POOLING AND SERVICING AGREEMENT


                        Relating to

BLOCK MORTGAGE FINANCE ASSET BACKED CERTIFICATES, SERIES 1997-2

                           Among

               BLOCK MORTGAGE FINANCE, INC.,
                       as Depositor

               BLOCK FINANCIAL CORPORATION,
                    as Master Servicer

              COMPANION MORTGAGE CORPORATION,
                         as Seller


                            and


        BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                        as Trustee


                 Dated as of July 1, 1997








                         CONTENTS

                                                                            Page

                         ARTICLE I

            DEFINITIONS; RULES OF CONSTRUCTION

         Section 1.01  Definitions......................  2

                        ARTICLE II

        ESTABLISHMENT AND ORGANIZATION OF THE TRUST

         Section 2.01  Establishment of the Trust....... 31
         Section 2.02  Office........................... 31
         Section 2.03  Purposes and Powers.............. 31
         Section 2.04  Appointment of the Trustee;
                       Declaration of Trust............. 31
         Section 2.05  Expenses of the Trust............ 31
         Section 2.06  Ownership of the Trust........... 32
         Section 2.07  Situs of the Trust............... 32
         Section 2.08  Miscellaneous REMIC Provisions... 32

                        ARTICLE III

         REPRESENTATIONS, WARRANTIES AND COVENANTS
   OF THE DEPOSITOR, THE MASTER SERVICER AND THE SELLER;
        COVENANT OF SELLER TO CONVEY MORTGAGE LOANS

         Section 3.01  Representations and Warranties
                       of the Depositor................. 33
         Section 3.02  Representations and Warranties
                       of the Master Servicer........... 35
         Section 3.03  Representations and
                       Warranties of the Seller......... 37
         Section 3.04  Covenants of Seller to
                       Take Certain Actions with
                       Respect to the Mortgage
                       Loans In Certain Situations...... 40
         Section 3.05  Conveyance of the Mortgage
                       Loans and Qualified
                       Replacement Mortgages............ 41
         Section 3.06  Acceptance by Trustee;
                       Certain Substitutions of
                       Mortgage Loans;
                       Certification by Trustee......... 44

                        ARTICLE IV

             ISSUANCE AND SALE OF CERTIFICATES

         Section 4.01  Issuance of Certificates......... 45
         Section 4.02  Sale of Certificates............. 45




                          i




                                                                            Page


                         ARTICLE V

          CERTIFICATES AND TRANSFER OF INTERESTS

         Section 5.01  Terms............................ 46
         Section 5.02  Forms............................ 46
         Section 5.03  Execution, Authentication and
                       Delivery......................... 47
         Section 5.04  Registration and Transfer of
                       Certificates..................... 47
         Section 5.05  Mutilated, Destroyed, Lost or 
                       Stolen Certificates.............. 49
         Section 5.06  Persons Deemed Owners............ 50
         Section 5.07  Cancellation..................... 50
         Section 5.08  Limitation on Transfer of
                       Ownership Rights................. 50
         Section 5.09  Assignment of Rights............. 51

                        ARTICLE VI

                         COVENANTS

         Section 6.01  Distributions.................... 52
         Section 6.02  Money for Distributions to be
                       Held in Trust; Withholding....... 52
         Section 6.03  Protection of Trust Estate....... 53
         Section 6.04  Performance of Obligations....... 54
         Section 6.05  Negative Covenants............... 54
         Section 6.06  No Other Powers.................. 54
         Section 6.07  Limitation of Suits.............. 55
         Section 6.08  Unconditional Rights of Owners
                       to Receive Distributions......... 55
         Section 6.09  Rights and Remedies Cumulative... 56
         Section 6.10  Delay or Omission Not Waiver..... 56
         Section 6.11  Control by Owners................ 56
         Section 6.12  Indemnification.................. 56
         Section 6.13  Access to Owners of
                       Certificates' Names and 
                       Addresses........................ 57

                        ARTICLE VII

           ACCOUNTS, DISBURSEMENTS AND RELEASES

         Section 7.01  Collection of Money.............. 57
         Section 7.02  Establishment of Accounts........ 58
         Section 7.03  Flow of Funds.................... 58
         Section 7.04  Reserved......................... 62
         Section 7.05  Investment of Accounts........... 62
         Section 7.06  Payment of Trust Expenses........ 63
         Section 7.07  Permitted Investments............ 63
         Section 7.08  Accounting and Directions by
                       Trustee.......................... 65
         Section 7.09  Reports by Trustee to Owners
                       and Certificate Insurer.......... 65

                          ii




                                                                            Page


         Section 7.10  Reports by Trustee ...............67
         Section 7.11  Preference Payments.............. 68

                       ARTICLE VIII

               SERVICING AND ADMINISTRATION
                     OF MORTGAGE LOANS

         Section 8.01  Master Servicer and
         Sub-Servicers.................................. 68
         Section 8.02  Collection of Certain Mortgage
                       Loan Payments.................... 70
         Section 8.03  Sub-Servicing Agreements
                       Between Master Servicer 
                       and Sub-Servicers................ 70
         Section 8.04  Successor Sub-Servicers.......... 71
         Section 8.05  Liability of Master Servicer;
                       Indemnification.................. 71
         Section 8.06  No Contractual Relationship
                       Between Sub-Servicer, Trustee
                       or the Owners.................... 72
         Section 8.07  Assumption or Termination of
                       Sub-Servicing Agreement 
                       by Trustee....................... 72
         Section 8.08  Collection Account............... 73
         Section 8.09  Delinquency Advances and
                       Servicing Advances............... 74
         Section 8.10  Compensating Interest:
                       Repurchase of Mortgage Loans..... 75
         Section 8.11  Maintenance of Insurance......... 76
         Section 8.12  Due-on-Sale Clauses;
                       Assumption and Substitution 
                       Agreements....................... 77
         Section 8.13  Realization Upon Defaulted
                       Mortgage Loans; Inspection....... 78
         Section 8.14  Trustee to Cooperate; Release
                       of Files......................... 80
         Section 8.15  Servicing Compensation........... 81
         Section 8.16  Annual Statement as to
                       Compliance....................... 81
         Section 8.17  Annual Independent Certified
                       Public Accountants' Reports...... 81
         Section 8.18  Access to Certain
                       Documentation and Information
                       Regarding the Mortgage Loans..... 82
         Section 8.19  Merger or Consolidation of the
                       Master Servicer; Assignment...... 82
         Section 8.20  Removal of Master Servicer;
                       Resignation of Master Servicer... 82
         Section 8.21  Inspections by Certificate
                       Insurer; Errors and 
                       Omissions Insurance.............. 86

                        ARTICLE IX

                   TERMINATION OF TRUST

         Section 9.01  Termination of Trust............. 87
         Section 9.02  Termination Upon Option of
                       Owners of Class R Certificates
                       and Master Servicer.............. 87
         Section 9.03  Termination Auction.............. 88
         Section 9.04  Termination Upon Loss of REMIC
                       Status........................... 89
         Section 9.05  Disposition of Proceeds.......... 91




                         iii




                                                                            Page


                         ARTICLE X

                        THE TRUSTEE

         Section 10.01 Certain Duties and
                       Responsibilities................. 91
         Section 10.02 Removal of Trustee for Cause..... 93
         Section 10.03 Certain Rights of the 
                       Trustee.......................... 94
         Section 10.04 Not Responsible for
                       Recitals or Issuance of 
                       Certificates..................... 95
         Section 10.05 May Hold Certificates............ 95
         Section 10.06 Money Held in Trust.............. 96
         Section 10.07 Compensation and Reimbursement; 
                       No Lien for Fees................. 96
         Section 10.08 Corporate Trustee Required; 
                       Eligibility...................... 96
         Section 10.09 Resignation and Removal;
                       Appointment of Successor......... 96
         Section 10.10 Acceptance of Appointment
                       by Successor Trustee............. 98
         Section 10.11 Merger, Conversion, Consolidation 
                       or Succession to Business of
                       the Trustee...................... 98
         Section 10.12 Reporting; Withholding........... 98
         Section 10.13 Liability of the Trustee......... 99
         Section 10.14 Appointment of Co-Trustee
                       or Separate Trustee.............. 99

