if necessary to the nearest  whole  multiple of 1/16%) of
the one-month U.S. dollar lending rates which three New York City banks selected
by the Trustee are quoting on the relevant  Interest  Determination  Date to the
principal London offices of leading banks in the London interbank market or (ii)
in the event that the Trustee can determine no such arithmetic  mean, the lowest
one-month  U.S.  dollar lending rate which three New York City banks selected by
the Trustee are quoting on such Interest  Determination Date to leading European
banks.

     "Residual   Certificate":   Any  Class  RL  Certificate  or  any  Class  RU
Certificate.

     "Rolling Delinquency Percentage": For any Distribution Date, the average of
the Delinquency Percentages for the Mortgage Loans as of the last day of each of
the six (or 1, 2, 3, 4, and 5 in the case of the first five  Payment  Dates,  as
applicable) most recently ended Remittance Periods.

     "Rolling Loss  Percentage":  As of any Distribution  Date commencing on the
thirteenth Payment Date, the percentage equivalent of a fraction,  the numerator
of which is the  aggregate  amount of Net Realized  Losses  incurred  during the
preceding twelve calendar months,  and the denominator of which is the aggregate
Pool  Principal  Balance as of the first day of the twelfth  preceding  calendar
month.

     "S&P": Standard & Poor's, a division of The McGraw Hill Companies.

     "Sale  Agreement":  The Purchase and Sale Agreement  dated as of October 1,
1997 between the Seller and the Transferor.


                                       33


     "Second Mortgage Loan": A Mortgage Loan which constitutes a second priority
mortgage  lien with  respect  to the  related  Property,  as  identified  in the
Mortgage Loan Schedules.

     "Seller": Access Financial Lending Corp., a Delaware corporation.

     "Seller Optional  Termination Date": The first Remittance Date on which the
then-outstanding  aggregate  Principal  Balances  of the  Mortgage  Loans is ten
percent or less of the Original Pool Principal Balance.
                    
     "Senior Lien":  With respect to any Second Mortgage Loan, the mortgage loan
relating to the corresponding Property having a first priority lien.

     "Servicing Advance": As defined in Sections 10.9(b) and 10.13 hereof.

     "Servicing Standards": As defined in Section 10.2 hereof.

     "Startup Day": October 31, 1997.

     "Step-Down  Cumulative Loss Test": As such term is defined in the Insurance
and Indemnity Agreement.

     "Step-Down  Rolling  Delinquency  Test":  As such  term is  defined  in the
Insurance and Indemnity Agreement.

     "Step-Down Rolling Loss Test": As such term is defined in the Insurance and
Indemnity Agreement.

     "Step-Down Trigger":  For any Payment Date after the 30th Payment Date, the
Step-Down  Trigger will have occurred if each of the Step-Down  Cumulative  Loss
Test, the Step-Down Rolling Delinquency Test and the Step-Down Rolling Loss Test
is met. In no event will the  Step-Down  Trigger be deemed to have  occurred for
the 30th Payment Date or any preceding Payment Date.

     "Step-Up  Cumulative  Loss Test":  As such term is defined in the Insurance
and Indemnity Agreement.

     "Step-Up  Rolling  Delinquency  Test":  As  such  term  is  defined  in the
Insurance and Indemnity Agreement.

     "Step-Up  Rolling Loss Test":  As such term is defined in the Insurance and
Indemnity Agreement.

     "Step-Up  Trigger":  For any Payment  Date,  the Step-Up  Trigger will have
occurred if any one of the Step-Up  Cumulative  Loss Test,  the Step-Up  Rolling
Delinquency Test or the Step-Up Rolling Loss Test is met.

     "Sub-Servicer": Any Person with whom the Master Servicer has entered into a
Sub-Servicing  Agreement and who satisfies the requirements set forth in Section
10.3 hereof in respect of the qualification of a Sub-Servicer.

     "Sub-Servicing Agreement": The written contract between the Master Servicer
and any  Sub-Servicer  relating to servicing  and/or  administration  of certain
Mortgage Loans as permitted by Section 10.3 hereof.


                                       34


     "Subordination  Deficiency  Amount":  The Group I Subordination  Deficiency
Amount,  the  Group  II  Subordination   Deficiency  Amount  or  the  Group  III
Subordination Deficiency Amount, as the case may be.

     "Substitution Amount": As defined in Section 3.2(a) hereof.

     "Supplemental Certificates": The Class B-S Certificates.

     "Supplemental  Interest Payment Account": The Supplemental Interest Payment
Account  established in accordance  with Section 7.9(a) hereof and maintained by
the Trustee.

     "Supplemental  Interest  Payment  Amount":  As defined  in  Section  7.9(a)
hereof.

     "Supplemental  Interest Trust": The Access Financial  Supplemental Interest
Trust 1997-3 created pursuant to Section 7.9(a) hereof.

     "Tax  Matters  Person":  The tax  matters  person,  as  defined  in Section
1.860F-4(d)  of the Treasury  Regulations,  appointed  with respect to the Trust
pursuant to Section 12.17 hereof.

     "Transferor": Access Financial Receivables Corp., a Delaware corporation.

     "Trigger Event": An Event of Default  described in clauses (viii),  (ix) or
(x) of Section 11.1.

     "Trust":  Access  Financial  Mortgage Loan Trust 1997-3,  the trust created
under Article II of this Agreement.

     "Trust Estate": Collectively, all money, instruments, and other property to
the extent such money,  instruments  and other  property,  are subject hereto or
intended  to be held in trust  for the  benefit  of the  Owners,  including  all
proceeds thereof,  including,  without limitation,  (i) the Mortgage Loans, (ii)
such amounts,  including Eligible Investments,  as from time to time may be held
by the Trustee in any Account,  and by the Master  Servicer in the Principal and
Interest  Account  or  otherwise  held by the Master  Servicer  in trust for the
Owners (except as otherwise provided herein),  (iii) any Property, the ownership
of which has been  effected in the name of the Trust as a result of  foreclosure
or acceptance by the Master  Servicer of a deed in lieu of foreclosure  and that
has not been withdrawn from the Trust,  (iv) the rights, if any, of the Trust in
any  Insurance  Policies  relating to the Mortgage  Loans,  (v) Net  Liquidation
Proceeds  (but only to the  extent  that such Net  Liquidation  Proceeds  do not
exceed the  Principal  Balance of the  related  Mortgage  Loan plus  accrued and
unpaid interest on such Mortgage Loan) with respect to any Liquidated Loan, (vi)
Released Mortgaged Property Proceeds and (vii) the Certificate Insurance Policy.

     "Trustee":  The  Chase  Manhattan  Bank,  a New York  banking  corporation,
located on the date of execution of this Agreement at 450 West 33rd Street, 15th
Floor, New York, NY 10001, not in its individual  capacity but solely as Trustee
under this Agreement, and any successor hereunder.

     "Trustee's  Fee":  The total of the  Group I  Trustee's  Fee,  the Group II
Trustee's Fee and the Group III Trustee's Fee.

     "Underwriters": Prudential Securities Incorporated and Morgan Stanley & Co.
Incorporated.


                                       35



     "Underwriting Agreement": The Underwriting Agreement dated October 23, 1997
among the Seller and the Underwriters.

     "Unregistered  Certificates":  Certificates  which  are not  registered  as
evidenced by inclusion in the Register.

     "Upper-Tier  REMIC":  The  segregated  pool of  assets  held  by the  Trust
consisting of the Lower Tier Interests  (except for the RL Lower-Tier  Interest,
as set forth in the chart in Section 2.8(c) hereof),  the Distribution  Accounts
and the Certificate Insurance Policy.

     Section 1.2. Use of Words and Phrases .  "Herein",  "hereby",  "hereunder",
"hereof", "hereinbefore", "hereinafter" and other equivalent words refer to this
Agreement as a whole and not solely to the particular  section of this Agreement
in which any such word is used. The  definitions set forth in Section 1.1 hereof
include both the singular and the plural.  Whenever used in this Agreement,  any
pronoun  shall be deemed to include  both  singular  and plural and to cover all
genders.

     Section 1.3. Captions; Table of Contents . The captions or headings in this
Agreement  and the  Table of  Contents  are for  convenience  only and in no way
define,  limit or  describe  the scope  and  intent  of any  provisions  of this
Agreement.

     Section 1.4. Opinions . Each opinion with respect to the validity,  binding
nature and  enforceability  of documents or Certificates may be qualified to the
extent  that the same  may be  limited  by  applicable  bankruptcy,  insolvency,
reorganization,  moratorium or other similar laws  affecting the  enforcement of
creditors'  rights  generally  and by  general  principles  of  equity  (whether
considered  in a proceeding or action in equity or at law) and may state that no
opinion is expressed on the availability of the remedy of specific  enforcement,
injunctive  relief or any other  equitable  remedy.  Any opinion  required to be
furnished  by any Person  hereunder  must be  delivered  by  counsel  upon whose
opinion the addressee of such opinion may reasonably  rely, and such opinion may
state that it is given in reasonable reliance upon an opinion of another, a copy
of  which  must be  attached,  concerning  the laws of a  foreign  jurisdiction.
Opinions  regarding  REMIC  matters must be furnished by special  counsel to the
Seller.

     Section  1.5.  Calculations  All  calculations  of  accrued  interest  made
pursuant to the Agreement  shall be made  assuming a 360-day year  consisting of
twelve 30-day months, except for interest on the Class A-1 Group I Certificates,
the Class A-6 Group II Certificates and Class A-7 Group III Certificates,  which
calculations  shall be made  based on the  actual  number of days over a 360-day
year, or as otherwise specifically provided herein.

                                   ARTICLE II

                                    THE TRUST

     Section 2.1. Establishment of the Trust . The Seller does hereby create and
establish, pursuant to the laws of the State of New York and this Agreement, the
Trust, which, for convenience, shall be known as "Access Financial Mortgage Loan
Trust  1997-3".  The Trust shall be deemed to consist of three  sub-trusts,  one
with respect to each Mortgage Loan Group.

     Section  2.2.  Office . The  office  of the  Trust  shall be in care of the
Trustee,  450 West 33rd  Street,  15th Floor,  New York,  New York 10001,  attn:
Global Trust  Services or at 


                                       36


such other  address as the Trustee may  designate  by notice to the Seller,  the
Master Servicer, the Transferor, the Certificate Insurer and the Owners.

     Section 2.3.  Purpose and Powers . The purpose of the Trust is to engage in
the  following  activities,  and only such  activities:  (i) the purchase of the
Mortgage  Loans;  (ii) the holding of the  Mortgage  Loans and the Trust  Estate
related thereto;  (iii) the issuance of the  Certificates;  (iv) activities that
are  necessary,  suitable or  convenient  to  accomplish  the  foregoing  or are
incidental thereto or connected therewith, including the investment of moneys in
accordance with this Agreement; and (v) such other activities as may be required
in connection  with  conservation of the Trust Estate and  distributions  to the
Owners;  provided,  however, that nothing contained herein shall be construed to
permit the Trustee to take any action which would adversely affect the status of
any interest held by the Trust which is intended to be treated as a REMIC.

     Section 2.4. Appointment of the Trustee;  Declaration of Trust . The Seller
hereby  appoints the Trustee as trustee of the Trust effective as of the Startup
Day, to have all the  rights,  powers and duties set forth  herein.  The Trustee
hereby  acknowledges and accepts such  appointment,  represents and warrants its
eligibility  as of the Startup  Day to serve as Trustee  pursuant to Section 9.8
hereof and declares that it will hold the Trust Estate in trust upon and subject
to the conditions set forth herein for the benefit of the Owners.

     Section 2.5.  Expenses of the Trust . The Master  Servicer shall retain its
monthly aggregate Master Servicing Fees as provided in Section 10.15 herein; the
Trustee's Fee shall be paid monthly as provided in Section 7.3(b)(i) hereof; and
the premiums due to the Certificate Insurer shall be paid monthly as provided in
Section  7.3(b)(iii)(C)  hereof;  all other expenses of the Trust  including any
fees and expenses  incurred by the Trustee in connection  with a termination  of
the Trust  pursuant  to Article  VIII shall be  submitted  to the Seller for its
approval, and, if so approved,  shall be paid by the Seller. The reasonable fees
and expenses of the Trustee's counsel in connection with the review and delivery
of this Agreement and related  documentation  shall be due as of the Startup Day
and shall be paid by the Seller.

     Section 2.6.  Ownership  of the Trust . On the Startup  Day, the  ownership
interests in the Trust shall be  transferred as set forth in Section 4.2 hereof,
such  transfer to be  evidenced  by issuance of the  Certificates  as  described
therein.  Thereafter,  transfer of any ownership  interest  shall be governed by
Section 5.4 hereof.

     Section  2.7.  Receipt of Trust  Estate . The  Seller  hereby  directs  the
Trustee to accept the property  conveyed to it pursuant to Section 3.3 hereof in
connection  with  the  establishment  of  the  Trust,  and  the  Trustee  hereby
acknowledges receipt of such property. The Seller further directs the Trustee to
issue the  Certificates,  to hold the Class A Certificates as transfer agent for
the  Depository  as  provided  in  Section  5.4,  and to  deliver  the  Class  B
Certificates and the Residual Certificates to the Seller.

     Section 2.8.  Miscellaneous  REMIC Provisions . (a)__ The Trust shall elect
that each of the Upper-Tier  REMIC,  the  Lower-Tier  REMIC and REMIC I shall be
treated  as REMICs  under  Section  860D of the  Code.  Any  inconsistencies  or
ambiguities  in this  Agreement or in the  administration  of the Trust shall be
resolved in a manner that preserves the validity of such REMIC elections.

     (b) The Class A-1 Group I Certificates, the Class A-2 Group I Certificates,
the Class  A-3 Group I  Certificates,  the Class A-4 Group I  Certificates,  the
Class A-5 Group I Certificates,  the Class A-IO Group I Certificates,  the Class
A-6  Group  II  Certificates,   the  Class  


                                       37


A-7  Group  III  Certificates,  the  uncertificated  right  of the  Supplemental
Interest Account to receive the  distributions  described in Section 7.3(c) (the
"Uncertificated  Interest") are hereby  designated as " regular  interests" with
respect  to the  Upper-Tier  REMIC  and the  Class RU  Certificates  are  hereby
designated  as the  single  class of  "residual  interest"  with  respect to the
Upper-Tier REMIC.

     (c) The Class LT-1, LT-2, LT-3, LT-4, LT-5, LT-6, LT-7, LT-8, LT-9,  LT-10,
LT-11 and LT-12  Certificates are hereby designated as "regular  interests" with
respect  to the  Lower-Tier  REMIC  and the  Class RL  Certificates  are  hereby
designated  as the  single  class of  "residual  interest"  with  respect to the
Lower-Tier  REMIC.  The beneficial  ownership  interest of the Lower-Tier  REMIC
shall be evidenced by the  interests  (the  "Lower-Tier  Interests")  having the
characteristics and terms as follows:

                                   Original                          Final
     Class          Companion     Principal      Interest           Payment
  Designation        Classes       Balance         Rate              Date
  -----------        -------       -------         ----              ----
   LT-1              A-1          $40,096,000       (1)          June 18, 2012
   LT-2              A-2          $15,400,000       (1)      February 18, 2017
   LT-3              A-3          $10,601,000       (1)           May 18, 2024
   LT-4              A-4           $8,000,000       (1)       October 18, 2027
   LT-5              A-5           $8,230,000       (1)       October 18, 2027
   LT-6                                $2,000       (2)       October 18, 2027
   LT-7              A-6          $49,997,000       (3)       October 18, 2027
   LT-8                                $2,000       (4)       October 18, 2027
   LT-9              A-7          $67,546,000       (5)       October 18, 2027
   LT-10                               $2,000       (6)       October 18, 2027
   LT-11            A-IO                            (7)       October 18, 2000
   LT-12                               $6,000       (8)       October 18, 2027
    RL                               (9)            (9)       October 18, 2027

(1)  The Weighted  average of the Class IB  Pass-Through  Rate and the excess of
     the Class IA  Pass-Through  Rate  over (a)  5.00% for the first 36  Payment
     Dates and (b) 0.0% thereafter.
(2)  The Weighted  Average of the Class A-1, A-2, A-3, A-4 and A-5  Pass-Through
     Rates.
(3)  The Net Weighted  Average Coupon Rate of the Group II Mortgage Loans,  plus
     the Certificate Insurer Premium Rate.
(4)  The Class A-6 Pass-Through Rate.
(5)  The Net Weighted Average Coupon Rate of the Group III Mortgage Loans,  plus
     the Certificate Insurer Premium Rate.
(6)  The Class A-7 Pass-Through Rate.
(7)  5.00% per annum on the principal  balance of the Class IA  Certificate  for
     the first 36 Payment dates and 0.0% thereafter.
(8)  The Net  Weighted  Average  Coupon  Rate of the  Mortgage  Loans,  plus the
     Certificate Insurer Premium Rate.
(9)  The RL Certificate has no principal balance and does not bear interest.

The Lower-Tier  Interests LT-1,  LT-2, LT-3, LT-4, LT-5, LT-6, LT-7, LT-8, LT-9,
LT-10,  LT-11  and  LT-12  shall be issued  as  non-certificated  interests  and
recorded on the records of the  Lower-Tier  REMIC as being issued to and held by
the Trustee on behalf of the Upper-Tier REMIC.

     On each Payment Date, the Lower Tier  Distribution  Amount shall be applied
as principal and interest of particular Lower Tier Interests,  other than the RL
Certificate,  in  amounts  


                                       38


corresponding  to the  aggregate  respective  amounts  required to be applied as
principal and interest of their related  Companion  Classes (as set forth above)
and the Class B Certificates pursuant to the priorities set forth in section 7.3
hereof and with respect to the Lower Tier  Interests  LT-6,  LT-8, and LT-10 and
LT-12,

     (i) the Lower Tier  Distribution  Amount  shall be applied as  interest  to
LT-6,  LT-8,  and LT-10 and LT-12 in an  amount  corresponding  to the  interest
accrued on the class principal balances of such classes at the interest rate for
such class as stated above; provided,  however, that amounts payable as interest
in respect of LT-12 shall be reduced (the "LT-12 Distribution Reduction Amount")
when the Lower Tier  Subordinated  Amount is less than the Lower  Tier  Required
Subordinated  Amount by the lesser of (x) the amount of such  difference and (y)
the Maximum LT-12 Interest  Deferral Amount.  The LT-12  Distribution  Reduction
Amount will be applied to proportionately reduce the principal balances of LT-6,
LT-8 and LT-10; in the case of LT-6, in proportion to the amount on such Payment
Date of any  Group I  Subordination  Increase  Amount,  in the case of LT-8,  in
proportion  to the  amount on such  Payment  Date of any Group II  Subordination
Increase  Amount and in the case of LT-10,  in  proportion to the amount on such
Payment Date of any Group III Subordination Increase Amount; and

     (ii) the remainder of the Lower Tier  Distribution  Amount shall be applied
as principal to LT-6, LT-8, LT-10 and LT-12 in the following percentages:

     (a)   50.00% to LT-12; and

     (b)   50.00% to LT-6, LT-8 and LT-10 in proportion to the Group I Principal
           Distribution  Amount, the Group II Principal  Distribution Amount and
           the Group III Principal  Distribution Amount,  respectively,  in each
           case  as  of  such  Payment  Date   provided   that  the  Lower  Tier
           Subordinated  Amount is less than or equal to the Lower Tier Required
           Subordinated  Amount.  If not, 50.00% divided among LT-6, LT-8, LT-10
           and LT-12  such that the Lower Tier  Subordinated  Amount is equal to
           the Lower Tier Required Subordinated Amount.

     No distributions will be made on the Class RL Certificate,  except that any
distribution  of the  proceeds of the final  remaining  assets of the Lower Tier
REMIC shall be distributed to the holder thereof upon presentation and surrender
of the Class RL Certificate.

     (d) REMIC I will be evidenced by the Class IA, Class IB, Class IC and Class
ID Certificates (the "REMIC I Regular Interests"),  which will be uncertificated
and  non-transferable  and are hereby  designated as the "regular  interests" in
REMIC I and (y) the Class RI  Certificates,  which are hereby  designated as the
single  "residual  interest"  in  REMIC  I (the  REMIC I  Regular  Certificates,
together with the Class RI certificates, the "REMIC I Certificates").  The REMIC
I Regular  Interests  shall be  recorded  on the records of the REMIC I as being
issued to and held by the Trustee on behalf of the Lower-Tier REMIC.

     The Class IA Certificates  shall have an initial principal balance equal to
the  initial  principal  balance  of  the  Class  A-5  Certificates   (that  is,
$8,230,000).  The Class IB Certificates  shall have an initial principal balance
equal to the excess of the  Original  Group I Pool  Principal  Balance  over the
initial   principal   balance   of  the   Class  IA   Certificates   (that   is,
$74,101,718.36).  The Class IC  Certificates  shall  have an  initial  principal
balance  equal to the Original  Group II Pool  Principal  Balance.  The Class ID
Certificates shall have an initial principal balance equal to the Original Group
III Pool Principal Balance.


                                       39


     On each Payment Date, principal  collections on the Mortgage Loans shall be
allocated as follows:  an amount equal to the principal payable on the Class A-5
Certificates shall be payable on the Class IA Certificates;  the remaining Group
I Principal  Distribution  Amount shall be payable to the Class IB Certificates;
the Group II  Principal  Distribution  Amount  shall be  payable on the Class IC
certificates;  and the Group III Principal  Distribution Amount shall be payable
on the Class ID Certificates.

     The Class IA and Class IB Certificates  shall each have Pass-Through  Rates
equal to the Net Weighted Average Coupon Rate of the Group I Loans. The Class IC
Certificates  shall have a Pass-Through  Rate equal to the Net Weighted  Average
Coupon  Rate of the  Group II  Loans.  The Class ID  Certificates  shall  have a
Pass-Through Rate equal to the Net Weighted Average Coupon Rate of the Group III
Loans.  The  Class  RI  Certificates  shall  have no  principal  balance  and no
Pass-Through Rate and shall be entitled to only those  distributable  assets, if
any  remaining in REMIC I on each Payment Date after all amounts  required to be
distributed  to the  Class IA , Class  IB , Class IC and  Class ID  Certificates
after applicable Trust expenses have been paid.

     (e) The Startup Day is hereby designated as the "startup day" of each REMIC
within the meaning of Section 860G(a)(9) of the Code.

                                  ARTICLE III

                    REPRESENTATIONS, WARRANTIES AND COVENANTS
             OF THE SELLER, THE MASTER SERVICER AND THE TRANSFEROR;
                          CONVEYANCE OF MORTGAGE LOANS

     Section  3.1.  Representations  and  Warranties  of the Seller,  the Master
Servicer and the Transferor . (a)__ The Seller hereby  represents,  warrants and
covenants to the Master Servicer,  the Transferor,  the Trustee, the Certificate
Insurer and to the Owners as of the Startup Day that:

          (i) The Seller is a corporation  duly organized,  validly existing and
     in good  standing  under the laws of the State of  Delaware  and is in good
     standing as a foreign  corporation in each jurisdiction in which the nature
     of its  business,  or the  properties  owned  or  leased  by it  make  such
     qualification  necessary.  The Seller has all requisite corporate power and
     authority to own and operate its properties,  to enable it to carry out its
     business as presently  conducted in a material manner and as proposed to be
     conducted  and to enter  into and  discharge  its  obligations  under  this
     Agreement  and the other  Operative  Documents  to which it is a party in a
     material manner.

          (ii) The  execution  and  delivery  of this  Agreement  and the  other
     Operative  Documents to which the Seller is a party, by the Seller, and its
     performance  and  compliance  with the terms of this  Agreement  and of the
     other Operative  Documents to which it is a party have been duly authorized
     by all  necessary  corporate  action on the part of the Seller and will not
     violate the Seller's Certificate of Incorporation or Bylaws or constitute a
     default (or an event which,  with notice or lapse of time,  or both,  would
     constitute  a default)  under,  or result in the  breach  of, any  material
     contract,  agreement or other  instrument to which the Seller is a party or
     by which the Seller is bound, or violate any statute or any order,  rule or
     regulation  of any  court,  governmental  agency or body or other  tribunal
     having jurisdiction over the Seller or any of its properties.


                                       40


          (iii) This  Agreement and the other  Operative  Documents to which the
     Seller is a party,  assuming due  authorization,  execution and delivery by
     the other parties hereto and thereto,  each constitutes a valid,  legal and
     binding obligation of the Seller, enforceable against it in accordance with
     the terms hereof and thereof,  except as the enforcement hereof and thereof
     may  be  limited  by  applicable  bankruptcy,  insolvency,  reorganization,
     moratorium or other similar laws affecting  creditors' rights generally and
     by general  principles  of equity  (whether  considered  in a proceeding or
     action in equity or at law).

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

          (v) No  litigation  is  pending  or,  to  the  best  of  the  Seller's
     knowledge,  threatened  against  the  Seller  which  litigation  might have
     consequences  that would  prohibit its entering into this  Agreement or any
     other  Operative  Document to which it is a party or that would  materially
     and adversely  affect the condition  (financial or otherwise) or operations
     of the  Seller or its  properties  or might  have  consequences  that would
     materially  and adversely  affect its  performance  hereunder and under the
     other Operative Documents to which it is a party.

          (vi) No certificate of an officer,  statement  furnished in writing or
     report  delivered  pursuant to the terms hereof by the Seller  contains any
     untrue  statement  of a  material  fact or omits to state a  material  fact
     necessary to make the certificate, statement or report not misleading.

          (vii) The statements  contained in the  Registration  Statement  which
     describe  the  Seller or  matters  or  activities  for which the  Seller is
     responsible  in  accordance  with the  Operative  Documents  or  which  are
     attributed  to the Seller  therein  are true and  correct  in all  material
     respects,  and the  Registration  Statement  does not  contain  any  untrue
     statement of a material  fact with respect to the Seller or omit to state a
     material  fact  required  to be stated  therein  or  necessary  in order to
     prevent the  statements  contained  therein with respect to the Seller from
     being  misleading.  To the best of the Seller's  knowledge and belief,  the
     Registration  Statement does not contain any untrue statement of a material
     fact  required  to be stated  therein  or omit to state any  material  fact
     required to be stated therein or necessary to make the statements contained
     therein not misleading.

          (viii)  All  actions,  approvals,   consents,   waivers,   exemptions,
     variances, franchises, orders, permits, authorizations, rights and licenses
     required to be taken, given or obtained, as the case may be, by or from any
     federal,  state or other  governmental  authority or agency (other than any
     such actions,  approvals, etc. under any state securities laws, real estate
     syndication  or "Blue Sky"  statutes,  as to which the Seller makes no such
     representation or warranty),  that are necessary or advisable in connection
     with  the  purchase  and sale of the  Certificates  and the  execution  and
     delivery by the Seller of the  Operative  Documents to which it is a party,
     have been duly taken,  given or  obtained,  as the case may be, are in full
     force  and  effect  on the date  hereof,  are not  subject  to any  pending
     proceedings or appeals  (administrative,  judicial or otherwise) and either
     the time within which any appeal  therefrom may be taken or review  thereof
     may be obtained has 


                                       41


     expired or no review thereof may be obtained or appeal therefrom taken, and
     are adequate to authorize the consummation of the transactions contemplated
     by this  Agreement  and the other  Operative  Documents  on the part of the
     Seller  and the  performance  by the Seller of its  obligations  under this
     Agreement and such of the other Operative Documents to which it is a party.

          (ix)  The  transactions  contemplated  by  this  Agreement  are in the
     ordinary course of business of the Seller.
  
          (x) The Seller received fair  consideration and reasonably  equivalent
     value in exchange for the sale of the  interests  in the Mortgage  Loans to
     the Transferor.

          (xi) The Seller did not sell any  interest in any  Mortgage  Loan with
     any intent to hinder, delay or defraud any of its creditors.

          (xii) The  Seller  is  solvent  and the  Seller  will not be  rendered
     insolvent as a result of the sale of the Mortgage Loans to the Transferor.

     (b) The Master Servicer hereby  represents and warrants to the Seller,  the
Transferor,  the Trustee,  the Certificate  Insurer, and to the Owners as of the
Startup Day that:

          (i) The Master  Servicer  is a  corporation  duly  organized,  validly
     existing  and in good  standing  under the laws of  Delaware,  and is, or a
     Sub-Servicer  is, in  compliance  with the laws of each  state in which any
     Property is located to the extent  necessary to enable the Master  Servicer
     to  perform  its  obligations  hereunder.  The  Master  Servicer  and  each
     Sub-Servicer  is  in  good  standing  as  a  foreign  corporation  in  each
     jurisdiction in which the nature of its business,  or the properties  owned
     or leased by it make such  qualification  necessary  to enable  the  Master
     Servicer to perform its obligations hereunder.  The Master Servicer has all
     requisite  corporate power and authority to own and operate its properties,
     to carry out its  business  as  presently  conducted  and as proposed to be
     conducted  and to enter  into and  discharge,  either  directly  or through
     Sub-Servicers,  its obligations  under this Agreement.  The Master Servicer
     and any  Sub-Servicer  (except LSI Financial  Group) has equity of at least
     $15,000,000 as determined in accordance with generally accepted  accounting
     principles.  Each  Sub-Servicer  appointed by the Master Servicer will have
     all  requisite  corporate  power  and  authority  to own  and  operate  its
     properties,  to  carry  out its  business  as  presently  conducted  and as
     proposed to be conducted.

          (ii) The  execution  and  delivery  of this  Agreement  by the  Master
     Servicer  and  its  performance  and  compliance  with  the  terms  of this
     Agreement and any Sub-Servicing  Agreement have been duly authorized by all
     necessary  corporate action on the part of the Master Servicer and will not
     violate the Master  Servicer's  Certificate of  Incorporation  or Bylaws or
     constitute a default (or an event which,  with notice or lapse of time,  or
     both,  would  constitute a default)  under, or result in the breach of, any
     material  contract,  agreement  or other  instrument  to which  the  Master
     Servicer is a party or by which the Master Servicer is bound or violate any
     statute or any order, rule or regulation of any court,  governmental agency
     or body or other tribunal having  jurisdiction  over the Master Servicer or
     any of its properties.

          (iii) This  Agreement and any  Sub-Servicing  Agreement,  assuming due
     authorization,  execution  and  delivery  by the other  parties  hereto and
     thereto,  each  constitutes  a valid,  legal and binding  obligation of the
     Master  Servicer,  enforceable  


                                       42


     against it in accordance  with the terms hereof,  except as the enforcement
     hereof may be limited by applicable bankruptcy, insolvency, reorganization,
     moratorium or other similar laws affecting  creditors' rights generally and
     by general  principles  of equity  (whether  considered  in a proceeding or
     action in equity or at law).

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

          (v) No litigation is pending or, to the best of the Master  Servicer's
     knowledge,  threatened  against the Master Servicer which  litigation might
     have  consequences  that would prohibit its entering into this Agreement or
     any  Sub-Servicing  Agreement or that would materially and adversely affect
     the condition (financial or otherwise) or operations of the Master Servicer
     or its  properties or might have  consequences  that would  materially  and
     adversely affect its performance hereunder.

          (vi) Each certificate of an officer, statement furnished in writing or
     report  delivered  pursuant to the terms  hereof by the Master  Servicer is
     true and correct in all material respects.

          (vii) The  statements  contained in the  Prospectus  Supplement  which
     describe the Master  Servicer  under the caption "The Master  Servicer" are
     true and correct in all material respects.

          (viii) The Master Servicing Fee is a "current  (normal)  servicing fee
     rate" as that term is used in Statement of Financial  Accounting  Standards
     No. 65 issued by the  Financial  Accounting  Standards  Board.  Neither the
     Master  Servicer nor any  affiliate  thereof  will report on any  financial
     statements  any part of the Master  Servicing  Fee as an  adjustment to the
     sales price of the Mortgage Loans.

          (ix) All actions, approvals, consents, waivers, exemptions, variances,
     franchises, orders, permits,  authorizations,  rights and licenses required
     to be taken, given or obtained, as the case may be, by or from any federal,
     state  or other  governmental  authority  or  agency  (other  than any such
     actions,  approvals,  etc.  under any state  securities  laws,  real estate
     syndication or "Blue Sky" statutes,  as to which the Master  Servicer makes
     no such  representation  or  warranty),  that are necessary or advisable in
     connection  with the execution and delivery by, and the  performance of the
     obligations  of,  the  Master  Servicer,   either  directly  or  through  a
     Sub-Servicer, of this Agreement and each Sub-Servicing Agreement, have been
     duly taken,  given or  obtained,  as the case may be, are in full force and
     effect on the date hereof,  are not subject to any pending  proceedings  or
     appeals (administrative,  judicial or otherwise) and either the time within
     which any appeal  therefrom may be taken or review  thereof may be obtained
     has expired or no review thereof may be obtained or appeal therefrom taken,
     and  are  adequate  to  authorize  the  consummation  of  the  transactions
     contemplated by this Agreement and each Sub-Servicing Agreement on the part
     of the Master Servicer and the performance by the Master  Servicer,  either
     directly or through a Sub-Servicer, of its obligations under this Agreement
     and each Sub-Servicing Agreement.


                                       43


          (x) The collection  practices used by the Master Servicer with respect
     to the Mortgage Loans have been, in all material respects,  legal,  proper,
     prudent  and  customary  in  the  non-conforming  credit  residential  loan
     servicing business.

          (xi)  The  transactions  contemplated  by  this  Agreement  are in the
     ordinary course of business of the Master Servicer.

     (c) The Transferor hereby represents and warrants to the Seller, the Master
Servicer,  the Trustee,  the  Certificate  Insurer,  and to the Owners as of the
Startup Day that:

          (i) The Transferor is a corporation  duly organized,  validly existing
     and in good standing under the laws of the State of Delaware and is in good
     standing as a foreign  corporation in each jurisdiction in which the nature
     of its  business,  or the  properties  owned  or  leased  by it  make  such
     qualification  necessary.  The Transferor has all requisite corporate power
     and authority to own and operate its properties,  to enable it to carry out
     its business as presently conducted in a material manner and as proposed to
     be conducted  and to enter into and discharge  its  obligations  under this
     Agreement  and the other  Operative  Documents  to which it is a party in a
     material manner.

          (ii) The  execution  and  delivery  of this  Agreement  and the  other
     Operative  Documents to which the Transferor is a party, by the Transferor,
     and its  performance and compliance with the terms of this Agreement and of
     the  other  Operative  Documents  to which  it is a party  have  been  duly
     authorized by all necessary  corporate action on the part of the Transferor
     and will not violate  the  Transferor's  Certificate  of  Incorporation  or
     Bylaws or constitute a default (or an event which,  with notice or lapse of
     time, or both,  would  constitute a default) under, or result in the breach
     of, any  material  contract,  agreement  or other  instrument  to which the
     Transferor is a party or by which the  Transferor is bound,  or violate any
     statute or any order, rule or regulation of any court,  governmental agency
     or body or other tribunal having jurisdiction over the Transferor.

          (iii) This  Agreement and the other  Operative  Documents to which the
     Transferor is a party,  assuming due authorization,  execution and delivery
     by the other parties hereto and thereto,  each  constitutes a valid,  legal
     and  binding  obligation  of  the  Transferor,  enforceable  against  it in
     accordance  with the terms  hereof and thereof,  except as the  enforcement
     hereof and thereof  may be limited by  applicable  bankruptcy,  insolvency,
     reorganization,  moratorium  or other  similar  laws  affecting  creditors'
     rights generally and by general principles of equity (whether considered in
     a proceeding or action in equity or at law).

          (iv) The  Transferor  is not in default  with  respect to any order or
     decree  of any court or any  order,  regulation  or demand of any  federal,
     state, municipal or governmental agency, which might have consequences that
     would materially and adversely  affect its performance  hereunder and under
     the other Operative Documents to which it is a party.

          (v) No  litigation  is  pending  or,  to the best of the  Transferor's
     knowledge,  threatened  against the Transferor  which litigation might have
     consequences  that would  prohibit its entering into this  Agreement or any
     other  Operative  Document to which it is a party or that would  materially
     and  adversely  affect  its  performance  hereunder  and  under  the  other
     Operative Documents to which it is a party.


                                       44


          (vi) No certificate of an officer,  statement  furnished in writing or
     report  delivered  pursuant to the terms hereof by the Transferor  contains
     any untrue  statement of a material  fact or omits to state a material fact
     necessary to make the certificate, statement or report not misleading.

          (vii)  All  actions,   approvals,   consents,   waivers,   exemptions,
     variances, franchises, orders, permits, authorizations, rights and licenses
     required to be taken, given or obtained, as the case may be, by or from any
     federal,  state or other  governmental  authority or agency (other than any
     such actions,  approvals, etc. under any state securities laws, real estate
     syndication  or "Blue Sky" statutes,  as to which the  Transferor  makes no
     such  representation  or  warranty),  that are  necessary  or  advisable in
     connection with the purchase and sale of the Certificates and the execution
     and delivery by the Transferor of the Operative  Documents to which it is a
     party, have been duly taken, given or obtained,  as the case may be, are in
     full force and effect on the date  hereof,  are not  subject to any pending
     proceedings or appeals  (administrative,  judicial or otherwise) and either
     the time within which any appeal  therefrom may be taken or review  thereof
     may be obtained has expired or no review  thereof may be obtained or appeal
     therefrom  taken,  and are adequate to authorize  the  consummation  of the
     transactions  contemplated  by  this  Agreement  and  the  other  Operative
     Documents  on the  part  of  the  Transferor  and  the  performance  by the
     Transferor of its  obligations  under this  Agreement and such of the other
     Operative Documents to which it is a party.