                        ARTICLE XI

                       MISCELLANEOUS

         Section 11.01 Compliance Certificates
                       and Opinions.....................100
         Section 11.02 Form of Documents Delivered to
                       the Trustee......................101
         Section 11.03 Acts of Owners...................102
         Section 11.04 Notices, etc. to Trustee.........102
         Section 11.05 Notices and Reports to
                       Owners; Waiver of Notices........102
         Section 11.06 Rules by Trustee.................103
         Section 11.07 Successors and Assigns...........103
         Section 11.08 Severability.....................103
         Section 11.09 Benefits of Agreement............103
         Section 11.10 Legal Holidays...................103
         Section 11.11 Governing Law; Submission to
                       Jurisdiction.....................104
         Section 11.12 Counterparts.....................105
         Section 11.13 Usury............................105
         Section 11.14 Amendment........................105
         Section 11.15 Paying Agent; Appointment and
                       Acceptance of Duties.............106
         Section 11.16 REMIC Status.....................107
         Section 11.17 Additional Limitation on
                       Action and Imposition of Tax.....108
         Section 11.18 Appointment of Tax Matters
                       Person...........................108
         Section 11.19 The Certificate Insurer..........109
         Section 11.20 Reserved.........................109
         Section 11.21 Third Party Rights...............109

                          iv





     Section 11.22 Notices..............................109


SCHEDULE I    REPRESENTATIONS AND WARRANTIES AS TO THE
              MORTGAGE LOANS
SCHEDULE I-A  SCHEDULE OF FIXED RATE GROUP MORTGAGE LOANS
SCHEDULE I-B  SCHEDULE OF ADJUSTABLE RATE GROUP MORTGAGE LOANS

EXHIBIT A     FORM OF CLASS A CERTIFICATE
EXHIBIT B     RESERVED
EXHIBIT C     FORM OF CLASS R CERTIFICATE
EXHIBIT D     FORM OF PAYOFF CERTIFICATION
EXHIBIT E     TRUSTEE RECEIPT
EXHIBIT F     POOL CERTIFICATION
EXHIBIT G     DELIVERY ORDER
EXHIBIT H     AFFIDAVIT FOR CLASS R TRANSFER
EXHIBIT I     FORM OF LOST NOTE AFFIDAVIT
EXHIBIT J     RESERVED
EXHIBIT K     TERMINATION AUCTION PROCEDURES
EXHIBIT L     FORM OF LIQUIDATION REPORT


                             v





     POOLING AND SERVICING  AGREEMENT,  relating to BLOCK MORTGAGE FINANCE ASSET
BACKED CERTIFICATES,  SERIES 1997-2, dated as of July 1, 1997 by and among BLOCK
MORTGAGE  FINANCE,  INC., a Delaware  corporation,  in its capacity as Depositor
(the "Depositor"),  BLOCK FINANCIAL CORPORATION, a Delaware corporation,  in its
capacity  as  Master  Servicer  (the  "Master  Servicer"),   COMPANION  MORTGAGE
CORPORATION,  a Delaware  corporation,  in its capacity as Seller (the "Seller")
and BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., a national banking  association,
in its capacity as the trustee (the "Trustee").

     WHEREAS,  the  Depositor  wishes to  establish  a trust and provide for the
allocation and sale of the beneficial  interests therein and the maintenance and
distribution thereof;

     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 by
the Depositor 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;

     WHEREAS,  Bankers Trust Company of California,  N.A. is willing to serve in
the capacity of Trustee hereunder; and

     WHEREAS,  MBIA  Insurance  Corporation  is  intended  to  be a  third-party
beneficiary  with the right to enforce  this  Agreement as if it were a party to
this  Agreement  and  is  hereby  recognized  by  the  parties  hereto  to  be a
third-party beneficiary with the right to enforce this Agreement as if it were a
party to this Agreement.

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

                        CONVEYANCE

     To provide for the  distribution of the principal of and/or interest on the
Class A  Certificates  and the Class R  Certificates  in  accordance  with their
terms,  all of the sums  distributable  under this Agreement with respect to the
Certificates  and the performance of the covenants  contained in this Agreement,
the Seller  hereby  bargains,  sells,  conveys,  assigns  and  transfers  to the
Depositor  and the  Depositor  hereby  bargains,  sells,  conveys,  assigns  and
transfers to the Trustee, in trust, without recourse (except as provided herein)
and  for  the  exclusive  benefit  of the  Owners  of the  Certificates  and the
Certificate  Insurer,  all of its respective right, title and interest in and to
any and all benefits  accruing to it from (a) the Mortgage Loans (other than any
principal and interest  payments received or, with respect to an Actuarial Loan,
due thereon on or prior to the Cut-Off  Date) listed in Schedules I-A and I-B to
this Agreement  which the Seller is causing to be delivered to the Depositor and
the  Depositor  is causing to be  delivered  to the  Trustee  herewith  (and all
substitutions  therefor as provided by Sections 3.03,  3.04 and 3.06),  together
with the related  Mortgage  Loan  documents  and the  Seller's  and  Depositor's
interest in any Mortgaged  Property  which secures a Mortgage Loan but which has
been acquired by  foreclosure or deed in lieu of  foreclosure,  and all payments
thereon  and  proceeds  of the  conversion,  voluntary  or  involuntary,  of the
foregoing;  (b) such  amounts as may be held by the Trustee in the  Distribution
Account,  exclusive of investment  earnings on such amounts (except as otherwise
provided  herein) and such amounts as may be held by the Master  Servicer in the
name of the Trustee in the Collection  Account,  if any, exclusive of investment
earnings thereon (except as otherwise  provided herein),  whether in the form of
cash,  instruments,  securities  or other  properties  (including  any Permitted
Investments held by the Master Servicer); (c) with respect to the Class






A Certificates,  the Certificate  Insurance Policies and (d) proceeds of all the
foregoing (including, but not by way of limitation, all proceeds of any mortgage
insurance,  hazard insurance and title insurance policy relating to the Mortgage
Loans, cash proceeds, accounts, accounts receivable, notes, drafts, acceptances,
chattel  paper,  checks,  deposit  accounts,  rights to payment of any and every
kind,  and  other  forms  of  obligations  and  receivables  which  at any  time
constitute  all  or  part  of or are  included  in  the  proceeds  of any of the
foregoing) to pay the  Certificates as specified  herein ((a)-(d) above shall be
collectively  referred to herein as the "Trust Estate"),  excluding the proceeds
of the  Certificate  Insurance  Policies  except  with  respect  to the  Class A
Certificates.

     The  Trustee  acknowledges  such  sale,  accepts  the  Trust  hereunder  in
accordance with the provisions hereof and agrees to perform the duties herein to
the best of its  ability  to the end that the  interests  of the  Owners  may be
adequately and effectively protected.


                         ARTICLE I

            DEFINITIONS; RULES OF CONSTRUCTION

     Section 1.01 Definitions.

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

     "Account":  Any account established in accordance with Section 7.02 or 8.08
hereof.

     "Accrual  Period":  With  respect  to the Fixed Rate  Certificates  and any
Distribution  Date, the calendar month immediately  preceding the month in which
the Distribution  Date occurs; a "calendar month" shall be deemed to be 30 days.
With respect to the Adjustable Rate Certificates and any Distribution  Date, the
period  commencing  on the  immediately  preceding  Distribution  Date  (or  the
Start-up Date in the case of the first  Distribution Date) and ending on the day
immediately  preceding  the  current  Distribution  Date.  All  calculations  of
interest on the Fixed Rate  Certificates  will be made on the basis of a 360-day
year assumed to consist of twelve 30-day months and  calculations of interest on
the Adjustable Rate  Certificates will be made on the basis of the actual number
of days elapsed in the related Accrual Period and a year of 360 days.

     "Actuarial  Loan":  Any  Mortgage  Loan as to which,  pursuant  to the Note
related  thereto,  interest is  computed  and  charged to the  Mortgagor  at the
Mortgage  Rate  on the  outstanding  principal  balance  of  such  Note  as of a
scheduled day of each month which is fixed at the time of origination,  with the
effect that  Scheduled  Payments made by the related  Mortgagor on such Mortgage
Loan  either  earlier or later than the  scheduled  due dates  thereof  will not
affect the amortization schedule or the relative application of such payments to
principal and interest.

     "Adjustable Rate Certificates":  The Class A-6
Certificates.

     "Adjustable  Rate  Group":  The pool of Mortgage  Loans  identified  in the
related  Schedule of Mortgage  Loans as having been  assigned to the  Adjustable
Rate Group in Schedule I-B hereto, including any Qualified Replacement Mortgages
delivered in replacement thereof.


                             2





     "Adjustable Rate Group Available Funds":  As defined
in Section 7.02(d) hereof.

     "Adjustable Rate Group Available Funds Shortfall":
As defined in Section 7.03(c)(i)(A) hereof.

     "Adjustable  Rate Group  Certificate  Insurance  Policy":  The  certificate
guaranty  insurance  policy  (number  24482)  dated July 30,  1997 issued by the
Certificate  Insurer  for the  benefit  of the  Owners  of the  Adjustable  Rate
Certificates  pursuant  to which  the  Certificate  Insurer  guarantees  Insured
Payments.

     "Adjustable  Rate  Group  Monthly  Remittance  Amount":  As of any  Monthly
Remittance  Date, with respect to the Adjustable Rate Group, (a) all payments on
Simple Interest Loans in the Adjustable Rate Group other than Curtailments,  Net
Liquidation  Proceeds and Prepayments  collected  during the related Due Period,
(b) scheduled  monthly  payments on Actuarial Loans in the Adjustable Rate Group
due after the Cut-Off Date, or Replacement  Cut-Off Date, as applicable,  and on
or before the end of the related Due Period and in the Collection  Account as of
the related  Determination Date, (c) Curtailments,  Net Liquidation Proceeds and
Prepayments on Mortgage Loans in the Adjustable Rate Group collected  during the
related  Prepayment  Period  and (d)  Delinquency  Advances  made by the  Master
Servicer with respect to the Adjustable Rate Group, in each case, as remitted by
the  Master  Servicer  on  the  Monthly  Remittance  Date,   together  with  any
Substitution  Adjustment  and any Loan  Purchase  Price  amount  received by the
Master Servicer on such Monthly  Remittance Date, but in each case excluding any
amounts not required to be deposited  into the  Collection  Account  pursuant to
Section 8.08(c).

     "Adjustable Rate Group Principal Distribution
Amount":  With respect to the Class A-6 Certificates for
any Distribution Date, the lesser of:

     (a) the  Adjustable  Rate Group  Total  Available  Funds  plus any  Insured
Payment with respect to the Class A-6  Certificates  minus the Class A-6 Current
Interest; and

     (b) the excess, if any, of (i) the sum of (without
duplication):

              (A) the  Preference  Amount with respect to principal  owed to the
         Owners of the Class A-6  Certificates  that  remains  unpaid as of such
         Distribution Date,

              (B)  the   principal   (other  than  the   principal   portion  of
         Curtailments,  Net Liquidation  Proceeds and Prepayments)  collected by
         the  Master  Servicer  with  respect  to Simple  Interest  Loans in the
         Adjustable Rate Group during the related Due
         Period,

              (C)  the  principal  portion  of  Curtailments,   Net  Liquidation
         Proceeds and Prepayments  collected by the Master Servicer with respect
         to  Mortgage  Loans in the  Adjustable  Rate Group  during the  related
         Prepayment Period,

              (D) the principal portion of scheduled monthly payments due on the
         Actuarial  Loans in the Adjustable Rate Group after the Cut-Off Date or
         Replacement  Cut-Off Date, as  applicable,  and on or before the end of
         the related Due Period to the extent such  scheduled  monthly  payments
         are in the Collection Account as of the related Determination Date,

              (E) the  principal  portion  of any  Loan  Purchase  Price of each
         Mortgage Loan in the Adjustable  Rate Group that was repurchased by the
         Seller or purchased by the

                             3





         Master Servicer on or prior to the related Monthly  Remittance Date, to
         the extent such Loan Purchase Price is actually received by the Trustee
         on or prior to the related Monthly Remittance Date,

              (F)  the  principal   portion  of  any  Substitution   Adjustments
         delivered by the Seller on or prior to the related  Monthly  Remittance
         Date  in  connection  with a  substitution  of a  Mortgage  Loan in the
         Adjustable Rate Group, to the extent such Substitution  Adjustments are
         actually  received by the  Trustee on or prior to the  related  Monthly
         Remittance Date,

              (G) the amount of any  Subordination  Deficit  with respect to the
         Adjustable Rate Group for such Distribution Date,

              (H) the  portion of the  proceeds  received  by the  Trustee  with
         respect to the Adjustable  Rate Group from any termination of the Trust
         (to the extent such proceeds relate to principal),

              (I) the amount of any  Subordination  Increase Amount with respect
         to the Adjustable Rate Group for such Distribution  Date, to the extent
         of any Net Monthly Excess Cashflow available for such purpose, and

              (J) the portion of any Carry Forward Amount  relating to principal
         with respect to the Adjustable Rate Group for such Distribution Date;

                           over

         (ii) the amount of any  Subordination  Reduction Amount with respect to
the Adjustable Rate Group for such Distribution Date.

     "Adjustable Rate Group Specified Subordinated
Amount":  As defined in the Insurance Agreement.

     "Adjustable Rate Group Subordinated  Amount":  As of any Distribution Date,
the excess,  if any, of (x) the aggregate Loan Balances of the Mortgage Loans in
the  Adjustable  Rate Group as of the close of  business  on the last day of the
related Due Period (taking into account  Curtailments,  Net Liquidation Proceeds
and Prepayments collected during the related Prepayment Period and, with respect
to Actuarial Loans in the Adjustable Rate Group, any scheduled  monthly payments
due on or before the last day of the  related  Due Period and in the  Collection
Account as of the related Determination Date) over (y) the Class A-6 Certificate
Principal  Balance as of such  Distribution  Date after  taking into account the
payment  of  the  Class  A-6   Distribution   Amount  thereon  (except  for  any
Subordination   Deficit   with  respect  to  the   Adjustable   Rate  Group  and
Subordination  Increase Amount with respect to the Adjustable Rate Group on such
Distribution Date).

     "Adjustable Rate Group Total Available Funds":  As
defined in Section 7.02(d) hereof.

     "Adjustable Rate Group Total Monthly Excess Spread":
With respect to the Adjustable Rate Group and any
Distribution Date, the excess, if any, of (i) the sum of
(a) interest (other than the interest portion of
Curtailments, Net Liquidation Proceeds or Prepayments)
collected on the Simple Interest Loans

                             4





in the  Adjustable  Rate  Group  during the  related  Due  Period,  plus (b) the
interest portion of any Curtailments,  Net Liquidation  Proceeds and Prepayments
collected  by  the  Master  Servicer  with  respect  to  Mortgage  Loans  in the
Adjustable  Rate  Group  during  the  related  Prepayment  Period,  plus (c) the
interest portion of scheduled monthly payments due on the Actuarial Loans in the
Adjustable  Rate Group after the Cut-Off Date or  Replacement  Cut-Off  Date, as
applicable,  and on or before  the end of the  related  Due Period to the extent
such scheduled monthly payments are in the Collection  Account as of the related
Determination  Date, less (d) the Expense Rate with respect to Mortgage Loans in
the Adjustable  Rate Group and any amounts not required to be deposited into the
Collection  Account  pursuant  to  Section  8- 08(c),  plus (e) any  Delinquency
Advances and  Compensating  Interest paid by the Master Servicer with respect to
the Adjustable Rate Group for such Due Period over (ii) the interest  accrued on
the Class A-6 Certificates during the Accrual Period for such Distribution Date.

     "Adjusted  Pass-Through  Rate": A rate equal to the sum of (a) the Weighted
Average Pass- Through Rate plus (b) any portion of the Insurance  Premium Amount
and the Trustee Fee  (calculated  as a percentage of the  outstanding  principal
amount of the Certificates) then accrued and outstanding.

     "Advisor":  As defined in Section 9.03 hereof.

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

     "Annual  Loss  Percentage  (Rolling  Twelve  Month)":  As of  any  date  of
determination  thereof  commencing  August 1, 1998,  a fraction,  expressed as a
percentage,  the  numerator  of  which is the  aggregate  Realized  Losses  that
occurred during the twelve immediately preceding Due Periods and the denominator
of which is the  aggregate  Loan  Balance of the  Mortgage  Loans on the twelfth
Determination Date preceding such date.

     "Applicant":  As defined in Section 6.13 hereof.

     "Appraised Value": The appraised value of any Mortgaged Property based upon
the appraisal or other valuation made at or within six months of the origination
of the  related  Mortgage  Loan,  or, in the case of a Mortgage  Loan which is a
purchase  money  mortgage (or a "lease option  purchase" in which the sale price
was set less  than 12  months  prior  to  origination),  the  sale  price of the
Mortgaged Property at such time of origination,  if such sale price is less than
such appraised value.

     "Auction Date":  As defined in Section 9.03 hereof.

     "Auction Procedures":  As defined in Section 9.03
hereof.