          (viii) The  transactions  contemplated  by this  Agreement  are in the
     ordinary course of business of the Transferor.

          (ix)  The  Transferor   received  fair  consideration  and  reasonably
     equivalent  value in exchange for the sale of the interests in the Mortgage
     Loans to the Trust.

          (x) The Transferor did not sell any interest in any Mortgage Loan with
     any intent to hinder, delay or defraud any of its creditors.

          (xi) The Transferor is solvent and the Transferor will not be rendered
     insolvent as a result of the sale of the Mortgage Loans to the Trust.

     (d) The Transferor additionally covenants that it shall be operated in such
a manner that it would not be substantively  consolidated in the trust estate of
any other Person in the event of a bankruptcy  or  insolvency of such Person and
in such regard, the Transferor shall:

          (A)  not become  involved in the  day-to-day  management  of any other
               Person;

          (B)  not  permit  the  Seller to  become  involved  in the  day-to-day
               management of the Transferor except to the extent provided in the
               Operative Documents;

          (C)  not engage in transactions with any other Person other than those
               activities  permitted by its  certificate  of  incorporation  and
               matters necessarily incident thereto;

          (D)  maintain  separate  corporate  records and books of account and a
               separate business office from any other Person;


                                       45


          (E)  maintain  its  assets  separately  from the  assets  of any other
               Person  (including  through the  maintenance  of a separate  bank
               account);

          (F)  maintain separate  financial  statements,  books and records from
               any other Person;

          (G)  not guarantee any other Person's  obligations or advance funds to
               any other Person for the payment of expenses or otherwise;

          (H)  conduct all business  correspondence  of the Transferor and other
               communications in the Transferor's own name;

          (I)  not act as an agent of any other  Person in any  capacity  except
               pursuant to contractual  documents  indicating  such capacity and
               only in respect of  transactions  permitted by its certificate of
               incorporation and matters necessarily incident thereto;

          (J)  not fail to hold  appropriate  meetings of the Board of Directors
               at least  annually and  otherwise  as necessary to authorize  all
               corporate action;

          (K)  not fail to hold meetings of the stockholders at least annually;

          (L)  not form, or cause to be formed, any subsidiaries;

          (M)  not act as an agent of the Seller nor permit the Seller to act as
               its  agent  except  to the  limited  extent  permitted  under the
               Operative Documents;

          (N)  maintain two independent directors at all times;

          (O)  maintain a separate office from the Seller; and

          (P)  not engage in  intercorporate  transactions  except to the extent
               permitted by its certificate of incorporation and bylaws;

     (e) It is understood and agreed that the representations and warranties set
forth in this Section 3.1 shall  survive  delivery of the Mortgage  Loans to the
Trustee.

     Upon discovery by any of the Seller,  the Master Servicer,  the Transferor,
the Certificate Insurer or the Trustee of a breach of any of the representations
and warranties  set forth in this Section 3.1(c) which  materially and adversely
affects the  interests of the Owners or of the  Certificate  Insurer,  the party
discovering  such breach shall give prompt  written  notice to the other parties
and the  Certificate  Insurer;  provided that, the Trustee shall have no duty or
responsibility to inquire, investigate,  determine or obtain actual knowledge of
facts or events constituting a breach of any such representations or warranties.
Within 30 days of its  discovery or its receipt of notice of breach,  the Master
Servicer  shall cure such breach in all material  respects  and, upon the Master
Servicer's  continued  failure to cure such breach,  may  thereafter  be removed
pursuant to Section 11.1 hereof.


                                       46


     Section 3.2.  Covenants of the Seller to Take Certain  Actions with Respect
to the Mortgage Loans in Certain Situations . (a)__ Upon the actual knowledge of
the Seller, the Master Servicer, the Transferor,  the Certificate Insurer or the
Trustee that the  statements set forth in (ii),  (x),  (xiii),  (xix),  (xxxii),
(xxxiii) or (xxxix) of subsection (b) below were untrue in any material  respect
as of the  Startup  Day  or  that  any of the  other  statements  set  forth  in
subsection  (b) below were untrue as of the Startup Day with the result that the
interests  of  the  Owners  or the  interests  of the  Certificate  Insurer  are
materially and adversely affected,  the party discovering such breach shall give
prompt written notice to the other parties and the Certificate Insurer.

     Upon the earliest to occur of the Seller's discovery, its receipt of notice
of breach from any one of the other parties or the  Certificate  Insurer or such
time as a  situation  resulting  from an  existing  statement  which  is  untrue
materially  and  adversely  affects  the  interests  of  the  Owners  or of  the
Certificate Insurer as set forth above, the Seller hereby covenants and warrants
that it shall  promptly  cure such breach in all material  respects or it shall,
subject to the further requirements of this paragraph,  on the second Remittance
Date  next  succeeding  such  discovery,  receipt  of  notice  or such  time (i)
substitute in lieu of each Mortgage Loan which has given rise to the requirement
for  action  by  the  Seller  a  Qualified  Replacement  Mortgage  and,  if  the
outstanding  principal amount of such Qualified  Replacement  Mortgage as of the
applicable  Replacement  Cut-Off Date is less than the Principal Balance of such
Mortgage Loan as of such  Replacement  Cut-Off Date,  deliver an amount equal to
such  difference  together  with  accrued  and unpaid  interest  on such  amount
calculated  at the  related  Coupon  Rate  less  the rate at  which  the  Master
Servicing Fee is  calculated,  if any, of the Mortgage Loan being replaced (such
aggregate amount, the "Substitution Amount"), together with the aggregate amount
of all unreimbursed Delinquency Advances and Servicing Advances theretofore made
with  respect to such  Mortgage  Loan to the Master  Servicer for deposit in the
Principal  and Interest  Account or (ii)  purchase  such  Mortgage Loan from the
Trust at a  purchase  price  equal to the Loan  Purchase  Price  thereof,  which
purchase  price shall be  delivered  to the Master  Servicer  for deposit in the
Principal and Interest Account. In connection with any such proposed purchase or
substitution,  the Seller at its  expense,  shall cause to be  delivered  to the
Trustee  and to the  Certificate  Insurer an opinion of counsel  experienced  in
federal income tax matters  stating  whether or not such a proposed  purchase or
substitution  would  constitute a Prohibited  Transaction for the Trust or would
jeopardize  the status of any of the REMICs as a REMIC and the Seller shall only
be required  to take  either  such  action to the extent  such action  would not
constitute a Prohibited  Transaction  for the Trust or would not  jeopardize the
status of any of the  Upper-Tier  REMIC,  the  Lower-Tier  REMIC or REMIC I as a
REMIC.  Notwithstanding the foregoing, the fact that a remedy would constitute a
Prohibited  Transaction  with  respect to a  Mortgage  Loan shall not reduce the
obligation hereunder of the Seller to effect another remedy with respect to such
Mortgage  Loan. It is understood and agreed that the obligation of the Seller so
to cure the defect,  substitute or purchase any Mortgage Loan as to which such a
statement  set forth  below is untrue in any  material  respect and has not been
remedied, along with the indemnification remedy available under Section 12.21(b)
shall constitute the sole remedies  available to the Owners,  the Trustee or the
Certificate Insurer respecting any such statement.

          (b) (i) The  information  with respect to each Mortgage Loan set forth
     in the related  Mortgage  Loan Schedule is true and correct in all material
     respects as of the Cut-Off Date;

          (ii)  Each  Mortgage  Loan File has been or will be  delivered  to the
     Trustee on the Startup Day;

          (iii)  Each  Mortgage  Loan  being  transferred  to the  Trustee  is a
     Qualified Mortgage and is a Mortgage;


                                       47


          (iv) 89.10% of the Original Group I Pool Principal Balance,  91.62% of
     the  Original  Group II Pool  Principal  Balance and 90.21% of the Original
     Group III Pool Principal  Balance have  corresponding  Properties  that are
     improved by a  one-to-four  family  residential  dwelling and the remaining
     Mortgage Loans have  corresponding  Properties that are improved by modular
     housing, manufactured housing, PUD, SF row houses, townhouses or duplexes;

          (v)  As of the  Cut-Off  Date,  no  Mortgage  Loan  in  Group  I had a
     Loan-to-Value  Ratio in excess of 90.0% and the weighted  average  Combined
     Loan-to-Value Ratio for Group I was approximately  74.60%, no Mortgage Loan
     in Group II had a  Loan-to-Value  Ratio in excess of 90.0% and the weighted
     average  Loan-to-Value  Ratio for  Group II was  approximately  78.45%,  no
     Mortgage Loan in Group III had a Loan-to-Value Ratio in excess of 90.0% and
     the weighted average  Loan-to-Value  Ratio for Group III was  approximately
     77.49%;

          (vi)  Each  Mortgage  Loan is being  serviced  by or on  behalf of the
     Master Servicer;

          (vii) The Note  related to each  Group I  Mortgage  Loan bears a fixed
     Coupon Rate of at least 8.25% per annum;  the Note related to each Group II
     Mortgage Loan bears interest based on an index of six-month LIBOR,  adjusts
     either every sixth month or every twenty-fourth month or every thirty-sixth
     month, has a margin of at least 3.00%, an adjustment cap of at least 1.00%,
     a lifetime  cap of at least 13.78% and a Coupon Rate as of the Cut-Off Date
     of at least 7.60%;  the Note related to each Group III Mortgage  Loan bears
     interest based on an index of six-month  LIBOR,  adjusts either every sixth
     month or every  twenty-fourth  month or  every  thirty-sixth  month,  has a
     margin of at least 3.75%,  an adjustment  cap of at least 1.00%, a lifetime
     cap of at least 13.85% and a Coupon Rate as of the Cut-Off Date of at least
     7.68%;

          (viii) Notes representing not more than 42.78% of the Original Group I
     Pool  Principal  Balance of the  Mortgage  Loans  provide  for a  "balloon"
     payment at the end of the 15th year (such  Mortgage  Loans  having  30-year
     amortization schedules),  none of the Group II Mortgage Loans provide for a
     "balloon"  payment and none of the Group III Mortgage  Loans  provide for a
     "balloon" payment;

          (ix) As of the Cut-Off Date,  each Mortgage is a valid and  subsisting
     first or second lien (as  identified  in the  Mortgage  Loan  Schedule)  of
     record on the Property subject in the case of any Second Mortgage Loan only
     to a  Senior  Lien  on  such  Property  and  subject  in all  cases  to the
     exceptions to title set forth in the title insurance policy with respect to
     the related  Mortgage Loan,  which  exceptions are generally  acceptable to
     banking  institutions  in connection  with their regular  mortgage  lending
     activities,  and such other  exceptions  to which  similar  properties  are
     commonly  subject  and  which  do not  individually,  or in the  aggregate,
     materially and adversely affect the benefits of the security intended to be
     provided by such Mortgage;

          (x) Immediately  prior to the transfer and assignment  contemplated by
     the Sale Agreement, the Seller held good and indefeasible title to, and was
     the sole owner of, each Mortgage Loan conveyed by the Seller  subject to no
     liens, charges,  mortgages,  encumbrances or rights of others except as set
     forth  in   paragraph   (ix)  or  other   liens   which  will  be  released
     simultaneously with such transfer and assignment;  and immediately upon the
     transfer  and  assignment   contemplated  the  Trust  will  hold  good  and
     indefeasible title to, and be the sole owner of, each Mortgage Loan subject
     to no liens, charges, mortgages, 


                                       48


     encumbrances  or rights of others except as set forth in paragraph  (ix) or
     other liens which will be released  simultaneously  with such  transfer and
     assignment;

          (xi) As of the Cut-Off  Date,  no  Mortgage  Loan is more than 59 days
     delinquent, and Mortgage Loans (in the aggregate) representing no more than
     4.92% of the Original Group I Pool Principal  Balance of the Mortgage Loans
     are 30-59 days  delinquent,  no more than 10.57% of the  Original  Group II
     Pool Principal  Balance of the Mortgage Loans are 30-59 days delinquent and
     none of the Group III Mortgage Loans are 30-59 days delinquent;

          (xii) As of the Startup  Day,  each  Property  is free of  substantial
     damage and is in good repair;

          (xiii)  As of the  Startup  Day,  there  is no valid  and  enforceable
     offset,  defense or  counterclaim  to any Note or Mortgage,  including  the
     obligation  of the  related  Mortgagor  to pay the unpaid  principal  of or
     interest on such Note;

          (xiv) As of the Startup Day,  there is no delinquent tax or assessment
     lien on any  Property,  nor is there any claim for work,  labor or material
     affecting  any Property  which is or may be a lien prior to, or equal with,
     the lien of the  related  Mortgage  except,  in each case,  those which are
     insured  against by any title  insurance  policy  referred to in  paragraph
     (xvi) below;

          (xv) Each  Mortgage Loan complies and at the time it was made complied
     in all material  respects  with all  applicable  state and federal laws and
     regulations,  including,  without limitation,  the federal Truth-in-Lending
     Act, Real Estate  Settlement  Procedure Act and other  consumer  protection
     laws, usury, equal credit opportunity, disclosure and recording laws;

          (xvi) With respect to each Mortgage Loan, a lender's  title  insurance
     policy,  issued in  standard  California  Land  Title  Association  form or
     American  Land  Title  Association  form in the state in which the  related
     Property is situated, in an amount at least equal to the Original Principal
     Balance of such Mortgage Loan insuring the  mortgagee's  interest under the
     related  Mortgage  Loan as the  holder of a valid  first  mortgage  lien of
     record in the case of each First  Mortgage Loan or second  mortgage lien of
     record  in the  case of each  Second  Mortgage  Loan on the  real  property
     described  in the related  Mortgage,  as the case may be,  subject  only to
     exceptions  of the  character  referred to in  paragraph  (ix)  above,  was
     effective on the date of the  origination of such Mortgage Loan, and, as of
     the Startup Day, such policy will be valid and thereafter such policy shall
     continue  in full  force and  effect.  The  assignment  to the Trust of the
     benefits of the mortgage title insurance does not require the consent of or
     notification  to the insurer.  No claims have been made under such mortgage
     title  insurance  policies and no prior holder of the related  mortgage has
     done,  by act or omission,  anything that would impair the coverage of such
     mortgage title insurance policy;

          (xvii) At the Startup Day,  the  improvements  upon each  Property are
     covered by a valid and existing  hazard  insurance  policy  (which may be a
     blanket  policy of the type  described in Section  10.11(c)  hereof) with a
     generally  acceptable  carrier that provides for fire and extended coverage
     representing  coverage  not  less  than the  least  of (A) the  outstanding
     principal balance of the related Mortgage Loan (together,  in the case of a
     Second Mortgage Loan, with the outstanding  principal balance of the Senior
     Lien),  (B) the minimum amount required to compensate for damage or loss on
     a replacement 


                                       49


     cost basis or (C) the full insurable value of the Property and in any event
     which is not less than the amount  necessary to avoid the  operation of any
     coinsurance  provisions  with  respect to the  Property in the event of any
     loss less than the amount of the insurance coverage and consistent with the
     amount that would have been required as of the date of  origination  by the
     related  originator in its normal  residential  mortgage lending activities
     with  respect  to  similar  properties  in the same  locality.  All  hazard
     insurance  policies are the valid and binding obligation of the insurer and
     contain a standard  mortgagee clause naming the originator,  its successors
     and  assigns,  as  mortgagee.  All premiums  thereon  have been paid.  Such
     insurance  policy  requires  prior notice to the insured of  termination or
     cancellation,  and no such notice has been received. 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  obtain  and  maintain  such  insurance  at the
     Mortgagor's  cost and expense and to seek  reimbursement  therefor from the
     Mortgagor;

          (xviii)  If any  Property  is in an  area  identified  in the  Federal
     Register by the Federal Emergency Management Agency as having special flood
     hazards,  a flood  insurance  policy (which may be a blanket  policy of the
     type described in Sections  10.11(b) and 10.11(c) hereof) in a form meeting
     the  requirements  of  the  current  guidelines  of the  Federal  Insurance
     Administration  is in effect with respect to such Property with a generally
     acceptable  carrier in an amount  representing  coverage  not less than the
     least of (A) the outstanding principal balance of the related Mortgage Loan
     (together,  in the case of a Second  Mortgage  Loan,  with the  outstanding
     principal  balance of the Senior Lien),  (B) the minimum amount required to
     compensate  for  damage  or loss on a  replacement  cost  basis  or (C) the
     maximum  amount of  insurance  that is available  under the Flood  Disaster
     Protection Act of 1973, as amended.  All flood  insurance  policies are the
     valid  and  binding  obligation  of the  insurer  and  contain  a  standard
     mortgagee  clause naming the  originator,  its successors  and assigns,  as
     mortgagee. All premiums thereon have been paid. Such flood insurance policy
     requires prior notice to the insured of termination or cancellation, and no
     such  notice  has been  received.  The  Mortgage  obligates  the  Mortgagor
     thereunder to maintain all such flood insurance at the Mortgagor's cost and
     expense,  and upon the Mortgagor's  failure to do so, authorizes the holder
     of the  Mortgage  to  obtain  and  maintain  such  flood  insurance  at the
     Mortgagor's  cost and expense and to seek  reimbursement  therefor from the
     Mortgagor;

          (xix)  Each  Mortgage  and  Note  is  the  legal,  valid  and  binding
     obligation of the maker thereof and is enforceable  in accordance  with its
     terms,  except  only as such  enforcement  may be  limited  by  bankruptcy,
     insolvency, reorganization,  moratorium or other similar laws affecting the
     enforcement  of creditors'  rights  generally and by general  principles of
     equity (whether  considered in a proceeding or action in equity or at law),
     and all parties to each  Mortgage  Loan had full legal  capacity to execute
     all documents  relating to such Mortgage Loan and convey the estate therein
     purported to be conveyed;  there is only one original  Note with respect to
     each Mortgage Loan;

          (xx) The Seller has caused and will cause to be performed  any and all
     acts  required to be  performed  to preserve the rights and remedies of the
     Trust in any Insurance Policies  applicable to any Mortgage Loans delivered
     by the Seller including, to the extent such Mortgage Loan is not covered by
     a blanket  policy  described  in Section  10.11(c)  hereof,  any  necessary
     notifications  of insurers,  assignments of policies or interests  therein,
     and establishments of co-insured,  joint loss payee and mortgagee rights in
     favor of the Trustee;


                                       50


          (xxi) Each  original  Mortgage  was  recorded  or is in the process of
     being  recorded,  and all subsequent  assignments of the original  Mortgage
     have  been  recorded  in  the   appropriate   jurisdictions   wherein  such
     recordation is necessary to perfect the lien thereof for the benefit of the
     Trustee  (or,  subject to Section 3.3  hereof,  are in the process of being
     recorded);

          (xxii)  The  terms  of each  Note  and  each  Mortgage  have  not been
     impaired,  altered  or  modified  in  any  respect,  except  by  a  written
     instrument which has been recorded, if necessary,  to protect the interests
     of the Owners and which has been delivered to the Trustee. The substance of
     any such alteration or  modification  is reflected on the related  Mortgage
     Loan Schedule;

          (xxiii) The proceeds of each Mortgage Loan have been fully  disbursed,
     and there is no  obligation  on the part of the  mortgagee  to make  future
     advances  thereunder.  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 or recording such Mortgage Loans were paid;

          (xxiv) No Mortgage Loan was originated under a buydown plan;

          (xxv) No Mortgage  Loan has a shared  appreciation  feature,  or other
     contingent interest feature;

          (xxvi) Each Property is located in the state identified in the related
     Mortgage  Loan  Schedule  and  consists of one parcel of real  property (or
     several parcels secured by a blanket mortgage) with a residential  dwelling
     erected thereon;

          (xxvii) Each Mortgage contains a provision for the acceleration of the
     payment of the unpaid principal balance of the related Mortgage Loan in the
     event  the  related  Property  is sold  without  the prior  consent  of the
     mortgagee thereunder;

          (xxviii) Any advances made after the date of origination of a Mortgage
     Loan  but  prior  to the  Cut-Off  Date  have  been  consolidated  with the
     outstanding  principal  amount  secured by the  related  Mortgage,  and the
     secured principal amount, as consolidated, bears a single interest rate and
     single  repayment  term  reflected  on  the  Mortgage  Loan  Schedule.  The
     consolidated principal amount does not exceed the original principal amount
     of the related  Mortgage  Loan.  No Note  permits or  obligates  the Master
     Servicer to make future advances to the related  Mortgagor at the option of
     the Mortgagor;

          (xxix) There is no proceeding  pending or threatened  for the total or
     partial  condemnation of any Property,  nor is such a proceeding  currently
     occurring,  and each  Property is undamaged by waste,  fire,  earthquake or
     earth movement;

          (xxx) All of the improvements  which were included for the purposes of
     determining  the  Appraised  Value of any  Property  lie wholly  within the
     boundaries  and  building  restriction  lines  of  such  Property,  and  no
     improvements on adjoining properties encroach upon such Property, except in
     each case  exceptions  which are stated in the title  insurance  policy and
     affirmatively insured;


                                       51


          (xxxi) With respect to each Mortgage  constituting  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 such Mortgage,
     and no fees or  expenses  are or will  become  payable by the Owners or the
     Trust to the trustee under the deed of trust,  except in connection  with a
     trustee's sale after default by the related Mortgagor;

          (xxxii) Each Mortgage  contains  customary and enforceable  provisions
     which render the rights and remedies of the holder thereof adequate for the
     realization  against the related  Property of the benefits of the security,
     including (A) in the case of a Mortgage  designated as a deed of trust,  by
     trustee's  sale and (B)  otherwise  by  judicial  foreclosure.  There is no
     homestead or other exemption available that would materially interfere with
     the right to sell the related  Property at a trustee's sale or the right to
     foreclose on the related Mortgage;

          (xxxiii) Except as provided by clause (xi) of this subsection  3.2(b),
     there is no default,  breach,  violation or event of acceleration  existing
     under any Mortgage or the related Note and no event which, with the passage
     of time or with  notice  and the  expiration  of any grace or cure  period,
     would constitute a default, breach, violation or event of acceleration; and
     the  Seller  has not  waived any  default,  breach,  violation  or event of
     acceleration;

          (xxxiv)  No  instrument  of release  or waiver  has been  executed  in
     connection  with any Mortgage Loan, and no Mortgagor has been released,  in
     whole or in part;

          (xxxv) Each Mortgage Loan conforms, and all such Mortgage Loans in the
     aggregate conform,  in all material respects to the description thereof set
     forth in the Registration Statement;

          (xxxvi) An appraisal was performed with respect to each Mortgage Loan;
     such  appraisal  was  performed in material  compliance  with the appraisal
     description set forth in the Prospectus;

          (xxxvii) No more than 4.93% of the Original Pool Principal  Balance of
     the Mortgage  Loans in Group I is secured by  condominiums,  townhouses  or
     rowhouses, no more than 5.72% of the Original Pool Principal Balance of the
     Mortgage  Loans in Group  II is  secured  by  condominiums,  townhouses  or
     rowhouses and no more than 5.00% of the Original Pool Principal  Balance of
     the Mortgage Loans in Group III is secured by  condominiums,  townhouses or
     rowhouses;

          (xxxviii)  The  credit  underwriting  guidelines  applicable  to  each
     Mortgage Loan conform in all material  respects to the description  thereof
     set forth in the Prospectus and the Prospectus Supplement and each Mortgage
     Loan was underwritten in accordance therewith;

          (xxxix) As of the Startup Day, the Seller had no actual knowledge that
     there exists on any 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;


                                       52


          (xl) No more than 0.74% of the Original Pool Principal  Balance of the
     Mortgage  Loans in Group I is  secured  by  Properties  located  within any
     single zip code area,  no more than 2.54% of the  Original  Pool  Principal
     Balance of the Mortgage Loans in Group II is secured by Properties  located
     within any single zip code area and no more than 1.61% of the Original Pool
     Principal  Balance  of the  Mortgage  Loans  in  Group  III is  secured  by
     Properties  located within any single zip code area; no more than 11.49% of
     the Original  Pool  Principal  Balance of the Mortgage  Loans in Group I is
     located  within any single state,  no more than 23.96% of the Original Pool
     Principal  Balance of the Mortgage  Loans in Group II is located within any
     single state and no more than 22.57% of the Original Pool Principal Balance
     of the Mortgage Loans in Group III is located within any single state;

          (xli) At least 92.33% of the Original Group I Pool Principal  Balance,
     at least  93.99% of the  Original  Group II Pool  Principal  Balance and at
     least 96.05% of the Original Group III Pool Principal Balance is secured by
     Properties that are owner occupied;

          (xlii) 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;

          (xliii)  Except  for  payments  in  the  nature  of  escrow  payments,
     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 by the  Mortgage,  except for  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;

          (xliv)  No  improvement  located  on or  being  part of the  Mortgaged
     Property is in violation of any applicable  zoning law or  regulation.  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  and  the  Mortgaged
     Property is lawfully occupied under applicable law;

          (xlv) The related Mortgage Note is not and has not been secured by any
     collateral,  pledged  account  or  other  security  except  the lien of the
     corresponding Mortgage;

          (xlvi)  There  is no  obligation  on  the  part  of  the  Seller,  the
     originator,  the Master Servicer, the Transferor,  the Trustee or any other
     Person to make payments in addition to those made by the Mortgagor;

          (xlvii) With respect to each Second  Mortgage Loan, the related Senior
     Lien requires equal monthly payments, or if it bears an adjustable interest
     rate,  the monthly  payments for the related Senior Lien may be adjusted no
     more frequently than monthly;


                                       53


          (xlviii)  With  respect to each Second  Mortgage  Loan,  either (i) no
     consent  for the  Mortgage  Loan is  required  by the holder of the related
     Senior Lien or (ii) such consent has been  obtained and is contained in the
     File;

          (xlix) With  respect to any Senior  Lien that  provided  for  negative
     amortization or deferred interest,  the balance of such Senior Lien used to
     calculate the Loan-to-Value  Ratio for the Second Mortgage Loan is based on
     the maximum amount of negative  amortization or deferred  interest possible
     under such Senior Lien;

          (l) The  maturity  date of each Second  Mortgage  Loan is prior to the
     maturity date of the related Senior Lien if such Senior Lien provides for a
     balloon payment;

          (li) 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 Property is located,  and (2)(A)  organized  under
     the laws of such state,  or (B) qualified to do business in such state,  or
     (C)  federal  savings  and loans  associations  or  national  banks  having
     principal  offices in such state or (D) not doing business in such state so
     as to require qualification or licensing;

          (lii) All amounts  received on and after the Cut-Off Date with respect
     to the Mortgage  Loans to which the Master  Servicer is not  entitled  have
     been deposited  into the Principal and Interest  Account and are, as of the
     Startup Day, in the Principal and Interest Account;

          (liii) The Mortgage Loans were not selected for inclusion in the Trust
     on any basis intended to adversely affect the Trust;

          (liv) With respect to each  Property  subject to a land trust (a "Land
     Trust  Mortgage")  (a) a trustee,  duly qualified  under  applicable law to
     serve as such, has been properly  designated and currently so serves and is
     named as such in the land trust  agreement and such trustee is named in the
     Land Trust  Mortgage as  Mortgagor;  (b) all fees and  expenses of the land
     trustee  which have  previously  become due and owing have been paid and no
     fees or expenses  are or will become  payable by the Owners or the Trust to
     the land trustee under the land trust  agreement;  (c) the  beneficiary  is
     solely  obligated  to pay any fees and expenses of the land trustee and the
     priority  of the lien of the  Land  Trust  Mortgage  is not and will not be
     primed by the land trustee;  (d) the Mortgaged  Property is occupied by the
     beneficiary  under  the  land  trust  agreement  and,  if such  land  trust
     agreement  terminates,  the  beneficiary  will  become  the  owner  of  the
     Mortgaged Property; (e) the beneficiary is obligated to make payments under
     the Note and will have personal liability for deficiency judgments; (f) the
     Land Trust Mortgage and assignment of beneficial  interest relating to such
     land trust held by the Trust was made in  compliance  with the related land
     trust agreement, was validly entered into by the related land trust trustee
     or beneficiary and, does not currently, and will not in the future, violate
     any  provision  of the  related  land trust  agreement,  nor any  agreement
     between  or  amongst  the  beneficiaries  of  such  land  trust;  (g) a UCC
     financing  statement  has been  filed,  continued,  and will be  continued,
     without  intervening  liens,  as the  first  lien  upon any  assignment  of
     beneficial  interest  in the Land Trust  Mortgage;  (h) the  assignment  of
     beneficial  interest  with respect to such Land Trust  Mortgage held by the
     Trust  was at the  time of such  assignment  the  only  assignment  of such
     beneficial  interest  in the  Land  Trust  Mortgage,  


                                       54


     such assignment was accepted by, and noted in the records of the land trust
     trustee,  subsequent  assignment of the beneficial  interest in whole or in
     part has not been made,  and such  subsequent  assignment of the beneficial
     interest  or any  part  thereof  is not  permitted  pursuant  to a  written
     agreement between the respective  beneficiary and the Mortgagee,  until the
     expiration  of the Note relating to the Land Trust  Mortgage;  (i) the Land
     Trust  Mortgage is the first or second lien on the Property;  no lien is in
     place against the beneficial  interests,  or any part thereof, of such Land
     Trust Mortgage or collateral assignment of beneficial interest, which liens
     are  superior  to the  interest  held  by the  Seller  and  the  beneficial
     interest,  or any  part  thereof,  of  any  such  Land  Trust  Mortgage  or
     collateral  assignment  of  beneficial  interest  has not been  pledged  as
     security for any other debt;  and the  beneficiary or land trust trustee is
     forbidden,  pursuant to a written  agreement between the beneficiary or the
     land trust trustee (as applicable)  and the Mortgagee,  from using the land
     trust property or beneficial  interest,  or any part of either, as security
     for any other debt until the expiration  date of its  respective  Note; and
     (x) the terms and conditions of the land trust agreement do not prevent the
     free  and  absolute  marketability  of the  Mortgaged  Property.  As of the
     Cut-Off Date, the aggregate Principal Balances of Land Trust Mortgage Loans
     with related  Mortgaged  Properties  subject to land trusts does not exceed
     2.50% of the Original Pool Principal Balance;

          (lv) With respect to each  Property  subject to a ground lease (a) the
     current  ground  lessor  has been  identified  and all ground  rents  which
     previously  became due and owing have been paid;  (b) the ground lease term
     extends, or is automatically  renewable, for at least five years beyond the
     maturity date of the related  Mortgage  Loan; (c) the ground lease has been
     duly  executed  and  recorded;  (d) the amount of the  ground  rent and any
     increases  therein  are  clearly  identified  in  the  lease  and  are  for
     predetermined  amounts at predetermined  times; (e) the ground rent payment
     is included in the Mortgagor's  monthly payment as an expense item; (f) the
     Trust has the right to cure defaults on the ground lease; and (g) the terms
     and  conditions  of the  leasehold  do not  prevent  the free and  absolute
     marketability  of the  Property.  As of the  Cut-Off  Date,  the  aggregate
     Principal  Balance of  Mortgage  Loans with  related  Mortgaged  Properties
     subject to ground leases does not exceed 5% of the Original Pool  Principal
     Balance;

          (lvi) None of the Mortgage  Loans are subject to a plan of  bankruptcy
     or have borrowers that have sought  protection or relief under any state or
     federal  bankruptcy  or  insolvency  law  during  the  term of the  related
     Mortgage.  With respect to each Mortgage Loan which has been the subject of
     bankruptcy  or  insolvency  proceedings,  (a) as of the Cut-Off  Date,  the
     Mortgagor is not contractually delinquent more than 30 days with respect to
     any payment due under the related plan, (b) the current Loan-to-Value Ratio
     is  less  than  or  equal  to  85%  and  (c)  either  (i)  if  the  current
     Loan-to-Value  Ratio is between 60% and 85%, as of the  Cut-Off  Date,  the
     Mortgagor has made at least six consecutive payments under the related Plan
     or (ii) if the  current  Loan-to-Value  Ratio  is less  than  60% as of the
     Cut-Off Date,  the Mortgagor has made at least three  consecutive  payments
     under the related plan; and

          (lvii)  To the best of the  Seller's  knowledge,  there  is no  error,
     omission, misrepresentation,  fraud or similar occurrence with respect to a
     Mortgage Loan has taken place on the part of any person,  including without
     limitation the Mortgagor,  any appraiser,  any builder or developer, or any
     other party  involved in the  origination  of the  Mortgage  Loan or in the
     application of any insurance in relation to such Mortgage Loan.

     (c) In the event that any  Qualified  Replacement  Mortgage is delivered by
the Seller to the Trust  pursuant  to this  Section  3.2,  the  Seller  shall be
obligated to take the actions  


                                       55


described in  subsection  (a) above with respect to such  Qualified  Replacement
Mortgage  upon the  discovery  by any of the  Owners,  the  Seller,  the  Master
Servicer,  the Transferor,  the  Certificate  Insurer,  any  Sub-Servicer or the
Trustee that the statements set forth in subsections  (ii), (x), (xiii),  (xix),
(xxxii),  (xxxiii) or (xxxix) of subsection (b) above are untrue in any material
respect on the date such Qualified Replacement Mortgage is conveyed to the Trust
or that any of the other  statements  set forth in  subsection  (b)  hereof  are
untrue on the date such Qualified  Replacement Mortgage is conveyed to the Trust
such that the interests of the Owners or the Certificate  Insurer in the related
Qualified Replacement Mortgage are materially and adversely affected;  provided,
however,  that  for the  purposes  of this  subsection  (c)  the  statements  in
subsection (b) hereof  referring to items "as of the Cut-Off Date" or "as of the
Startup  Day"  shall  be  deemed  to refer  to such  items  as of the date  such
Qualified Replacement Mortgage is conveyed to the Trust.

     (d) It is  understood  and  agreed  that the  covenants  set  forth in this
Section 3.2 shall survive  delivery of the respective  Mortgage Loans (including
Qualified Replacement Mortgage Loans) to the Trustee.

     (e) The Seller  hereby  assigns to the  Trustee on behalf of the Owners and
the  Certificate  Insurer  all  of  its  rights  to  recovery  for  breaches  of
representations  and warranties  given by the originators of such Mortgage Loans
that are  similar  in  import to the  following  (but  only to the  extent  such
representations  are given and to the extent  such  rights are  assignable):  no
error omission, misrepresentation, fraud or similar occurrence with respect to a
Mortgage  Loan has  taken  place on the part of any  person,  including  without
limitation the Mortgagor,  any appraiser, any builder or developer, or any other
party involved in the  origination of the Mortgage Loan or in the application of
any  insurance  in  relation  to  such  Mortgage  Loan.   Notwithstanding   such
assignment,  none of the  Owners,  the  Certificate  Insurer or the  Trustee may
enforce any such remedy  except to the extent  that the Seller is  unwilling  to
enforce the remedy.

     Section 3.3.  Conveyance of the Mortgage  Loans and  Qualified  Replacement
Mortgages. (a) The Transferor hereby transfers, assigns, sets over and otherwise
conveys without  representation,  warranty or recourse, to the Trust, all right,
title and interest of the  Transferor in and to each Mortgage Loan listed on the
Mortgage Loan Schedule  delivered by the  Transferor on the Startup Day, and all
its right,  title and interest in and to (i) scheduled  payments of interest due
on each  Mortgage  Loan after the  Cut-Off  Date,  (ii)  scheduled  payments  of
principal  due,  and  unscheduled  collections  of principal  received,  on each
Mortgage Loan on and after the Cut-Off Date,  and (iii) its Insurance  Policies;
such  transfer of the Mortgage  Loans set forth on the Mortgage Loan Schedule to
the Trust is absolute and is intended by the Owners and all parties hereto to be
treated as a sale to the Trust.

     (b) In connection with the transfer and assignment of the Mortgage Loans by
the Seller to the Transferor pursuant to the Purchase and Sale Agreement, and by
the Transferor to the Trust pursuant to this Agreement,  on the Startup Day, the
Seller agrees to:

          (i) deliver, or cause to be delivered, without recourse to the Trustee
     on behalf of the Trust on the  Startup  Day with  respect to each  Mortgage
     Loan listed on the Mortgage Loan Schedule (A) the original Notes or, if any
     original  Note  has  been  lost  or  destroyed,  certified  copies  thereof
     (together with a lost note  affidavit),  endorsed  without  recourse by the
     originator  (or most recent  payee)  thereof "Pay to the order of The Chase
     Manhattan  Bank, as Trustee",  (B) originals  (subject to the provisions of
     paragraph (d) below relating to items in the process of being  recorded) of
     all  intervening  assignments,  showing a complete chain of assignment from
     origination   to   assignment   to  the  Trustee,   including   warehousing
     assignments,  with  evidence of  recording  thereon,  (C)  originals of all
     assumption and  modification  agreements,  if any, and (D) either:  (1) the
     original  


                                       56


     Mortgage  (subject to the  provisions  of paragraph  (d) below  relating to
     items in the  process  of  being  recorded),  with  evidence  of  recording
     thereon,  or (2) a copy of the Mortgage  certified by the public  recording
     office in those  instances  where the original  recorded  Mortgage has been
     lost and (E) the original  lender's  title  insurance  policy issued on the
     date of origination of such Mortgage Loan,  together with any  endorsements
     thereto;  provided,  however,  that, subject to Sections 3.3(d) and 3.4(b),
     the Seller shall not be required to prepare an assignment  for any Mortgage
     as to which the original  recording  information is lacking;  and provided,
     further,  that pending the issuance of the final title  policy,  the Seller
     shall deliver the title commitment or title binder to insure same; and

          (ii) within 10 Business Days following the Startup Day, assignments of
     the Mortgages from the related originator to The Chase Manhattan Bank to be
     submitted for  recording in the  appropriate  jurisdictions  to perfect the
     Trustee's lien  thereunder as against  creditors of or purchasers  from the
     Seller, provided, however, that the Seller need not cause any assignment to
     be submitted  with  respect to which the Seller  provides to the Trustee an
     opinion of counsel reasonably  acceptable to the Certificate Insurer to the
     effect that such  recordation  is not  necessary;  the  above-listed  items
     constituting the "File" for the related Mortgage Loan;

     (c) Notwithstanding anything to the contrary contained in this Section 3.3,
in those  instances  where the public  recording  office  retains  the  original
Mortgage,  the  assignment of a Mortgage or the  intervening  assignments of the
Mortgage  after  it has been  recorded,  the  Seller  shall  be  deemed  to have
satisfied its  obligations  hereunder  upon delivery to the Trustee of a copy of
such  Mortgage,  such  assignment or  assignments  of Mortgage  certified by the
public recording office to be a true copy of the recorded original thereof.