     "Authorized  Officer":  With  respect to any  Person,  any  officer of such
Person who is  authorized  to act for such  Person in matters  relating  to this
Agreement,  and whose action is binding  upon such  Person,  with respect to the
Depositor,  the  Seller,  the Master  Servicer  or any  Sub-Servicer,  initially
including  those  individuals  whose  names  appear on the  lists of  Authorized
Officers  delivered  at the  Closing;  with  respect  to the  Trustee,  any Vice
President,  any  Assistant  Vice  President,  any  Assistant  Secretary  or  any
Assistant Treasurers.

     "Available Funds":  The Fixed Rate Group Available
Funds or the Adjustable Rate Group Available Funds, as the
case may be.

                             5





     "Available Funds Shortfall":  A Fixed Rate Group
Available Funds Shortfall or Adjustable Rate Group Available Funds Shortfall, as
the case may be.

     "Basis Risk Carryover  Amount":  With respect to any Distribution Date, the
sum of the Basis  Risk  Excess  for such  Distribution  Date and any Basis  Risk
Excess which remains unpaid from prior Distribution Dates.

     "Basis Risk Excess":  With respect to any Distribution Date as to which the
Class A-6 Pass-  Through  Rate is the Class A-6  Available  Funds Cap Rate,  the
excess  of (i) the  amount of  interest  the  Class  A-6  Certificates  would be
entitled  to  receive  on such  Distribution  Date at the  lesser of (a) the Net
Lifetime Cap for such  Distribution Date and (b) the  then-applicable  Class A-6
Pass-Through  Rate without  reference to the Class A-6 Available  Funds Cap Rate
over (ii) the amount of interest the Class A-6 Certificates will receive on such
Distribution Date at the Class A-6 Available Funds Cap Rate.

     "Business  Day":  Any day that is not a  Saturday,  Sunday  or other day on
which  commercial  banking  institutions  in The City of New York, the States of
California,  Georgia,  Missouri  or  Pennsylvania,  or in the city in which  the
principal  Corporate  Trust  Office of the  Trustee is located or the  principal
offices of the  Certificate  Insurer,  are  authorized  or  obligated  by law or
executive order to be closed.

     "Carry  Forward  Amount":  With  respect  to  any  Class  of  the  Class  A
Certificates  for any Distribution  Date, the sum of (x) the amount,  if any, by
which (i) the Class A  Distribution  Amount  allocable  to such  Class as of the
immediately  preceding  Distribution Date exceeded (ii) the amount of the actual
distribution  made to the  Owners of such Class of the Class A  Certificates  on
such immediately preceding  Distribution Date plus (y) 30 days' interest on such
amount at the Pass-Through  Rate in effect with respect to such Class of Class A
Certificates.

     "Cashout Refinance Mortgage Loan":  Any Mortgage Loan
that is not a Rate/Term Refinance Mortgage Loan or
Purchase Mortgage Loan.

     "Certificate":  Any one of the Class A Certificates
or Class R Certificates, each representing the interests
and the rights described in this Agreement.

     "Certificate Insurance Policies":  The Adjustable
Rate Group Certificate Insurance Policy and the Fixed Rate
Group Certificate Insurance Policy.

     "Certificate Insurer":  MBIA Insurance Corporation,
the principal operating subsidiary of MBIA Inc., a New
York Stock Exchange listed company, or any successor
thereto, as issuer of the Certificate Insurance Policies.

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

         (a)  the Certificate Insurer fails to make a
payment required under a Certificate Insurance Policy in
accordance with its terms; or

         (b)(i) the entry by a court having  jurisdiction in the premises of (A)
a decree or order  for  relief  in  respect  of the  Certificate  Insurer  in an
involuntary  case or proceeding  under any  applicable  United States federal or
state bankruptcy,  insolvency,  rehabilitation,  reorganization or other similar
law or (B) a decree or order  adjudging the  Certificate  Insurer as bankrupt or
insolvent, or approving as properly filed

                             6





a petition  seeking  reorganizing,  rehabilitation,  arrangement,  adjustment or
composition  of or in respect of the  Certificate  Insurer under any  applicable
United  States  federal or state  law,  or  appointing  a  custodian,  receiver,
liquidator,  rehabilitator,  assignee,  trustee,  sequestrator  or other similar
official of the Certificate  Insurer or of any substantial part of its property,
or ordering the winding-up or liquidation of its affairs, and the continuance of
any such decree or order for relief or any such other  decree or order  unstayed
and in effect for a period of 60 consecutive days; or

         (ii) the commencement by the Certificate Insurer of a voluntary case or
proceeding  under any  applicable  United  States  federal or state  bankruptcy,
insolvency,  reorganization  or  other  similar  law or of  any  other  case  or
proceeding to be  adjudicated  as bankrupt or  insolvent,  or the consent of the
Certificate  Insurer  to the entry of a decree or order for relief in respect of
the  Certificate  Insurer  in  an  involuntary  case  or  proceeding  under  any
applicable  United  States  federal  or  state  bankruptcy,  insolvency  case or
proceeding  against  the  Certificate   Insurer,  or  the  acquiescence  by  the
Certificate  Insurer to the filing of such petition or to the  appointment of or
the taking possession by a custodian, receiver,  liquidator,  assignee, trustee,
sequestrator  or  similar  official  of  the  Certificate   Insurer  or  of  any
substantial part of its property,  or the failure of the Certificate  Insurer to
pay debts  generally  as they become due, or the  admission  by the  Certificate
Insurer in writing of its  inability  to pay its debts  generally as they become
due, or the taking of corporate action by the Certificate Insurer in furtherance
of any such action.

     "Certificate Principal Balance":  As of the Start-up
Day as to each of the following Classes of Class A
Certificates, the principal balances thereof, as follows:



         Class A-1               -        $45,336,000
         Certificates

         Class A-2               -        $24,279,000
         Certificates

         Class A-3               -        $12,505,000
         Certificates

         Class A-4               -        $16,951,000
         Certificates

         Class A-5               -        $11,007,000
         Certificates

         Class A-6               -       $104,922,000
         Certificates


         The Class R Certificates do not have a
Certificate Principal Balance.

     "Class":  Any class of the Class A Certificates or
the Class R Certificates.

     "Class A Certificate":  Any one of the Class A-1
Certificates, Class A-2 Certificates, Class A-3
Certificates, Class A-4 Certificates, Class A-5
Certificates or Class A-6 Certificates.

     "Class A Certificate  Principal Balance":  As of any time of determination,
the  Certificate  Principal  Balance  as of the  Start-up  Day of  all  Class  A
Certificates less any amounts actually  distributed on such Class A Certificates
with  respect  to  the  Class  A   Distribution   Amount   pursuant  to  Section
7.03(c)(iii)(D)  with  respect to  principal  thereon on all prior  Distribution
Dates (except, for purposes of effecting the Certificate  Insurer's  subrogation
rights, that portion of Insured Payments made in respect of principal).


                             7





     "Class A  Certificate  Termination  Date":  With  respect  to the Class A-1
Certificates,  the Class A-1 Certificate  Termination  Date, with respect to the
Class A-2 Certificates, the Class A-2 Certificate Termination Date, with respect
to the Class A-3 Certificates,  the Class A-3 Certificate Termination Date, with
respect to the Class A-4  Certificates,  the Class A-4  Certificate  Termination
Date,  with  respect to the Class A-5  Certificates,  the Class A-5  Certificate
Termination Date and with respect to the Class A-6  Certificates,  the Class A-6
Certificate Termination Date.

     "Class A Distribution Amount":  The sum of the Class
A-1 Distribution Amount, Class A-2 Distribution Amount,
Class A-3 Distribution Amount, and Class A-4 Distribution
Amount, Class A-5 Distribution Amount and the Class A-6
Distribution Amount.

     "Class A-1 Certificate": Any one of the Certificates designated on the face
thereof as a Class A-1 Certificate,  substantially in the form annexed hereto as
Exhibit A, authenticated and delivered by the Trustee, representing the right to
distributions as set forth herein.

     "Class A-1 Certificate Principal Balance": As of any time of determination,
the  Certificate  Principal  Balance  as of the  Start-up  Day of all  Class A-1
Certificates less any amounts actually distributed with respect to the Class A-1
Distribution Amount pursuant to Section  7.03(c)(iii)(D)  hereof with respect to
principal  thereon on all prior  Distribution  Dates  (except,  for  purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

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

     "Class A-1 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-1  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-1 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the interest  portion of reductions  due to the Relief Act) plus the  Preference
Amount  owed to the  Owners of the  Class  A-1  Certificates  as it  relates  to
interest  previously paid on the Class A-1 Certificates  plus the portion of the
Carry  Forward  Amount,  if any,  with  respect  to the Class  A-1  Certificates
relating to interest (net of Net Prepayment Interest Shortfalls and the interest
portion of reductions due to the Relief Act).

     "Class A-1 Distribution  Amount": The sum of (x) Class A-1 Current Interest
and (y) the Fixed Rate Group Principal Distribution Amount payable to the Owners
of the Class A-1 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-1 Pass-Through Rate":  6.51% per annum.

     "Class A-2 Certificate": Any one of the Certificates designated on the face
thereof as a Class A-2 Certificate,  substantially in the form annexed hereto as
Exhibit A, authenticated and delivered by the Trustee, representing the right to
distributions as set forth herein.

     "Class A-2 Certificate Principal Balance": As of any time of determination,
the  Certificate  Principal  Balance  as of the  Start-up  Day of all  Class A-2
Certificates less any amounts actually distributed with respect to the Class A-2
Distribution Amount pursuant to Section  7.03(c)(iii)(D)  hereof with respect to
principal  thereon on all prior  Distribution  Dates  (except,  for  purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

                             8






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

     "Class A-2 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-2  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-2 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the interest  portion of reductions  due to the Relief Act) plus the  Preference
Amount  owed to the  Owners of the  Class  A-2  Certificates  as it  relates  to
interest  previously paid on the Class A-2 Certificates  plus the portion of the
Carry  Forward  Amount,  if any,  with  respect  to the Class  A-2  Certificates
relating to interest (net of Net Prepayment Interest Shortfalls and the interest
portion of reductions due to the Relief Act).

     "Class A-2 Distribution  Amount": The sum of (x) Class A-2 Current Interest
and (y) the Fixed Rate Group Principal Distribution Amount payable to the Owners
of the Class A-2 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-2 Pass-Through Rate": 6.62% per annum.

     "Class A-3 Certificate": Any one of the Certificates designated on the face
thereof as a Class A-3 Certificate,  substantially in the form annexed hereto as
Exhibit A, authenticated and delivered by the Trustee, representing the right to
distributions as set forth herein.

     "Class A-3 Certificate Principal Balance": As of any time of determination,
the  Certificate  Principal  Balance  as of the  Start-up  Day of all  Class A-3
Certificates less any amounts actually distributed with respect to the Class A-3
Distribution Amount pursuant to Section  7.03(c)(iii)(D)  hereof with respect to
principal  thereon on all prior  Distribution  Dates  (except,  for  purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

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

     "Class A-3 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-3  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-3 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the interest  portion of reductions  due to the Relief Act) plus the  Preference
Amount  owed to the  Owners of the  Class  A-3  Certificates  as it  relates  to
interest  previously paid on the Class A-3 Certificates  plus the portion of the
Carry  Forward  Amount,  if any,  with  respect  to the Class  A-3  Certificates
relating to interest (net of Net Prepayment Interest Shortfalls and the interest
portion of reductions due to the Relief Act).

     "Class A-3 Distribution  Amount": The sum of (x) Class A-3 Current Interest
and (y) the Fixed Rate Group Principal Distribution Amount payable to the Owners
of the Class A-3 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-3 Pass-Through Rate":  6.84% per annum.


                             9





     "Class A-4 Certificate": Any one of the Certificates designated on the face
thereof as a Class A-4 Certificate,  substantially in the form annexed hereto as
Exhibit A, authenticated and delivered by the Trustee, representing the right to
distributions as set forth herein.

     "Class A-4 Certificate Principal Balance": As of any time of determination,
the  Certificate  Principal  Balance  as of the  Start-up  Day of all  Class A-4
Certificates less any amounts actually distributed with respect to the Class A-4
Distribution Amount pursuant to Section  7.03(c)(iii)(D)  hereof with respect to
principal  thereon on all prior  Distribution  Dates  (except,  for  purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

     "Class A-4 Certificate Termination Date":  The
Distribution Date on which the Class A-4 Certificate
Principal Balance is reduced to zero.

     "Class A-4 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-4  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-4 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the interest  portion of reductions  due to the Relief Act) plus the  Preference
Amount  owed to the  Owners of the  Class  A-4  Certificates  as it  relates  to
interest  previously paid on the Class A-4 Certificates  plus the portion of the
Carry  Forward  Amount,  if any,  with  respect  to the Class  A-4  Certificates
relating to interest (net of Net Prepayment Interest Shortfalls and the interest
portion of reductions due to the Relief Act).

     "Class A-4 Distribution  Amount": The sum of (x) Class A-4 Current Interest
and (y) the Fixed Rate Group Principal Distribution Amount payable to the Owners
of the Class A-4 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-4 Pass-Through Rate":  Prior to the Optional
Termination Date 7.09% per annum and on and after the
Optional Termination Date, 7.84% per annum.

     "Class A-5 Certificate": Any one of the Certificates designated on the face
thereof as a Class A-5 Certificate,  substantially in the form annexed hereto as
Exhibit A, authenticated and delivered by the Trustee, representing the right to
distributions as set forth herein.

     "Class A-5 Certificate Principal Balance": As of any time of determination,
the  Certificate  Principal  Balance  as of the  Start-up  Day of all  Class A-5
Certificates less any amounts actually distributed with respect to the Class A-5
Distribution Amount pursuant to Section  7.03(c)(iii)(D)  hereof with respect to
principal  thereon on all prior  Distribution  Dates  (except,  for  purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

     "Class A-5 Certificate Termination Date":  The
Distribution Date on which the Class A-5 Certificate
Principal Balance is reduced to zero.

     "Class A-5 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-5  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-5 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the interest  portion of reductions  due to the Relief Act) plus the  Preference
Amount  owed to the  Owners of the  Class  A-5  Certificates  as it  relates  to
interest  previously paid on the Class A-5 Certificates  plus the portion of the
Carry  Forward  Amount,  if any,  with  respect  to the Class  A-5  Certificates
relating

                            10





to interest (net of Net Prepayment  Interest Shortfalls and the interest portion
of reductions due to the Relief Act).

     "Class A-5 Distribution  Amount": The sum of (x) Class A-5 Current Interest
and (y) the Fixed Rate Group Principal Distribution Amount payable to the Owners
of the Class A-5 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

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

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

              Payment Dates         Lockout Percentage

         August 1997 - July 2000             0%
         August 2000 - July 2002             45%
         August 2002 - July 2003             80%
         August 2003 - July 2004             100%
         August 2004 and thereafter          300%

     "Class A-5  Lockout Pro Rata  Distribution  Amount":  For any  Distribution
Date,  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  Distribution  Date and the  denominator of which is the aggregate
Certificate  Principal  Balance of all  Classes  of the Fixed Rate  Certificates
immediately  prior  to such  Distribution  Date  and (y) the  Fixed  Rate  Group
Principal Distribution Amount for such Distribution Date.

     "Class A-5 Pass-Through Rate":  Prior to the Optional
Termination Date 6.75% per annum and on and after the
Optional Termination Date, 7.50% per annum.

     "Class A-6 Available Funds Cap Rate": On any Distribution Date prior to the
seventh  Distribution  Date,  the weighted  average of the Mortgage Rates of the
Mortgage Loans in the  Adjustable  Rate Group as of the first day of the related
Due Period  (taking  into account  Curtailments,  Net  Liquidation  Proceeds and
Prepayments  received during the immediately  preceding  Prepayment  Period and,
with respect to the  Actuarial  Loans in the  Adjustable  Rate Group,  scheduled
monthly  payments due during the prior Due Period and in the Collection  Account
as of  the  prior  Determination  Date),  less  the  Expense  Rate  and,  on any
Distribution Date on and after the seventh Distribution Date, 0.50% per annum.

     "Class A-6 Certificate": Any one of the Certificates designated on the face
thereof as a Class A-6 Certificate,  substantially in the form annexed hereto as
Exhibit A, authenticated and delivered by the Trustee, representing the right to
distributions as set forth herein.

     "Class A-6 Certificate Principal Balance": As of any time of determination,
the  Certificate  Principal  Balance  as of the  Start-up  Day of all  Class A-6
Certificates less any amounts actually distributed with respect to the Class A-6
Distribution Amount pursuant to Section  7.03(c)(iii)(D)  hereof with respect to
principal  thereon on all prior  Distribution  Dates  (except,  for  purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

                            11






     "Class A-6 Certificate Termination Date":  The
Distribution Date on which the Class A-6 Certificate
Principal Balance is reduced to zero.