     (d) Not later than ten days following the end of the 10-Business Day period
referred to in clause  (b)(ii) above,  the Seller shall deliver,  or cause to be
delivered,  to the Trustee  copies of all  Mortgage  assignments  submitted  for
recording,  together  with a  list  of  all  Mortgages  for  which  no  Mortgage
assignment  has yet been  submitted  for  recording,  which list shall state the
reason why such Mortgage assignments have not been submitted for recording. With
respect to any Mortgage  assignment  disclosed on such list as not yet submitted
for recording for a reason other than a lack of original recording  information,
the Trustee shall make an immediate demand on the Seller to prepare, or cause to
be prepared, such Mortgage assignments, and shall inform the Certificate Insurer
of the Seller's failure to prepare such Mortgage  assignments.  Thereafter,  the
Trustee shall  cooperate in executing any documents  submitted to the Trustee in
connection with this provision.  Thereafter,  the Seller shall prepare, or cause
to be  prepared,  a Mortgage  assignment  for any  Mortgage  for which  original
recording information is subsequently received by the Seller, and shall promptly
deliver a copy of such Mortgage assignment to the Trustee.

     Neither the Master  Servicer nor the Trustee shall be  responsible  for the
costs of recording any Mortgage or any  assignment of Mortgage  pursuant to this
Section 3.3.

     Copies of all Mortgage assignments received by the Trustee shall be kept in
the related File. The Seller shall promptly  deliver,  or cause to be delivered,
to the Trustee such original  Mortgage or intervening  mortgage  assignment with
evidence of recording  indicated  thereon  upon receipt  thereof from the public
recording official.  If the Seller within nine months from the Startup Day shall
not have received such original Mortgage or intervening mortgage assignment from
the public  recording  official,  it shall  obtain and  deliver,  or cause to be
delivered, to the Trustee within ten months from the Startup Day, a copy of such
original  Mortgage or mortgage  assignment  certified  by such public  recording
official to be a true and complete  copy of such  original  Mortgage or mortgage
assignment as recorded by such public recording office.


                                       57


     (e) In the case of  Mortgage  Loans  which have been  prepaid in full on or
after the Cut-Off Date and prior to the Startup Day, the Seller,  in lieu of the
foregoing,  will  deliver  within 15 days after the Startup Day to the Trustee a
certification of an Authorized Officer in the form set forth in Exhibit J.

     (f) The Seller (or an affiliate thereof) shall sell, transfer,  assign, set
over and otherwise convey without recourse,  to the Trustee all its right, title
and interest in and to any Qualified Replacement Mortgage delivered by it to the
Trustee on behalf of the Trust pursuant to Section 3.2 or 3.4 hereof and all its
right,  title and interest to principal  collected and interest accruing on such
Qualified  Replacement Mortgage on and after the applicable  Replacement Cut-Off
Date; provided,  however,  that the Seller (or such affiliate) shall reserve and
retain all  right,  title and  interest  in and to  payments  of  principal  and
interest due on such  Qualified  Replacement  Mortgage  prior to the  applicable
Replacement Cut-Off Date.

     (g) As to each Mortgage Loan released from the Trust in connection with the
conveyance  of a Qualified  Replacement  Mortgage  therefor,  the  Trustee  will
transfer, assign, set over and otherwise convey without representation, warranty
or recourse,  on the Seller's order, all of its right, title and interest in and
to such released Mortgage Loan and all the Trust's right,  title and interest in
and to principal  collected and interest accruing on such released Mortgage Loan
on and after the applicable  Replacement Cut-Off Date; provided,  however,  that
the Trust  shall  reserve  and retain all right,  title and  interest  in and to
payments of principal  collected and interest accruing on such released Mortgage
Loan prior to the applicable Replacement Cut-Off Date.

     (h)  In  connection  with  any  transfer  and  assignment  of  a  Qualified
Replacement Mortgage to the Trustee on behalf of the Trust, the Seller agrees to
deliver to the Trustee the items described in Section 3.3(b) on the date of such
transfer and  assignment  or, if a later  delivery  time is permitted by Section
3.3(b), then no later than such later delivery time.

     (i) As to each Mortgage Loan released from the Trust in connection with the
conveyance of a Qualified  Replacement Mortgage the Trustee shall deliver on the
date of conveyance of such  Qualified  Replacement  Mortgage and on the order of
the Seller (i) the original  Note,  or the  certified  copy,  relating  thereto,
endorsed  without  recourse,  to the Seller,  and (ii) such other  documents  as
constituted the File with respect thereto.

     (j) If a Mortgage assignment is lost during the process of recording, or is
returned from the  recorder's  office  unrecorded due to a defect  therein,  the
Seller  shall  prepare or cause to be prepared a substitute  assignment  or cure
such defect, as the case may be, and thereafter cause each such assignment to be
duly recorded.

     (k) The Seller shall  reflect on its records  that the Mortgage  Loans have
been sold to Transferor and the Transferor shall reflect on its records that the
Mortgage Loans have been sold to the Trust.

     Section  3.4.  Acceptance  by Trustee;  Certain  Substitutions  of Mortgage
Loans; Certification by Trustee .

     (a) The  Trustee  agrees to  execute  and  deliver  on the  Startup  Day an
acknowledgment  of  receipt  of the items  delivered  by the  Seller in the form
attached as Exhibit K hereto (the "Initial Trustee Certification"), and declares
that it will hold such documents and any amendments,  replacement or supplements
thereto,  as well as any other assets included in the definition of Trust Estate
and  delivered  to the  Trustee,  as Trustee  in trust  upon and  subject to the


                                       58


conditions set forth herein for the benefit of the Owners.  The Trustee  agrees,
for the  benefit of the Owners,  to review  such items  within 45 days after the
Startup Day (or, with respect to any document  delivered  after the Startup Day,
within  45 days  of  receipt  and  with  respect  to any  Qualified  Replacement
Mortgage,  within 45 days after the  assignment  thereof)  and to deliver to the
Seller,  the  Master  Servicer,   any  Sub-Servicer,   the  Transferor  and  the
Certificate  Insurer a Pool Certification in the form attached hereto as Exhibit
L (the "Interim Trustee Certification").  Within 12 months from the Startup Day,
the Trustee  shall  review the  contents of the Files and deliver to the Seller,
the Master  Servicer,  any  Sub-Servicer,  the  Transferor  and the  Certificate
Insurer a Pool  Certification  in the form  attached  hereto  as  Exhibit M (the
"Final Trustee Certification").

     The Trustee shall certify in the Initial Trustee  Certification that it has
examined  each Note to  confirm  that  except  as  otherwise  described  in such
certification  it is in possession of an executed  original Note endorsed to the
Trustee.   The  Trustee   shall   certify  in  the  Interim  and  Final  Trustee
Certifications  that  except  as  described  in such  certification,  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 this  Agreement are in its  possession and have been
executed,  (ii) the original Note bearing an original endorsement to the Trustee
from the original payee (or set of original  endorsements  evidencing a complete
chain of title from the  original  payee to the  Trustee) is in its  possession;
(iii)  such  documents  have been  reviewed  by it and have not been  mutilated,
damaged,  torn or otherwise  physically altered and relate to such Mortgage Loan
identified in the Mortgage Loan Schedule and (iv) based on its  examination  and
only as to the foregoing  documents,  the  information set forth on the Mortgage
Loan  Schedule  as to  loan  number,  name of  mortgagor  and  address,  date of
origination,  the original stated maturity date, the Original Principal Balance,
the Coupon Rate, the scheduled monthly payment of principal and interest and the
date in each month or which the related  payments are due,  accurately  reflects
the  information  set forth in the File.  The Trustee  shall be under no duty or
obligation  pursuant to this Section 3.4 to inspect,  review or examine any such
documents, instruments,  certificates or other papers to determine that they are
genuine,  enforceable,  or appropriate for the represented  purpose or that they
are other than what they  purport to be on their face,  nor shall the Trustee be
under any duty to  determine  independently  whether  there are any  intervening
assignments  or  assumption  or  modification  agreements  with  respect  to any
Mortgage  Loan.  In the Interim and Final  Trustee  Certifications,  the Trustee
based on its examination of the Files shall also either  confirm,  or list as an
exception that:

          (i) each Note and Mortgage  bears an original  signature or signatures
     purporting  to be that of the  person  or  persons  named as the  maker and
     mortgagor/trustor;

          (ii) the principal amount of the indebtedness  secured by the Mortgage
     is identical to the original principal amount of the Note;

          (iii) the  assignment of Mortgage is in the form "The Chase  Manhattan
     Bank,  as Trustee" and bears a signature  that purports to be the signature
     of an authorized  officer of the Person which the related File suggests was
     the immediately prior record holder of such Mortgage;

          (iv) if intervening  assignments  are included in the File,  each such
     intervening  assignment bears a signature that purports to be the signature
     of the mortgagee/beneficiary and/or the assignee;


                                       59



          (v) the address of the real property set forth in the title  insurance
     policy or preliminary title report or commitment to issue a title policy is
     identical to the real property  address  contained in the Mortgage and such
     policy or  commitment  is for an  amount  equal to the  original  principal
     amount of the Note; and

          (vi) it has received an original Mortgage with evidence of recordation
     and  assignment,  in each case,  with evidence of recordation  thereon or a
     copy  thereof  certified  to be true and  correct by the  public  recording
     office in possession of such Mortgage and assignment.

Following  the delivery of the Final  Trustee  Certification,  the Trustee shall
provide to the Seller,  the Master Servicer,  the Transferor and the Certificate
Insurer no less frequently than monthly,  updated certifications  indicating the
then  current  status  of  exceptions,  until  all  such  exceptions  have  been
eliminated.

     (b) If the Trustee during such 45-day period in connection with the Interim
Trustee  Certification,  or 12-month period in connection with the Final Trustee
Certification  finds any  document  constituting  a part of a File  which is not
properly executed,  has not been received, or is unrelated to the Mortgage Loans
identified in the Mortgage Loan Schedule or the Trustee is unable to make any of
the other required certifications, or that any Mortgage Loan does not conform in
a material respect to the description  thereof as set forth in the Mortgage Loan
Schedule,  the Trustee shall promptly so notify the Seller, the Master Servicer,
the Transferor and the Certificate  Insurer.  In performing any such review, the
Trustee may conclusively  rely on the Seller as to the purported  genuineness of
any such document and any signature thereon.  It is understood that the scope of
the Trustee's  review of the items  delivered by the Seller  pursuant to Section
3.3(b)(i) is limited  solely to such  procedures  as are necessary to enable the
Trustee to complete Exhibits K, L and M hereto.

     The Seller agrees to use reasonable  efforts to remedy a material defect in
a  document  constituting  part  of a File of  which  it is so  notified  by the
Trustee.  If, however,  (i) in the case of a defect consisting of the failure of
the  Seller  to  deliver  an  original  Mortgage  and any  intervening  mortgage
assignment  evidencing a complete chain of title to the Trustee with evidence of
recording  thereon,  on the first  Remittance Date following the 12 month period
from the  Startup Day and (ii) in the case of all other  defects  within 60 days
after the  Trustee's  notice to it  respecting  such  defect  the Seller has not
remedied the defect and the defect materially and adversely affects the interest
in the related  Mortgage Loan of the Owners or of the Certificate  Insurer,  the
Seller will on the next  succeeding  Remittance  Date (i)  substitute in lieu of
such  Mortgage  Loan  a  Qualified   Replacement   Mortgage  and,   deliver  the
Substitution Amount applicable thereto to the Master Servicer for deposit in the
Principal and Interest Account or (ii) purchase such Mortgage Loan at a purchase
price equal to the Loan Purchase  Price  thereof,  which purchase price shall be
delivered  to the Master  Servicer  for deposit in the  Principal  and  Interest
Account.

     In connection with any such proposed  purchase or  substitution  the Seller
shall cause at the  Seller's  expense to be  delivered to the Trustee and to the
Certificate  Insurer an opinion of  counsel  experienced  in federal  income tax
matters  stating whether or not such a proposed  purchase or substitution  would
constitute a Prohibited Transaction for the Trust or would jeopardize the status
of any of the Upper-Tier  REMIC, the Lower-Tier REMIC or REMIC I as a REMIC, and
the Seller  shall only be required to take either such action to the extent such
action would not constitute a Prohibited  Transaction  for any of the Upper-Tier
REMIC,  the  Lower-Tier  REMIC or REMIC I as a REMIC or would not jeopardize the
status of any of the  Upper-Tier  REMIC,  the  Lower-Tier  REMIC or REMIC I as a
REMIC. Any required purchase or 


                                       60


substitution,  if delayed by the absence of such opinion shall nonetheless occur
upon the earlier of (i) the  occurrence  of a default or imminent  default  with
respect to the Mortgage Loan or (ii) the delivery of such opinion.

     Section 3.5.  Cooperation  Procedures . (a) The Seller shall, in connection
with the delivery of each Qualified Replacement Mortgage to the Trustee, provide
the Trustee with the information set forth in the related Mortgage Loan Schedule
with respect to such Qualified Replacement Mortgage.

     (b) The  Seller and the  Trustee  covenant  to  provide  each other and the
Certificate  Insurer  with all data and  information  required to be provided by
them  hereunder  at the times  required  hereunder,  and  additionally  covenant
reasonably to cooperate with each other in providing any additional  information
required  by any of them or the  Certificate  Insurer in  connection  with their
respective duties hereunder.

                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

     Section  4.1.  Issuance  of  Certificates  . On the Startup  Day,  upon the
Trustee's  receipt from the Seller of an executed Delivery Order in the form set
forth as Exhibit H hereto,  the Trustee shall execute,  authenticate and deliver
the  Certificates  on behalf of the Trust in accordance  with the directions set
forth in such Delivery Order.

     Section 4.2.  Sale of  Certificates  . At 11 a.m. New York City time on the
Startup Day, at the offices of Dewey  Ballantine,  1301 Sixth Avenue,  New York,
New York,  the Seller  will sell and convey  the  Mortgage  Loans and the money,
instruments  and other  property  related  thereto  to the  Transferor,  and the
Transferor  will sell and convey such  property to the Trustee,  and the Trustee
will (i) hold the Class A  Certificates  as transfer  agent for the  Depository,
with an aggregate Percentage Interest in each Class equal to 100%, registered in
the name of Cede & Co. or in such other names as the  Underwriters  shall direct
against  payment of the purchase  price thereof by wire transfer of  immediately
available  funds to the Trustee for  disbursement to the Seller and (ii) deliver
to the Seller, the Class B Certificates and the Residual  Certificates,  with an
aggregate  Percentage  Interest  equal to 100%,  registered  as the Seller shall
request.  Upon  receipt of the  proceeds  of the sale of the  Certificates,  the
Seller shall (a) pay the initial premiums due to the Certificate Insurer and (b)
pay other fees and expenses identified by the Seller.

                                   ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

     Section 5.1. Terms. (a) The Certificates are pass-through securities having
the rights described  therein and herein.  Distributions on the Certificates are
payable  solely from payments  received on or with respect to the Mortgage Loans
(other than the Master Servicing Fees), moneys in the Certificate  Account,  the
Principal and Interest  Account,  the  Supplemental  Interest  Payment  Account,
Insured  Payments  made by the  Certificate  Insurer,  Delinquency  Advances and
Compensating  Interest payments made by the Master Servicer or otherwise held by
the  Master  Servicer  in trust for the  Owners,  except as  otherwise  provided
herein,  and from earnings on moneys and the proceeds of property held as a part
of the Trust  Estate.  Each  


                                       61


Certificate  entitles the Owner thereof to receive  distributions  in accordance
with this Agreement and in a specified portion of the aggregate distribution due
to the related Class of  Certificates,  pro rata in accordance with such Owner's
Percentage  Interest and in the case of the Class A-6 Certificates and the Class
A-7 Certificates, certain amounts payable from the related Supplemental Interest
Payment Account.

     (b) Each Owner is required, and hereby agrees, to return to the Trustee any
Certificate  with  respect to which the Trustee has made the final  distribution
due  thereon.  Any such  Certificate  as to which the Trustee has made the final
distribution   thereon  shall  be  deemed  cancelled  and  shall  no  longer  be
Outstanding for any purpose of this Agreement,  whether or not such  Certificate
is ever returned to the Trustee.

     Section  5.2.   Forms.   The   Certificates  of  each  Class  shall  be  in
substantially  the forms set forth as the related  Exhibits  to this  Agreement,
with such appropriate insertions, omissions,  substitutions and other variations
as are  required  or  permitted  by  this  Agreement  or as may in the  Seller's
judgment be  necessary,  appropriate  or  convenient  to comply,  or  facilitate
compliance,  with applicable  laws, and may have such letters,  numbers or other
marks of identification  and such legends or endorsements  placed thereon as may
be  required to comply with the rules of any  applicable  securities  laws or as
may, consistently herewith, be determined necessary by the Authorized Officer of
the Trustee executing such Certificates, as evidenced by his execution thereof.

     Section 5.3.  Execution,  Authentication  and  Delivery . Each  Certificate
shall be executed on behalf of the Trust, by the manual  signature of one of the
Trustee's Authorized Officers and shall be authenticated by the manual signature
of one of the Trustee's Authorized Officers.

     Certificates  bearing the manual  signature of individuals  who were at any
time the proper  officers of the Trustee  shall bind the Trust,  notwithstanding
that such  individuals  or any of them have ceased to hold such offices prior to
the execution and delivery of such  Certificates or did not hold such offices at
the date of authentication of such Certificates.

     No Certificate shall be valid until executed and authenticated as set forth
above.

     Certificates  delivered  on the Startup Day shall be dated the Startup Day;
all Certificates delivered thereafter shall be dated the date of authentication.

     Section 5.4.  Registration and Transfer of Certificates.  (a)__ The Trustee
shall cause to be kept a register  (the  "Register")  in which,  subject to such
reasonable  regulations as it may  prescribe,  the Trustee shall provide for the
registration of Certificates and the registration of transfer of Certificates.

     (b) Subject to the  provisions  of Section  5.8 hereof with  respect to the
Unregistered  Certificates,  upon surrender for  registration of transfer of any
Certificate  at the office  designated  as the  location  of the  Register,  the
Trustee  shall  execute  and  authenticate  and  deliver,  in  the  name  of the
designated  transferee or  transferees,  one or more new  Certificates of a like
Class and in the aggregate  principal or notional  amount of the  Certificate so
surrendered.

     (c) At the option of any  Owner,  Certificates  of any Class  owned by such
Owner may be exchanged for other  Certificates  authorized of like Class,  tenor
and a like aggregate  original  principal or notional amount and bearing numbers
not  contemporaneously  outstanding,  upon surrender of the  Certificates  to be
exchanged at the office designated as the


                                       62



location  of the  Register.  Whenever  any  Certificate  is so  surrendered  for
exchange, the Trustee shall execute and authenticate and deliver the Certificate
or Certificates which the Owner making the exchange is entitled to receive.

     (d) All  Certificates  issued upon any registration of transfer or exchange
of Certificates  shall be valid evidence of the same ownership  interests in the
Trust and entitled to the same benefits under this Agreement as the Certificates
surrendered upon such registration of transfer or exchange.

     (e) Every Certificate presented or surrendered for registration of transfer
or exchange shall be duly endorsed, or be accompanied by a written instrument of
transfer in form  satisfactory to the Trustee duly executed by the Owner thereof
or his attorney duly authorized in writing.

     (f) No service  charge  shall be made to an Owner for any  registration  of
transfer or exchange of  Certificates,  but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates; any
other expenses in connection  with such transfer or exchange shall be an expense
of the Trust.
          
     (g) It is intended  that the Class A  Certificates  be  registered so as to
participate  in a global  book-entry  system with the  Depository,  as set forth
herein. Each Class of Class A Certificates shall be initially issued in the form
of a single fully  registered  Class A  Certificate  of the related Class with a
denomination  equal to the original principal balance of the related Class. Upon
initial issuance, the ownership of such Class A Certificates shall be registered
in the Register in the name of Cede & Co., or any successor thereto,  as nominee
for the Depository.

     The  minimum  denominations  shall be $1,000  for any Class A  Certificate,
$100,000  for any  Class B  Certificate,  and 10%  Percentage  Interest  for any
Residual Certificate.

     The Seller and the Trustee are hereby authorized to execute and deliver the
Representation Letter with the Depository.

     With respect to Class A Certificates registered in the Register in the name
of Cede & Co., as nominee of the Depository,  the Seller,  the Master  Servicer,
the Transferor and the Trustee shall have no responsibility or obligation to the
Depository's  "Direct  Participants"  or "Indirect  Participants"  or beneficial
owners for which the Depository holds Class A Certificates  from time to time as
a Depository.  Without limiting the immediately preceding sentence,  the Seller,
the Master Servicer, the Transferor and the Trustee shall have no responsibility
or obligation with respect to (i) the accuracy of the records of the Depository,
Cede & Co., or any Direct or Indirect  Participant with respect to the ownership
interest  in the  Class A  Certificates,  (ii) the  delivery  to any  Direct  or
Indirect  Participant  or any other Person,  other than a registered  Owner of a
Class A Certificate as shown in the Register,  of any notice with respect to the
Class A Certificates  or (iii) the payment to, or  withholding  with respect to,
any Direct or Indirect  Participant or any other Person, other than a registered
Owner of a Class A  Certificate  as shown in the  Register,  of any amount  with
respect  to  any   distribution   of  principal  or  interest  on  the  Class  A
Certificates.  No Person other than a registered  Owner of a Class A Certificate
as shown in the Register  shall  receive a certificate  evidencing  such Class A
Certificate.  The  Certificate  Issuer  shall  have  no  responsibility  for  or
obligation with respect to the accuracy of the records of the Depository, Cede &
Co.,  or any  Direct or  Indirect  Participant  with  respect  to the  ownership
interest in the Class A Certificates.


                                       63


     Upon  delivery by the  Depository  to the Trustee of written  notice to the
effect that the  Depository  has determined to substitute a new nominee in place
of Cede & Co., and subject to the provisions  hereof with respect to the payment
of interest by the mailing of checks or drafts to the registered Owners of Class
A  Certificates  appearing  as  registered  Owners  in  the  registration  books
maintained  by the Trustee at the close of business on a Record  Date,  the name
"Cede  & Co."  in  this  Agreement  shall  refer  to  such  new  nominee  of the
Depository.

     (h) In the event that (i) the  Depository or the Seller advises the Trustee
in  writing  that the  Depository  is no  longer  willing  or able to  discharge
properly  its  responsibilities  as nominee and  depository  with respect to the
Class A Certificates  and the Seller is unable to locate a qualified  successor,
(ii) the Seller at its sole option  elects to terminate  the  book-entry  system
through  the  Depository  or  (iii)  after  an  Event  of  Default,   Owners  of
Certificates  evidencing at least 51% Percentage Interests of any Class affected
thereby notify the Seller that the continuation of a book-entry system is not in
the best  interests  of such Class of Owners,  the Class A  Certificates  or any
Class, as applicable,  shall no longer be restricted to being  registered in the
Register  in the name of Cede & Co. (or a  successor  nominee) as nominee of the
Depository.  At that time, the Class A  Certificates  shall be registered in the
name of and deposited with a successor  depository operating a global book-entry
system,  as may be  acceptable  to the  Seller,  or such  depository's  agent or
designee but, if the Seller does not select such alternative  global  book-entry
system,  then the Trustee shall notify the Owners of the Class A Certificates in
writing of the termination of the book-entry system and the Class A Certificates
may be  registered  in  whatever  name or  names  registered  Owners  of Class A
Certificates  transferring Class A Certificates  shall designate,  in accordance
with the provisions hereof.

     (i)  Notwithstanding  any  other  provision  of  this  Agreement  to  the
contrary, so long as any Class A Certificate is registered in the name of Cede &
Co., as nominee of the Depository, all distributions of principal or interest on
such  Class A  Certificates  and  all  notices  with  respect  to  such  Class A
Certificates  shall be made and given,  respectively,  in the manner provided in
the Representation Letter.

     Section 5.5. Mutilated, Destroyed, Lost or Stolen Certificates . If (i) 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 (ii) in the case of any mutilated Certificate,  such mutilated
Certificate  shall first be surrendered  to the Trustee,  and in the case of any
destroyed,  lost or stolen  Certificate,  there shall be first  delivered to the
Trustee such security or indemnity as may be  reasonably  required by it to hold
the Trustee  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 and  authenticate  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   aggregate   principal   amount,   bearing  a  number   not
contemporaneously outstanding.

     Upon the issuance of any new  Certificate  under this Section,  the Trustee
may  require  the  payment  of a sum  sufficient  to  cover  any  tax  or  other
governmental  charge that may be imposed in relation thereto;  any other expense
in connection with such issuance shall be an expense of the Owner.

     Every new Certificate issued pursuant to this Section in exchange for or in
lieu of any mutilated,  destroyed,  lost or stolen  Certificate shall constitute
evidence of a substitute interest in the Trust, and shall be entitled to all the
benefits of this Agreement  equally and  proportionately  with any and all other
Certificates  of the same  Class  duly  issued  hereunder  and  such  mutilated,
destroyed, lost or stolen Certificate shall not be valid for any purpose.


                                       64


     The  provisions of this Section are  exclusive  and shall  preclude (to the
extent lawful) all other rights and remedies with respect to the  replacement or
payment of mutilated, destroyed, lost or stolen Certificates.

     Section  5.6.  Persons  Deemed  Owners . The  Trustee  and the  Certificate
Insurer  and any of their  respective  agents may treat the Person in whose name
any  Certificate is registered as the Owner of such  Certificate for the purpose
of receiving  distributions  with respect to such  Certificate and for all other
purposes whatsoever, and neither the Trustee nor the Certificate Insurer nor any
of their respective agents shall be affected by notice to the contrary.

     Section 5.7. Cancellation. All Certificates surrendered for registration of
transfer or exchange shall, if surrendered to any Person other than the Trustee,
be  delivered  to the  Trustee  and  shall  be  promptly  cancelled  by  it.  No
Certificate shall be authenticated in lieu of or in exchange for any Certificate
cancelled as provided in this  Section,  except as  expressly  permitted by this
Agreement. All cancelled Certificates may be held or destroyed by the Trustee in
accordance with its standard policies.

     Section 5.8. Limitation on Transfer of Ownership Rights .

     (a) No sale or other transfer of any Unregistered  Certificate  (other than
the initial sale of the  Unregistered  Certificates  upon the issuance  thereof)
shall be made to any Person  unless  such  Person  delivers to the Trustee (i) a
completed certificate in the form attached as Exhibit D hereto, (ii) if required
by the terms of such  certificate,  an opinion  to the effect  that such sale or
other transfer will not violate any applicable  federal or state securities laws
and (iii) an opinion that such transfer will not  jeopardize the REMIC status of
any REMIC or the deductibility of interest with respect to the Certificates;  no
sale or other  transfer  of any  Unregistered  Certificate  shall be made to any
Person  until  such  Person  delivers  to the  Trustee  either (i) an opinion of
counsel from the prospective transferee of such Certificate,  acceptable to, and
in form and  substance  satisfactory  to the  Seller,  to the  effect  that such
transferee is not a pension or benefit plan or individual retirement arrangement
that is subject to the  Employee  Retirement  Income  Security  Act of 1974,  as
amended  ("ERISA") or to Section 4975 of the Code or an entity whose  underlying
assets are deemed to be assets of such a plan or  arrangement  by reason of such
plan's or  arrangement's  investments  in the entity,  as determined  under U.S.
Department  of  Labor   Regulations  29  C.F.R.  ss.  2510.3-101  or  otherwise,
collectively,  a "Plan" or (ii) the  representation  set forth in Paragraph D of
Exhibit D hereto.

     (b) No sale or other  transfer  of  record  or  beneficial  ownership  of a
Residual  Certificate (whether pursuant to a purchase, a transfer resulting from
a default under a secured  lending  agreement or  otherwise)  shall be made to a
Disqualified Organization. The transfer, sale or other disposition of a Residual
Certificate (whether pursuant to a purchase, a transfer resulting from a default
under a secured lending  agreement or otherwise) to a Disqualified  Organization
shall be deemed to be of no legal force or effect whatsoever and such transferee
shall not be deemed to be an Owner for any purpose hereunder, including, but not
limited  to,  the  receipt  of  distributions  on  such  Residual   Certificate.
Furthermore,  in no event  shall the  Trustee  accept  surrender  for  transfer,
registration of transfer,  or register the transfer, of any Residual Certificate
nor  authenticate  and make  available any new Residual  Certificate  unless the
Trustee has  received an  affidavit  from the  proposed  transferee  in the form
attached  hereto as Exhibit  E. Each  holder of a  Residual  Certificate  by his
acceptance  thereof,  shall be deemed for all purposes to have  consented to the
provisions of this Section 5.8(b).

     (c)  Notwithstanding  anything  to the  contrary  herein,  no sale or other
transfer  of  record  or  beneficial  ownership  of a Class B  Certificate  or a
Residual  Certificate  shall be made 


                                       65


to any Person until such Person delivers to the Trustee either (i) an opinion of
counsel from the prospective transferee of such Certificate,  acceptable to, and
in form and  substance  satisfactory  to the  Seller,  to the  effect  that such
transferee is not a Plan or (ii) the  representation set forth in Paragraph D of
Exhibit D hereto.  Any such  Certificateholder  desiring to effect such transfer
shall, and does hereby agree to, indemnify the Seller, the Master Servicer,  the
Transferor,  the Certificate Insurer and the Trustee against any liability, cost
or expense  (including  attorney's  fees) that may result if the  transfer is in
violation of such statute.

     Section  5.9.  Assignment  of  Rights.  An  Owner  may  pledge,   encumber,
hypothecate  or  assign  all or any part of its right to  receive  distributions
hereunder, but such pledge,  encumbrance,  hypothecation or assignment shall not
constitute  a  transfer  of an  ownership  interest  sufficient  to  render  the
transferee  an Owner of the Trust  without  compliance  with the  provisions  of
Section 5.4 and Section 5.8 hereof.

                                   ARTICLE VI

                                    COVENANTS

     Section  6.1.  Distributions.  On  each  Payment  Date,  the  Trustee  will
distribute,  from funds comprising the Trust Estate,  to the Owners of record of
the  Certificates  as of  the  related  Record  Date,  such  Owners'  Percentage
Interests in the amounts  required to be distributed to the Owners of each Class
of  Certificates  on such Payment Date.  For so long as the Class A Certificates
are in  book-entry  form with the  Depository,  the only  "Owner" of the Class A
Certificates will be the Depository.

     Section 6.2. Money for Distributions to be Held in Trust; Withholding.  (a)
All payments of amounts due and payable with respect to any Certificate that are
to be made from  amounts  withdrawn  from the  Certificate  Account  pursuant to
Section 7.3 hereof shall be made by and on behalf of the Trustee.

     (b) The Trustee on behalf of the Trust shall  comply with all  requirements
of the Code and applicable  state and local law with respect to the  withholding
from any  distributions  made by it to any Owner of any  applicable  withholding
taxes imposed thereon and with respect to any applicable reporting  requirements
in connection therewith.

     (c) Any money held by the  Trustee  in trust for the  payment of any amount
due with respect to any Class A  Certificate,  Class B  Certificate  or Residual
Certificate and remaining  unclaimed by the Owner of such  certificate for three
years after such amount has become due and payable shall be discharged from such
trust  and be paid to the  Seller;  and the Owner of such  Class A  Certificate,
Class B Certificate or Residual  Certificate shall  thereafter,  as an unsecured
general  creditor,  look only to the Seller for payment thereof (but only to the
extent of the amounts so paid to the Seller),  and all  liability of the Trustee
with respect to such trust money shall thereupon cease; provided,  however, that
the  Trustee,  before  being  required  to make any such  payment,  shall at the
written  request and expense of the Seller  cause to be published  once,  in the
eastern  edition of The Wall  Street  Journal,  notice  that such money  remains
unclaimed and that,  after a date  specified  therein,  which shall be not fewer
than 30 days from the date of such  publication,  any unclaimed  balance of such
money then  remaining  will be paid to the  Seller.  The Trustee  shall,  at the
direction  of the Seller,  also adopt and employ,  at the expense of the Seller,
any other reasonable means of notification of such payment  (including,  but not
limited to,  mailing notice of such payment to Owners whose right to or interest
in moneys due and payable 


                                       66


but not  claimed is  determinable  from the  records of the  Trustee at the last
address of record for each such Owner).

     Section  6.3.  Protection  of Trust  Estate. (a) The Trustee will hold the
Trust  Estate in trust for the  benefit of the Owners and,  upon  request of the
Certificate  Insurer or the Seller and at the expense of the  Seller,  will from
time to time  execute and deliver all such  supplements  and  amendments  hereto
pursuant to Section 12.14 hereof and all  instruments  of further  assurance and
other instruments, and will take such other action upon such reasonable request,
to:

          (i) more  effectively  hold in trust all or any  portion  of the Trust
     Estate;

          (ii) perfect,  publish notice of, or protect the validity of any grant
     made or to be made by this Agreement;

          (iii) enforce any of the Mortgage Loans;

          (iv)  preserve  and defend title to the Trust Estate and the rights of
     the Trustee, and the ownership interests of the Owners represented thereby,
     in such Trust Estate against the claims of all Persons and parties; or

          (v) perfect a security  interest in the Mortgage  Loans,  in the event
     that the conveyance by the Seller did not constitute a sale.

     (b) The  Trustee  shall have the power to  enforce,  and shall  enforce the
obligations of the other parties to this Agreement by action, suit or proceeding
at law or equity,  and shall also have the power to enjoin, by action or suit in
equity,  any acts or  occurrences  which may be unlawful or in  violation of the
rights of the Owners;  provided,  however,  that nothing in this  Section  shall
require any action by the Trustee  unless the Trustee  shall first (i) have been
furnished  indemnity   satisfactory  to  it  against  the  costs,  expenses  and
liabilities to be incurred in compliance with such action and (ii) when required
by this  Agreement,  have been requested to take such action by the  Certificate
Insurer,  or, with the consent of the  Certificate  Insurer by a majority of the
Percentage  Interests  represented by any Class of Class A Certificates,  or, if
there  are no  longer  any  Class  A  Certificates  then  Outstanding,  by  such
percentage  of the  Percentage  Interests  represented  by any  Class of Class B
Certificates then Outstanding.

     (c) The Trustee shall execute any instrument  reasonably  required pursuant
to this Section so long as such instrument does not conflict with this Agreement
or with the Trustee's fiduciary duties.

     Section  6.4.  Performance  of  Obligations.  The Trustee will not take any
action that would release the Seller, the Master Servicer or the Transferor from
any of their  respective  covenants  or  obligations  under  any  instrument  or
document  relating to the Trust Estate or the Certificates or which would result
in the amendment, hypothecation,  subordination, termination or discharge of, or
impair the validity or effectiveness of, any such instrument or document, except
with the prior  written  consent of the  Certificate  Insurer,  or as  expressly
provided in this Agreement or such other instrument or document.

     Section  6.5.  Negative  Covenants . The  Trustee  will not, to the extent
within the control of the Trustee, take any of the following actions:


                                       67


          (i) transfer, exchange or otherwise dispose of any of the Trust Estate
     except as expressly permitted by this Agreement;

          (ii) credit on or make any deduction from the distributions payable in
     respect of the Certificates (other than amounts properly withheld from such
     payments  under the Code) or assert any claim against any present or former
     Owner by reason of the payment of any taxes levied or assessed  upon any of
     the Trust Estate;

          (iii)  assume or guaranty on behalf of the Trust any  indebtedness  of
     any Person except pursuant to this Agreement;

          (iv) liquidate in whole or in part the Trust Estate,  except  pursuant
     to Article VIII hereof; or

          (v) (A) impair the validity or  effectiveness  of this  Agreement,  or
     release any Person from any  covenants or  obligations  with respect to the
     Trust  or to  the  Certificates  under  this  Agreement,  except  as may be
     expressly  permitted  hereby  or (B)  create or  extend  any lien,  charge,
     adverse claim, security interest,  mortgage or other encumbrance to or upon
     the  Trust  Estate  or any part  thereof  or any  interest  therein  or the
     proceeds thereof.

     Section 6.6. No Other  Powers.  The Trustee will not, to the extent  within
the control of the Trustee,  permit the Trust to engage in any business activity
or transaction other than those activities permitted by Section 2.3 hereof.

     Section  6.7.  Limitation  of  Suits.  No Owner  shall  have  any  right to
institute any proceeding,  judicial or otherwise, with respect to this Agreement
or the  Certificate  Insurance  Policy,  or for the appointment of a receiver or
trustee, or for any other remedy hereunder, unless:

          (1)  such Owner has previously given written notice to the Seller, the
               Transferor,  the  Certificate  Insurer  and the  Trustee  of such
               Owner's intention to institute such proceeding;

          (2)  the  Owners  of not  less  than 25% of the  Percentage  Interests
               represented  by any Class of Class A  Certificates,  or, if there
               are no Class A Certificates then Outstanding,  by such percentage
               of the Percentage  Interests of any Class of Class B Certificates
               then Outstanding,  shall have made written request to the Trustee
               to institute such proceeding in its own name as representative of
               the Owners;

          (3)  the Trustee for 30 days after its receipt of such notice, request
               and offer of indemnity has failed to institute  such  proceeding;
               and

          (4)  no  direction  inconsistent  with such  written  request has been
               given to the Trustee during such 30-day period by the Certificate
               Insurer  or  by  the  Owners  of a  majority  of  the  Percentage
               Interests  represented by each Class of Class A Certificates  or,
               if there are no Class A Certificates  then  Outstanding,  by such
               percentage of the 


                                       68


               Percentage  Interests   represented  by  any  Class  of  Class  B
               Certificates then  Outstanding;  

it being understood and intended that no one or more Owners shall have any right
in any manner whatever by virtue of, or by availing themselves of, any provision
of this Agreement to affect,  disturb or prejudice the rights of any other Owner
of the same Class or to obtain or to seek to obtain  priority or preference over
any other Owner of the same Class or to enforce any right under this  Agreement,
except in the manner  herein  provided and for the equal and ratable  benefit of
all the Owners of the same Class.

     In the event the Trustee shall receive conflicting or inconsistent requests
and indemnity from two or more groups of Owners,  each  representing less than a
majority of the applicable Class of  Certificates,  the Trustee shall act at the
direction of the Certificate Insurer.

     Section  6.8.  Unconditional  Rights of Owners  to  Receive  Distributions.
Notwithstanding  any  other  provision  in  this  Agreement,  the  Owner  of any
Certificate  shall have the  right,  which is  absolute  and  unconditional,  to
receive  distributions to the extent provided herein and therein with respect to
such  Certificate  or  to  institute  suit  for  the  enforcement  of  any  such
distribution,  and such right shall not be impaired  without the consent of such
Owner.

     Section 6.9. Rights and Remedies  Cumulative.  Except as otherwise provided
herein, no right or remedy herein conferred upon or reserved to the Seller,  the
Master  Servicer,  the  Transferor,  the  Trustee,  to  the  Owners  or  to  the
Certificate  Insurer is intended to be  exclusive  of any other right or remedy,
and every right and remedy shall, to the extent  permitted by law, be cumulative
and in  addition  to every  other  right and remedy  given  hereunder  or now or
hereafter  existing  at law or in  equity  or  otherwise.  Except  as  otherwise
provided herein,  the assertion or employment of any right or remedy  hereunder,
or otherwise,  shall not prevent the  concurrent  assertion or employment of any
other appropriate right or remedy.

     Section 6.10. Delay or Omission Not Waiver. No delay of the Seller,  Master
Servicer,  the Transferor,  the Trustee,  or any Owner of any Certificate or the
Certificate  Insurer to exercise any right or remedy under this Agreement  shall
impair  any such  right or remedy or  constitute  a waiver of any such  right or
remedy.  Every right and remedy given by this Article VI or by law to the Seller
or to the Owners or the Certificate  Insurer may be exercised from time to time,
and as often as may be deemed  expedient,  by the Seller or by the Owners or the
Certificate Insurer, as the case may be.

     Section 6.11. Control by Owners.  Either (x) the Certificate Insurer or (y)
with the  consent of the  Certificate  Insurer,  the Owners of a majority of the
Percentage  Interests  represented  by each Class of Class A  Certificates  then
Outstanding or, if there are no Class A Certificates then  Outstanding,  by such
majority  of the  Percentage  Interests  represented  by any  Class  of  Class B
Certificates  then  Outstanding,  may  direct  the  time,  method  and  place of
conducting  any  proceeding  for any remedy  available to the Trustee,  provided
that:

          (1)  such  direction  shall not be in conflict with any rule of law or
               with this Agreement;

          (2)  the Trustee shall have been provided with indemnity  satisfactory
               to it; and

          (3)  the  Trustee  may take any  other  action  deemed  proper  by the
               Trustee which is not inconsistent with such direction; provided,


                                       69


               however,  that the  Trustee  need not  take any  action  which it
               determines  might  involve  it in  liability  or may be  unjustly
               prejudicial to the Owners not so directing.


                                  ARTICLE VII

                            ACCOUNTS, FLOW OF FUNDS,
                            DISTRIBUTIONS AND REPORTS

     Section 7.1.  Collection of Money.  Except as otherwise  expressly provided
herein,  the  Trustee  may  demand  payment or  delivery  of all money and other
property  payable to or  receivable by the Trustee  pursuant to this  Agreement,
including  (a) all  payments due on the Mortgage  Loans in  accordance  with the
respective  terms and  conditions of such Mortgage Loans and required to be paid
over to the  Trustee  by the Master  Servicer,  or by any  Sub-Servicer  and (b)
Insured  Payments  in  accordance  with the terms of the  Certificate  Insurance
Policy.  The Trustee  shall hold all such money and  property  received by it as
part of the Trust Estate and shall apply it as provided in this Agreement.

     Section 7.2.  Establishment  of Accounts.  The Trustee shall  establish and
maintain, at the corporate trust office of the Trustee, a Certificate Account, a
Class A Group I Distribution  Account, a Class A Group II Distribution Account a
Class A Group III Distribution Account and a Class B Distribution  Account, each
to be held by the Trustee as a segregated  trust  account so long as the Trustee
qualifies as a Designated Depository  Institution and if the Trustee does not so
qualify, then by any Designated Depository  Institution in the name of the Trust
for the benefit of the Owners of the Certificates  and the Certificate  Insurer,
as their interests may appear.

     In administering  the Accounts the Trustee may establish such  sub-Accounts
as the Trustee deems  desirable.  

     Section  7.3.  Flow  of  Funds.  (a)  The  Trustee  shall  deposit  to  the
Certificate Account:

          (i)  with respect to the Group I Mortgage Loans,  without duplication,
               upon  receipt,  each Group I Monthly  Remittance  remitted by the
               Master  Servicer or any  Sub-Servicer,  together with any amounts
               received by the Trustee in connection with the termination of the
               Trust  insofar  as such  amounts  relate to the Group I  Mortgage
               Loans;

          (ii) with respect to the Group II Mortgage Loans, without duplication,
               upon receipt,  each Group II Monthly  Remittance  remitted by the
               Master  Servicer or any  Sub-Servicer,  together with any amounts
               received by the Trustee in connection with the termination of the
               Trust,  insofar as such  amounts  relate to the Group II Mortgage
               Loans; and

          (iii)with   respect  to  the  Group  III   Mortgage   Loans,   without
               duplication,  upon  receipt,  each Group III  Monthly  Remittance
               remitted  by the Master  Servicer or any  Sub-Servicer,  together
               with any amounts  received by the Trustee in connection  with the
               termination  of the Trust,  insofar as such amounts relate to the
               Group III Mortgage Loans.


                                       70


          (b) On each  Payment  Date,  the  Trustee  shall  make  the  following
     allocations,  disbursements and transfers from the Group I Available Funds,
     from the Group II Available Funds and from the Group III Available Funds in
     the following  order of priority,  and each such  allocation,  transfer and
     disbursement  shall be treated as having  occurred only after all preceding
     allocations, transfers and disbursements have occurred:

          (i)  first,  the  Trustee  shall  pay  first,  to itself  the  related
               Trustee's Fee then due;

          (ii) [Reserved];

          (iii)second,  the Trustee shall allocate the following  amounts in the
               following order of priority:

               (A)  from the Available  Funds then on deposit in the Certificate
                    Account  with  respect to each Group,  the lesser of (x) the
                    Available  Funds  with  respect  to such  Group  and (y) the
                    Insured Distribution Amount with respect to such Group shall
                    be  allocated  to the  Class  A  Distribution  Account  with
                    respect to such Group;

               (B)  from the  remaining  Available  Funds then on deposit in the
                    Certificate  Account with respect to each Group,  the lesser
                    of (x) such remaining Available Funds, and (y) the excess of
                    (i) the  Insured  Distribution  Amount  with  respect to the
                    either of the other two Groups  over (ii) the amount then on
                    deposit in the Class A Distribution  Account with respect to
                    such  Group  (such  excess,  the  "Insured  Shortfall"  with
                    respect to such  Group),  shall be  allocated to the Class A
                    Distribution  Accounts for the other Groups;  if both of the
                    other Groups have an Insured Shortfall on such Payment Date,
                    such  remaining  amount will be applied to both other Groups
                    pro rata in  proportion  to the  relative  amounts  of their
                    respective Insured Shortfalls;

               (C)  (i) from the  remaining  Available  Funds then on deposit in
                    the  Certificate  Account  with respect to each Group to the
                    Certificate  Insurer,  the  lesser  of  (x)  such  remaining
                    Available  Funds  with  respect  to each  Group  and (y) the
                    Premium Amount and any Reimbursement  Amount then due to the
                    Certificate Insurer;

                    (ii) from the remaining  Available  Funds then on deposit in
                    the  Certificate  Account  with respect to each Group to the
                    Certificate  Insurer,  the  lesser  of  (x)  such  remaining
                    Available  Funds and (y) any  amounts  remaining  due to the
                    Certificate  Insurer after  application of (c)(i) above with
                    respect to the other Groups (such amount,  a  "Reimbursement
                    Shortfall"  with  respect  to a Group)  shall be paid to the
                    Certificate  Insurer on behalf of the other Groups;  if both
                    of the other Groups have a  Reimbursement  Shortfall on such
                    Payment Date, such remaining  amount will be applied to both
                    other Groups pro rata in proportion to the relative  amounts
                    of their respective Reimbursement Shortfalls;


                                       71


                    (iii)from  the  Available  Funds  then  on  deposit  in  the
                    Certificate  Account with respect to each Group,  the lesser
                    of (x) the  Available  Funds with  respect to such Group and
                    (y) the excess of (i) the Interest  Distribution Amount with
                    respect  to  such  Group  over  (ii)  the  Insured  Interest
                    Distribution  Amount  with  respect to such  Group  shall be
                    allocated to the Class A  Distribution  Account with respect
                    to such Group;

               (D)  from the  remaining  Available  Funds then on deposit in the
                    Certificate  Account with respect to such Group,  the lesser
                    of (x) such remaining  Available  Funds with respect to such
                    Group and (y) the excess of (i) the  Principal  Distribution
                    Amount  applicable  to such Group and Payment Date over (ii)
                    all  amounts  then  on  deposit  in the  respective  Class A
                    Distribution Account that are allocable to principal,  shall
                    be allocated to such Class A Distribution Account;

               (E)  from the  remaining  Available  Funds then on deposit in the
                    Certificate  Account with respect to each Group,  the lesser
                    of  (x)  such   remaining   Available   Funds  and  (y)  the
                    Subordination  Deficiency  Amount  applicable  to the  other
                    Groups  on such  Payment  Date,  shall be  allocated  to the
                    respective  Class A Distribution  Account as a Subordination
                    Increase  Amount;  if  both  of the  other  Groups  have  an
                    Subordination  Deficiency  Amount on such Payment Date, such
                    remaining  amount  will be applied to both other  Groups pro
                    rata  in  proportion  to  the  relative   amounts  of  their
                    respective Subordination Deficiency Amount;

               (F)  from the  remaining  Available  Funds then on deposit in the
                    Certificate  Account with respect to each Group,  the lesser
                    of (x) such remaining  Available  Funds with respect to such
                    Group and (y) the Class B Interest,  shall be  allocated  to
                    the  Class  B   Distribution   Account   and  applied  as  a
                    distribution   of   interest  on  account  of  the  Class  B
                    Certificates;

               (G)  fromthe  remaining  Available  Funds  then on deposit in the
                    Certificate  Account with respect to such Group,  the lesser
                    of (x) such  remaining  Available  Funds and (y) the Class B
                    Principal Balance as of such Payment Date, assuming that the
                    amount then on deposit in the Class B  Distribution  Account
                    as a result of the  application of clause (F) above has been
                    applied as a  distribution  of  principal  on account of the
                    Class B Principal  Balance on such  Payment  Date,  shall be
                    allocated to the Class B Distribution Account and applied as
                    a  distribution  of  principal  on  the  Class  B  Principal
                    Balance; and

               (H)  all amounts  then  remaining  on deposit in the  Certificate
                    Account shall be  distributed  to the Owners of the Residual
                    Certificates on such Payment Date.

     (c)  On  each  Payment   Date,   the  Trustee   shall  make  the  following
disbursements  from amounts  deposited in the Distribution  Accounts pursuant to
Subsection  (b) above,  together  with the amount of any  Insured  Payment  with
respect to a Group deposited to the respective Distribution Account:


                                       72


               (i)  the  Trustee  shall pay,  pari passu from the amount then on
                    deposit in the Class A Group I Distribution Account:

                    (A)  to the  Owners of the  Class A-1 Group I  Certificates,
                         the  Class A-1  Distribution  Amount  for such  Payment
                         Date;

                    (B)  to the  Owners of the  Class A-2 Group I  Certificates,
                         the  Class A-2  Distribution  Amount  for such  Payment
                         Date;

                    (C)  to the  Owners of the  Class A-3 Group I  Certificates,
                         the  Class A-3  Distribution  Amount  for such  Payment
                         Date; and

                    (D)  to the  Owners of the  Class A-4 Group I  Certificates,
                         the  Class A-4  Distribution  Amount  for such  Payment
                         Date; and

                    (E)  to the  Owners of the  Class A-5 Group I  Certificates,
                         the  Class A-5  Distribution  Amount  for such  Payment
                         Date; and

                    (F)  to the Owners of the Class  A-IO Group I  Certificates,
                         the Class A-IO  Distribution  Amount  for such  Payment
                         Date;

                    provided,  however,  that if, on any Payment  Date,  (x) the
                    Certificate Insurer is then in default under the Certificate
                    Insurance  Policy  and (y) a Group I  Subordination  Deficit
                    exists,  then  any  distribution  of the  Group I  Principal
                    Distribution  Amount on such  Payment Date shall be made pro
                    rata  to the  Owners  of  each  of the  Class  A-1  Group  I
                    Certificates,  the Class A-2 Group I Certificates, the Class
                    A-3 Group I Certificates, the Class A-4 Group I Certificates
                    and the Class A-5 Group I Certificates on such Payment Date;

               (ii) the Trustee shall pay from the amount then on deposit in the
                    Class A Group II Distribution  Account, to the Owners of the
                    Class A-6 Group II Certificates,  the Class A-6 Distribution
                    Amount for such Payment Date; and

               (iii)the  Trustee  shall pay from the  amount  then on deposit in
                    the Class A Group III Distribution Account, to the Owners of
                    the  Class  A-7  Group  III  Certificates,   the  Class  A-7
                    Distribution Amount for such Payment Date; and

               (iv) the Trustee shall  transfer from the amounts then on deposit
                    in the Class B  Distribution  Account,  to the  Supplemental
                    Interest  Payment Account,  the Class B Distribution  Amount
                    for such  Payment  Date;  such  transfer  shall be  deemed a
                    distribution on the Class B Certificates.

     (d)  Any  amounts  properly  distributed  to  the  Owners  of the  Class  B
Certificates or to the Owners of the Residual Certificates pursuant to the terms
of this  Agreement  shall be  distributed  free of the  subordination  described
herein, and any such amounts shall in no event be required to be returned to the
Trustee or paid over to the Owners of the Class A Certificates.


                                       73


     (e) Whenever,  during the administration of the Trust, there comes into the
possession of the Trustee any money or property  which this  Agreement  does not
otherwise  require to be distributed  on account of the Class A Certificates  or
the Class B  Certificates  or to the  Certificate  Insurer,  the  Trustee  shall
distribute  such  money  or  other  property  to  the  Owners  of the  Class  RU
Certificates.

     (f) Each Owner of a Class A Certificate  which pays any Preference  Amounts
theretofore  received by such Owner on account of such Class A Certificate  will
be entitled  to receive  reimbursement  for such  amounts  from the  Certificate
Insurer in accordance with the terms of the Certificate  Insurance  Policy,  but
only after (i) delivering a copy to the Trustee of a final,  nonappealable order
(a "Preference Order") of a court having competent jurisdiction under the United
States  Bankruptcy Code demanding payment of such amount to the bankruptcy court
and  (ii)  irrevocably  assigning  such  Owner's  claim  with  respect  to  such
Preference  Order to the Certificate  Insurer in such form as is required by the
Certificate Insurer. In no event shall the Certificate Insurer pay more than one
Insured Payment in respect of any Preference Amount.

     Section 7.4.  Investment  of  Accounts.(a)  All or a portion of any Account
held by the Trustee shall be invested and  reinvested by the Trustee in the name
of the Trustee for the benefit of the Owners,  as  described  in Section  7.4(c)
hereof.  No  investment  in any Account shall mature later than the Business Day
immediately preceding the next Payment Date and shall be held until maturity.

     (b) Subject to Section 9.1 hereof, the Trustee shall not in any way be held
liable  by  reason  of any  insufficiency  in any  Account  held by the  Trustee
resulting from any loss on any Eligible  Investment  included therein (except to
the extent that the bank serving as Trustee is the obligor thereon).

     (c) Until it is  directed  in  writing  by the  Seller to invest in another
Eligible Investment,  the Trustee shall invest in Eligible Investments described
in paragraph (h) of Section 7.5 hereof.

     (d) All income or other gain from  investments  in any Account  held by the
Trustee shall be deposited in such Account immediately on receipt,  and any loss
resulting from such investments shall be charged to such Account.

     Section 7.5. Eligible Investments . The following are Eligible Investments:

     (a) Direct general  obligations of the United States or the  obligations of
any agency or  instrumentality  of the United States,  the timely payment or the
guarantee of which  constitutes a full faith and credit obligation of the United
States.

     (b) FHLMC senior debt obligations,  but excluding any such securities whose
terms do not provide for payment of a fixed dollar  amount upon maturity or call
for redemption.

     (c) FNMA senior debt  obligations,  but excluding any such securities whose
terms do not provide for payment of a fixed dollar  amount upon maturity or call
for redemption.

     (d) Federal funds,  certificates of deposit, time and demand deposits,  and
bankers'  acceptances  (having original maturities of not more than 365 days) of
any  domestic  bank  


                                       74


(which  may  include  the  Trustee  or  its  affiliate),   the  short-term  debt
obligations of which have been rated A-1 or better by S&P and P-1 by Moody's.

     (e) Deposits of any bank or savings and loan association which has combined
capital,  surplus and undivided  profits of at least  $50,000,000 which deposits
are not in excess of the applicable limits insured by the Bank Insurance Fund or
the Savings Association  Insurance Fund of the FDIC, provided that the long-term
deposits of such bank or savings and loan  association  are rated at least "BBB"
by S&P and "Baa3" by Moody's.

     (f) Commercial paper (having original maturities of not more than 270 days)
rated A-1 or better by S&P and P-1 by Moody's.

     (g)  Investments in money market funds  (including  those of the Trustee or
its affiliates (for which separate compensation may be received)) rated at least
AAAm or AAAm-G by S&P and Aaa by Moody's.

     (h) Such other investments as have been approved in writing by S&P, Moody's
and the Certificate Insurer;

provided that no instrument  described above is permitted to evidence either the
right to receive (a) only interest with respect to obligations  underlying  such
instrument or (b) both principal and interest  payments derived from obligations
underlying such instrument and the interest and principal  payments with respect
to such  instrument  provide a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations;  and provided,  further,
that no instrument described above may be purchased at a price greater than par.
Any Eligible Investment may be purchased by or through the Trustee or any of its
affiliates.  The  Trustee  or  its  affiliates  may  act  as  sponsor,  manager,
depository or advisor with regard to any Eligible Investment.

     Section 7.6. Reports by Trustee. (a) On each Payment Date the Trustee shall
report in writing to each Owner and to the Seller, the Master Servicer,  and the
Transferor with a copy to the Certificate Insurer, S&P and Moody's:

          (i)  amount  of  the  distribution  with  respect  to  each  Class  of
     Certificates;

          (ii) amount of such distributions  allocable to principal,  separately
     identifying the aggregate  amount of any  Prepayments or other  unscheduled
     recoveries of principal included therein;

          (iii) amount of such distributions allocable to interest;

          (iv)  amount  of such  distributions  allocable  to any  Carry-Forward
     Amount;

          (v)  then-outstanding  principal  balance  of each  Class  of  Class A
     Certificates (or in the case of the Class A-IO Certificates, the Class A-IO
     Notional  Amount) as of such  Payment  Date,  together  with the  principal
     amount,  by class,  of each Class A Certificate  (based on a Certificate in
     the original  principal  amount of $1,000) then  Outstanding,  in each case
     after giving effect to any payment of principal on such Payment Date;


                                       75


          (vi)  then-outstanding  principal  balance  of each  class  of Class B
     Certificates, together with the principal amount, by class, of each Class B
     Certificate  (based on a Certificate  in the original  principal  amount of
     $1,000) then  Outstanding,  in each case after giving effect to any payment
     of principal on such Payment Date;

          (vii) total of any  Substitution  Amounts and any Loan Purchase Prices
     included in such distribution;

          (viii) amount of any Supplemental  Interest Payment Amount,  Class B-S
     Certificate  distribution  and any Interest  Advance on such Payment  Date,
     together with the amount of any unreimbursed  Interest Advance then owed to
     the Designated Residual Owner;

          (ix) amount of the Master  Servicing  Fee paid with respect to each of
     the three  Mortgage  Loan  Groups with  respect to the  related  Remittance
     Period;

          (x)  amount  of any  Group I Insured  Payment,  any  Group II  Insured
     Payment  and , any Group III  Insured  Payment  made with  respect  to such
     Payment Date; and

          (xi) of such Payment Date, the Group I Subordinated  Amount, the Group
     II Subordinated Amount and , the Group III Subordinated Amount.

     In preparing  the report  under this  Section  7.6, the Trustee  shall rely
solely upon the electronic report described in Section  10.8(d)(ii) hereof being
received from the Master Servicer or any Sub-Servicer.  The Trustee shall not be
responsible  for its  obligations  under  this  Section  7.6 unless and until it
receives such report from the Master Servicer.

     (b) On each Payment Date the Trustee will  additionally  inform the Seller,
the Master Servicer,  the Transferor,  the Certificate  Insurer, S&P and Moody's
with respect to the following:

          (i) the Group I Available  Funds, the Group II Available Funds and the
     Group III Available Funds for the related Payment Date;

          (ii) the Pool  Principal  Balance with  respect to the three  Mortgage
     Loan Groups as of the end of the related Remittance Period;

          (iii) the number and Principal  Balances of all Mortgage  Loans in the
     three Mortgage Loan Groups which were the subject of Prepayments during the
     related Remittance Period;

          (iv) the total  amount of  payments  in  respect  of or  allocable  to
     interest on the Mortgage Loans in the three  Mortgage Loan Groups  received
     or deemed to have been received  from the related  Mortgagors by the Master
     Servicer  or  any  Sub-Servicer   during  the  related   Remittance  Period
     (including any net income from REO Properties  received  during the related
     Remittance Period);

          (v) the aggregate of all principal payments received or deemed to have
     been received from the related Mortgagors in the three Mortgage Loan Groups
     by the Master Servicer or any  Sub-Servicer  during the related  Remittance
     Period;


                                       76


          (vi) the  aggregate of any  Insurance  Proceeds  received or deemed to
     have been received by the Master  Servicer or any  Sub-Servicer  during the
     related Remittance Period with respect to the three Mortgage Loan Groups;

          (vii)  the  aggregate  of any  Released  Mortgaged  Property  Proceeds
     received  or deemed to have been  received  by the Master  Servicer  or any
     Sub-Servicer during the related Remittance Period with respect to the three
     Mortgage Loan Groups;

          (viii) the aggregate of any Liquidation Proceeds, Liquidation Expenses
     and Net  Liquidation  Proceeds  received or deemed to have been received by
     the Master Servicer or any Sub-Servicer,  and Net Realized Losses incurred,
     during the related  Remittance  Period with  respect to the three  Mortgage
     Loan Groups,  the Group I  Cumulative  Net  Realized  Losses,  the Group II
     Cumulative  Net  Realized  Losses,  the Group III  Cumulative  Net Realized
     Losses and the aggregate  Cumulative Net Realized  Losses since the Startup
     Day and during the prior  12-month  period and the Pool Rolling Three Month
     Delinquency Rate;

          (ix) the total amount of Compensating  Interest payments paid or to be
     paid by the Master Servicer or any  Sub-Servicer  pursuant to Section 10.10
     hereof with respect the three Mortgage Loan Groups;

          (x) the amount of Delinquency  Advances made by the Master Servicer or
     any  Sub-Servicer  pursuant to Section  10.9  hereof  with  respect to such
     Payment Date with respect to the three Mortgage Loan Groups;

          (xi) the monthly  Master  Servicing Fee and any  additional  servicing
     fees paid to the Master  Servicer or any  Sub-Servicer  pursuant to Section
     10.15 hereof with respect to the three Mortgage Loan Groups;

          (xii) the amount of  Delinquency  Advances  with  respect to the three
     Mortgage  Loan  Groups   reimbursable   to  the  Master   Servicer  or  any
     Sub-Servicer  during such Remittance Period pursuant to Section 10.9 hereof
     and not previously reimbursed;

          (xiii) the amount of any Servicing Advance made by the Master Servicer
     or any Sub-Servicer pursuant to Sections 10.9 and 10.13 hereof with respect
     to the three Mortgage Loan Groups and not previously reimbursed;

          (xiv) the Class A-1  Distribution  Amount,  the Class A-2 Distribution
     Amount,  the  Class A-3  Distribution  Amount,  the Class A-4  Distribution
     Amount,  the  Class A-5  Distribution  Amount,  the Class A-6  Distribution
     Amount,  the Class A-7  Distribution  Amount,  the Class A-IO  Distribution
     Amount and the Class B Distribution  Amount,  with the  components  thereof
     stated separately;

          (xv) the weighted average  remaining term to maturity and Net Weighted
     Average  Coupon  Rate of the  Mortgage  Loans  with  respect  to the  three
     Mortgage  Loan  Groups as of the close of  business  on the last day of the
     related Remittance Period;

          (xvi)  the  Group  I  Subordinated   Amount,   Group  I  Subordination
     Deficiency  Amount,   Group  I  Specified   Subordinated  Amount,  Group  I
     Subordination  Increase  Amount,  Group II  Subordinated  Amount,  Group II
     Subordination  Deficiency Amount,  Group II Specified  Subordinated Amount,
     Group II  Subordination  Increase 



                                       77


     Amount, Group III Subordinated  Amount, Group III Subordination  Deficiency
     Amount, Group III Specified Subordinated Amount and Group III Subordination
     Increase Amount;

          (xvii) the Group I Excess Subordinated  Amount,  Group I Subordination
     Reduction  Amount,   Group  II  Excess   Subordinated   Amount,   Group  II
     Subordination  Reduction Amount,  Group III Excess  Subordinated Amount and
     Group III Subordination Reduction Amount, for the related Payment Date;

          (xviii) the number of Mortgage Loans in the three Mortgage Loan Groups
     at the beginning and end of the related Remittance Period;

          (xix) the Group I Shortfall Amount,  the Group II Shortfall Amount and
     the Group III Shortfall Amount for the related Payment Date;

          (xx) such other  information as the Certificate  Insurer or the Seller
     may  reasonably  request  and which is derived  from  information  which is
     produced or available in the ordinary  course of the Master  Servicer's  or
     any  Sub-Servicer's  business or which otherwise  materially relates to the
     transactions  contemplated  hereby and is  provided  to the  Trustee by the
     electronic report described in Section 10.8(d)(ii) hereof; and

          (xxi)  the  number  and  Principal   Balance  of  any  Mortgage  Loans
     repurchased  during  the  related  Remittance  Period  pursuant  to Section
     10.13(f) and the number and  cumulative  Principal  Balance of all Mortgage
     Loans so repurchased since the Cut-Off Date.

     (c) In addition,  on each Payment Date the Trustee will disseminate to each
Owner, the Seller,  the Master Servicer and to the Transferor with a copy to the
Certificate Insurer, S & P and Moody's,  together with the information described
in Subsection (a) preceding, the following information with respect to the three
Mortgage  Loan Groups as of the close of business on the last day of the related
Remittance Period,  which is required to be prepared by the Master Servicer or a
Su Servicer and furnished to the Trustee pursuant to Section  10.8(d)(ii) hereof
for such purpose on or prior to the related Remittance Date:

          (i)  total  number  of  Mortgage  Loans  and the  aggregate  Principal
     Balances thereof, together with the number and aggregate principal balances
     of Mortgage Loans (a) 30-59 days Delinquent,  (b) 60-89 days Delinquent and
     (c) 90 or more days Delinquent;

          (ii) number and aggregate  principal balances of all Mortgage Loans in
     foreclosure  proceedings  (and  whether  any such  Mortgage  Loans are also
     included in any of the statistics described in the foregoing clause (i));

          (iii) number and aggregate  principal  balances of all Mortgage  Loans
     relating to  Mortgagors  in  bankruptcy  proceedings  (and whether any such
     Mortgage Loans are also included in any of the statistics  described in the
     foregoing clauses (i) and (ii));

          (iv) number and  aggregate  principal  balances of all Mortgage  Loans
     relating to REO  Properties  (and whether any such Mortgage  Loans are also
     included in any of the statistics  described in the foregoing  clauses (i),
     (ii) and (iii));


                                       78


          (v) number and aggregate  principal  balances of all Mortgage Loans as
     to which foreclosure proceedings were commenced during the prior Remittance
     Period;

          (vi)  schedule  regarding  cumulative  foreclosures  since the Cut-Off
     Date; and

          (vii) book value of any REO Property and any income  received from REO
     Properties during the prior Remittance Period.

     The Seller,  the Master Servicer,  the Transferor and the Trustee on behalf
of  Certificateholders  and the Trust (the "Trust Parties") hereby authorize the
Certificate Insurer to include the information  contained in reports provided to
the Certificate Insurer hereunder (the  "Information") on Bloomberg,  an on-line
computer based information  network maintained by Bloomberg L.P.  ("Bloomberg"),
or in other electronic or print  information  services.  The Trust Parties agree
not to commence  any actions or  proceedings,  or  otherwise  assert any claims,
against the  Certificate  Insurer or its  affiliates  or any of the  Certificate
Insurer's or its  affiliates'  respective  agents,  representatives,  directors,
officers or employees (collectively, the "Certificate Insurer Parties"), arising
out of, or related to or in connection with the dissemination  and/or use of any
Information by the Certificate  Insurer,  including,  but not limited to, claims
based  on  allegations  of  inaccurate,  incomplete  or  erroneous  transfer  of
information by the Certificate  Insurer to Bloomberg or otherwise (other than in
connection   with  the  Certificate   Insurer's  gross   negligence  or  willful
misconduct).  The Trust  Parties  waive  their  rights to assert any such claims
against  the  Certificate  Insurer  Parties  and fully and  finally  release the
Certificate Insurer Parties from any and all such claims, demands,  obligations,
actions and liabilities (other than in connection with the Certificate Insurer's
gross  negligence  or willful  misconduct).  The  Certificate  Insurer  makes no
representations or warranties, expressed or implied, of any kind whatsoever with
respect to the accuracy, adequacy, timeliness, completeness,  merchantability or
fitness for any particular purpose of any Information in any form or manner. The
Certificate  Insurer  reserves  the right at any time to withdraw or suspend the
dissemination of the Information by the Certificate Insurer. The authorizations,
covenants  and  obligations  of the Trust  Parties  under this section  shall be
irrevocable and shall survive the termination of this Agreement.

     Section 7.7. Drawings under the Certificate Insurance Policy and Reports by
Trustee.

     (a) On each Determination  Date the Trustee shall determine,  no later than
12:00 noon on such  Determination  Date,  whether a Group I Shortfall  Amount, a
Group II  Shortfall  Amount  or a Group III  Shortfall  Amount  has  theretofore
occurred and will remain  uncured on the following  Payment Date,  and whether a
Group I Shortfall  Amount,  a Group II Shortfall Amount or a Group III Shortfall
Amount with respect to the Group I Mortgage  Loans,  the Group II Mortgage Loans
or the Group III Mortgage Loans will occur on the following Payment Date. If the
Trustee  determines that a Group I Shortfall Amount, a Group II Shortfall Amount
or a Group III Shortfall Amount will, based on the amount then on deposit in the
Certificate Account and amounts to be deposited in the Certificate Account prior
to such  Payment  Date on  account of the  Trustee's  advancing  obligations  as
successor  Master  Servicer as set forth in Section 11(j)  hereof,  occur on the
following  Payment Date, the Trustee shall furnish the  Certificate  Insurer and
the  Seller  with a  completed  Notice in the form set forth as Exhibit A to the
Certificate Insurance Policy. The Notice shall specify the amount of the Insured
Payment  and shall  constitute  a claim for an Insured  Payment  pursuant to the
Certificate Insurance Policy.

     (b) The  Trustee  shall  report to the  Seller,  the Master  Servicer,  the
Transferor and the Certificate  Insurer with respect to the amounts then held in
each Account held by the 


                                       79


Trustee and the identity of the investments included therein, as the Seller, the
Master Servicer, the Transferor or the Certificate Insurer may from time to time
request. Without limiting the generality of the foregoing, the Trustee shall, at
the  request  of  the  Seller,  the  Master  Servicer,  the  Transferor  or  the
Certificate  Insurer transmit promptly to the Seller,  the Master Servicer,  the
Transferor and the Certificate  Insurer copies of all accountings of receipts in
respect  of the  Mortgage  Loans  furnished  to it by the Master  Servicer  or a
Sub-Servicer.

     (c) Upon receipt of Insured Payments from the Certificate Insurer under the
Certificate Insurance Policy, the Trustee shall deposit such Insured Payments in
the Policy Payments  Account.  The Trustee shall withdraw  Insured Payments from
the Policy  Payments  Account in accordance  with section  13.4(a).  The Trustee
shall  distribute all Insured Payments  received,  or the proceeds  thereof,  in
accordance  with  Section  7.3(b)  and  7.3(c)  to the  Owners  of the  Class  A
Certificates of the related Class.

     (d) The Trustee shall (i) receive Insured Payments as  attorney-in-fact  of
each  Owner of the Class A  Certificates  of the  related  Class  receiving  any
Insured  Payment from the  Certificate  Insurer and (ii)  disburse  such Insured
Payment  to the  Owners  of the  related  Class A  Certificates  as set forth in
Section 7.3(b) and 7.3(c). The Certificate  Insurer shall be entitled to receive
the related Reimbursement Amount pursuant to Section  7.3(b)(iii)(C) hereof with
respect to each Insured  Payment made by the  Certificate  Insurer.  The Trustee
hereby agrees on behalf of each Owner of Class A Certificates  and the Trust for
the benefit of the Certificate Insurer that it recognizes that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying  through the Trustee),  to the Owners of such Class A  Certificates,  the
Certificate Insurer will be entitled to receive the related Reimbursement Amount
pursuant to Section 7.3(b)(iii)(C) hereof.

     (e)  Insured  Payments  disbursed  by  the  Trustee  from  proceeds  of the
Certificate  Insurance Policy shall not be considered  payment by the Trust Fund
nor shall such payments  discharge the obligation of the Trust Fund with respect
to the related Class A Certificates,  and the  Certificate  Insurer shall become
the owner of such  unpaid  amounts  due from the Trust  Fund in  respect  of the
related Class A Certificates. The Trustee hereby agrees on behalf of each Holder
of a related Class A Certificate for the benefit of the Certificate Insurer that
it recognizes that to the extent the Certificate Insurer makes Insured Payments,
either directly or indirectly (as by paying through the Trustee),  to the Owners
of any Class A Certificates,  the Certificate  Insurer will be subrogated to the
rights of such Owners with respect to such Insured  Payment,  shall be deemed to
the  extent  of  payments  so  made to be a  registered  Owner  of such  Class A
Certificates and shall receive all future distributions (subject to the priority
set forth in  7.3(b)(iii))  until all such Insured  Payments by the  Certificate
Insurer,  together  with  interest  thereon  at the  interest  rate borne by the
related  Class A  Certificates,  have been fully  reimbursed.  To evidence  such
subrogation, the Trustee shall note the Certificate Insurer's rights as subrogee
on the  registration  books  maintained  by the Trustee  upon  receipt  from the
Certificate Insurer of proof of payment of any Insured Payment.