     "Class A-6 Current  Interest":  With respect to any Distribution  Date, the
amount  of  interest  accrued  on the Class A-6  Certificate  Principal  Balance
immediately prior to such Distribution Date during the related Accrual Period at
the Class A-6 Pass-Through Rate (net of Net Prepayment  Interest  Shortfalls and
the interest  portion of reductions  due to the Relief Act) plus the  Preference
Amount  owed to the  Owners of the  Class  A-6  Certificates  as it  relates  to
interest  previously paid on the Class A-6 Certificates  plus the portion of the
Carry  Forward  Amount,  if any,  with  respect  to the Class  A-6  Certificates
relating to interest (net of Net Prepayment Interest Shortfalls and the interest
portion of reductions due to the Relief Act).

     "Class A-6 Distribution  Amount": The sum of (x) Class A-6 Current Interest
and (y) the Adjustable Rate Group Principal  Distribution  Amount payable to the
Owners of Class A-6 Certificates pursuant to Section 7.03(c)(iii)(D) hereof.

     "Class A-6 Pass-Through Rate": For any Distribution Date in any month on or
prior to the month in which the Optional  Termination Date occurs, the lesser of
(i) LIBOR plus 0.21% per annum and (ii) the Class A-6  Available  Funds Cap Rate
for  such  Distribution  Date,  and  for  any  Distribution  Date  in any  month
commencing with the month after which the Optional  Termination Date occurs, the
lesser of (i) LIBOR plus 0.42% per annum and (ii) the Class A-6 Available  Funds
Cap Rate for such Distribution Date.

     "Class R Certificate":  Any one of the Certificates  designated on the face
thereof as a Class R  Certificate,  substantially  in the form annexed hereto as
Exhibit C, authenticated and delivered by the Trustee, representing the right to
distributions as set forth herein, and evidencing an interest  designated as the
"residual interest" in the Trust Fund for the purposes of the REMIC Provisions.

     "Class R Optionholder":  Any Owner of the Class R
Certificates which represent a Percentage Interest of
99.999% or greater.

     "Closing":  As defined in Section 4.02 hereof.

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

     "Collection Account":  One or more collection
accounts created or caused to be created by the Master
Servicer pursuant to Section 8.08(a) hereof.

     "Compensating Interest":  As defined in Section
8.10(a) hereof.

     "Corporate Trust Office":  The principal office of
the Trustee at 3 Park Plaza, 16th floor, Irvine,
California 92614.

     "Cram  Down  Losses":  With  respect  to a  Mortgage  Loan,  if a court  of
appropriate  jurisdiction in an insolvency proceeding shall have issued an order
reducing the Loan Balance or the Mortgage Rate of such Mortgage Loan, the amount
of such reduction in principal balance or reduction in accrued interest. A "Cram
Down Loss"  shall be deemed to have  occurred  on the date of  issuance  of such
order.

                            12






     "Cumulative Loss Percentage":  As of any date of
determination thereof, the Cumulative Realized Losses as a
percentage of the Original Aggregate Loan Balance of the
Mortgage Loans.

     "Cumulative Realized Losses":  As of any date of
determination, the aggregate amount of Realized Losses
with respect to the Mortgage Loans since the Cut-Off Date.

     "Current Interest":  With respect to any Distribution
Date, the sum of the Class A-1 Current Interest, Class A-2
Current Interest, Class A-3 Current Interest, Class A-4
Current Interest, Class A-5 Current Interest and Class A-6
Current Interest.

     "Curtailments":  Any partial  prepayment  of principal  of a Mortgage  Loan
which is received by the Master  Servicer in advance of the  scheduled  due date
for the  payment of such  principal  (other  than the  principal  portion of any
Prepaid Installment or any Prepayment).

     "Cut-Off Date":  As of the close of business on July
1, 1997.

     "Delinquency Advance":  As defined in Section 8.09(a)
hereof.

     "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 in the form set
forth as Exhibit G hereto and delivered by the Depositor
to the Trustee on the Startup Day pursuant to Section
4.01 hereof.

     "Depositor":  Block Mortgage Finance, Inc., a
Delaware corporation, or any successor thereto.

     "Depository":  The Depository Trust Company, 7
Hanover Square, New York, New York 10004, and any
successor Depository hereafter named.

     "Determination Date":  The 13th day of any month, or
if such 13th day is not a Business Day, the Business Day
immediately preceding such 13th day, commencing in August
1997.

     "Direct Participant" or "DTC Participant":  Any
broker-dealer, bank or other financial institution for
which the Depository holds Class A Certificates from time
to time as a securities depository

     "Disqualified Organization":  Shall have 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.

     "Distribution  Account": The distribution account established in accordance
with Section 7.02(a) hereof and maintained in the corporate trust  department of
the Trustee;  provided  that the funds in such account  shall not be  commingled
with other funds held by the Trustee.


                            13





     "Distribution  Date":  Any date on which the  Trustee is  required  to make
distributions  to the  Owners,  which  shall be the 25th day of each month or if
such day is not a Business Day, the next Business Day thereafter,  commencing in
the month following the Startup Day.

     "Due Period":  With respect to any Monthly  Remittance  Date,  and (a) with
respect to Simple  Interest  Loans  (other than  Curtailments,  Net  Liquidation
Proceeds and Prepayments), the calendar month immediately preceding the calendar
month in which such Monthly  Remittance Date occurs,  provided that with respect
to the first Monthly Remittance Date, the Due Period will be from July 2 to July
31, 1997 and (b) with respect to scheduled  monthly payments on Actuarial Loans,
the period  from the second day of the  calendar  month  preceding  the  Monthly
Remittance  Date to and including  the first day of the calendar  month in which
such Monthly Remittance Date occurs.

     "Eligible Account": Either an account that is (i) maintained with a federal
or state  chartered  depository  institution  or trust company whose  short-term
unsecured debt  obligations at the time of any deposit  therein have the highest
short-term  rating by the  Rating  Agencies,  (ii) one or more  accounts  with a
depository  institution  or trust  company  which  accounts are fully insured by
either the Savings Association  Insurance Fund or the Bank Insurance Fund of the
Federal  Deposit  Insurance  Corporation  and the  uninsured  deposits  in which
accounts are otherwise  secured such that, as evidenced by an opinion of counsel
delivered to the Trustee, the Certificate Insurer and to each Rating Agency, the
holders  of the  Certificates  have a claim  with  respect  to the funds in such
account or a perfected first priority  security  interest against any collateral
(which shall be limited to Permitted  Investments)  securing  such funds that is
superior  to claims or any  other  depositors  or  creditors  of the  depository
institution  or trust  company in which  such  account  is  maintained,  (iii) a
segregated  trust  account  maintained  with the Trustee or an  affiliate of the
Trustee  in  its  fiduciary  capacity  or  (iv)  otherwise   acceptable  to  the
Certificate  Insurer and each Rating  Agency as  evidenced  by a letter from the
Certificate Insurer and each Rating Agency to the Trustee,  without reduction or
withdrawal of their then current ratings of the Class A  Certificates.  Eligible
Accounts may bear interest.

     "Event of Default":  Any one of the events described
in Section 8.20(a) or 8.20(b).

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

     "Expense Rate": For any Distribution  Date and each of the Fixed Rate Group
and the Adjustable Rate Group,  the sum of the rates at which the Servicing Fee,
the Insurance Premium Amount and the Trustee Fee applicable to each of the Fixed
Rate Group and the Adjustable Rate Group are calculated.

     "FDIC":  The Federal Deposit Insurance Corporation, a
corporate instrumentality of the United States, 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.


                            14





     "File":  The documents delivered to the Trustee
pursuant to Section 3.05 hereof pertaining to a
particular Mortgage Loan and any additional documents
required to be added to the File pursuant to this
Agreement.

     "Final Certification":  As defined in Section 3.06(c)
hereof.

     "Final Determination":  As defined in Section 9.04(a)
hereof.

     "Final Scheduled Distribution Date":  For each Class
of Class A Certificates, as set out in Section 2.08(e).

     "First Mortgage Loan":  A Mortgage Loan which
constitutes a first priority mortgage lien with respect
to the related Mortgaged Property.

     "Fixed Rate Certificate":  Any one of the Class A-1
Certificates, Class A-2 Certificates, Class A-3
Certificates, Class A-4 Certificates and Class A-5
Certificates.