     Section  7.8.  Allocation  of Realized  Losses. If, on any  Payment  Date,
following the making of all allocations, transfers and distributions (other than
as provided in this  Section) on such  Payment Date (x) the sum of the Class A-1
Principal  Balance,  the Class A-2  Principal  Balance,  the Class A-3 Principal
Balance,  the Class A-4 Principal Balance,  the Class A-5 Principal Balance, the
Class A-6 Principal Balance,  the Class A-7 Principal  Balance,  and the Class B
Principal  Balance  exceeds  (y) the Pool  Principal  Balance as of the close of
business on the last day of the  related  Remittance  Period  (any such  excess,
"Allocable  Losses"),  such Allocable  Losses shall be applied as a reduction of
the Class B  Principal  Balance  until the Class B  Principal  Balance  has been
reduced to zero.


                                       80


     Section 7.9. Supplemental Interest Payments.

     (a) The parties hereto do hereby create and establish a trust,  the "Access
Financial  Supplemental  Interest  Trust  1997-3"  (the  "Supplemental  Interest
Trust"). The Supplemental  Interest Trust shall hold two trust accounts,  each a
"Supplemental  Interest Payment Account",  to be held by the Trustee in its name
on behalf of the Supplemental Interest Trust.

     If, on any Determination Date, the Trustee determines that the amount to be
available on the next Payment Date in a Supplemental  Interest  Payment  Account
with respect to Class A-6 or Class A-7 (such amount, the "Supplemental  Interest
Payment  Amount"  with respect to such Class) is less than the excess of (i) the
Full  Interest  Distribution  Amount  for such  Class  over  (ii)  the  Interest
Distribution  Amount for such Class as of such Payment Date (the difference,  if
any,  between the  Supplemental  Interest  Payment  Amount and such excess,  the
"Class A-6  Formula  Interest  Shortfall"  or the "Class  A-7  Formula  Interest
Shortfall",  as the case may be), the Trustee shall deliver a notice in the form
of  Exhibit  O  hereto  to the  Designated  Residual  Owner  demanding  that the
Designated  Residual Owner fund such Formula  Interest  Shortfall on the related
Payment Date. The amount so funded by the Designated  Residual Owner on any such
Payment Date is the  "Interest  Advance"  with respect to the related  Class for
such Payment Date. The Trustee shall deposit any Interest Advance received by it
in the amount of the Formula Interest  Shortfall for such Class into the Class A
Group II Distribution Account or the Class A Group III Distribution  Account, as
the case may be.

     On  each  Payment  Date,  the  Trustee  shall  withdraw  from  the  related
Supplemental Interest Payment Account and deposit the Class A-6 Formula Interest
Shortfall in the Class A Group II Distribution  Account or the Class A-7 Formula
Interest Shortfall in the Class A Group III Distribution Account;  provided that
the amount to be  withdrawn  may not exceed the  related  Supplemental  Interest
Payment Amount (such amount, the "Funded Amount").

     (b) Any portion of the related  Supplemental  Interest Payment Amount after
application of clause (a) above (the "Remaining Amount") shall be applied in the
following order of priority:

          (i) to the Designated  Residual  Owner,  as  reimbursement  for unpaid
     Interest  Advances,  together with interest thereon (the "Interest  Advance
     Reimbursement Amount"), with the earliest Interest Advances being deemed to
     be paid first; and

          (ii) to the  Owners  of the  Class  B-S  Certificates,  all  remaining
     amounts then on deposit in the Supplemental  Interest  Payment Account,  to
     such Owners pro rata in accordance with the Percentage Interests. --- ----

                                  ARTICLE VIII
                                        
                              TERMINATION OF TRUST

     Section 8.1.  Termination  of Trust.  The Trust  created  hereunder and all
obligations created by this Agreement will terminate upon the earlier of (i) the
payment to the Owners of all Certificates of all amounts held by the Trustee and
required to be paid to such Owners  pursuant to this Agreement upon the later to
occur of (a) the final  payment or other  liquidation  (or any advance made with
respect  thereto)  of the last  Mortgage  Loan in the  Trust  Estate  or (b) the
disposition  of all property  acquired in respect of any Mortgage Loan remaining
in the  Trust  Estate or (ii) at any time when a  Qualified  Liquidation  of the
Trust is effected as


                                       81


described  below.  To effect a termination of this Agreement  pursuant to clause
(b) above, the Owners of all Certificates then Outstanding shall (x) unanimously
direct  the  Trustee  on  behalf  of the  Trust  to  adopt  a plan  of  complete
liquidation with respect to each REMIC, as contemplated by Section 860F(a)(4) of
the Code and (y)  provide to the  Trustee an opinion of counsel  experienced  in
federal  income tax matters to the effect that such  liquidation  constitutes  a
Qualified  Liquidation  and the Trustee either shall sell the Mortgage Loans and
distribute  the  proceeds  of the  liquidation  of the  Trust  Estate,  or shall
distribute  equitably  in kind all of the  assets  of the  Trust  Estate  to the
remaining Owners of the Certificates  each in accordance with such plan, so that
the  liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the liquidation and the termination of this Agreement occur no later
than  the  close  of the 90th day  after  the  date of  adoption  of the plan of
liquidation and such  liquidation  qualifies as a Qualified  Liquidation.  In no
event,  however,  will the Trust created by this Agreement  continue  beyond the
expiration of  twenty-one  (21) years from the death of the last survivor of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the United  Kingdom,  living on the date hereof.  The Trustee shall give written
notice of termination of the Agreement to the Certificate Insurer and each Owner
in the manner set forth in Section 12.5 hereof.

     Section 8.2. Termination Upon Option of the Seller.

     (a) On any  Remittance  Date on or after the  Remittance  Date on which the
then-outstanding  aggregate  Principal  Balances  of the  Mortgage  Loans is ten
percent or less of the Original Pool Principal Balance, the Seller may determine
to purchase and may cause the purchase from the Trust of all (but not fewer than
all)  Mortgage  Loans and all  property  theretofore  acquired in respect of any
Mortgage Loan by  foreclosure,  deed in lieu of  foreclosure,  or otherwise then
remaining  in the  Trust  Estate  at a price  equal  to  100%  of the  aggregate
Principal  Balances of the related  Mortgage  Loans as of the day of termination
minus  amounts   remitted  from  the  Principal  and  Interest  Account  to  the
Certificate Account representing  collections of principal on the Mortgage Loans
during the current  Remittance  Period,  plus (i) one  month's  interest on such
amount  computed at the weighted  average  Coupon Rate for the related  Mortgage
Loan Group, (ii) the aggregate amount of any unreimbursed  Delinquency  Advances
and Servicing  Advances,  including amounts which would be Delinquency  Advances
which the Master  Servicer  has  theretofore  failed to remit,  (iii) any amount
owing to the Trustee,  (iv) any  Reimbursement  Amount owing to the  Certificate
Insurer  and the  Trustee,  (v) any Insured  Payment due on the related  Payment
Date,  (vi) the amount of any unpaid  Interest  Advances and (vii) the aggregate
amount of any unpaid Supplemental Interest Payment Amounts. The Seller shall pay
such termination price to the Trustee for deposit in the Certificate Account. In
connection with such termination, the Master Servicer shall remit to the Trustee
all amounts (net of  investment  earnings and providing  for  investment  losses
pursuant to Section 10.8(b) hereof,  net of the Master  Servicing Fee and net of
amounts  reimbursable for Delinquency  Advances and Servicing  Advances) then on
deposit in the  Principal  and Interest  Account for deposit to the  Certificate
Account,  which deposit shall be deemed to have occurred  immediately  preceding
such purchase.

     (b) In connection  with any such purchase,  the Seller shall provide to the
Trustee an opinion of counsel  experienced  in federal income tax matters to the
effect that such purchase  constitutes a Qualified  Liquidation  with respect to
each REMIC.

     (c)  Promptly  following  any such  purchase,  the Trustee will release the
Files, with appropriate  endorsements and transfer  documents,  to the Seller or
otherwise upon its order.

     Section 8.3.  Auction  Sale.  If the Seller  fails,  by the  ninetieth  day
following the first  Remittance  Date on which such option may be exercised,  to
exercise its purchase option


                                       82


pursuant  to  Section  8.2  hereof,  then upon  receipt  of  written  notice and
direction from the Seller,  the Trustee will notify the  Representative  (or, if
the  Representative  is unable  or  unwilling,  another  investment  banking  or
whole-loan trading firm selected by the Seller (the Representative or such other
investment  bank or trading firm,  the  "Advisor") who will solicit on behalf of
the Trustee  competitive  bids for the purchase of the  Mortgage  Loans for fair
market value. Such solicitation  shall be conducted  substantially in the manner
described in Exhibit N hereto.  In the event that satisfactory bids are received
as described  below,  the proceeds of the sale of such assets shall be deposited
into the Certificate  Account.  The Trustee will ask the Advisor to solicit,  on
behalf  of the  Trustee,  good-faith  bids  from no fewer  than two  prospective
purchasers that are considered at the time to be competitive participants in the
home equity  market.  The Advisor  will consult  with any  securities  brokerage
houses  identified  by the  Seller  as  then  making  a  market  in the  Class A
Certificates  to obtain a  determination  as to whether the fair market value of
such assets has been offered.

     Any purchaser of such Mortgage Loans must agree to the  continuation of the
Master  Servicer or any successor  Master  Servicer as servicer of the assets on
terms substantially similar to those in this Agreement.

     If the highest  good-faith  bid  received  by the Advisor  from a qualified
bidder is, in the judgment of the Representative,  not less than the fair market
value of such Mortgage Loans and if such bid would equal the amount set forth in
the following  sentence,  the Trustee,  following  consultation with and written
direction  from the Advisor and the Seller,  will sell and assign such  Mortgage
Loans without  representation,  warranty or recourse to such highest  bidder and
will redeem the Class A  Certificates.  For the Trustee to consummate  the sale,
the bid must be at least  equal to the  termination  price set forth in  Section
8.2(a) hereof.  In addition,  the bid must be in an amount sufficient to pay the
fees and expenses of the Trustee owing  hereunder.  If such  conditions  are not
met, the Trustee will,  following  consultation with the Advisor and the Seller,
decline to  consummate  such sale.  In  addition,  the Trustee  will  decline to
consummate  such sale unless it receives  from the Advisor an opinion of counsel
addressed  to it and the  Certificate  Insurer that such sale will not give rise
either to any "prohibited  transaction" tax under section 860F(a)(1) of the Code
or to any tax on  contributions  to any REMIC  after  the  "startup  day"  under
section  860G(d)(1)  of the Code. In the event such sale is not  consummated  in
accordance  with the foregoing,  the Trustee will not be under any obligation to
solicit any further  bids or  otherwise  to  negotiate  any further  sale of the
Mortgage Loans. In such event,  however,  if directed by the Seller, the Trustee
may  solicit  bids  from  time to time in the  future  for the  purchase  of the
Mortgage Loans upon the same terms described above. The Trustee may consult with
the  Advisor  and  the  advice  of  the  Advisor  shall  be  full  and  complete
authorization and protection in respect of any action taken, suffered or omitted
by it  hereunder.  The Seller shall  reimburse the Trustee for any fees incurred
under this Section 8.3 if a sale is not consummated.

     Section 8.4.  Disposition  of  Proceeds.  The Trustee  shall,  upon receipt
thereof,  deposit the proceeds of any  liquidation  or  termination of the Trust
Estate pursuant to this Article VIII to the Certificate  Account for application
as provided in Section 7.3 hereof.

                                   ARTICLE IX

                                  THE TRUSTEE

     Section 9.1. Certain Duties and Responsibilities.


                                       83


     (a) The Trustee (i) except during the  continuance  of an Event of Default,
undertakes to perform such duties and only such duties as are  specifically  set
forth in this Agreement,  and no implied  covenants or obligations shall be read
into this Agreement  against the Trustee and (ii) in the absence of bad faith on
its part,  may  conclusively  rely,  as to the truth of the  statements  and the
correctness of the opinions  expressed  therein,  upon  certificates or opinions
furnished pursuant to and conforming to the requirements of this Agreement;  but
in the case of any such  certificates or opinions which by any provision  hereof
are specifically required to be furnished to the Trustee,  shall be under a duty
to examine the same to determine whether or not they conform to the requirements
of this Agreement.

     During the  continuance of an Event of Default,  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 with respect to such person's property or affairs.

     (b)  Notwithstanding  the retention of the Master Servicer  pursuant hereto
and subject to the  provisions  of Section  11.1  hereof,  the Trustee is hereby
empowered  (but not  obligated)  to perform  the  duties of the Master  Servicer
hereunder  following  the  failure of the Master  Servicer  to perform  pursuant
hereto. Specifically,  and not in limitation of the foregoing, the Trustee shall
have the power (but not the obligation):

     (i)  to collect Mortgagor payments;

     (ii) to foreclose on defaulted Mortgage Loans;

     (iii)to  enforce  due-on-sale  clauses  and to enter  into  assumption  and
          substitution agreements as permitted by Article X hereof;

     (iv) to deliver instruments of satisfaction pursuant to Article X hereof;

     (v)  to enforce the Mortgage Loans; and

     (vi) to  make  Delinquency  Advances  and  Servicing  Advances  and  to pay
          Compensating Interest, in the manner required by this Agreement.

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

     (i)  this  subsection  shall not be construed to limit the effect of clause
          (a) of this Section;

     (ii) the Trustee shall not be liable for any error of judgment made in good
          faith by an  Authorized  Officer,  unless it shall be proved  that the
          Trustee was negligent in ascertaining the pertinent facts;

     (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 the Seller or the  Certificate  Insurer or, with the
          Certificate  Insurer's  consent,  of  the  Owners  of  a  majority  in
          Percentage  Interest  of the  Certificates  of the  affected  Class or
          Classes  relating  to the time,  method  


                                       84


          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 relating to such Certificates;

     (iv) the Trustee  shall not be required to take notice or be deemed to have
          notice or  knowledge  of any  default  by the  Seller or by the Master
          Servicer  unless  the  Trustee  shall  have  received  written  notice
          thereof.  In the absence of actual receipt of such notice, the Trustee
          may conclusively assume that there is no such default; and

     (v)  Subject to the other provisions of this Agreement and without limiting
          the generality of this Section,  the Trustee shall have no duty (A) to
          see to any recording,  filing,  or depositing of this  Agreement,  any
          Mortgage  or  any  agreement  referred  to  herein  or  any  financing
          statement or continuation statement evidencing a security interest, or
          to  see  to the  maintenance  of  any  such  recording  or  filing  or
          depositing  or to any  rerecording,  refiling or  redepositing  of any
          thereof,  (B) to  see to any  insurance,  (C) to see  the  payment  or
          discharge of any tax, assessment,  or other governmental charge or any
          lien or  encumbrance  of any kind owing with  respect to,  assessed or
          levied  against,  any property of the Trust,  (D) to confirm or verify
          the contents of any reports or  certificates of the Master Servicer or
          any  Sub-Servicer  delivered to the Trustee pursuant to this Agreement
          or any Sub-Servicing  Agreement  believed by the Trustee to be genuine
          and to have been signed or presented by the proper party or parties.

     (d) Whether or not therein  expressly so provided,  every provision of this
Agreement  relating to the conduct or  affecting  the  liability of or affording
protection to the Trustee shall be subject to the provisions of this Section.

     (e) No provision of this  Agreement  shall require the Trustee 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 or
powers, if it shall have reasonable grounds for believing that repayment of such
funds or adequate  indemnity  against such risk or  liability is not  reasonably
assured to it and none of the provisions  contained in this  Agreement  shall in
any event require the Trustee to perform,  or be  responsible  for the manner of
performance of, any of the obligations of the Master Servicer  hereunder  except
during  such time,  if any,  as the Trustee  shall be the  successor  to, and be
vested with the rights, duties and powers and privileges of, the Master Servicer
in accordance with the terms of this Agreement.

     (f) The permissive right of the Trustee to take actions  enumerated in this
Agreement  shall  not be  construed  as a duty  and  the  Trustee  shall  not be
answerable for other than its own negligence or willful misconduct.

     (g) The Trustee  shall be under no  obligation to institute any suit, or to
take any remedial  proceeding under this Agreement,  or to take any steps in the
execution of the trusts hereby  created or in the  enforcement of any rights and
powers  hereunder  until it shall be indemnified to its reasonable  satisfaction
against  any and all costs and  expenses,  outlays  and  counsel  fees and other
reasonable  disbursements  and against all liability,  except liability which is
adjudicated  to have resulted  from its  negligence  or willful  misconduct,  in
connection with any action so taken.


                                       85


     Section 9.2.  Removal of Trustee for Cause.  (a) The Trustee may be removed
pursuant to clause (b) hereof upon the occurrence of any of the following events
(whatever  the  reason  for such  event and  whether  it shall be  voluntary  or
involuntary  or be effected  by  operation  of law or pursuant to any  judgment,
decree  or  order  of  any  court  or  any  order,  rule  or  regulation  of any
administrative or governmental body):

          (1)  the  Trustee  shall fail to  distribute  to the  Owners  entitled
               thereto on any Payment Date amounts available for distribution in
               accordance with the terms hereof; or

          (2)  the  Trustee  shall fail in the  performance  of, or breach,  any
               covenant or agreement of the Trustee in this Agreement, or if any
               representation  or warranty of the Trustee made in this Agreement
               or in any certificate or other writing delivered  pursuant hereto
               or in  connection  herewith  shall prove to be  incorrect  in any
               material  respect  as of the time when the same  shall  have been
               made,  and such failure or breach shall  continue or not be cured
               for a period of 30 days after  there  shall have been  given,  by
               registered or certified mail, to the Trustee by the Seller or the
               Certificate  Insurer  or by the  Owners  of at  least  25% of the
               aggregate Percentage Interest represented by any Class of Class A
               Certificates,  or,  if  there  are no Class A  Certificates  then
               Outstanding, by such Percentage Interest represented by any Class
               of Class B Certificates, a written notice specifying such failure
               or breach and requiring it to be remedied  (unless the Trustee is
               aware of such  breach as  evidenced  by notice  from the  Trustee
               pursuant  to Section  9.2(b) in which case the 30 day cure period
               shall begin at the time such notice was given); or

          (3)  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,
               marshalling of assets and liabilities or similar proceedings,  or
               for the winding-up or liquidation of its affairs, shall have been
               entered against the Trustee,  and such decree or order shall have
               remained in force  undischarged  or  unstayed  for a period of 60
               days; or

          (4)  a  conservator  or  receiver or  liquidator  or  sequestrator  or
               custodian  of the  property  of the Trustee is  appointed  in any
               insolvency,  readjustment  of debt,  marshalling  of  assets  and
               liabilities or similar  proceedings of or relating to the Trustee
               or relating to all or substantially all of its property; or

          (5)  the  Trustee  shall  become  insolvent  (however   insolvency  is
               evidenced),  generally  fail to pay its  debts as they  come due,
               file or consent to the filing of a petition to take  advantage of
               any  applicable  insolvency or  reorganization  statute,  make an
               assignment for the benefit of its creditors,  voluntarily suspend
               payment  of its  obligations,  or take  corporate  action for the
               purpose of any of the foregoing.


                                       86


     (b) The Seller and the  Trustee  shall give  notice to each  other,  to the
Certificate  Insurer,  the Transferor and to each Owner if it becomes aware that
an event described in Subsection (a) has occurred and is continuing.

     (c) If any event described in Subsection (a) occurs and is continuing, then
and in every such case (x) the Seller or the Certificate Insurer or (y) with the
consent of the Certificate  Insurer,  the Owners of a majority of the Percentage
Interest  represented by any Class of Class A Certificates,  or, if there are no
Class A Certificates then Outstanding,  by such Percentage Interest  represented
by any Class of Class B Certificates then  Outstanding,  may, whether or not the
Trustee resigns pursuant to Section 9.9 hereof,  immediately,  concurrently with
the giving of notice to the Trustee, appoint a successor trustee pursuant to the
terms of Section 9.9 hereof.

     Section 9.3. Certain Rights of the Trustee. Except as otherwise provided in
Section 9.1 hereof:

          (a) the  Trustee  may  rely  and  shall  be  protected  in  acting  or
     refraining  from  acting  upon  any  resolution,   certificate,  statement,
     instrument,  opinion, report, notice, request,  direction,  consent, order,
     bond,  note or other paper or document  believed by it to be genuine and to
     have been signed or presented by the proper party or parties;

          (b) any request or  direction of the Seller or the Owners of any Class
     of  Certificates  mentioned  herein  shall be  sufficient  if  evidenced in
     writing;

          (c) whenever in the administration of this Agreement the Trustee shall
     deem it desirable that a matter be proved or  established  prior to taking,
     suffering  or omitting  any action  hereunder,  the Trustee  (unless  other
     evidence  be herein  specifically  prescribed)  may,  in the absence of bad
     faith on its part, rely upon an Officer's Certificate;

          (d) the Trustee may consult with  counsel,  and the written  advice of
     such counsel  shall be full and complete  authorization  and  protection in
     respect of any action  taken,  suffered or omitted by it  hereunder in good
     faith and in reasonable reliance thereon;

          (e) the Trustee  shall be under no  obligation  to exercise any of the
     rights or powers vested in it by this Agreement at the request or direction
     of any of the Owners pursuant to this  Agreement,  unless such Owners shall
     have offered to the Trustee  reasonable  security or indemnity  against the
     costs, expenses and liabilities which might be incurred by it in compliance
     with such request or direction;

          (f) 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,  direction,  consent, order,
     bond,  note or other paper or document,  but the Trustee in its  discretion
     may make such further inquiry or  investigation  into such facts or matters
     as it may see fit;

          (g) the Trustee may execute any of the trusts or powers  hereunder  or
     perform any duties  hereunder  either  directly or by or through  agents or
     attorneys and the Trustee shall not be  responsible  for any  misconduct or
     negligence on the part of any agent or attorney  appointed with due care by
     it hereunder; and


                                       87


          (h) the  Trustee  shall not be liable for any action it takes or omits
     to take in good faith which it reasonably  believes to be authorized by the
     Authorized  Officer of any Person or within its rights or powers under this
     Agreement other than as to validity and  sufficiency of its  authentication
     of the Certificates.

     Section 9.4. Not Responsible for Recitals or Issuance of Certificates.  The
recitals  contained  herein and in the  Certificates,  except any such  recitals
relating to the Trustee,  shall be taken as the statements of the Seller and the
Master Servicer and the Trustee assumes no responsibility for their correctness.
The Trustee makes no  representation  as to the validity or  sufficiency of this
Agreement,  any  offering  materials  relating  to the  Certificates,  or of the
Certificates other than as to the validity and sufficiency of its authentication
of the Certificates.

     Section 9.5. May Hold  Certificates.  The Trustee or any other agent of the
Trust, in its individual or any other  capacity,  may become an Owner or pledgee
of  Certificates  and may otherwise  deal with the Trust with the same rights it
would have if it were not Trustee or such other agent.

     Section  9.6.  Money  Held in Trust.  Money  held by the  Trustee  in trust
hereunder  need not be  segregated  from other trust funds  except to the extent
required  herein or required by law. The Trustee shall be under no liability for
interest on any money received by it hereunder  except as otherwise  agreed with
the Seller and except to the extent of income or other gain on investments which
are  deposits in or  certificates  of deposit of the  Trustee in its  commercial
capacity and income or other gain  actually  received by the Trustee on Eligible
Investments.

     Section 9.7.  Compensation  and  Reimbursement.  The Trustee  shall receive
compensation  for fees and  reimbursement  for expenses  pursuant to Section 2.5
hereof and Section 7.3(b)(i) hereof. The Trustee shall have no lien on the Trust
Estate for the payment of such fees and expenses.

     Section 9.8.  Corporate Trustee Required;  Eligibility.  There shall at all
times be a  Trustee  hereunder  which  shall  be a  corporation  or  association
acceptable to the Certificate Insurer and organized and doing business under the
laws of the United States of America or of any State  authorized under such laws
to exercise corporate trust powers,  having a combined capital and surplus of at
least  $100,000,000,  subject to supervision or examination by the United States
of  America,  having a rating or ratings  acceptable  to the Seller and having a
long-term deposit rating of at least BBB from S&P and Baa2 from Moody's (or such
lower rating as may be acceptable to S&P, Moody's and the Certificate  Insurer).
If such Trustee  publishes  reports of condition at least annually,  pursuant to
law or to the requirements of the aforesaid  supervising or examining authority,
then for the purposes of this Section,  the combined capital and surplus of such
corporation  or  association  shall be deemed  to be its  combined  capital  and
surplus as set forth in its most recent report of condition so published.  If at
any  time  the  Trustee  shall  cease  to be  eligible  in  accordance  with the
provisions  of this  Section,  it shall,  upon the  request of the Seller or the
Certificate  Insurer  resign  immediately  in the  manner  and with  the  effect
hereinafter specified in this Article IX.

     Section 9.9.  Resignation and Removal;  Appointment of Successor . (a)__ No
resignation or removal of the Trustee and no appointment of a successor  trustee
pursuant to this  Article IX shall  become  effective  until the  acceptance  of
appointment by the successor trustee under Section 9.10 hereof.


                                       88


     (b) The Trustee, or any trustee or trustees hereafter appointed, may resign
at any time by giving written notice of resignation to the Certificate  Insurer,
the Seller,  the Master  Servicer and to the Transferor and by mailing notice of
resignation  by  first-class  mail,  postage  prepaid,  to the  Owners  at their
addresses appearing on the Register.  Upon receiving notice of resignation,  the
Seller shall  promptly  appoint a successor  trustee or trustees  satisfying the
eligibility  requirements  of Section 9.8 by written  instrument,  in duplicate,
executed on behalf of the Trust by an Authorized Officer of the Seller, one copy
of which  instrument shall be delivered to the Trustee so resigning and one copy
to the successor  trustee or trustees.  If no successor  trustee shall have been
appointed and have accepted  appointment within 30 days after the giving of such
notice of resignation, the resigning trustee may petition any court of competent
jurisdiction  for the appointment of a successor  trustee,  or any Owner may, on
behalf of himself and all others similarly situated, petition any such court for
the  appointment of a successor  trustee.  Such court may thereupon,  after such
notice,  if any,  as it may deem  proper  and  prescribed,  appoint a  successor
trustee.

     (c) If at any time the Trustee shall cease to be eligible under Section 9.8
hereof and shall fail to resign after written request  therefor by the Seller or
the Certificate  Insurer,  the Seller or the Certificate  Insurer may remove the
Trustee and the  Seller,  with the consent of the  Certificate  Insurer,  or the
Certificate  Insurer may appoint a successor trustee by written  instrument,  in
duplicate,  executed  on  behalf of the Trust by an  Authorized  Officer  of the
Seller  or the  Certificate  Insurer,  one  copy of  which  instrument  shall be
delivered to the Trustee so removed and one copy to the successor trustee.

     (d) The Owners of a majority of the Percentage Interests represented by any
Class of Class A Certificates with the consent of the Certificate  Insurer,  or,
if there  are no  Class A  Certificates  then  Outstanding,  by such  Percentage
Interest represented by any Class of Class B Certificates then Outstanding,  may
at any time remove the Trustee and appoint a successor  trustee by delivering to
the Trustee to be removed, to the successor trustee so appointed,  to the Seller
and to the  Certificate  Insurer,  copies of the  record of the act taken by the
Owners, as provided for in Section 12.3 hereof.

     (e) If the Trustee fails to perform its duties in accordance with the terms
of this Agreement or becomes  ineligible to serve as Trustee,  the Seller or the
Certificate  Insurer may remove the Trustee and the Seller,  with the consent of
the  Certificate  Insurer,  or the  Certificate  Insurer may appoint a successor
trustee  by  written  instrument,  in  triplicate,  signed by the  Seller or the
Certificate  Insurer  duly  authorized,  one  complete  set to the  Seller,  one
complete  set to the Trustee so removed and one  complete  set to the  successor
trustee so appointed.

     (f) If the Trustee shall resign,  be removed or become incapable of acting,
or if a vacancy  shall  occur in the office of the  Trustee  for any cause,  the
Seller shall promptly  appoint a successor  trustee  satisfying the  eligibility
requirements of Section 9.8.

     (g) The Seller  shall give  notice of any removal of the Trustee by mailing
notice of such event by  first-class  mail,  postage  prepaid,  to the Owners as
their names and addresses appear in the Register.  Each notice shall include the
name of the successor trustee and the address of its corporate trust office.

     Section  9.10.  Acceptance  of  Appointment  by  Successor  Trustee.  Every
successor trustee appointed hereunder shall execute,  acknowledge and deliver to
the Seller on behalf of the Trust and to its  predecessor  Trustee an instrument
accepting  such  appointment  hereunder and stating its  eligibility to serve as
Trustee  hereunder,  and thereupon the resignation or removal of the predecessor
Trustee shall become effective and such successor trustee, without


                                       89


any further act,  deed or  conveyance,  shall become vested with all the rights,
powers,  trusts,  duties and obligations of its predecessor  hereunder;  but, on
request of the Seller or the successor trustee,  such predecessor Trustee shall,
upon  payment of its charges  then  unpaid,  execute  and deliver an  instrument
transferring to such successor  trustee all of the rights,  powers and trusts of
the Trustee so ceasing to act,  and shall duly  assign,  transfer and deliver to
such successor trustee all property and money held by such trustee so ceasing to
act hereunder.  Upon request of any such successor trustee, the Seller on behalf
of the Trust shall execute any and all  instruments for more fully and certainly
vesting in and confirming to such successor trustee all such rights,  powers and
trusts. The Seller shall reimburse the Trustee for any costs reasonably incurred
hereunder resulting from the Trustee's removal under Section 9.09(d) hereof.

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section,  the Seller  shall mail notice  thereof by  first-class  mail,  postage
prepaid,  to the Owners at their last addresses  appearing in the Register.  The
Seller  shall send a copy of such notice to the Rating  Agencies.  If the Seller
fails to mail such notice within ten days after acceptance of appointment by the
successor trustee, the successor trustee shall cause such notice to be mailed at
the expense of the Seller.

     No successor  trustee  shall accept its  appointment  unless at the time of
such  acceptance  such  successor  shall be qualified  and  eligible  under this
Article IX.

     Section 9.11. Merger,  Conversion,  Consolidation or Succession to Business
of the Trustee.  Any  corporation or  association  into which the Trustee may be
merged or converted or with which it may be consolidated,  or any corporation or
association resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party, or any corporation or association succeeding to all or
substantially  all of the corporate trust business of the Trustee,  shall be the
successor of the Trustee hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties hereto; provided,  however,
that such corporation or association  shall be otherwise  qualified and eligible
under this  Article IX. In case any  Certificates  have been  executed,  but not
delivered, by the Trustee then in office, any successor by merger, conversion or
consolidation  to  such  Trustee  may  adopt  such  execution  and  deliver  the
Certificates  so executed with the same effect as if such successor  Trustee had
itself executed such Certificates.

     Section  9.12.  Reporting;  Withholding.  (a)__ The  Trustee  shall  timely
provide to the Owners the  Internal  Revenue  Service's  Form 1099 and any other
statement  required by  applicable  Treasury  regulations  as  determined by the
Seller,  and shall withhold,  as required by applicable law,  federal,  state or
local taxes, if any,  applicable to distributions  to the Owners,  including but
not  limited  to  backup  withholding  under  Section  3406 of the  Code and the
withholding tax on  distributions  to foreign  investors under Sections 1441 and
1442 of the Code.

     (b) The Trustee  shall timely file all reports  required to be filed by the
Trust  with  any  federal,   state  or  local   governmental   authority  having
jurisdiction over the Trust, including other reports that must be filed with the
Owners,  such as the Internal Revenue Service's Form 1066 and Schedule Q and the
form required under Section 6050K of the Code, if applicable.  Furthermore,  the
Trustee shall report to Owners,  if required,  with respect to the allocation of
expenses  pursuant to Section 212 of the Code in  accordance  with the  specific
instructions  to the Trustee by the Seller with  respect to such  allocation  of
expenses.  The  Trustee  shall  collect  any forms or  reports  from the  Owners
determined  by the Seller to be required  under  applicable  federal,  state and
local tax laws.


                                       90


     (c) The  Trustee  shall  provide to the  Internal  Revenue  Service  and to
persons  described in section  860(E)(e)(3)  and (6) of the Code the information
described in Treasury  Regulation section  1.860D-1(b)(5)(ii),  or any successor
regulation thereto. Such information will be provided in the manner described in
Treasury Regulation section 1.860E-2(a)(5), or any successor regulation thereto.

     Section  9.13.  Liability  of the Trustee.  The Trustee  shall be liable in
accordance herewith only to the extent of the obligations  specifically  imposed
upon and  undertaken by the Trustee  herein.  Neither the Trustee nor any of the
directors,  officers,  employees  or  agents of the  Trustee  shall be under any
liability on any Certificate or otherwise to any Account, the Seller, the Master
Servicer, any Sub-Servicer,  the Transferor or any Owner 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 Trustee or any such  Person  against any  liability  which
would otherwise be imposed by reason of negligent  action,  negligent failure to
act or bad faith in the performance of duties or by reason of reckless disregard
of obligations  and duties  hereunder.  Subject to the foregoing  sentence,  the
Trustee shall not be liable for losses on  investments of amounts in any Account
(except for any losses on  obligations  on which the bank  serving as Trustee is
the  obligor).  In addition,  the Seller  covenants  and agrees to indemnify the
Trustee,  and when the Trustee is acting as Master Servicer,  the Trustee in its
capacity as Master  Servicer,  from, and hold it harmless  against,  any and all
losses,  liabilities,  damages,  claims or expenses  (including  reasonable  and
documented  legal  fees  and  expenses)  other  than  those  resulting  from the
negligence or bad faith of the Trustee.  The Trustee and any director,  officer,
employee or agent of the Trustee  may rely and shall be  protected  in acting or
refraining  from  acting  in good  faith  on any  certificate,  notice  or other
document  of any  kind  prima  facie  properly  executed  and  submitted  by the
Authorized Officer of any Person respecting any matters arising hereunder.

     Section   9.14.    Appointment   of   Co-Trustee   or   Separate   Trustee.
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  Estate or any  Property  may at the time be  located,  the  Master
Servicer and the Trustee acting jointly and with the consent of the  Certificate
Insurer  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, of all or any part of the Trust Estate or
separate  Trustee or separate  Trustees of any part of the Trust Estate,  and to
vest in such  Person or  Persons,  in such  capacity  and for the benefit of the
Owners and the Certificate Insurer,  such title to the Trust Estate, or any part
thereof, and, subject to the other provisions of this Section 9.14, such powers,
duties,  obligations,  rights and trusts as the Master  Servicer and the Trustee
may  consider  necessary or  desirable.  If the Master  Servicer  shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do, or in the case any event  indicated  in Section 9.2 of this  Agreement
shall have  occurred and be  continuing,  the Trustee alone (with the consent of
the  Certificate  Insurer)  shall  have the power to make such  appointment.  No
co-Trustee or separate Trustee  hereunder shall be required to meet the terms of
eligibility as a successor  Trustee under Section 9.8 and no notice to Owners of
the  appointment of any  co-Trustee or separate  Trustee shall be required under
Section 9.9.

     Every separate Trustee and co-Trustee  shall, to the extent  permitted,  be
appointed and act subject to the following provisions and conditions:

          (i) 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  


                                       91


     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  Master  Servicer
     hereunder), the Trustee shall be incompetent or unqualified to perform such
     act or acts,  in which event such rights,  powers,  duties and  obligations
     (including the holding of title to the Trust Estate or any portion  thereof
     in any such  jurisdiction)  shall be exercised and performed singly by such
     separate Trustee or co-Trustee, but solely at the direction of the Trustee;

          (ii) No co-Trustee hereunder shall be held personally liable by reason
     of any act or omission of any other co-Trustee hereunder; and

          (iii) The Master  Servicer  and the Trustee  acting  jointly  with the
     consent of the  Certificate  Insurer may at any time accept the resignation
     of or remove any 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 then  separate  Trustees and  co-Trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  Trustee or co-Trustee shall refer to this Agreement and the conditions
of this Section 9.14. Each separate Trustee and co-Trustee,  upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided  therein,  subject to all the  provisions of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Master Servicer.

     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.


                                   ARTICLE X

                          SERVICING AND ADMINISTRATION
                                OF MORTGAGE LOANS

     Section 10.1. General Servicing Procedures.  (a) Acting directly or through
one or more Sub-Servicers as provided in Section 10.3, the Master Servicer shall
service and administer the Mortgage Loans in accordance  with this Agreement and
shall have full power and authority, acting alone, to do or cause to be done any
and all things in connection with such servicing and administration which it may
deem  necessary or desirable and  consistent  with the terms of this  Agreement.
Notwithstanding  any provision to the contrary elsewhere in this Agreement,  the
Master  Servicer  shall  not have any  duties,  responsibilities,  or  fiduciary
relationship  with the parties  hereto except those  expressly set forth herein,
and no implied covenants,  functions,  responsibilities,  duties, obligations or
liabilities  shall be read into this Agreement or shall  otherwise exist against
the Master Servicer.


                                       92


     (b) The Master  Servicer may, and is hereby  authorized  to, perform any of
its  servicing  responsibilities  with respect to all or certain of the Mortgage
Loans through a Sub-Servicer as it may from time to time designate,  but no such
designation  of a Sub-Servicer  shall serve to release the Master  Servicer from
any of its obligations under this Agreement.  Such  Sub-Servicer  shall have all
the rights and powers of the Master Servicer with respect to such Mortgage Loans
under this Agreement.