     "Fixed Rate Group":  The pool of Mortgage  Loans  identified in the related
Schedule  of Mortgage  Loans as having been  assigned to the Fixed Rate Group in
Schedule l-A hereto,  including any Qualified Replacement Mortgages delivered in
replacement thereof.

     "Fixed Rate Group Available Funds":  As defined in
Section 7.02(c) hereof.

     "Fixed Rate Group Available Funds Shortfall":  As
defined in Section 7.03(c)(i)(A) hereof.

     "Fixed Rate Group Certificate  Insurance Policy":  The certificate guaranty
insurance  policy (number  24481) dated July 30, 1997 issued by the  Certificate
Insurer for the benefit of the owners of the Fixed Rate Certificates pursuant to
which the Certificate Insurer guarantees Insured Payments.

     "Fixed Rate Group Current Interest":  With respect to
any Distribution Date, the sum of the Class A-1 Current
Interest, Class A-2 Current Interest, Class A-3 Current
Interest, Class A-4 Current Interest and Class A-5 Current
Interest.

     "Fixed Rate Group Monthly Remittance  Amount": As of any Monthly Remittance
Date, with respect to the Fixed Rate Group,  (a) all payments on Simple Interest
Loans in the Fixed Rate Group other than Curtailments,  Net Liquidation Proceeds
and Prepayments  collected during the related Due Period,  (b) scheduled monthly
payments on Actuarial  Loans in the Fixed Rate Group due after the Cut-Off Date,
or  Replacement  Cut-Off  Date, as  applicable,  and on or before the end of the
related Due Period and in the Collection Account as of the related Determination
Date, and (c)  Curtailments,  Net  Liquidation  Proceeds and  Prepayments on the
Mortgage Loans in the Fixed Rate Group collected  during the related  Prepayment
Period and (d) Delinquency  Advances made by the Master Servicer with respect to
the Fixed Rate Group,  in each case,  as remitted by the Master  Servicer on the
Monthly Remittance Date, together with any Substitution  Adjustment and any Loan
Purchase Price amount received by the Master Servicer on such Monthly Remittance
Date,  but in each case  excluding any amounts not required to be deposited into
the Collection Account pursuant to Section 8.08(c).

     "Fixed Rate Group Principal Distribution Amount":
With respect to the Fixed Rate Certificates for any
Distribution Date, the lesser of:

                            15






     (a) the Fixed Rate Group Total Available Funds plus
any Insured Payment with respect to the Fixed Rate
Certificates minus the Fixed Rate Group Current Interest;
and

     (b) the excess, if any, (i) the sum of (without
duplication):

              (A) the  Preference  Amount with respect to principal  owed to the
         Owners of the Fixed Rate  Certificates  that remains  unpaid as of such
         Distribution Date,

              (B)  the   principal   (other  than  the   principal   portion  of
         Curtailments,  Net Liquidation  Proceeds and Prepayments)  collected by
         the Master  Servicer with respect to Simple Interest Loans in the Fixed
         Rate Group during the related Due Period,

              (C)  the  principal  portion  of  Curtailments,   Net  Liquidation
         Proceeds and Prepayments  collected by the Master Servicer with respect
         to Mortgage Loans in the Fixed Rate Group during the related Prepayment
         Period,

              (D) the principal portion of scheduled monthly payments due on the
         Actuarial  Loans in the Fixed  Rate  Group  after the  Cut-Off  Date or
         Replacement  Cut-Off Date, as  applicable,  and on or before the end of
         the related Due Period to the extent such  scheduled  monthly  payments
         are in the Collection Account as of the related Determination Date,

              (E) the  principal  portion  of any  Loan  Purchase  Price of each
         Mortgage  Loan in the Fixed  Rate  Group  that was  repurchased  by the
         Seller or purchased  by the Master  Servicer on or prior to the related
         Monthly  Remittance  Date,  to the extent such Loan  Purchase  Price is
         actually  received by the  Trustee on or prior to the  related  Monthly
         Remittance Date,

              (F)  the  principal   portion  of  any  Substitution   Adjustments
         delivered by the Seller on or prior to the related  Monthly  Remittance
         Date in connection  with a substitution of a Mortgage Loan in the Fixed
         Rate Group,  to the extent such  Substitution  Adjustments are actually
         received by the Trustee on or prior to the related  Monthly  Remittance
         Date,

              (G) the amount of any  Subordination  Deficit  with respect to the
         Fixed Rate Group for such Distribution Date,

              (H) the  portion of the  proceeds  received  by the  Trustee  with
         respect to the Fixed Rate Group from any  termination  of the Trust (to
         the extent such proceeds related to principal),

              (I) the amount of any  Subordination  Increase Amount with respect
         to the Fixed Rate Group for such  Distribution  Date,  to the extent of
         any Net Monthly Excess Cashflow available for such purpose, and

              (J) the portion of any Carry Forward Amount  relating to principal
         with respect to the Fixed Rate Group for such Distribution Date;

                            16






                           over

         (ii) the amount of any  Subordination  Reduction Amount with respect to
the Fixed Rate Group for such Distribution Date.

     "Fixed Rate Group Specified Subordinated Amount":  As
defined in the Insurance Agreement.

     "Fixed Rate Group  Subordinated  Amount":  As of any Distribution Date, the
excess,  if any, of (x) the aggregate Loan Balances of the Mortgage Loans in the
Fixed Rate Group as of the close of  business on the last day of the related Due
Period  (taking  into  account   Curtailments,   Net  Liquidation  Proceeds  and
Prepayments  collected during the related Prepayment Period and, with respect to
Actuarial Loans in the Fixed Rate Group,  any scheduled  monthly payments due on
or before the last day of the related Due Period and in the  Collection  Account
as of the  related  Determination  Date)  over  (y)  the  sum of the  Class  A-1
Certificate Principal Balance,  Class A-2 Certificate  Principal Balance,  Class
A-3 Certificate  Principal Balance,  Class A-4 Certificate Principal Balance and
Class A-5  Certificate  Principal  Balance  as of such  Distribution  Date after
taking into account the payment of the Fixed Rate Group  Principal  Distribution
Amount thereon (except for any  Subordination  Deficit with respect to the Fixed
Rate Group and  Subordination  Increase  Amount  with  respect to the Fixed Rate
Group on such Distribution Date).

     "Fixed Rate Group Total Available Funds":  As defined
in Section 7.02(c) hereof.

     "Fixed Rate Group Total Monthly Excess  Spread":  With respect to the Fixed
Rate Group and any Distribution  Date, the excess, if any, of (i) the sum of (a)
interest  (other than the  interest  portion of  Curtailments,  Net  Liquidation
Proceeds or  Prepayments)  collected on the Simple  Interest  Loans in the Fixed
Rate Group  during the  related  Due Period,  plus (b) the  interest  portion of
Curtailments,  Net Liquidation Proceeds and Prepayments  collected by the Master
Servicer  with  respect to  Mortgage  Loans in the Fixed  Rate Group  during the
related  Prepayment  Period,  plus (c) the interest portion of scheduled monthly
payments  due on the  Actuarial  Loans in the Fixed Rate Group after the Cut-Off
Date or Replacement Cut-Off Date, as applicable, and on or before the end of the
related  Due Period to the extent such  scheduled  monthly  payments  are in the
Collection Account as of the Determination  Date, less (d) the Expense Rate with
respect to Mortgage  Loans in the Fixed Rate Group and any amounts not  required
to be deposited into the Collection  Account pursuant to Section  8.08(c),  plus
(e) any  Delinquency  Advances  and  Compensating  Interest  paid by the  Master
Servicer  with respect to the Fixed Rate Group for such Due Period over (ii) the
interest  accrued on the Fixed Rate  Certificates  during the Accrual Period for
such Distribution Date.

     "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.

     "FNMA Guide":  FNMA's  Servicing  Guide, as the same may be amended by FNMA
from time to time, and the Master  Servicer shall elect to apply such amendments
in accordance with Section 8.01 hereof.

     "Highest Lawful Rate":  As defined in Section 11.13.


                            17





     "Indemnification Agreement":  The Indemnification
Agreement dated as of July 30, 1997 among the Certificate
Insurer, the Seller and the Underwriters.

     "Indirect Participant":  Any financial institution
for whom any Direct Participant holds an interest in a
Class A Certificate.

     "Insurance Agreement":  The Insurance Agreement dated
as of July 1, 1997, among the Depositor, the Seller, the
Master Servicer, the Certificate Insurer and the Trustee,
as it may be amended from time to time.

     "Insurance Policy":  Any hazard, flood, title or
primary mortgage insurance policy relating to a Mortgage
Loan plus any amount remitted under Section 8.11 hereof.