     (c) Without  limiting the generality of the  foregoing,  but subject to the
provisions of this Article X, the Master Servicer in its own name or in the name
of a Sub-Servicer  hereby is authorized and empowered,  which  authorization may
further be evidenced,  at the reasonable  request of the Master  Servicer,  by a
power of attorney  executed and  delivered by the Trustee,  on behalf of itself,
the Owners and the  Trustee or any of them,  (i) to execute  and deliver 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  Properties,  (ii)  to  institute  foreclosure
proceedings or obtain a deed in lieu of foreclosure so as to effect ownership of
any  Property  in the name of the Trust,  and (iii) to hold title in the name of
the Trust to any Property upon such  foreclosure  or deed in lieu of foreclosure
on behalf of the Trustee;  provided,  however, that to the extent any instrument
described in clause (i)  preceding  would be  delivered  by the Master  Servicer
outside of its ordinary  procedures  for mortgage loans held for its own account
the Master  Servicer shall,  prior to executing and delivering such  instrument,
obtain  the prior  written  consent of the  Certificate  Insurer,  and  provided
further,  however,  that Section  10.14(a) shall  constitute a power of attorney
from the Trustee to the Master Servicer to execute an instrument of satisfaction
(or assignment of mortgage  without  recourse) with respect to any Mortgage Loan
paid in full  (or with  respect  to which  payment  in full has been  escrowed).
Subject to Sections  10.13 and 10.14,  the Trustee  shall  execute any powers of
attorney and other documents as the Master Servicer or such  Sub-Servicer  shall
reasonably  request  and that are  provided  to the Trustee to enable the Master
Servicer  and such  Sub-Servicer  to carry out their  respective  servicing  and
administrative duties hereunder.  The costs to the Master Servicer of delivering
any  satisfactions  described  in clause  (i) above  shall be paid by the Master
Servicer  to the  extent  not  recoverable  from  the  related  Mortgagor  under
applicable state law.

     (d) The Master  Servicer,  with the approval of the Seller,  shall have the
right to approve  requests of Mortgagors for consent to (i) partial  releases of
Mortgages and (ii) alterations and removal, demolition or division of Properties
subject to Mortgages.  No such request shall be approved by the Master  Servicer
unless:  (1) (x) the  provisions  of the  related  Note and  Mortgage  have been
complied  with;  (y) the  Loan-to-Value  Ratio (which may, for this purpose,  be
determined at the time of any such action in a manner  reasonably  acceptable to
the  Certificate  Insurer)  after any release does not exceed the  Loan-to-Value
Ratio set forth for such Mortgage Loan in the Mortgage  Loan  Schedule;  and (z)
the lien priority,  monthly payment, Coupon Rate or maturity date of the related
Mortgage is not affected  (except in  accordance  with Section  10.2) or (2) the
Certificate  Insurer  shall have approved the granting of such request and shall
not unreasonably withhold such approval.

     (e) The  Master  Servicer  shall  give  prompt  notice to the  Seller,  the
Transferor,  the Trustee and to the Certificate  Insurer of any action, of which
the Master  Servicer  has actual  knowledge,  to (i) assert a claim  against the
Trust or (ii) assert jurisdiction over the Trust.

     (f) Servicing  Advances incurred by the Master Servicer or any Sub-Servicer
in connection with the servicing of the Mortgage Loans  (including any penalties
in connection with the payment of any taxes and assessments or other charges) on
any Property shall be 


                                       93


recoverable by the Master Servicer or such  Sub-Servicer to the extent described
in this Agreement.

     (g)  Each  of the  Seller,  the  Master  Servicer,  any  Sub-Servicer,  the
Transferor,  the Trustee and the Certificate  Insurer shall be entitled to rely,
and shall be fully  protected in relying,  upon any  promissory  note,  writing,
resolution,   notice,  consent,   certificate,   affidavit,  letter,  cablegram,
telegram,  telecopy,  telex  or  teletype  message,  statement,  order  or other
document  reasonably  believed  by it to be genuine and correct and to have been
signed,  sent or made by the  proper  person  or  persons  and upon  advice  and
statements  of legal  counsel  (including,  without  limitation,  counsel to the
Mortgagor(s)), independent accountants and other experts selected by the Seller,
the Master  Servicer,  each  Sub-Servicer,  the  Transferor,  the Trustee or the
Certificate  Insurer. The Master Servicer shall be fully justified in failing or
refusing to take any action under this Agreement for which failure or refusal it
has  sought and  received  instructions  from the  Owners  and which  failure or
refusal has been consented to by the  Certificate  Insurer.  The Master Servicer
shall in all cases be fully  protected in acting,  or in refraining from acting,
under  this  Agreement  and the  Mortgage  Loans in  accordance  with an express
written  request of the Owners to which the  Certificate  Insurer has consented,
and such request and any action taken or failure to act pursuant  thereto  shall
be binding upon the Seller,  the Master Servicer,  the Transferor,  the Trustee,
the  Certificate  Insurer  and  all  Owners.  In the  event  of any  conflicting
instructions  or  requests,  the  instructions  or  requests  delivered  by  the
Certificate Insurer shall prevail,  unless such instructions or requests violate
the express terms of this Agreement or violate applicable law.

     (h)  The  Master  Servicer  shall  have no  liability  to the  Seller,  the
Transferor, the Trustee, the Certificate Insurer, the Owners or any other Person
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  the  foregoing  shall  not  apply  to any  breach  of  representations  or
warranties  made by the Master  Servicer  herein,  or to any specific  liability
imposed upon the Master  Servicer  pursuant to this  Agreement or any  liability
that would  otherwise  be  imposed  upon the  Master  Servicer  by reason of its
willful  misconduct,  bad faith or negligence in the  performance  of its duties
hereunder or by reason of its reckless  disregard of its  obligations  or duties
hereunder.

     Section 10.2.  Collection of Certain  Mortgage  Loan  Payments.  The Master
Servicer  shall  generally  service  the  Mortgage  Loans  in a  prudent  manner
consistent  with the  Master  Servicer's  Servicing  and  Collection  Guide (the
"Servicing  Standards"),  and agrees to make  reasonable  efforts to collect all
payments  called for under the terms and provisions of the Mortgage  Loans,  and
shall,  to the extent such  procedures  shall be consistent with this Agreement,
follow  collection  procedures  for all  Mortgage  Loans at least as rigorous as
those the Master Servicer would take in servicing  similar mortgage loans and in
collecting  payments  thereunder  for  its  own  account.  Consistent  with  the
foregoing,  the Master Servicer may (i) in its discretion  waive or permit to be
waived  any late  payment  charge or  assumption  fee or any other fee or charge
which the Master  Servicer would be entitled to retain pursuant to Section 10.15
as servicing  compensation,  (ii) extend the due date for payments due on a Note
for a period (with respect to each payment as to which the due date is extended)
not  greater  than 125 days  after  the  initially  scheduled  due date for such
payment and (iii) amend any Note to extend the maturity  thereof,  provided that
no maturity shall be extended beyond the maturity date of the Mortgage Loan with
the  latest  maturity  date  and that no more  than  3.0% of the  Original  Pool
Principal  Balance of the  Mortgage  Loans shall have a maturity  date which has
been extended  beyond the maturity  date thereof at the Cut-off  Date;  provided
further,  with respect to clauses (i), (ii) and (iii), that such action does not
violate  applicable  REMIC  provisions.  In the event the Master  Servicer shall
consent to the deferment of the due dates for payments due on a Note, the Master


                                       94


Servicer shall nonetheless make payment of any required Delinquency Advance with
respect to the  payments so  extended to the same extent as if such  installment
were due, owing and Delinquent and had not been deferred,  and shall be entitled
to reimbursement  therefor in accordance with Sections 10.8(d)(i)(D) and 10.9(a)
hereof.

     The Master Servicer may not waive prepayment charges or penalty interest in
connection with Prepayments.  Any such amounts so received shall be paid over to
the Seller as received.

     Section  10.3.   Sub-Servicing   Agreements  Between  Master  Servicer  and
Sub-Servicers.  The Master Servicer may enter into Sub-Servicing  Agreements for
any servicing and administration of Mortgage Loans with any institution which is
in compliance  with the laws of each state necessary to enable it to perform its
obligations under such Sub-Servicing Agreement and which (i) has been designated
an approved seller-servicer by FHLMC or FNMA for first and second mortgage loans
and (ii) has equity of at least  $15,000,000,  as determined in accordance  with
generally accepted  accounting  principles (except for LSI Financial Group), and
(iii) must have  demonstrated  proficiency  in the  servicing of mortgage  loans
having  similar  characteristics   (including  credit  characteristics)  to  the
Mortgage  Loans.  The Master  Servicer  shall  give  notice to the  Seller,  the
Transferor, the Trustee, Moody's, S&P and the Certificate Insurer of the removal
or appointment  of any  Sub-Servicer;  no such removal or  appointment  shall be
effective  unless the Trustee  shall have received the prior consent of Moody's,
the  Certificate  Insurer and S&P.  Any such  Sub-Servicing  Agreement  shall be
consistent with and not violate the provisions of this  Agreement.  For purposes
of this Agreement, the Master Servicer shall be deemed to have received payments
on or with respect to Mortgage  Loans when any  Sub-Servicer  has received  such
payments. For purposes of this Agreement, the Master Servicer shall be deemed to
have made a payment  required to be made by it hereunder  when any  Sub-Servicer
has made such payment in the manner required of the Master  Servicer  hereunder.
For  purposes of this  Agreement,  the Master  Servicer  shall be deemed to have
delivered  any  document  required  to be  delivered  by it  hereunder  when any
Sub-Servicer  has delivered  such document in the manner  required of the Master
Servicer  hereunder.  As of  the  Startup  Day,  the  only  Sub-Servicer  is LSI
Financial Group.

     Section 10.4. Successor  Sub-Servicers.  Each Sub-Servicing Agreement shall
expressly  provide that the Master  Servicer or the Trustee shall be entitled to
terminate  any  Sub-Servicing   Agreement  in  accordance  with  the  terms  and
conditions of such  Sub-Servicing  Agreement  and to enter into a  Sub-Servicing
Agreement with a successor  Sub-Servicer which qualifies under Section 10.3. The
Trustee shall have no duty or  obligation  hereunder to monitor or supervise the
performance of any Sub-Servicer.

     Section 10.5.  Liability of Master Servicer.  The Master Servicer shall not
be  relieved  of  its  obligations  under  this  Agreement  notwithstanding  any
Sub-Servicing  Agreement or any of the provisions of this Agreement  relating to
agreements or  arrangements  between the Master  Servicer and a Sub-Servicer  or
otherwise,  and the Master  Servicer  shall be  obligated to the same extent and
under  the  same  terms  and  conditions  as  if it  alone  were  servicing  and
administering the Mortgage Loans. The Master Servicer shall be entitled to enter
into  any  agreement  with a  Sub-Servicer  for  indemnification  of the  Master
Servicer  by such  Sub-Servicer  and  nothing  contained  in such  Sub-Servicing
Agreement shall be deemed to limit or modify this Agreement.

     Section 10.6. No Contractual  Relationship Between Sub-Servicer and Trustee
or the  Owners.  Any  Sub-Servicing  Agreement  and any  other  transactions  or
services relating to the Mortgage Loans involving a Sub-Servicer (other than the
Sub-Servicing Agreement dated the


                                       95


date hereof  among the Master  Servicer,  LSI  Financial  Group and the Trustee)
shall be deemed to be between  the  Sub-Servicer,  the Master  Servicer  and any
other parties thereto alone and the Transferor, the Trustee and the Owners shall
not be deemed  parties  thereto and shall have no claims,  rights,  obligations,
duties or liabilities  with respect to any  Sub-Servicer  except as set forth in
Sections 10.4 and 10.7, unless expressly made a party thereto.

     Section  10.7.  Assumption or  Termination  of  Sub-Servicing  Agreement by
Trustee. In connection with the assumption of the  responsibilities,  duties and
liabilities  and of the  authority,  power  and  rights of the  Master  Servicer
hereunder by the Trustee  pursuant to Section 11.1, it is understood  and agreed
that the  Master  Servicer's  rights  and  obligations  under any  Sub-Servicing
Agreement then in force between the Master  Servicer and a  Sub-Servicer  may be
assumed or  terminated  by the  Trustee at its option,  and the Master  Servicer
shall  cause each  Sub-Servicing  Agreement  to so provide.  Each  Sub-Servicing
Agreement  shall  contain  term  provisions  at  least as  restrictive  as those
contained herein with respect to the Master Servicer.

     The Master Servicer shall, upon request of the Trustee,  but at the expense
of the Master  Servicer,  deliver to the assuming  party  documents  and records
relating to each Sub-Servicing  Agreement and an accounting of amounts collected
and held by it and  otherwise  use its best  reasonable  efforts  to effect  the
orderly and efficient  transfer of the Sub-Servicing  Agreements to the assuming
party.

     Section 10.8. Principal and Interest Account.

     (a)  The  Master  Servicer  shall  establish  and  maintain  at one or more
Designated  Depository  Institutions  the  Principal  and Interest  Account as a
segregated account.

     Subject to  Subsections  (c) and (d) below,  the  Master  Servicer  and any
Sub-Servicer  shall  deposit all  collections  (other than amounts  escrowed for
taxes and insurance) related to the Mortgage Loans to the Principal and Interest
Account  on a daily  basis  (but no later  than the  first  Business  Day  after
receipt).

     On or before the Startup  Day,  the Master  Servicer  shall  deposit to the
Principal  and Interest  Account (i) all  scheduled  payments due and  collected
(other than amounts  escrowed  for taxes and  insurance)  on the Mortgage  Loans
after the Cut-Off  Date and prior to the  Startup  Day and (ii) all  unscheduled
collections  (other  than  amounts  escrowed  for  taxes and  insurance)  on the
Mortgage  Loans  received on or after the Cut-Off  Date and prior to the Startup
Day.

     (b) All funds in the  Principal  and Interest  Account shall be invested in
Eligible  Investments  maturing  not later  than the  Business  Day  immediately
preceding the related  Remittance  Date;  provided,  however,  in the event that
Trustee  is  acting as  Successor  Master  Servicer,  such  amounts  may be held
uninvested.  The  Principal  and Interest  Account shall be held in trust in the
name of the Trustee for the benefit of the Owners.  Any  investment  earnings on
funds held in the Principal and Interest Account shall be for the account of the
Master  Servicer  and may only be  withdrawn  from the  Principal  and  Interest
Account by the Master  Servicer  immediately  following  the  remittance  of the
Monthly Remittances by the Master Servicer.  Any investment losses shall be paid
by the Master  Servicer to the  Principal  and Interest  Account from the Master
Servicer's  own  funds.  Any  references  herein to  amounts  on  deposit in the
Principal  and Interest  Account  shall refer to amounts net of such  investment
earnings and to additional  amounts in respect of investment losses. The Trustee
shall  have no  responsibility  or  liability  for  actions  taken by the Master
Servicer,  including  withdrawals,  with respect to the  Principal  and Interest
Accounts.


                                       96


     (c) The Master Servicer shall deposit to the Principal and Interest Account
all principal and interest payments from the related Mortgagors  received by the
Master Servicer (including any Prepayments),  Net Proceeds,  other recoveries or
amounts  related  to  the  Mortgage  Loans  received  by  the  Master  Servicer,
Compensating Interest,  Delinquency Advances together with any amounts which are
reimbursable to the Master Servicer from the Principal and Interest Account, the
amount of any Loan Purchase Price received or paid by the Master  Servicer,  the
amount of any Substitution  Amount received by the Master  Servicer,  REO income
pursuant  to Section  10.13(c)  hereof,  and amounts  required  to be  deposited
therein  pursuant to Section 10.11 hereof in connection  with blanket  insurance
policies and any proceeds received by the Master Servicer in connection with the
termination of the Trust,  but net of (i) the Master  Servicing Fee with respect
to each Mortgage Loan and other servicing compensation to the Master Servicer as
permitted  by Section  10.15  hereof,  (ii) Net  Proceeds to the extent such Net
Proceeds  exceed the sum of (I) the  Principal  Balance of the related  Mortgage
Loan,  plus (II) accrued and unpaid interest on such Mortgage Loan at the Coupon
Rate applicable to the related  Remittance  Period (net of the Master  Servicing
Fee) and (iii)  prepayment  charges and  similar  amounts to be paid over to the
Seller pursuant to Section 10.2 hereof.  Amounts described in clause (ii) of the
preceding  sentence  shall be  retained  by the Master  Servicer  as  additional
servicing compensation or paid over to the related Mortgagor if required by law.

     (d) (i) The Master  Servicer may make  withdrawals  from the  Principal and
Interest Account only for the following purposes:

          (A)  to effect the timely  remittance  to the  Trustee of the  related
               Monthly Remittance due on each Remittance Date;

          (B)  to  withdraw  investment  earnings  on  amounts on deposit in the
               Principal and Interest Account;

          (C)  to withdraw amounts that have been deposited to the Principal and
               Interest Account in error;

          (D)  to  reimburse  itself for amounts  which  represent  Reimbursable
               Advances  made by the  Master  Servicer  from its own  funds  and
               subsequently collected from the related Mortgagor; and

          (E)  to clear and  terminate  the  Principal  and Interest  Account in
               connection with the termination of the Trust.

     (ii) On the tenth day of each month (or the immediately  following Business
Day if the tenth day does not fall on a Business Day), the Master Servicer shall
send to the Trustee a report,  in such  electronic form as may be agreed upon by
the Master  Servicer,  the Seller,  the  Certificate  Insurer  and the  Trustee,
detailing  the  payments on the  Mortgage  Loans for each of the  Mortgage  Loan
Groups during the prior Remittance Period.  Such report shall be in the form and
have the  specifications  as may be agreed to between the Master  Servicer,  the
Seller,  and the Trustee  from time to time and,  in any event,  shall have such
information  as  shall be  necessary  to  enable  the  Trustee  to  perform  its
obligations hereunder.

     In addition,  on or prior to each Remittance Date, the Master Servicer will
furnish to the  Seller,  the  Transferor,  the  Trustee  and to the  Certificate
Insurer the following  information  for the three Mortgage Loan Groups as of the
close of business on the first business day of the current calendar month:


                                       97


     (A)  the  total  number  of  Mortgage  Loans  and the  aggregate  Principal
          Balances  thereof,  together with the number and  aggregate  principal
          balances of Mortgage Loans (a) 30-59 days  Delinquent,  (b) 60-89 days
          Delinquent and (c) 90 or more days Delinquent;

     (B)  the number and aggregate  principal  balances of all Mortgage Loans in
          foreclosure  proceedings (and whether any such Mortgage Loans are also
          included in any of the  statistics  described in the foregoing  clause
          (A));

     (C)  the number and  aggregate  principal  balances of all  Mortgage  Loans
          relating to Mortgagors in bankruptcy proceedings (and whether any such
          Mortgage Loans are also included in any of the statistics described in
          the foregoing clauses (A) and (B));

     (D)  the number and  aggregate  principal  balances of all  Mortgage  Loans
          relating to REO  Properties  (and whether any such Mortgage  Loans are
          also  included in any of the  statistics  described  in the  foregoing
          clauses (A), (B) and (C));

     (E)  the number and aggregate  principal  balances of all Mortgage Loans as
          to which  foreclosure  proceedings  were  commenced  during  the prior
          Remittance Period;

     (F)  a schedule regarding cumulative foreclosures since the Cut-Off Date;

     (G)  a schedule  regarding the Group I Cumulative Net Realized Losses,  the
          Group II Cumulative Net Realized Losses,  the Group III Cumulative Net
          Realized Losses and the Cumulative Net Realized Losses;

     (H)  the book value of any REO  Property and any income  received  from REO
          Properties during the prior Remittance Period;

     (I)  such other  information as the Trustee,  the Seller,  the  Certificate
          Insurer or the Transferor may reasonably request and as is produced by
          the Master Servicer in the ordinary course of its business; and

     (J)  the number and  Principal  Balance of any Mortgage  Loans  repurchased
          during the related  Remittance Period pursuant to Section 10.13(f) and
          the number and cumulative  Principal  Balance of all Mortgage Loans so
          repurchased since the Cut-Off Date.

     (iii) On each  Remittance  Date the Master Servicer shall remit the Group I
Monthly  Remittance,  the Group II Monthly  Remittance and the Group III Monthly
Remittance to the Trustee by wire transfer, or otherwise make funds available in
immediately available funds.

     (e) In connection with any exercise by the Seller of its option and related
termination under Article VIII hereof,  upon written request of the Seller,  the
Master  Servicer  shall  remit to the Trustee  all  amounts  (net of  investment
earnings and providing for investment losses pursuant to Section 10.8(b), net of
the Master Servicing Fee and net of amounts reimbursable for


                                       98


Delinquency  Advances and Servicing  Advances)  then on deposit in the Principal
and Interest Account for deposit to the Certificate Account, which deposit shall
be deemed to have occurred immediately preceding such purchase.

     Section  10.9.  Delinquency  Advances and  Servicing  Advances.  (a) If the
amount on deposit in the  Principal  and  Interest  Account  with respect to any
Mortgage Loan Group as of any Remittance  Date is less than the related  Monthly
Remittance for such  Remittance  Date, the Master  Servicer shall deposit to the
Principal  and  Interest  Account  with  respect to such  Mortgage  Loan Group a
sufficient  amount  of its own funds to make such  amount  equal to the  related
Monthly  Remittance  for  such  Remittance  Date.  Such  amounts  of the  Master
Servicer's own funds so deposited are  "Delinquency  Advances".  Any Delinquency
Advances funded by the Master Servicer from its own funds are reimbursable  from
subsequent  collections  on or  with  respect  to  the  related  Mortgage  Loan,
including Liquidation Proceeds,  Insurance Proceeds, Released Mortgaged Property
Proceeds, and payments from the related Mortgagor.  Notwithstanding  anything to
the contrary  contained in this Agreement,  no Delinquency  Advance or Servicing
Advance shall be required to be made by the Master Servicer if such  Delinquency
Advance  or  Servicing  Advance  would,  if made,  constitute  a  Nonrecoverable
Advance.

     The Master  Servicer  shall be permitted to fund its payment of Delinquency
Advances on any Remittance Date from  collections on any Mortgage Loan deposited
to the  Principal  and Interest  Account  subsequent  to the related  Remittance
Period, and shall deposit to the Certificate Account with respect to Delinquency
Advances  funded from amounts on deposit in the Principal  and Interest  Account
(i) collections from the Mortgagor whose  delinquency gave rise to the shortfall
which resulted in such  Delinquency  Advance and (ii) Net  Liquidation  Proceeds
recovered on account of the related Mortgage Loan to the extent of the amount of
aggregate  Delinquency Advances related thereto. In any event, to the extent the
Master  Servicer  uses such  funds,  the  Master  Servicer  must  reimburse  the
Principal  and  Interest  Account  by the  next  Remittance  Date to the  extent
necessary to provide for the related Monthly Remittance.

     (b)  The  Master   Servicer   will  pay  all   reasonable   and   customary
"out-of-pocket" costs and expenses (including reasonable legal fees) incurred in
the performance of its servicing obligations including,  but not limited to, the
cost of (i) Preservation Expenses, (ii) any enforcement or judicial proceedings,
including  foreclosures,  (iii) the management  and  liquidation of REO Property
(including,  without limitation,  realtors'  commissions) and (iv) advances made
for  taxes,  insurance  and  other  charges  against  the  Property.  Each  such
expenditure  will  constitute a  "Servicing  Advance".  The Master  Servicer may
recover  Servicing  Advances from the Mortgagors to the extent  permitted by the
Mortgage  Loans or, if not  theretofore  recovered  from the  Mortgagor on whose
behalf such Servicing  Advance was made, from  Liquidation  Proceeds,  Insurance
Proceeds and/or Released Mortgage Property Proceeds realized with respect to the
related  Mortgage  Loan. In no case may the Master  Servicer  recover  Servicing
Advances from the  principal and interest  payments on any Mortgage Loan or from
any amounts relating to any other Mortgage Loan.

     Section  10.10.  Compensating  Interest. If a  Prepayment  in  full  of the
outstanding  principal  balance of a Mortgage  Loan occurs  during any  calendar
month, any difference  between the interest  collected from the Mortgagor during
such  calendar  month and the full month's  interest at the related  Coupon Rate
less the Master Servicing Fee with respect to such Mortgage Loan  ("Compensating
Interest")  that is due, then prior to the Remittance  Date the Master  Servicer
shall deposit the  Compensating  Interest to the Principal and Interest  Account
which  amount  shall be included in the related  Monthly  Remittance  to be made
available  to the  Trustee on the next  succeeding  Remittance  Date;  provided,
however,  that  Compensating  Interest  due  from  the  Master  


                                       99


Servicer on any Remittance  Date will not exceed the monthly  Servicing Fee. The
Master Servicer shall not be entitled to reimbursement for Compensating Interest
payments.

     Section 10.11. Maintenance of Insurance.

     (a) The Master  Servicer shall cause to be maintained  with respect to each
Mortgage  Loan a hazard  insurance  policy with a generally  acceptable  carrier
licensed in the state in which the  Property is located  that  provides for fire
and  extended  coverage,  and  which  provides  for a  recovery  by the Trust of
insurance proceeds relating to such Mortgage Loan in an amount not less than the
least of (i) the outstanding principal balance of the Mortgage Loan (together in
the case of a Second Mortgage Loan, with the  outstanding  principal  balance of
the Senior Lien),  (ii) the minimum  amount  required to compensate  for loss or
damage on a  replacement  cost basis and (iii) the full  insurable  value of the
premises and which otherwise  conforms to the  description  thereof set forth in
clause (xvii) of Section  3.2(b).  The Master Servicer shall indemnify the Trust
out of the Master  Servicer's own funds for any loss to the Trust resulting from
the Master  Servicer's  failure  to  maintain  the  insurance  required  by this
paragraph.

     (b) If the Mortgage Loan at the time of  origination  relates to a Property
in an  area  identified  in  the  Federal  Register  by  the  Federal  Emergency
Management  Agency as having  special flood  hazards,  the Master  Servicer will
cause to be maintained with respect  thereto a flood insurance  policy in a form
meeting the  requirements  of the current  guidelines  of the Federal  Insurance
Administration  with a generally  acceptable  carrier,  and which provides for a
recovery  by the Master  Servicer on behalf of the Trust of  insurance  proceeds
relating to such Mortgage Loan of not less than the least of (i) the outstanding
principal  balance of the Mortgage  Loan,  (ii) the minimum  amount  required to
compensate for damage or loss on a replacement  cost basis and (iii) the maximum
amount of insurance that is available under the Flood Disaster Protection Act of
1973, as amended and which  otherwise  conforms to the  description  thereof set
forth in clause (xviii) of Section  3.2(b).  The Master Servicer shall indemnify
the Trust and the Certificate Insurer out of the Master Servicer's own funds for
any loss to the Trust and the  Certificate  Insurer  resulting  from the  Master
Servicer's failure to maintain the insurance required by this Section.

     (c) In the event  that the Master  Servicer  shall  obtain  and  maintain a
blanket policy with an insurer  acceptable to the Certificate  Insurer  insuring
against  fire and hazards of extended  coverage  on all of the  Mortgage  Loans,
then,  to the extent  such  policy  names the Master  Servicer as loss payee and
provides  coverage in an amount equal to the aggregate unpaid principal  balance
on the  Mortgage  Loans  with  co-insurance,  and  otherwise  complies  with the
requirements  of this  Section  10.11,  the  Master  Servicer  shall  be  deemed
conclusively to have satisfied its  obligations  with respect to fire and hazard
insurance coverage under this Section 10.11, it being understood and agreed that
such blanket  policy may contain a deductible  clause,  in which case the Master
Servicer  shall,  in the event that there shall not have been  maintained on the
related  Property a policy  complying with subsection (a) of this Section 10.11,
and there shall have been a loss which would have been  covered by such  policy,
deposit in the Principal  and Interest  Account from the Master  Servicer's  own
funds the  difference,  if any,  between the amount that would have been payable
under a policy  complying  with  subsection  (a) of this  Section  10.11 and the
amount paid under such  blanket  policy.  Upon the request of the  Trustee,  the
Master  Servicer  shall cause to be delivered to the Trustee,  a certified  true
copy of such policy.

     (d) The Seller  shall  indemnify  the Master  Servicer  for any loss to the
Master  Servicer if any Mortgage Loan does not, at the time the Master  Servicer
assumed  the  servicing  of such  Mortgage  Loan,  have in place  the  insurance
described in Sections 3.2(b)(xvi) and (xvii) hereof and described herein and, if
applicable,  Section 3.2(b)(xviii)  hereof.  Without limiting the obligations of
the Seller  pursuant to Section 3.2, the Master  Servicer shall only be required
to 


                                      100


maintain  insurance on any Property if such  insurance  was in place at the time
the Master Servicer assumed the servicing of the related Mortgage Loan.

     Section 10.12. Due-on-Sale Clauses; Assumption and Substitution Agreements.

     (a) When a Property  has been or is about to be conveyed by the  Mortgagor,
the Master  Servicer shall, to the extent it has knowledge of such conveyance or
prospective  conveyance,  exercise its rights to accelerate  the maturity of the
related  Mortgage  Loan under any "due on sale" clause  contained in the related
Mortgage or Note; provided, however, that the Master Servicer shall not exercise
any such  right if the "due on sale"  clause,  in the  reasonable  belief of the
Master Servicer, is not enforceable under applicable law; and provided, further,
that the Master  Servicer  may  refrain  from  exercising  any such right if the
Certificate Insurer gives its prior consent to such non-enforcement.

     (b) The Mortgage  Loan,  if assumed,  shall  conform in all respects to the
requirements,  representations  and  warranties  of this  Agreement.  The Master
Servicer shall notify the Trustee in writing that any  applicable  assumption or
substitution  agreement has been  completed and shall forward to the Trustee the
original recorded copy of such assumption or substitution agreement,  which copy
shall be added by the  Trustee in writing to the related  File and which  shall,
for all  purposes,  be  considered a part of such File to the same extent as all
other documents and instruments constituting a part thereof. The Master Servicer
shall  be  responsible   for  recording  any  such  assumption  or  substitution
agreements.  In connection with any such  assumption or substitution  agreement,
the required  monthly payment on the related  Mortgage Loan shall not be changed
but  shall  remain  as  in  effect   immediately  prior  to  the  assumption  or
substitution,  the  stated  maturity  or  outstanding  principal  amount of such
Mortgage  Loan shall not be  changed,  the Coupon  Rate shall not be changed nor
shall any  required  monthly  payments of  principal  or interest be deferred or
forgiven.  Any fee  collected  by the Master  Servicer or the  Sub-Servicer  for
consenting to any such conveyance or entering into an assumption or substitution
agreement  shall be  retained by or paid to the Master  Servicer  as  additional
servicing compensation.

     (c)  Notwithstanding  the  foregoing  clauses  (a)  and  (b) or  any  other
provision of this  Agreement,  the Master  Servicer shall not be deemed to be in
default, breach or any other violation of its obligations hereunder by reason of
any  assumption of a Mortgage Loan by operation of law or any  assumption  which
the Master  Servicer may be  restricted by law from  preventing,  for any reason
whatsoever.

     Section 10.13. Realization Upon Defaulted Mortgage Loans.

     (a) The Master Servicer shall foreclose upon or otherwise comparably effect
the  ownership  in the name of the Trust of  Properties  relating  to  defaulted
Mortgage  Loans  as to  which  no  satisfactory  arrangements  can be  made  for
collection  of  Delinquent  payments  and  which  the  Master  Servicer  has not
purchased  pursuant to Section 10.13(f),  unless the Master Servicer  reasonably
believes that Net Liquidation  Proceeds with respect to such Mortgage Loan would
not be increased as a result of such foreclosure or other action,  in which case
such Mortgage Loan will be  charged-off  and will become a Liquidated  Loan. The
Master  Servicer  shall have no  obligation  to  purchase  any  Property  at any
foreclosure sale. The Master Servicer will give notice of any such charge-off to
the Certificate Insurer by delivery of a Liquidation Report in the form attached
as Exhibit G hereto.  In connection with such  foreclosure or other  conversion,
the Master Servicer shall exercise  foreclosure  procedures with the same degree
of care and skill in their  exercise or use,  as it would  exercise or use under
the  circumstances  in the conduct of its own affairs.  Any  amounts,  including
Liquidation  Expenses,  advanced by the 



                                      101


Master  Servicer in  connection  with such  foreclosure  or other  action  shall
constitute "Servicing Advances" within the meaning of Section 10.9(b) hereof.

     (b) The Master Servicer shall sell any REO Property within 23 months of its
acquisition by the Trust,  unless the Master Servicer obtains for the Trustee an
opinion of counsel  experienced in federal income tax matters,  addressed to the
Trustee, the Certificate Insurer and the Master Servicer, to the effect that the
holding by the Trust of such REO  Property for a greater  specified  period will
not result in the imposition of taxes on "Prohibited  Transactions" of the Trust
as defined  in  Section  860F of the Code or cause the REMICs to fail to qualify
under the REMIC Provisions at any time that any Certificates are outstanding.

     (c) Notwithstanding the generality of the foregoing provisions,  the Master
Servicer shall manage,  conserve,  protect and operate each REO Property for the
Owners  solely for the  purpose of its prompt  disposition  and sale in a manner
which  does not cause  such REO  Property  to fail to  qualify  as  "foreclosure
property" within the meaning of Section  860G(a)(8) of the Code or result in the
receipt  by the Trust of any  "income  from  non-permitted  assets"  within  the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC  Provisions.  Pursuant to
its efforts to sell such REO Property,  the Master  Servicer shall either itself
or through an agent  selected by the Master  Servicer  protect and conserve such
REO  Property  in the same  manner  and to such  extent as is  customary  in the
locality  where  such  REO  Property  is  located  and  may,   incident  to  its
conservation  and protection of the interests of the Owners and the  Certificate
Insurer,  rent the same, or any part thereof, as the Master Servicer deems to be
in the best  interest of the Owners and the  Certificate  Insurer for the period
prior to the sale of such REO  Property.  The net income from the sale of an REO
Property shall be deposited in the Principal and Interest Account.

     (d) If the Master  Servicer has reason to believe that a Property which the
Master Servicer is contemplating  acquiring in foreclosure or by deed in lieu of
foreclosure contains  environmental or hazardous waste risks known to the Master
Servicer,  the Master  Servicer  shall notify the Seller,  the  Transferor,  the
Trustee and the Certificate Insurer prior to acquiring the Property.  The Master
Servicer shall not institute foreclosure actions with respect to such a property
if it  reasonably  believes  that such action would not be  consistent  with the
Servicing Standards, and the Master Servicer is not permitted to take any action
with  respect to such a  Property  without  the prior  written  approval  of the
Seller,  the Transferor,  the Trustee,  and the Certificate  Insurer,  and in no
event shall the Master Servicer be required to manage, operate or take any other
action with respect  thereto  which the Master  Servicer in good faith  believes
will result in "clean-up" or other  liability  under  applicable law, unless the
Master Servicer receives an indemnity acceptable to it in its sole discretion.

     (e) The Master  Servicer  shall  determine,  with respect to each defaulted
Mortgage  Loan,  when  it  has  recovered,   whether  through   trustee's  sale,
foreclosure sale or otherwise,  all amounts,  if any, it expects to recover from
or on account of such  defaulted  Mortgage  Loan,  whereupon  such Mortgage Loan
shall become a  "Liquidated  Loan".  The Master  Servicer  shall  deliver to the
Seller,  the  Transferor,  the  Trustee  and  the  Certificate  Insurer  on each
Remittance  Date a  Liquidation  Report in the form  annexed as Exhibit G hereto
with  respect  to each  Mortgage  Loan as to which the  Master  Servicer  made a
determination  that such Mortgage  Loan has become a Liquidated  Loan during the
related Remittance Period.

     (f)  The  Master  Servicer  has  the  right  and  the  option,  but not the
obligation,  to purchase  for its own account any  Mortgage  Loan which  becomes
Delinquent,  in whole or in part, as to four consecutive monthly installments or
any Mortgage Loan as to which  enforcement  proceedings have been brought by the
Master  Servicer  pursuant to this Section 10.13 or which is 


                                      102


in default  or as to which a default  is  imminent.  Any such  Mortgage  Loan so
purchased  shall be purchased on a Remittance  Date at a purchase price equal to
the Loan Purchase Price thereof,  which purchase price shall be deposited in the
Principal and Interest Account.

     (g) The Master  Servicer  shall consult with the Seller with respect to its
obligations under this Section 10.13.

     Section 10.14. Trustee to Cooperate; Release of Files. (a) Upon the payment
in full of any Mortgage Loan  (including  the repurchase of any Mortgage Loan or
any liquidation of such Mortgage Loan through foreclosure or otherwise),  or the
receipt by the Master  Servicer of a  notification  that payment in full will be
escrowed in a manner  customary for such  purposes,  the Master  Servicer  shall
deliver to the Trustee a Master  Servicer's Trust Receipt.  Upon receipt of such
Master Servicer's Trust Receipt,  the Trustee shall promptly release the related
File,  in trust to (i) the Master  Servicer,  (ii) an escrow  agent or (iii) any
employee,  agent or attorney of the Trustee, in each case pending its release by
the Master  Servicer,  such escrow agent or such employee,  agent or attorney of
the Trustee,  as the case may be. Upon any such payment in full,  or the receipt
of such  notification  that such  funds have been  placed in escrow,  the Master
Servicer is  authorized  to give,  as  attorney-in-fact  for the Trustee and the
mortgagee   under  the  Mortgage  which  secured  the  Note,  an  instrument  of
satisfaction (or assignment of Mortgage without recourse) regarding the Property
relating to such Mortgage,  which  instrument of satisfaction or assignment,  as
the case may be, shall be delivered  to the Person or Persons  entitled  thereto
against receipt therefor of payment in full, it being understood and agreed that
no expense  incurred in  connection  with such  instrument  of  satisfaction  or
assignment,  as the  case may be,  shall  be  chargeable  to the  Principal  and
Interest Account.  In lieu of executing any such satisfaction or assignment,  as
the case may be, the Master  Servicer may prepare and submit to the  Trustee,  a
satisfaction  (or  assignment  without  recourse,  if requested by the Person or
Persons  entitled  thereto)  in form  for  execution  by the  Trustee  with  all
requisite  information  completed  by the Master  Servicer;  in such event,  the
Trustee shall execute and acknowledge  such  satisfaction or assignment,  as the
case may be, and deliver the same with the related File, as aforesaid.

     (b) From time to time and as  appropriate  in the servicing of any Mortgage
Loan, including, without limitation,  foreclosure or other comparable conversion
of a Mortgage Loan or collection  under any  applicable  Insurance  Policy,  the
Trustee  shall  (except in the case of the  payment or  liquidation  pursuant to
which the related File is released to an escrow  agent or an employee,  agent or
attorney of the  Trustee),  promptly  upon  request of the Master  Servicer  and
delivery  to the  Trustee of a Master  Servicer's  Trust  Receipt,  release  the
related File to the Master Servicer and shall execute such documents as shall be
reasonably  necessary to the  prosecution  of any such  proceedings,  including,
without  limitation,  an assignment  without recourse of the related Mortgage to
the Master  Servicer.  The Trustee shall complete in the name of the Trustee any
endorsement  in blank on any Note  prior to  releasing  such Note to the  Master
Servicer.  Such receipt shall obligate the Master Servicer to return the File to
the  Trustee  when the need  therefor by the Master  Servicer  no longer  exists
unless the Mortgage Loan shall be liquidated, in which case, upon receipt of the
liquidation  information,  in physical or electronic form, the Master Servicer's
Trust Receipt shall be released by the Trustee to the Master Servicer.

     Notwithstanding the foregoing,  at no time shall the Trustee release to the
Master Servicer  pursuant to this Section 10.14 a quantity of Files in excess of
10% of the number of Mortgage Loans within the Pool, excluding Files relating to
Mortgage  Loans  which have been paid in full or have  become  Liquidated  Loans
(unless otherwise approved by the Certificate Insurer).


                                      103


     (c) In all cases  where the Master  Servicer  needs the Trustee to sign any
document or to release a File  within a  particular  period of time,  the Master
Servicer  shall  notify an  Authorized  Officer of the Trustee by  telephone  or
telecopy of such need and the Trustee  shall  thereupon  use its best efforts to
comply with the Master Servicer's needs, but in any event will comply within two
Business Days of such request.

     Section 10.15.  Master  Servicing  Compensation.  As  compensation  for its
activities hereunder, the Master Servicer shall be entitled to retain the amount
of the Master  Servicing  Fee with  respect to each  Mortgage  Loan.  Additional
servicing  compensation  in the form of release  and  satisfaction  fees (to the
extent  allowed  by law),  bad check  charges,  assumption  fees,  late  payment
charges, and any other  servicing-related  fees, Net Proceeds not required to be
deposited in the Principal and Interest Account pursuant to Section  10.8(c)(ii)
and similar items may, to the extent collected from  Mortgagors,  be retained by
the Master Servicer.

     Section 10.16. Annual Statement as to Compliance.  The Master Servicer,  at
its own expense,  will deliver to the Seller, the Transferor,  the Trustee,  the
Certificate Insurer, Moody's and S&P annually,  commencing in 1998, an Officer's
Certificate  stating,  as to each  signer  thereof,  that  (i) a  review  of the
activities  of the Master  Servicer  during  such  preceding  fiscal year and of
performance 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
Master Servicer has fulfilled all its obligations  under this Agreement for such
year,  or, if there has been a default  in the  fulfillment  of one or more such
obligations,  specifying  each such default known to such officer and the nature
and status  thereof  including  the steps being taken by the Master  Servicer to
remedy such default.  Any Sub-Servicer  which is not a Master Servicer Affiliate
also shall deliver an annual  statement as to  compliance in the form  described
above or the Master Servicer shall cover their  performance in their  statement.
These statements shall be available to Owners upon written request.

     Section 10.17. Annual Independent  Certified Public  Accountants'  Reports.
Annually,  commencing in 1998, the Master  Servicer,  at its own expense,  shall
cause  to  be  delivered  to  the  Seller,  the  Transferor,  the  Trustee,  the
Certificate  Insurer,  Moody's  and  S&P  a  letter  or  letters  of a  firm  of
independent,  nationally  recognized  certified  public  accountants  reasonably
acceptable to the  Certificate  Insurer stating that such firm has, with respect
to the Master Servicer's overall servicing  operations (i) performed  applicable
tests in  accordance  with the  compliance  testing  procedures  as set forth in
Appendix  3 of the  "Audit  Guide  for  Audits  of HUD  Approved  Non-Supervised
Mortgages" or (ii) examined such operations in accordance with the  requirements
of the Uniform Single Attestation Program for Mortgage Bankers, and stating such
firm's  conclusions  relating  thereto.  These reports will be made available to
Owners upon written request.

     Section 10.18.  Access to Certain  Documentation and Information  Regarding
the Mortgage  Loans;  Confidentiality.  The Master Servicer shall provide to the
Seller,  the  Transferor,   the  Trustee,   the  Certificate  Insurer,  and  the
supervisory  agents and  examiners (as required in the latter case by applicable
state  and  federal  regulations)  of  each  of  the  foregoing  access  to  the
documentation  regarding the Mortgage Loans,  such access being afforded without
charge but only upon reasonable  request and during normal business hours at the
offices of the Master Servicer designated by it.

     Upon any change in the format of the computer tape maintained by the Master
Servicer in respect of the Mortgage  Loans,  the Master Servicer shall deliver a
copy of such computer  tape to the Trustee and the Seller and in addition  shall
provide a copy of such computer tape to the Trustee and the Seller at such other
times as the Trustee and the Seller may request.


                                      104


     The Master Servicer,  the Trustee,  and the Certificate  Insurer shall keep
confidential  (including from  affiliates  thereof)  information  concerning the
Mortgage Loans and the underwriting  criteria for the Mortgage Loans,  except as
required by law.

     Each of the Seller, the Transferor, the Trustee and the Certificate Insurer
acknowledges  the  proprietary  nature  of the  software,  software  procedures,
software development tools, know-how, methodologies,  processes and technologies
of the Master Servicer and any Sub-Servicer and agrees (i) that it shall use the
same means as it uses to protect  its own  confidential  information,  but in no
event less than  reasonable  means,  to avoid  disclosure by it or its agents or
employees to any third party of any  confidential or proprietary  information of
the  Master  Servicer  or any  Sub-Servicer,  and (ii)  that all such  software,
software  procedures,  software  development  tools,  know-how,   methodologies,
process  and  technologies  that are based  upon trade  secrets  or  proprietary
information of the Master Servicer or any  Sub-Servicer  shall be and remain the
property of the Master Servicer or any Sub-Servicer and that each of the Seller,
the Transferor,  the Trustee and the  Certificate  Insurer will have no interest
therein or claim thereto.  Each Sub-Servicer shall be a third-party  beneficiary
of this paragraph.

     Section 10.19. Assignment of Agreement.  The Master Servicer may not assign
its obligations under this Agreement,  in whole or in part, unless it shall have
first  obtained  (i)  the  written  consent  of  the  Seller,  the  Trustee  and
Certificate  Insurer  and (ii) the Trustee and  Certificate  Insurer  shall have
received a confirmation  letter from each Rating Agency confirming the rating of
the Class A Certificates as AAA or its equivalent;  provided,  however, that any
assignee must meet the  eligibility  requirements  set forth in Section  11.1(g)
hereof for a successor servicer.

     Section  10.20.  Inspections by  Certificate  Insurer and Account  Parties;
Errors and Omissions Insurance. (a) At any reasonable time and from time to time
upon reasonable notice, the Seller, the Transferor, the Certificate Insurer, the
Trustee,  or any  agents or  representatives  thereof  may  inspect  the  Master
Servicer's  servicing  operations  and discuss the  servicing  operations of the
Master Servicer.  The  out-of-pocket  costs and expenses  incurred by the Master
Servicer  or  its  agents  or   representatives  in  connection  with  any  such
examinations or discussions  shall be paid by the requesting  party prior to the
occurrence and  continuance of an Event of Default,  and by the Master  Servicer
after the occurrence and during the continuance of an Event of Default.

     (b) The Master  Servicer  agrees to  maintain  or cause a  Sub-Servicer  to
maintain errors and omissions coverage and a fidelity bond, each at least to the
extent  required  by  Section  305 of  Part I of  FNMA  Guide  or any  successor
provision thereof or such other insurance arrangements  reasonably  satisfactory
to the Certificate Insurer.

     Section 10.21. Financial Statements.  The Master Servicer understands that,
in connection with the transfer of the Certificates, Owners may request that the
Master  Servicer make available upon written  request to prospective  Owners any
publicly  available annual audited  financial  statements of the Master Servicer
for one or more of the most recently  completed four fiscal years for which such
statements are available,  which request shall not be unreasonably  denied. Such
financial statements shall also be supplied to the Certificate Insurer.

     The Master Servicer also agrees to make available on a reasonable  basis to
the Seller, the Transferor,  the Trustee,  the Certificate Insurer, any Owner or
any prospective  Owner a knowledgeable  financial or accounting  officer for the
purpose  of  answering   reasonable  questions  respecting  recent  developments
affecting the Master Servicer or the financial statements of the Master Servicer
and to permit the Seller, the Transferor,  the Trustee, the Certificate Insurer,
any 


                                      105


Owner or any  prospective  Owner to  inspect  the  Master  Servicer's  servicing
facilities  during  normal  business  hours for the  purpose of  satisfying  the
Seller, the Transferor,  the Trustee, the Certificate Insurer, any Owner or such
prospective  Owner  that the Master  Servicer  has the  ability  to service  the
Mortgage Loans in accordance with this Agreement.

     Each  requesting  party  shall use the same means as it uses to protect its
own  confidential  information,  but in no event less than reasonable  means, to
avoid  disclosure  by it or its agents or  employees  to any third  party of any
confidential or proprietary information of the Master Servicer.

     Section  10.22.  REMIC.  The Master  Servicer  covenants and agrees for the
benefit  of the  Owners  (i)  to  take  no  action  which  would  result  in the
termination  of REMIC  status for any of the  REMICs,  (ii) not to engage in any
"prohibited  transaction",  as such term is defined in Section 860F(a)(2) of the
Code and  (iii)  not to engage  in any  other  action  which  may  result in the
imposition of any other taxes under the Code.

     Section 10.23. The Designated Depository  Institution.  The Master Servicer
shall give the Seller, the Transferor,  the Trustee and the Certificate  Insurer
(a) at least thirty days' prior written notice of any anticipated  change of the
Designated Depository Institution at which the Principal and Interest Account is
maintained  and  (b)  written  notice  of any  change  in the  ratings  of  such
Designated Depository  Institution of which the Master Servicer is aware, within
two Business Days after discovery.

     Section 10.24.  Appointment of Custodian. If the Master Servicer determines
that the Trustee is unable to deliver  Files to the Master  Servicer as required
pursuant  to  Section  10.14  hereof,  the Master  Servicer  shall so notify the
Seller, the Transferor,  the Trustee,  the Certificate Insurer, S&P and Moody's,
and make request that a custodian acceptable to the Seller, the Master Servicer,
the Transferor and the Certificate Insurer be appointed to retain custody of the
Files on behalf of the Trustee. The Seller, the Transferor and the Trustee agree
to  co-operate  reasonably  with the  Master  Servicer  in  connection  with the
appointment of such custodian.  The Trustee shall pay from the Trustee's Fee all
reasonable  fees and  expenses of such  custodian,  in an amount not to exceed 1
basis point of the Pool Principal Balance.

                                   ARTICLE XI

              EVENTS OF DEFAULT; REMOVAL OF MASTER SERVICER; MERGER

     Section 11.1.  Removal of Master Servicer;  Resignation of Master Servicer.
(a) The Certificate  Insurer (or, with the consent of the  Certificate  Insurer,
the Seller or the Owners of Class A Certificates  evidencing at least a majority
in  Percentage  Interest  of all Class A  Certificates)  may  remove  the Master
Servicer upon the occurrence of any of the following  events (each, an "Event of
Default"):

          (i)  The  Master  Servicer  shall  (I)  apply  for or  consent  to the
     appointment  of a receiver,  trustee,  liquidator  or  custodian or similar
     entity with  respect to itself or its  property,  (II) admit in writing its
     inability  to pay its debts  generally  as they  become  due,  (III) make a
     general  assignment  for the benefit of  creditors,  (IV) be  adjudicated a
     bankrupt or  insolvent,  (V)  commence a  voluntary  case under the federal
     bankruptcy  laws of the  United  States  of  America  or  file a  voluntary
     petition or answer seeking reorganization, an arrangement with creditors or
     an order for relief or seeking to take  advantage of any  insolvency law or
     file an answer  admitting  the  material  allegations  of a 


                                      106


     petition filed against it in any bankruptcy,  reorganization  or insolvency
     proceeding or (VI) cause corporate action to be taken by it for the purpose
     of effecting any of the foregoing; or

          (ii) If without  the  application,  approval  or consent of the Master
     Servicer,  a  proceeding  shall be  instituted  in any  court of  competent
     jurisdiction,   under  any  law   relating   to   bankruptcy,   insolvency,
     reorganization  or relief of  debtors,  seeking  in  respect  of the Master
     Servicer   an  order  for  relief  or  an   adjudication   in   bankruptcy,
     reorganization,  dissolution,  winding up,  liquidation,  a composition  or
     arrangement  with creditors,  a readjustment of debts, the appointment of a
     trustee, receiver,  conservator,  liquidator or custodian or similar entity
     with respect to the Master  Servicer or of all or any  substantial  part of
     its assets, or other like relief in respect thereof under any bankruptcy or
     insolvency  law, and, if such  proceeding is being  contested by the Master
     Servicer in good faith,  the same shall (A) result in the entry of an order
     for  relief  or any  such  adjudication  or  appointment  or  (B)  continue
     undismissed   or  pending  and  unstayed  for  any  period  of  sixty  (60)
     consecutive days; or

          (iii) The Master Servicer shall fail to perform any one or more of its
     obligations  hereunder  (other than its  obligations  referenced in clauses
     (vi) and (vii) below) and shall continue in default thereof for a period of
     thirty  (30) days  after the  earlier  to occur of (x) the date on which an
     Authorized  Officer of the Master Servicer knows or reasonably  should know
     of such failure or (y) receipt by the Master  Servicer of a written  notice
     from the Trustee,  any Owner, the Seller, the Transferor or the Certificate
     Insurer of said failure; or

          (iv) The Master  Servicer  shall fail to cure any breach of any of its
     representations and warranties set forth in Section 3.1(c) which materially
     and adversely  affects the interests of the Owners or  Certificate  Insurer
     for a period of thirty (30) days after the earlier of (x) the date on which
     an Authorized  Officer of the Master  Servicer  knows or reasonably  should
     know of such  breach or (y)  receipt  by the Master  Servicer  of a written
     notice from the  Trustee,  any Owner,  the Seller,  the  Transferor  or the
     Certificate Insurer of such breach; or

          (v)  If  the  Certificate   Insurer  pays  out  any  money  under  the
     Certificate Insurance Policy, or if the Certificate Insurer otherwise funds
     any  shortfall  with its own money,  because the amounts  available  to the
     Trustee (other than from the Certificate  Insurer) are insufficient to make
     required distributions on the Class A Certificates; or

          (vi) The failure by the Master Servicer to make any required Servicing
     Advance  for a period of 30 days  following  the earlier of (x) the date on
     which an  Authorized  Officer of the Master  Servicer  knows or  reasonably
     should  know of such  failure or (y)  receipt by the Master  Servicer  of a
     written notice from the Trustee,  any Owner, the Seller,  the Transferor or
     the Certificate Insurer of such failure; or

          (vii)  The  failure  by the  Master  Servicer  to  make  any  required
     Delinquency  Advance,  to pay any Compensating  Interest or to pay over any
     Monthly  Remittance or other amounts  required to be remitted by the Master
     Servicer pursuant to this Agreement; or

          (viii) If on any Payment Date the Pool Rolling Three Month Delinquency
     Rate (including all foreclosures  and REO Properties)  exceeds 4.75% during
     the period  October 1, 1997 through  September  30, 1998,  5.50% during the
     period October 1, 1998 


                                      107


     through September 30, 1999, 6.25% during the period October 1, 1999 through
     September  30,  2000,  7.25%  during  the period  October  1, 2000  through
     September  30,  2001,  8.25%  during  the period  October  1, 2001  through
     September 30, 2002 or 10.00% after October 1, 2002; or

          (ix)  If on any  Payment  Date  occurring  in  October  of  any  year,
     commencing in October  1998,  the aggregate  Pool  Cumulative  Net Realized
     Losses over the prior twelve month period  exceed 0.75% of the average Pool
     Principal  Balance as of the close of  business  on the last day of each of
     the twelve preceding Remittance Periods; or

          (x) If on any Payment Date the aggregate Pool  Cumulative Net Realized
     Losses for all prior Remittance  Periods since the Startup Day exceed 3.25%
     of the Original Pool Principal Balance;

provided, however, that (x) prior to any removal of the Master Servicer pursuant
to clauses (ii) through (iv) and (vi) of this Section  11.1(a),  any  applicable
grace period  granted by any such clause  shall have  expired  prior to the time
such occurrence  shall have been remedied and (y) in the event of the refusal or
inability  of the Master  Servicer to comply with its  obligations  described in
clause (vii) above, such removal shall be effective  (without the requirement of
any action on the part of the Seller, the Transferor, the Certificate Insurer or
of the  Trustee)  at 4 p.m.  New  York  City  time on the  second  Business  Day
following  the day on which the Trustee  notifies an  Authorized  Officer of the
Master Servicer that a required  amount  described in clause (vii) above has not
been  received by the Trustee,  unless the required  amount  described in clause
(vii) above is paid by the Master Servicer prior to such time or the Certificate
Insurer  grants  an  extension  of time for  such  payment.  Upon the  Trustee's
obtaining  actual  knowledge  that a required  amount  described in clause (vii)
above has not been made by the Master  Servicer,  the Trustee shall so notify an
Authorized Officer of the Master Servicer,  and the Certificate Insurer, as soon
as is reasonably practical.

     (b) Upon the  occurrence  of an Event of  Default as  described  in clauses
(viii),  (ix) or (x) of Section 11.1(a),  the Certificate Insurer may remove the
Master  Servicer;  provided,  however,  that if such  occurrence  of an Event of
Default is the result of circumstances beyond the Master Servicer's control, the
Master Servicer shall not be removed, and provided further, that in the event of
any disagreement between the Seller and the Certificate Insurer, the decision of
the Certificate Insurer shall control.
    
     (c) The Master  Servicer shall not resign from the  obligations  and duties
hereby imposed on it, except upon determination that its duties hereunder are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities  carried on by it, the other activities
of the Master  Servicer  so causing  such a conflict  being of a type and nature
carried  on by the  Master  Servicer  at the  date of this  Agreement.  Any such
determination  permitting  the  resignation  of the  Master  Servicer  shall  be
evidenced  by an opinion of counsel to such effect  which shall be  delivered to
the Seller, the Transferor, the Trustee and the Certificate Insurer.

     (d) No removal or resignation of the Master Servicer shall become effective
until the Trustee or a successor  Master Servicer  acceptable to the Certificate
Insurer  shall  have  assumed  the  Master   Servicer's   responsibilities   and
obligations in accordance with this Section.

     (e) Upon removal or resignation of the Master Servicer, the Master Servicer
also shall  promptly  deliver or cause to be  delivered  to a  successor  Master
Servicer  or  the  Trustee  


                                      108


all the  books and  records  (including,  without  limitation,  records  kept in
electronic form) that the Master Servicer has maintained for the Mortgage Loans,
including all tax bills,  assessment notices,  insurance premium notices and all
other documents as well as all original  documents then in the Master Servicer's
possession.

     (f) Any  collections  received  by the  Master  Servicer  after  removal or
resignation  shall be endorsed by it to the Trustee and  remitted  directly  and
immediately to the Trustee or the successor Master Servicer.

     (g) Upon removal or resignation of the Master Servicer, the Trustee (x) may
solicit bids for a successor Master Servicer as described below, and (y) pending
the  appointment of a successor  Master  Servicer as a result of soliciting such
bids, shall serve as Master Servicer;  provided, however, that the Trustee shall
not be liable for any acts,  omissions  or  obligations  of the Master  Servicer
prior to such  succession or for any breach by the Master Servicer of any of its
representations  and  warranties  contained in this  Agreement or in any related
document or agreement. The Trustee shall, if it is unable to obtain a qualifying
bid and is prevented by law from acting as Master Servicer, appoint, or petition
a court of  competent  jurisdiction  to appoint,  any  housing and home  finance
institution,   bank  or  mortgage  servicing  institution  which  (i)  has  been
designated as an approved  seller-servicer by FNMA or FHLMC for first and second
mortgage loans, (ii) has equity of not less than  $15,000,000,  as determined in
accordance with generally accepted  accounting  principles,  and (iii) must have
demonstrated  proficiency  in the  servicing of mortgage  loans  having  similar
characteristics  (including credit  characteristics) to the Mortgage Loans, (iv)
and must be acceptable to the Certificate Insurer as the successor to the Master
Servicer hereunder in the assumption of all or any part of the responsibilities,
duties or liabilities of the Master Servicer hereunder.

     The  compensation  of any successor  Master  Servicer  (including,  without
limitation,  the Trustee) so appointed shall be the aggregate  Master  Servicing
Fees,  together with the other servicing  compensation in the form of assumption
fees, late payment charges or otherwise as provided in Sections 10.8 and 10.15.

     (h) In the event the Trustee  solicits bids as provided above,  the Trustee
shall  solicit,  by public  announcement,  bids from  housing  and home  finance
institutions,   banks  and   mortgage   servicing   institutions   meeting   the
qualifications set forth above. Such public  announcement shall specify that the
successor  Master Servicer shall be entitled to the full amount of the aggregate
Master  Servicing  Fees  as  servicing  compensation  (including  the  servicing
compensation  received in the form of assumption  fees,  late payment charges or
otherwise) as provided in Sections 10.8 and 10.15.  Within thirty days after any
such public announcement, the Trustee shall, with the consent of the Certificate
Insurer, negotiate and effect the sale, transfer and assignment of the servicing
rights and  responsibilities  hereunder to the qualified  party  submitting  the
highest  satisfactory bid. The Trustee shall deduct from any sum received by the
Trustee  from the  successor  to the  Master  Servicer  in respect of such sale,
transfer and assignment all costs and expenses of any public announcement and of
any sale,  transfer and assignment of the servicing rights and  responsibilities
hereunder. After such deductions, the remainder of such sum shall be paid by the
Trustee to the Master Servicer at the time of such sale, transfer and assignment
to the successor Master Servicer.

     (i) The Trustee and such successor  Master Servicer shall take such action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession.  The Master  Servicer  agrees to cooperate  with the Trustee and any
successor Master Servicer in effecting the termination of the Master  Servicer's
servicing  responsibilities  and rights hereunder and shall promptly provide the
Trustee or such successor  Master  Servicer,  as  applicable,  all 


                                      109


documents  and  records  reasonably  requested  by it to enable it to assume the
Master  Servicer's  functions  hereunder and shall promptly also transfer to the
Trustee or such successor Master Servicer, as applicable, all amounts which then
have been or should have been deposited in the Principal and Interest Account by
the  Master  Servicer  or which are  thereafter  received  with  respect  to the
Mortgage  Loans.  Neither the Trustee nor any other  successor  Master  Servicer
shall be held liable by reason of any  failure to make,  or any delay in making,
any  distribution  hereunder or any portion thereof caused by (i) the failure of
the Master Servicer to deliver, or any delay in delivering,  cash,  documents or
records to it, or (ii) restrictions  imposed by any regulatory  authority having
jurisdiction over the Master Servicer.

     (j) The Trustee or any other successor Master  Servicer,  upon assuming the
duties of Master  Servicer  hereunder,  shall  immediately  make all Delinquency
Advances  and pay all  Compensating  Interest  which  the  Master  Servicer  has
theretofore  failed to remit  with  respect  to the  Mortgage  Loans;  provided,
however,  that if the Trustee is acting as successor  Master Servicer or another
successor  Master Servicer has become the Master  Servicer,  the Trustee or such
other successor Master  Servicer,  as the case may be, shall only be required to
make Delinquency  Advances (including the Delinquency Advances described in this
clause (j)) if, in the Trustee's or such other successor Master  Servicer's,  as
the case may be, reasonable good faith judgment,  such Delinquency Advances will
ultimately be recoverable from the related  Mortgage Loans.  The Trustee,  while
acting as Master  Servicer  hereunder,  shall only be obligated to make payments
with respect to Compensating Interest to the extent of its Master Servicing Fee.

     (k) The Master  Servicer that is being  removed or is resigning  shall give
notice to the  Mortgagors  and to the Rating  Agencies  of the  transfer  of the
servicing to the successor Master Servicer.

     (l) Any successor  Master  Servicer shall assume all rights and obligations
of the predecessor  Master  Servicer under this Agreement,  except those arising
before succession  (other than the obligation to make Delinquency  Advances) and
under  Section  3.1(b)  (insofar as such  provisions  relate to the  predecessor
Master Servicer).

     (m) If the Master  Servicer is removed  pursuant to Section  11.1(a) or the
first  paragraph  of Section  11.1(b)  hereof the Master  Servicer  shall remain
entitled  to  reimbursement  for  Reimbursable  Advances  to the extent that the
related  amounts are thereafter  recovered with respect to the related  Mortgage
Loans.

     Section 11.2. Trigger Events; Removal of Master Servicer.

     (a) Upon determination by the Certificate  Insurer that a Trigger Event has
occurred, the Certificate Insurer shall give notice of such Trigger Event to the
Master Servicer, the Seller, the Trustee and to Moody's and S&P.

     (b) At any time  after  such  determination  and while a  Trigger  Event is
continuing,  the Certificate Insurer may direct the Trustee to remove the Master
Servicer if the  Certificate  Insurer makes a  determination  that the manner of
master  servicing was a factor  contributing to the end of the  delinquencies or
losses incurred in the Trust Fund.

     (c) Upon receipt of  directions to remove the Master  Servicer  pursuant to
the preceding  clause (b), the Trustee shall notify the Master  Servicer that it
has been  terminated  and the Master  Servicer  shall be  terminated in the same
manner as specified in Section 11.1.


                                      110


     (d) After notice of  occurrence of a Trigger Event has been given and while
a Trigger  Event is  continuing,  until and unless the Master  Servicer has been
removed as provided in clause (b), the Master  Servicer  covenants and agrees to
act as the Master  Servicer for a term from the  occurrence of the Trigger Event
to the end of the calendar  quarter in which such Trigger  Event  occurs,  which
term may at the  Certificate  Insurer's  discretion be extended by notice to the
Trustee  for  successive  terms of three (3)  calendar  months  each,  until the
termination  of the Trust Fund. The Master  Servicer  will,  upon the receipt of
each such notice of  extension (a "Master  Servicer  Extension  Notice")  become
bound for the  duration of the term  covered by such Master  Servicer  Extension
Notice to continue as Master  Servicer  subject to and in  accordance  with this
Agreement.  If, as of the fifteenth (15th) day prior to the last day of any term
as the Master Servicer,  the Trustee shall not have received any Master Servicer
Extension Notice from the Certificate  Insurer,  the Trustee shall,  within five
(5) days  thereafter,  give written notice of such nonreceipt to the Certificate
Insurer  and the  Master  Servicer.  If any such term  expires  without a Master
Servicer  Extension  Notice  then the  Trustee  shall act as Master  Servicer as
provided in Section 11.1.

     (e) No provision of this Section 11.2 shall have the effect of limiting the
rights of the Company,  the Trustee, the  Certificateholders  or the Certificate
Insurer under Section 11.1.

     Section 11.3. Merger,  Conversion,  Consolidation or Succession to Business
of  Master  Servicer.  Subject  to  the  immediately  succeeding  sentence,  any
corporation  into which the Master  Servicer  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 Master  Servicer shall be a party, or
any corporation  succeeding to all or  substantially  all of the business of the
Master  Servicer,  shall be the  successor  of the  Master  Servicer  hereunder,
without the  execution  or filing of any paper or any further act on the part of
any of  the  parties  hereto  provided  (x)  that  such  corporation  meets  the
qualifications  set forth in Section  11.1(g) and (y) that any successor  Master
Servicer  must  meet the  qualifications  set  forth  in  Section  11.1(g).  Any
Affiliate  into which the Master  Servicer  may be merged or  converted  or with
which it may be  consolidated,  or any  corporation  resulting  from any merger,
conversion or  consolidation  of the Master  Servicer and an  Affiliate,  or any
Affiliate  succeeding to all or substantially  all of the business of the Master
Servicer,  shall be the successor of the Master Servicer hereunder,  without the
execution  or filing of any paper or any  further  act on the part of any of the
parties hereto.

                                  ARTICLE XII

                                  MISCELLANEOUS

     Section 12.1. Compliance Certificates and Opinions. Upon any application or
request by the Seller,  the  Transferor or the Owners to the Trustee to take any
action under any provision of this Agreement,  the Seller, the Transferor or the
Owners,  as the case may be, shall furnish to the Trustee a certificate  stating
that all conditions  precedent,  if any, provided for in this Agreement relating
to the proposed  action have been complied with,  except that in the case of any
such  application  or request as to which the  furnishing  of any  documents  is
specifically  required  by any  provision  of this  Agreement  relating  to such
particular application or request, no additional certificate need be furnished.

     Except as otherwise  specifically  provided  herein,  each  certificate  or
opinion with respect to compliance with a condition or covenant  provided for in
this Agreement shall include:


                                      111


          (a) a statement  that each  individual  signing  such  certificate  or
     opinion has read such  covenant or  condition  and the  definitions  herein
     relating thereto;

          (b) a brief statement as to the nature and scope of the examination or
     investigation  upon which the  statements  or  opinions  contained  in such
     certificate or opinion are based; and

          (c) a statement as to whether, in the opinion of each such individual,
     such condition or covenant has been complied with.

     Section 12.2. Form of Documents Delivered to the Trustee. In any case where
several  matters are required to be  certified  by, or covered by an opinion of,
any specified Person, it is not necessary that all such matters be certified by,
or covered by the opinion of, only one such Person, or that they be so certified
or  covered by only one  document,  but one such  Person may  certify or give an
opinion  with  respect to some  matters and one or more other such Persons as to
other  matters,  and any such  Person may  certify or give an opinion as to such
matters in one or several documents.

     Any  certificate  of an  Authorized  Officer of the  Trustee  may be based,
insofar as it relates to legal matters, upon an opinion of counsel,  unless such
Authorized  Officer  knows,  or in the exercise of reasonable  care should know,
that the opinion is erroneous.  Any such certificate of an Authorized Officer of
the  Trustee or any  opinion of counsel  may be based,  insofar as it relates to
factual matters upon a certificate or opinion of, or representations  by, one or
more  Authorized  Officers  of  the  Seller,  the  Master  Servicer  or  of  the
Transferor, stating that the information with respect to such factual matters is
in the possession of the Seller,  the Master Servicer or the Transferor,  unless
such Authorized  Officer or counsel knows, or in the exercise of reasonable care
should know, that the certificate or opinion or representations  with respect to
such matters are erroneous. Any opinion of counsel may also be based, insofar as
it  relates  to  factual   matters,   upon  a  certificate  or  opinion  of,  or
representations  by, an  Authorized  Officer of the  Trustee,  stating  that the
information  with respect to such matters is in the  possession  of the Trustee,
unless such counsel  knows,  or in the exercise of reasonable  care should know,
that the certificate or opinion or representations  with respect to such matters
are  erroneous.  Any opinion of counsel  may be based on the written  opinion of
other counsel,  in which event such opinion of counsel shall be accompanied by a
copy of such other counsel's opinion and shall include a statement to the effect
that such counsel believes that such counsel and the Trustee may reasonably rely
upon the opinion of such other counsel.

     Where  any  Person  is  required  to  make,  give  or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Agreement,  they may, but need not, be consolidated  and
form one instrument.

     Section  12.3.  Acts of Owners.  (a) Any  request,  demand,  authorization,
direction, notice, consent, waiver or other action provided by this Agreement to
be given or taken by the Owners may be embodied in and  evidenced by one or more
instruments of substantially similar tenor signed by such Owners in person or by
agent duly  appointed  in writing;  and,  except as herein  otherwise  expressly
provided, such action shall become effective when such instrument or instruments
are  delivered  to the  Trustee,  and,  where it is hereby  expressly  required,
delivered  to and  with  the  consent  of the  Seller,  the  Transferor  and the
Certificate  Insurer.  Such  instrument or instruments  (and the action embodied
therein and evidenced  thereby) are herein sometimes referred to as the "act" of
the Owners  signing such  instrument or  instruments.  Proof of execution of any
such  instrument or of a writing  appointing  any such agent shall be sufficient
for any


                                      112


purpose of this  Agreement and conclusive in favor of the Trustee and the Trust,
if made in the manner provided in this Section.

     (b) The fact and date of the execution by any Person of any such instrument
or writing may be proved by the  affidavit of a witness of such  execution or by
the certificate of any notary public or other officer  authorized by law to take
acknowledgments of deeds, certifying that the individual signing such instrument
or writing acknowledged to him the execution thereof. Whenever such execution is
by an officer of a corporation  or a member of a  partnership  on behalf of such
corporation or partnership,  such certificate or affidavit shall also constitute
sufficient proof of his authority.

     (c) The ownership of Certificates shall be proved by the Register.

     (d) Any request, demand, authorization,  direction, notice, consent, waiver
or other  action by the Owner of any  Certificate  shall bind the Owner of every
Certificate  issued upon the  registration  of  transfer  thereof or in exchange
therefor or in lieu thereof, in respect of anything done, omitted or suffered to
be done by the Trustee or the Trust in reliance thereon, whether or not notation
of such action is made upon such Certificates.

     Section 12.4. Notices, etc. to Trustee. Any request, demand, authorization,
direction,  notice,  consent,  waiver or act of the  Owners  or other  documents
provided or permitted by this Agreement to be made upon,  given or furnished to,
or filed with the Trustee by any Owner or by the Seller shall be sufficient  for
every purpose hereunder if made, given, furnished or filed in writing to or with
and  received  by the  Trustee  at its  corporate  trust  office as set forth in
Section 12.19 hereof.

     Section 12.5. Notices and Reports to Owners; Waiver of Notices.  Where this
Agreement  provides  for  notice to Owners  of any event or the  mailing  of any
report to Owners,  such notice or report  shall be  sufficiently  given  (unless
otherwise herein expressly provided) if mailed,  first-class postage prepaid, to
each Owner  affected  by such  event or to whom such  report is  required  to be
mailed,  at the address of such Owner as it appears on the  Register,  not later
than the latest date, and not earlier than the earliest date, prescribed for the
giving of such notice or the mailing of such report.  In any case where a notice
or report to Owners is mailed in the manner provided above,  neither the failure
to mail such  notice or report  nor any defect in any notice or report so mailed
to any  particular  Owner shall affect the  sufficiency of such notice or report
with  respect to other  Owners,  and any notice or report which is mailed in the
manner herein provided shall be conclusively presumed to have been duly given or
provided.

     Where this Agreement provides for notice in any manner,  such notice may be
waived in writing by any Person  entitled to receive such notice,  either before
or after the event,  and such waiver  shall be the  equivalent  of such  notice.
Waivers of notice by Owners  shall be filed with the  Trustee,  but such  filing
shall not be a  condition  precedent  to the  validity  of any  action  taken in
reliance upon such waiver.

     In case, by reason of the suspension of regular mail service as a result of
a strike,  work stoppage or similar  activity,  it shall be  impractical to mail
notice of any event to Owners when such notice is required to be given  pursuant
to any provision of this Agreement, then any manner of giving such notice as the
Seller shall direct to the Trustee shall be deemed to be a sufficient  giving of
such notice.


                                      113


     Where this  Agreement  provides for notice to any rating  agency that rated
any Certificates,  failure to give such notice shall not affect any other rights
or obligations created hereunder.

     Section 12.6. Rules by Trustee and Seller.  The Trustee may make reasonable
rules for any meeting of Owners.  The Seller may make  reasonable  rules and set
reasonable requirements for its functions.

     Section 12.7.  Successors and Assigns. All covenants and agreements in this
Agreement by any party hereto shall bind its successors and assigns,  whether so
expressed or not.

     Section 12.8.  Severability.  In case any provision in this Agreement or in
the  Certificates  shall be invalid,  illegal or  unenforceable,  the  validity,
legality and enforceability of the remaining  provisions shall not in any way be
affected or impaired thereby.

     Section 12.9.  Benefits of Agreement.  Nothing in this  Agreement or in the
Certificates,  expressed  or implied,  shall give to any Person,  other than the
Owners,  the  Certificate  Insurer and the parties  hereto and their  successors
hereunder,  any benefit or any legal or equitable  right,  remedy or claim under
this Agreement.

     Section 12.10. Legal Holidays. In any case where the date of any Remittance
Date, any Payment Date, any other date on which any distribution to any Owner is
proposed to be paid, or any date on which a notice is required to be sent to any
Person pursuant to the terms of this Agreement shall not be a Business Day, then
(notwithstanding  any other  provision of the  Certificates  or this  Agreement)
payment  or mailing  need not be made on such date,  but may be made on the next
succeeding  Business  Day with the same force and effect as if made or mailed on
the nominal date of any such  Remittance  Date, such Payment Date, or such other
date for the  payment of any  distribution  to any Owner or the  mailing of such
notice, as the case may be, and no interest shall accrue for the period from and
after any such nominal date,  provided such payment is made in full on such next
succeeding Business Day.

     Section 12.11.  Governing Law. This Agreement and each Certificate shall be
construed in  accordance  with and governed by the laws of the State of New York
applicable to agreements made and to be performed therein.

     Section 12.12. Counterparts.  This instrument may be executed in any number
of  counterparts,  each of which so executed  shall be deemed to be an original,
but all  such  counterparts  shall  together  constitute  but  one and the  same
instrument.

     Section  12.13.  Usury.  The  amount  of  interest  payable  or paid on any
Certificate  under the terms of this  Agreement  shall be  limited  to an amount
which shall not exceed the maximum  nonusurious  rate of interest allowed by the
applicable  laws of the State of New York or any  applicable  law of the  United
States  permitting  a  higher  maximum   nonusurious  rate  that  preempts  such
applicable  New York laws,  which could lawfully be contracted  for,  charged or
received (the "Highest  Lawful  Rate").  In the event any payment of interest on
any Certificate  exceeds the Highest Lawful Rate, the Trust stipulates that such
excess amount will be deemed to have been paid to the Owner of such  Certificate
as a result  of an error and the  Owner  receiving  such  excess  payment  shall
promptly,  upon  discovery of such error or upon notice thereof from the Trustee
on behalf of the Trust,  refund  the amount of such  excess or, at the option of
such Owner, apply the excess to the payment of principal of such Certificate, if
any,  remaining unpaid.  In addition,  all sums paid or agreed to be paid to the
Trustee for the benefit of Owners of  Certificates  for the use,  forbearance or
detention of money shall, to the extent permitted by


                                      114


applicable law, be amortized, prorated, allocated and spread throughout the full
term of such Certificates.

     Section 12.14.  Amendment.  The Seller, the Master Servicer, the Transferor
and the Trustee,  may at any time and from time to time,  with the prior written
consent of the Certificate Insurer but without the consent of the Owners,  amend
this Agreement, and the Trustee shall consent to such amendment, for the purpose
of (i) curing any ambiguity, or correcting or supplementing any provision hereof
which may be inconsistent  with any other provision hereof, or to add provisions
hereto which are not inconsistent with the provisions hereof,  (ii) upon receipt
of an opinion of counsel experienced in federal income tax matters to the effect
that no entity-level  tax will be imposed on the Trust or upon the transferor of
a Residual  Certificate as a result of the ownership of any Residual Certificate
by a Disqualified  Organization,  removing the restriction on transfer set forth
in Section 5.8(b) hereof or (iii)  complying with the  requirements  of the Code
and the regulations proposed or promulgated thereunder;  provided, however, that
any such action shall not, as  evidenced  by an opinion of counsel  delivered to
the  Trustee,  materially  and  adversely  affect the  interests of any Owner or
materially  and adversely  affect  (without its written  consent) the rights and
interests of the Certificate Insurer.

     This Agreement may also be amended by the Seller, the Master Servicer,  the
Transferor  and the  Trustee  at any time and from time to time,  with the prior
written approval of the Certificate  Insurer and of not less than 66 2/3% of the
Percentage  Interest  represented  by each affected Class of  Certificates  then
Outstanding,  for the purpose of adding any provisions or changing in any manner
or  eliminating  any of the  provisions of this Agreement or of modifying in any
manner the  rights of the  Owners  hereunder;  provided,  however,  that no such
amendment shall (a) change in any manner the amount of, or change the timing of,
payments  which are required to be  distributed to any Owner without the consent
of the Owner of such  Certificate  or (b) reduce the  aforesaid  percentages  of
Percentage  Interests  which are  required  to consent  to any such  amendments,
without  the consent of the Owners of all  Certificates  of the Class or Classes
affected then Outstanding.

     The Trustee shall be entitled to receive upon  request,  and shall be fully
protected  in  relying  in good faith  upon,  an  opinion of counsel  reasonably
acceptable  to the Trustee  stating  that the  execution  of such  amendment  is
authorized or permitted by this Agreement.

     Promptly  after the  execution  of any such  amendment,  the Trustee  shall
furnish  written  notification  of the substance of such amendment to each Owner
and to the Rating Agencies.

     The  Certificate  Insurer  and the  Owners,  if they so  request,  shall be
provided with copies of any amendments to this  Agreement,  together with copies
of any  opinions  or other  documents  or  instruments  executed  in  connection
therewith.

     The Trustee shall not be required to enter into any amendment which affects
its rights or obligations hereunder.

     The  definitions  of "Group I  Specified  Subordinated  Amount",  "Group II
Specified Subordinated Amount" and "Group III Specified Subordinated Amount" may
be amended by the Seller,  the Master Servicer,  the Transferor and the Trustee,
with the consent of the Certificate  Insurer, in any respect without the consent
of,  or  notice  to,  the  Owners of any  Certificates;  provided,  (x) that the
Certificate  Insurer is not then in default,  (y) that the effect of such change
would not be to alter  materially  (in the  judgment of the Seller) the weighted
average  



                                      115


life of the related Class A Certificates and (z) the then-current ratings on the
related Class A Certificates are not thereby reduced.

     Section  12.15.  REMIC  Status;  Taxes.  (a) The Tax Matters  Person  shall
prepare and file or cause to be filed with the Internal  Revenue Service Federal
tax or  information  returns  with  respect to each  REMIC and the  Certificates
containing  such  information  and at the  times  and in such  manner  as may be
required by the Code or applicable  Treasury  regulations,  and shall furnish to
Owners such  statements or information at the times and in such manner as may be
required  thereby.  For this purpose,  the Tax Matters Person may, but need not,
rely  on  any  proposed  regulations  of the  United  States  Department  of the
Treasury. The Tax Matters Person shall indicate the election to treat each REMIC
as a REMIC (which election shall apply to the taxable period ending December 31,
1996 and each calendar year thereafter) in such manner as the Code or applicable
Treasury regulations may prescribe. The Trustee, as Tax Matters Person appointed
pursuant to Section  12.17 hereof shall sign all tax  information  returns filed
pursuant to this Section 12.16. The Tax Matters Person shall provide information
necessary  for the  computation  of tax  imposed on the  transfer  of a Residual
Certificate  to a  Disqualified  Organization,  or an  agent  of a  Disqualified
Organization,  or a pass-through entity in which a Disqualified  Organization is
the record  holder of an interest.  The Trustee  shall not be required to file a
separate tax return for the Supplemental Interest Trust.

     (b) The Tax Matters  Person  shall  timely file all reports  required to be
filed by the  Trust  with any  federal,  state or local  governmental  authority
having  jurisdiction over the Trust,  including other reports that must be filed
with the Owners, such as the Internal Revenue Service's Form 1066 and Schedule Q
and the form required  under Section 6050K of the Code, if applicable to REMICs.
Furthermore,  the Tax Matters Person shall report to Owners,  if required,  with
respect to the  allocation  of  expenses  pursuant to Section 212 of the Code in
accordance  with the  specific  instructions  to the Tax  Matters  Person by the
Seller with respect to such allocation of expenses. The Tax Matters Person shall
collect  any forms or  reports  from the Owners  determined  by the Seller to be
required under applicable federal, state and local tax laws.

     (c) The Tax Matters  Person shall provide to the Internal  Revenue  Service
and to  persons  described  in  Section  860E(e)(3)  and  (6) of  the  Code  the
information described in Treasury Regulation Section 1.860D-1(b)(5)(ii),  or any
successor  regulation  thereto.  Such information will be provided in the manner
described  in  Treasury  Regulation  Section  1.860E-2(a)(5),  or any  successor
regulation thereto.

     (d) The Seller  covenants  and agrees to within ten Business Days after the
Startup  Day  provide to the Trustee  any  information  necessary  to enable the
Trustee to meet its obligations under subsections (b) and (c) above.

     (e) The Trustee,  the Seller and the Master  Servicer  each  covenants  and
agrees for the benefit of the Owners (i) to take no action which would result in
the  termination of "REMIC" status for any of the REMICs,  (ii) not to engage in
any "prohibited  transaction",  as such term is defined in Section 860F(a)(2) of
the Code and (iii) not to engage  in any other  action  which may  result in the
imposition  on the Trust of any other taxes under the Code,  including,  without
limitation,  for  purposes  of  this  paragraph  any  alteration,  modification,
amendment, extension, waiver or forbearance with respect to any Mortgage Loan.

     (f) The Trust shall,  for federal income tax purposes,  maintain books on a
calendar year basis and report income on an accrual basis.


                                      116


     (g) No  Eligible  Investment  shall be sold  prior to its  stated  maturity
(unless sold pursuant to a plan of liquidation  in accordance  with Article VIII
hereof).

     (h) Neither the Seller nor the Trustee shall enter into any  arrangement by
which the Trustee will receive a fee or other compensation for services rendered
pursuant to this  Agreement,  which fee or other  compensation  is paid from the
Trust Estate, other than as expressly contemplated by this Agreement.

     (i)  Notwithstanding  the foregoing  clauses (g) and (h), the Trustee,  the
Seller  may  engage  in any of the  transactions  prohibited  by  such  clauses,
provided that the Trustee shall have received an opinion of counsel  experienced
in federal  income tax  matters to the  effect  that such  transaction  does not
result in a tax imposed on the Trust or cause a termination  of REMIC status for
any of the  REMICs;  provided,  however,  that  such  transaction  is  otherwise
permitted under this Agreement.

     Section 12.16.  Additional  Limitation on Action and Imposition of Tax. (a)
Any  provision of this  Agreement to the contrary  notwithstanding,  the Trustee
shall not, without having obtained an opinion of counsel  experienced in federal
income tax matters to the effect that such  transaction does not result in a tax
imposed on the Trust or cause a  termination  of REMIC status for either  REMIC,
(i) sell any assets in the Trust Estate,  (ii) accept any contribution of assets
after the Startup Day or (iii) agree to any modification of this Agreement.

     (b) In the event that any tax is imposed on  "prohibited  transactions"  as
defined in Section  860F(a)(2) of the Code, on the "net income from  foreclosure
property"  as defined in Section  860G(c) of the Code,  on any  contribution  to
either REMIC after the Startup Day pursuant to Section  860G(d) of the Code,  or
any other tax is imposed, such tax shall be paid by (i) the Trustee, if such tax
arises out of or results from the Trustee's  negligence  or willful  misconduct,
(ii) the Master Servicer,  if such tax arises out of or results from a breach by
the Master Servicer of any of its obligations under this Agreement, or otherwise
(iii) the Owners of the Residual  Certificates in proportion to their Percentage
Interests.  To the  extent  such tax is  chargeable  against  the  Owners of the
Residual  Certificates,  notwithstanding  anything  to  the  contrary  contained
herein,  the  Trustee is hereby  authorized  to retain  from  amounts  otherwise
distributable  to the Owners of the  Residual  Certificates  on any Payment Date
sufficient funds for the payment of such tax.

     Section 12.17. Appointment of Tax Matters Person. A Tax Matters Person will
be appointed by the Owners of the Residual  Certificates for all purposes of the
Code and such Tax Matters  Person will perform,  or cause to be performed,  such
duties and take,  or cause to be taken,  such  actions,  as are  required  to be
performed or taken by the Tax Matters  Person under the Code. The Trustee hereby
agrees to act as the Tax Matters Person (and the Trustee is hereby  appointed by
the Owners of the  Residual  Certificates  as the Tax  Matters  Person) for each
REMIC held by the Trust.

     Section  12.18.  Reports to the  Securities  and Exchange  Commission.  The
Trustee  shall,  on behalf of the Trust,  cause to 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.  Upon the
request  of the  Trustee,  each of the  Master  Servicer  and the  Seller  shall
cooperate  with the  Trustee  in the  preparation  of any such  report and shall
provide to the Trustee in a timely  manner all such  information  as the Trustee
may  reasonably  request in connection  with the  performance  of its duties and
obligations under this Section.


                                      117



     Section 12.19.  Notices.  All notices  hereunder shall be given as follows,
until any superseding instructions are given to all other Persons listed below:

             The Seller         Access Financial Lending Corp.
             and Master         400 Highway 169 South
             Servicer:          Suite 400
                                St. Louis Park, Minnesota 55426-1106
                                Attention:  General Counsel
                                Tel:  (612) 542-6500
                                Fax:  (612) 542-6510

             The Transferor:    Access Financial Receivables Corp.
                                400 Highway 169 South
                                Suite 410
                                St. Louis Park, Minnesota 55426-1106
                                Attention:  General Counsel

             The Trustee:       The Chase Manhattan Bank
                                450 West 33rd Street, 15th Floor New
                                York, NY 10001
                                Attention: Global Trust Services
                                Access Financial Mortgage Loan Trust 1997-3
                                Tel:  (212) 946-3200
                                Fax:  (212) 946-8191

             The Certificate
             Insurer:           Financial Security Assurance, Inc.
                                350 Park Avenue
                                New York, NY  10022
                                Attention:  Senior Vice President - Surveillance
                                Tel:  (212) 826-0100
                                Fax:  (212) 888-5278

                                or such other address or telecopy  number as may
                                hereafter  be  furnished  to the Trustee and the
                                Master  Servicer  in writing by the  Certificate
                                Insurer. In each case in which a notice or other
                                communication to the Certificate  Insurer refers
                                to an  Event of  Default  or a claim  under  the
                                Certificate  Insurance Policy or with respect to
                                which  failure  on the  part of the  Certificate
                                Insurer to respond shall be deemed to constitute
                                consent  or  acceptance,  then  a copy  of  such
                                notice  or other  communication  should  also be
                                sent to the attention of the General Counsel and
                                the  Head-Financial  Guaranty Group and shall be
                                marked to indicate "URGENT MATERIAL ENCLOSED."

             Moody's:           Moody's Investors Service
                                99 Church Street
                                New York, New York 10007
                                Attention:  The Home Equity
                                Monitoring Department


                                      118


             S & P:             Standard & Poor's
                                26 Broadway
                                15th Floor
                                New York, New York 10004
                                Attention: Residential Mortgage Surveillance 
                                           Dept.

             Underwriters:      c/o  Prudential Securities Incorporated
                                One New York Plaza, 15th Floor
                                New York, New York 10292-2015
                                Tel:  (212) 778-1000
                                Fax:      (212) 778-7401

     Section 12.20. Grant of Security Interest.  It is the express intent of the
parties  hereto that the  conveyance of the Mortgage  Loans and all other assets
constituting  the  Trust  Estate  by the  Transferor  to the  Trust  be,  and be
construed  as, a sale of the Mortgage  Loans and such other assets  constituting
the Trust  Estate by the  Transferor  and not a pledge by the Seller to secure a
debt  or  other  obligation  of the  Transferor.  However,  in the  event  that,
notwithstanding the aforementioned intent of the parties, the Mortgage Loans and
other  assets  constituting  the Trust  Estate  are held to be  property  of the
Seller, then (a) it is the express intent of the parties that such conveyance be
deemed as a pledge of the Mortgage Loans and all other assets  constituting  the
Trust Estate to the Trust to secure a debt or other obligation of the Seller and
this Agreement shall be deemed to be a security  agreement within the meaning of
the  Uniform  Commercial  Code and the  conveyance  provided  for in Section 3.3
hereof  shall be deemed a grant by the  Transferor  to the  Trust of a  security
interest  in all of the  Transferor's  right,  title and  interest in and to the
Mortgage Loans and all other assets constituting the Trust Estate.

     Accordingly,  the  Transferor  hereby  grants  to the  Trustee  a  security
interest  in the  Mortgage  Loans and all other  assets  constituting  the Trust
Estate  for  the  purpose  of  securing  to the  Trust  the  performance  by the
Transferor  of  the  obligations  under  this  Agreement.   Notwithstanding  the
foregoing,  the parties hereto intend the conveyance  pursuant to Section 3.3 to
be a true,  absolute and unconditional  sale of the Mortgage Loans and all other
assets  constituting  the  Trust  Estate by the  Transferor  to the  Trust.  The
Transferor  shall take such actions,  and the Trustee shall take such actions as
directed in writing by the  Transferor,  as may be  necessary  to ensure that if
this Agreement were deemed to create a security interest, such security interest
would be deemed to be a  perfected  security  interest of first  priority  under
applicable  law and will be maintained  as such for the term of this  Agreement.
Without  limiting the  generality  of the  foregoing,  the Seller shall file, or
shall cause to be filed, all filings  necessary to maintain the effectiveness of
any original filings necessary under the Uniform  Commercial Code to perfect the
Trustee's  security interest in or lien on the Mortgage Loans for the benefit of
the Owners, including,  without limitation,  (x) continuation statements and (y)
such  other  statements  as may be  occasioned  by (i) any change of name of the
Transferor  or Trustee,  (ii) any change of location of the place of business or
the chief  executive  office of the  Transferor  or (iii)  any  transfer  of any
interest of the Transferor in any Mortgage Loan;  provided,  however,  that with
respect to clauses (i) through  (iii)  above,  the  Transferor  shall notify the
Trustee of any changes related thereto.

     Section 12.21. Indemnification.

     (a) The Master  Servicer  agrees to  indemnify  and hold the  Trustee,  the
Transferor, the Certificate Insurer, each Certificateholder harmless against any
and all claims, losses, penalties, fines, forfeitures, reasonable legal fees and
related costs, judgments, and any


                                      119


other reasonable costs, fees and expenses that were caused by (i) the failure of
the Master  Servicer to perform its duties and  service  the  Mortgage  Loans in
compliance with the terms of this Agreement and the Servicing Standards and (ii)
a  breach  of  any of  the  Master  Servicer's  representations,  covenants  and
warranties  contained  in this  Agreement.  This  indemnity  shall  survive  the
termination of this Agreement and the payment of the Mortgage  Loans,  provided,
that  the  Master  Servicer  shall  have no  liability  to  indemnify  any  such
indemnified  party  under this  Agreement  to the extent  that any such  losses,
penalties,  fines, forfeitures,  costs, fees, judgments,  liabilities,  damages,
claims or expenses  were caused by the  negligence,  willful  misconduct  or bad
faith of such  indemnified  party.  If the Master  Servicer  shall have made any
indemnity payment pursuant to this Section 12.21(a) and the recipient thereafter
collects from another Person any amount  relating to the matters  covered by the
foregoing  indemnity,  the  recipient  shall  promptly  repay such amount to the
Master Servicer.

     Promptly after receipt by any of the above-mentioned indemnified parties of
notice  of any  claim  or  commencement  of any  action  discussed  above,  such
indemnified party shall, if a claim in respect thereof is to be made against the
Master Servicer,  promptly notify the Master Servicer in writing of the claim or
the commencement of that action;  provided,  however, that the failure to notify
the Master  Servicer  shall not relieve it from any liability  which it may have
under  this  Section  12.21(a)  except  to the  extent  it has  been  materially
prejudiced by such failure;  and provided,  further,  that the failure to notify
the Master Servicer shall not relieve it from any liability which it may have to
the  above-mentioned  indemnified  parties  otherwise  than under  this  Section
12.21(a).

     (b) The  Seller  agrees to  indemnify  and hold the  Master  Servicer,  the
Transferor,   the  Certificate  Insurer,  the  Trustee,  each  Certificateholder
harmless  against any and all claims,  losses,  penalties,  fines,  forfeitures,
reasonable legal fees and related costs,  judgments and other reasonable  costs,
fees and  expenses  that were caused by (i) the failure of the Seller to perform
its duties in  accordance  with the terms of this  Agreement or (ii) a breach of
any of the Seller's representations, covenants, and warranties contained in this
Agreement.  This indemnity shall survive the termination of this Agreement,  the
payment of the  Mortgage  Loans and the removal or  resignation  of the Trustee;
provided,  that  the  Seller  shall  have no  liability  to  indemnify  any such
indemnified  party  under this  Agreement  to the extent  that any such  losses,
penalties, fines, forfeitures, costs, fees and judgments,  liabilities, damages,
claims or expenses  were caused by the  negligence,  willful  misconduct  or bad
faith of such  indemnified  party.  If the Seller shall have made any  indemnity
payment  pursuant to this Section  12.21 and the recipient  thereafter  collects
from another Person any amount  relating to the matters covered by the foregoing
indemnity, the recipient shall promptly repay such amount to the Seller.

     Promptly after receipt by any of the above-mentioned indemnified parties of
notice  of any  claim  or  commencement  of any  action  discussed  above,  such
indemnified party shall, if a claim in respect thereof is to be made against the
Seller,  promptly notify the Seller in writing of the claim or the  commencement
of that action;  provided,  however, that the failure to notify the Seller shall
not relieve it from any liability which it may have under this Section  12.21(b)
except to the extent it has been  materially  prejudiced  by such  failure;  and
provided,  further,  that the failure to notify the Seller  shall not relieve it
from any liability which it may have to the above-mentioned  indemnified parties
otherwise than under this Section 12.21(b).

     (c) The Seller hereby covenants and agrees to indemnify, exonerate and hold
the Master Servicer, the Transferor,  the Trustee, the Trust Estate, the Owners,
the  Certificate  Insurer,  their  respective  directors,  officers,  agents and
employees  (collectively,  the "Indemnified  Persons") harmless from and against
any and all damages, losses, liabilities, obligations, penalties, fines, claims,
litigation,   demands,   defenses,   judgments,   suits,   proceedings,   costs,


                                      120


disbursements or expenses (including, without limitation,  reasonable attorneys'
and experts' fees and  disbursements  as they become due and without waiting for
the  ultimate  outcome of the  matter)  of any kind or of any nature  whatsoever
which may at any time be  imposed  upon,  incurred  by or  asserted  or  awarded
against any Indemnified  Person arising from or out of any Hazardous  Substances
(as defined  below) on, in, under or affecting  all or any portion of any of the
Properties.  The  matters  covered by the  foregoing  indemnity  shall  include,
without  limitation,  all of the following:  (i) the costs of removal of any and
all  Hazardous  Substances  from all or any  portion  of the  Properties  or any
adjacent  property,  (ii) the costs  required to take  necessary  precautions to
protect  against the release of Hazardous  Substances on, in, under or affecting
any of the Properties into the air,  ground,  water,  other public domain or any
adjacent property to the extent required by applicable Environmental Laws or any
governmental authority, including, without limitation, the costs and expenses of
environmental  testing and assessments,  and (iii) the costs incurred to comply,
in connection  with all or any portion of the  Properties,  with all  applicable
Environmental  Laws,   including  without  limitation  fines,   penalties,   and
administrative and overhead costs charged by any governmental entity.

     The  obligations  of the  Seller  under  this  Section  to  compensate  the
Indemnified  Persons and to  reimburse  them for  expenses  (including,  without
limitation,  litigation expenses),  disbursements and advances shall survive the
termination of this Agreement and the resignation or removal of the Trustee, and
continue thereafter for so long as any liability or expenses indemnified against
may be imposed under applicable Environmental Law (as defined below) against any
Indemnified Person.

     (d) In no event shall any Person be indemnified  for any losses,  expenses,
damages,  claims  or  liabilities  incurred  by such  Person  by  reason of such
Person's (or such Person's agents) willful malfeasance, bad faith or negligence.

     "Hazardous  Substance"  shall  include,   without  limitation:   (i)  those
substances  included  within  the  definitions  of one  or  more  of  the  terms
"hazardous  substances," "hazardous materials" and "toxic substances" in CERCLA,
RCRA,  and the Hazardous  Materials  Transportation  Act, as amended,  49 U.S.C.
ss.ss.  1801 et seq., and in the regulations  promulgated  pursuant to said laws
under  applicable  law;  (ii)  those  substances  listed  in the  United  States
Department of Transportation  Table (49 CFR 172 1 01 and amendments  thereto) or
by the  Environmental  Protection  Agency (or any successor agency) as hazardous
substances  (40  CFR  Part  302  and  amendments  thereto);   (iii)  such  other
substances,  materials and wastes as are or become  regulated  under  applicable
local,  state or  Federal  laws or  regulations,  or  which  are  classified  as
hazardous or toxic under Federal, state, or local laws or regulations;  and (iv)
any material,  waste or substance which is (a) petroleum;  (b) friable asbestos;
(c)  polychlorinated  biphenyls;  (d)  designated  as  a  "Hazardous  Substance"
pursuant to Section 311 of the Clean  Water Act,  as amended,  13 U.S.C.  ss.ss.
1321 et seq. (33 U.S.C. ss.ss. 1321) or designated as "toxic pollutants" subject
to Chapter 26 of the Clean Water Act  pursuant to Section 307 of the Clean Water
Act (33  U.S.C.  ss.ss.  1317);  (e)  flammable  explosive;  or (f)  radioactive
materials.

     "Environmental  Law" shall mean any Federal,  state or local statute,  law,
regulation,  order, consent decree,  judgment,  permit, license, code, covenant,
deed restriction,  common law, ordinance or other requirement relating to public
health, safety or the environment, including, without limitation, those relating
to releases, discharges or emissions to air, water, land or ground water, to the
withdrawal  or use of  groundwater,  to the use and handling of  polychlorinated
biphenyls or asbestos,  to the  disposal,  treatment,  storage or  management of
hazardous or solid waste, or Hazardous  Substances or crude oil, or any fraction
thereof,  or  to  exposure  to  toxic  hazardous  materials,  to  the  handling,
transportation,  discharge or release of gaseous or liquid Hazardous  Substances
and any regulation, order, notice or demand issued


                                      121


pursuant  to such law,  statute or  ordinance,  in each case  applicable  to the
property of Borrower  or the  operation,  construction  or  modification  of any
thereof,  including without  limitation the following:  CERCLA,  the Solid Waste
Disposal Act, as amended by the Resource  Conservation  and Recovery Act of 1976
and the Hazardous and Solid Waste  Amendments of 1984,  the Hazardous  Materials
Transportation  Act, as amended,  the Federal  Water  Pollution  Control Act, as
amended by the Clean Water Act of 1976, the Safe Drinking Water Control Act, the
Clean Air Act of 1966, as amended, the Toxic Substances Control Act of 1976, the
Occupational  Safety and Health Act of 1977, as amended,  the Emergency Planning
and Community  Right-to-Know Act of 1986, the National  Environmental Policy Act
of 1975 and the Oil Pollution Act of 1990 and any similar or implementing  state
law, and any state statute and any further  amendments to these laws,  providing
for  financial  responsibility  for cleanup or other actions with respect to the
release or  threatened  release of  Hazardous  Substances  or crude oil,  or any
fraction thereof and all rules, regulations,  guidance documents and publication
promulgated thereunder.

                                  ARTICLE XIII

                CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER

     Section 13.1.  Rights of the Certificate  Insurer to Exercise Rights of the
Owners of the Class A Certificates.  By accepting its Certificate, each Owner of
a Class A Certificate  agrees that unless a Certificate  Insurer Default exists,
the Certificate Insurer shall be deemed to be the Class A Certificateholders for
all purposes  (other than with  respect to payment on the Class A  Certificates)
and will be entitled to  exercise  all rights of the Class A  Certificateholders
under this Agreement.

     In addition,  each Owner of a Class A  Certificate  agrees  that,  unless a
Certificate  Insurer Default exists, the rights specifically set forth above may
be exercised by the Owners of Class A  Certificates  only with the prior written
consent of the Certificate Insurer.

     Section 13.2. Trustee to Act Solely with Consent of the Certificate Insurer
 . Unless a Certificate Insurer Default exists, the Trustee shall not:

     (i)  agree to any amendment to this Agreement; or

     (ii) undertake  any  litigation  pursuant  to or in  connection  with  this
          Agreement; or

     (iii)terminate  or assume  any  Sub-Servicing  Agreement  pursuant  to this
          Agreement;

without the prior written consent of the Certificate Insurer which consent shall
not be  unreasonably  withheld;  provided,  however,  if a  Certificate  Insurer
Default occurs hereunder,  the Trustee shall act hereunder  without  Certificate
Insurer consent.

     Section 13.3.  Trust Fund and Accounts Held for Benefit of the  Certificate
Insurer.  The Trustee shall hold the Trust Estate and the Mortgage Files for the
benefit of the Owners and the  Certificate  Insurer and all  references  in this
Agreement and in the  Certificates to the benefit of Owners of the  Certificates
shall be deemed to include the Certificate  Insurer. The Trustee shall cooperate
in all  reasonable  respects  with any  reasonable  request  by the  Certificate
Insurer for action to preserve or enforce the  Certificate  Insurer's  rights or
interests under this Agreement and the Certificates.


                                      122


     The Master  Servicer hereby  acknowledges  and agrees that it shall service
and administer the Mortgage Loans and any REO Properties, and shall maintain the
Principal  and  Interest  Account,  for the  benefit  of the  Owners and for the
benefit of the Certificate  Insurer, and all references in this Agreement to the
benefit of or actions  on behalf of the  Owners  shall be deemed to include  the
Certificate Insurer.

     Section 13.4.  Claims Upon the Policy;  Policy  Payments  Account.  (a) The
Trustee shall establish a separate special purpose trust account for the benefit
of Owners of the Class A Certificates  and the Certificate  Insurer  referred to
herein as the  "Policy  Payments  Account"  over  which the  Trustee  shall have
exclusive  control and sole right of  withdrawal.  The Trustee shall deposit any
amount  paid  under the  Certificate  Insurance  Policy in the  Policy  Payments
Account and  distribute  such  amount only for  purposes of payment to Owners of
Class A Certificates of the Insured Payments for which a claim was made and such
amount may not be applied to satisfy any costs,  expenses or  liabilities of the
Master  Servicer,  the Trustee or the Trust.  Amounts paid under the Certificate
Insurance  Policy  shall be  transferred  to the  related  Class A  Distribution
Account in accordance  with the next  succeeding  paragraph and disbursed by the
Trustee to Owners of Class A  Certificates  in  accordance  with Section 7.3. It
shall not be necessary for such payments to be made by checks or wire  transfers
separate from the checks or wire transfers used to pay the Insured Payments with
other funds available to make such payment.  However,  the amount of any payment
of  principal of or interest on the Class A  Certificates  to be paid from funds
transferred  from the Policy  Payments  Account  shall be noted as  provided  in
paragraph  (b) below in the  Register  and in the  statement  to be furnished to
Owners of the  Certificates  pursuant to Section  7.6.  Funds held in the Policy
Payments Account shall not be invested by the Trustee.

     On any Payment  Date with  respect to which a claim has been made under the
Certificate Insurance Policy, the amount of any funds received by the Trustee as
a result of any claim  under the  Certificate  Insurance  Policy,  to the extent
required to pay the related  Insured  Distribution  Amount on such  Payment Date
shall be withdrawn from the Policy Payments Account and deposited in the related
Distribution  Account and applied by the Trustee,  together with the other funds
to  be  withdrawn  from  the  related  Distribution  Account  pursuant  to  this
Agreement,  directly to the payment in full of the related Insured  Distribution
Amount due on the related Class A Certificates. Funds received by the Trustee as
a result of any claim under the Certificate  Insurance Policy shall be deposited
by the Trustee in the Policy Payments Account and used solely for payment to the
Owners of the Class A Certificates  and may not be applied to satisfy any costs,
expenses or liabilities of the Master  Servicer,  the Trustee or the Trust Fund.
Any funds  remaining in the Policy  Payments  Account on the first  Business Day
following a Payment Date shall be remitted to the Certificate Insurer,  pursuant
to the instructions of the Certificate Insurer, by the end of such Business Day.

     (b) The Trustee shall keep a complete and accurate  record of the amount of
interest and principal  paid in respect of any Class A  Certificate  from moneys
received under the Certificate  Insurance Policy. The Certificate  Insurer shall
have the right to  inspect  such  records  at  reasonable  times  during  normal
business hours upon one Business Day's prior notice to the Trustee.

     (c) The Trustee shall promptly  notify the  Certificate  Insurer and Fiscal
Agent of any proceeding or the institution of any action, of which a Responsible
Officer  of the  Trustee  has  actual  knowledge,  seeking  the  avoidance  as a
preferential transfer under applicable bankruptcy,  insolvency,  receivership or
similar law (a "Preference  Claim") of any distribution made with respect to the
Class A  Certificates.  Each Owner of a Class A Certificate,  by its purchase of
Class A Certificates, the Master Servicer and the Trustee hereby agree that, the


                                      123


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 such
Preference Claim and (ii) the posting of any surety,  supersedeas 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
Master  Servicer,  the  Trustee and each Owner of a Class A  Certificate  in the
conduct of any such 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.

     Section 13.5. Effects of Payments by the Certificate Insurer. To the extent
that the  Certificate  Insurer  makes  Insured  Payments  it will be entitled to
receive the related Reimbursement  Amounts,  pursuant to Section  7.3(b)(iii)(C)
hereof.

     The Trustee and the Master  Servicer  shall  cooperate in all respects with
any  reasonable  request by the  Certificate  Insurer  for action to preserve or
enforce the  Certificate  Insurer's  rights or  interests  under this  Agreement
without  limiting  the  rights  or  affecting  the  interests  of the  Owners as
otherwise set forth herein.

     Section 13.6. Notices to the Certificate Insurer. All notices,  statements,
reports,  certificates or opinions  required by this Agreement to be sent to any
other party hereto or to any of the Owners shall also be sent to the Certificate
Insurer.

     Section 13.7. Third-Party Beneficiary. Subject to the provisions below, the
Certificate  Insurer is a third  party  beneficiary  of each  provision  of this
Agreement  that creates a right of or benefit to the  Certificate  Insurer.  Any
right conferred to the Certificate Insurer shall not arise until the issuance by
the  Certificate  Insurer  of the  Certificate  Insurance  Policy  and  shall be
suspended during any Certificate  Insurer Default described in clause (a) of the
definition  thereof (except that subrogation rights which have previously arisen
shall not be so  suspended).  During  the  period of any such  suspension,  such
rights  shall  vest  in the  Owners  of the  Class  A  Certificates,  and may be
exercised  by the Owners of a majority in  Percentage  Interest of each Class of
Class A Certificates  then  Outstanding or, if there are no Class A Certificates
then  Outstanding,  by  such  Percentage  Interest  represented  by the  Class B
Certificates then Outstanding.


     [Except for these words (and the accompanying punctuation) the rest of this
page has been intentionally left blank.]


                                      124


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


                                          ACCESS FINANCIAL LENDING CORP.,
                                            as Seller


                                          By: __________________________________
                                              Name:  Leslie Zejdlik Foster
                                              Title: President


                                          ACCESS FINANCIAL LENDING CORP.,
                                            as Master Servicer


                                          By: __________________________________
                                              Name:  Leslie Zejdlik Foster
                                              Title: President


                                          ACCESS FINANCIAL RECEIVABLES CORP.,
                                            as Transferor


                                          By: __________________________________
                                              Name:  Leslie Zejdlik Foster
                                              Title: President



                                          THE CHASE MANHATTAN BANK,
                                            as Trustee


                                          By: __________________________________
                                              Name:   Cynthia Kerpen
                                              Title:  Trust Officer



                        [Pooling and Servicing Agreement]



STATE OF MINNESOTA           )
                             :   ss.:
COUNTY OF HENNEPIN           )

     On the 31st day of October,  1997, before me personally came Leslie Zejdlik
Foster,  to me known,  who,  being by me duly  sworn did depose and say that her
office is located at 400 Highway 169 South, Suite 400, St. Louis Park, Minnesota
55426-1106,  that she is the  President of Access  Financial  Lending  Corp.,  a
Delaware  corporation,  which is  described  in and  which  executed  the  above
instrument;  and  that she  signed  her name  thereto  by order of the  Board of
Directors of said corporation.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this certificate first above written.



                                        _______________________________________
                                                     Notary Public



                        [Pooling and Servicing Agreement]



STATE OF MINNESOTA           )
                             :   ss.:
COUNTY OF HENNEPIN           )


     On the 31st day of October,  1997, before me personally came Leslie Zejdlik
Foster,  to me known,  who,  being by me duly  sworn did depose and say that her
office is located at 400 Highway 169 South, Suite 410, St. Louis Park, Minnesota
55426-1106,  that she is the President of Access Financial  Receivables Corp., a
Delaware  corporation,  which is  described  in and  which  executed  the  above
instrument;  and  that she  signed  her name  thereto  by order of the  Board of
Directors of said corporation.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this certificate first above written.





                                        _______________________________________
                                                     Notary Public



                        [Pooling and Servicing Agreement]




STATE OF NEW YORK            )
                             :   ss.:
COUNTY OF NEW YORK           )


     On the 31st day of October, 1997, before me personally came Cynthia Kerpen,
to me known,  who,  being by me duly sworn did depose and say that her office is
located at 450 West 33rd Street,  15th Floor, New York, NY 10001;  that she is a
Trust  Officer of The Chase  Manhattan  Bank,  the New York banking  corporation
described in and that  executed the above  instrument  as Trustee;  and that she
signed  her name  thereto  by order of the Board of  Directors  of said New York
banking corporation.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this certificate first above written.





                                        _______________________________________
                                                     Notary Public



                        [Pooling and Servicing Agreement]