     "Insurance Premium Amount":  As defined in the
Insurance Agreement.

     "Insurance  Proceeds":  Proceeds of any Insurance Policy or other insurance
policy  relating to a Mortgage Loan and/or the Mortgaged  Property  securing any
Mortgage Loan, to the extent  proceeds are not to be applied to the  restoration
of the related Mortgaged Property in accordance with the express requirements of
the related Mortgage or Note or other documents  included in the related File or
in accordance with prudent and customary servicing practices.

     "Insured  Payments":  With  respect  to the  Related  Loan  Group  and  any
Distribution Date, without  duplication,  (A) the excess, if any, of (i) the sum
of (a) the aggregate amount of interest accrued at the related Pass-Through Rate
during the preceding Accrual Period on the Class A Certificate Principal Balance
of the related Class A Certificates  (net of any Prepayment  Interest  Shortfall
and  the  interest  portion  of  reductions  due to the  Relief  Act),  (b)  the
Preference Amount as it relates to interest previously paid on each Class of the
related Class A Certificates  prior to the Distribution Date, (c) the portion of
the Carry Forward  Amount  related to interest with respect to each Class of the
related Class A Certificates (net of any Prepayment  Interest  Shortfall and the
interest  portion of reductions due to the Relief Act) and (d) the then existing
Subordination  Deficit  for the  Related  Loan  Group,  if any,  over (ii) Total
Available Funds (net of the Insurance Premium Amount for the Related Loan Group)
after  taking into  account  any  Principal  Distribution  Amount to be actually
distributed  on  such  Distribution   Date  and  the  cross-   collateralization
provisions of the Trust plus (B) an amount equal to the principal portion of the
Preference Amount with respect to the Related Loan Group.

     "Late Payment Rate":  For any  Distribution  Date, the fluctuating  rate of
interest, as it is published from time to time in the New York, New York edition
of The Wall Street  Journal under the caption "Money Rates" as the "prime rate,"
to change  when and as such  published  prime  rate  changes  plus 3%.  The Late
Payment  Rate shall be computed  on the basis of a year of 360 days  calculating
the actual  number of days  elapsed.  In no event  shall the Late  Payment  Rate
exceed the Highest Lawful Rate.

     "Latest Possible Maturity Date": The Distribution Date following the second
anniversary  of the last  payment  with  respect to the  Mortgage  Loan with the
latest scheduled maturity date included in the Trust as of the Startup Date. The
prepayment of such Mortgage  Loan, or the removal of such Mortgage  Loan, or the
addition  of any  Qualified  Replacement  Mortgage  shall not  affect the Latest
Possible Maturity Date.


                            18





     "LIBOR": With respect to any Accrual Period for the Class A-4 Certificates,
the rate  determined by the Trustee on the related LIBOR  Determination  Date on
the basis of the  quotations,  as set forth on the  Telerate  Screen  Page 3750,
offered by the principal London office of each of the Reference Banks for making
one-month United States dollar deposits in leading banks in the London interbank
market, as of 11:00 a.m. (London time) on such LIBOR Determination Date.

     "LIBOR  Business  Day":  Any day other than (i) a Saturday or a Sunday,  or
(ii) a day on which banking  institutions  in the City of New York, New York, or
the City of London,  England are  authorized  or  obligated  by law or executive
order to be closed.

     "LIBOR Determination Date":  With respect to any
Accrual Period for the Class A-4 Certificates, the second
LIBOR Business Day preceding the commencement of such
Accrual Period.

     "Liquidated Loan":  As defined in Section 8.13(b)
hereof.

     "Liquidation  Expenses":  Expenses, not to exceed the Liquidation Proceeds,
which are incurred by the Master  Servicer in connection with the liquidation of
any  defaulted  Mortgage  Loan or  property  acquired in respect  thereof,  such
expenses including,  without limitation,  legal fees and expenses,  committee or
referee fees, and, if applicable,  brokerage  commissions and conveyance  taxes,
and any  Servicing  Advances  expended by the Master  Servicer  pursuant to this
Agreement  with respect to such Mortgage  Loan on such  property not  previously
reimbursed from collections or other proceeds therefrom.

     "Liquidation   Proceeds":   Any  amounts  (including   Insurance  Proceeds)
recovered  by the  Master  Servicer  in  connection  with  (i) the  taking  of a
Mortgaged  Property by exercise of the power of eminent domain or  condemnation,
(ii) any Liquidated Loan,  whether through  trustee's sale,  foreclosure sale or
otherwise,  (iii) the sale of a defaulted  Mortgage  Loan or an REO  Property in
accordance  with Section 8.13, or (iv) the sale of all of the Mortgage  Loans in
accordance with Article IX.

     "Loan  Balance":  With respect to each  Mortgage Loan and as of any date of
determination,  the outstanding principal balance thereof as of the beginning of
the  related Due Period  (taking  into  account  Curtailments,  Net  Liquidation
Proceeds and Prepayments  collected during the immediately  preceding Prepayment
Period,  and with respect to Actuarial  Loans, any scheduled  monthly  principal
payment due on or before the last day of the  immediately  preceding  Due Period
and in the Collection  Account as of the Determination Date for such immediately
preceding Due Period); provided, however, that the Loan Balance for any Mortgage
Loan that has become a Liquidated  Loan shall be zero as of the first day of the
Due  Period  following  the Due  Period in which such  Mortgage  Loan  becomes a
Liquidated Loan, and at all times thereafter.

     "Loan Purchase Price": With respect to any Mortgage Loan purchased from the
Trust on a Monthly  Remittance  Date  pursuant to Section 3.03,  3.04,  3.06(b),
8.10(b) or 8.13(a) hereof,  an amount equal to the Loan Balance of such Mortgage
Loan as of the date of purchase  (assuming  that the Monthly  Remittance  Amount
remitted by the Master Servicer on such Monthly Remittance Date has already been
remitted),  plus one month's interest on the outstanding Loan Balance thereof as
of the  beginning of the related Due Period  (taking into account  Curtailments,
Net  Liquidation  Proceeds  and  Prepayments  collected  during the  immediately
preceding  Prepayment Period, and with respect to Actuarial Loans, any scheduled
monthly  principal  payment  due on or  before  the last day of the  immediately
preceding Due Period and in the Collection  Account as of the Determination Date
for such  immediately  preceding  Due Period)  computed  at the then  applicable
Mortgage Rate, together with (without duplication) the aggregate amounts

                            19





of (i) all unreimbursed  Delinquency Advances and Servicing Advances theretofore
made with  respect to such  Mortgage  Loan,  (ii) all  Delinquency  Advances and
Servicing  Advances which the Master  Servicer has  theretofore  failed to remit
with respect to such Mortgage Loan and (iii) all reimbursed Delinquency Advances
to the  extent  that  reimbursement  is not  made  from  the  Mortgagor  or from
Liquidation Proceeds from the respective Mortgage Loan.

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

     "Master Servicer":  Block Financial Corporation, a
Delaware corporation, and its permitted successors and
assigns.

     "Master Servicer  Affiliate":  A Person (i)  controlling,  controlled by or
under common  control with the Master  Servicer or which is 50% or more owned by
the Master Servicer and (ii) which is qualified to service residential  mortgage
loans.

     "Minimum Termination Amount": As of any time after the Optional Termination
Date,  an  amount  equal  to the  greater  of (i) the sum of (a) the  Class  A-1
Certificate  Principal Balance,  (b) any shortfall in interest due to the Owners
of the Class A-1  Certificates in respect of prior  Distribution  Dates, (c) one
month's interest on the Class A-1 Certificate Principal Balance at the Class A-1
Pass-Through  Rate, (d) the Class A-2  Certificate  Principal  Balance,  (e) any
shortfall in interest due to the Owners of the Class A-2 Certificates in respect
of  prior  Distribution  Dates,  (f)  one  month's  interest  on the  Class  A-2
Certificate  Principal Balance at the Class A-2 Pass-Through Rate, (g) the Class
A-3  Certificate  Principal  Balance,  (h) any  shortfall in interest due to the
Owners of the Class A-3 Certificates in respect of prior Distribution Dates, (i)
one month's interest on the Class A-3 Certificate Principal Balance at the Class
A-3 Pass- Through Rate, (j) the Class A-4 Certificate Principal Balance, (k) any
shortfall  in  interest  due to the Class A-4  Certificates  in respect of prior
Distribution  Dates,  (l) one  month's  interest  on the Class  A-4  Certificate
Principal  Balance  at the  Class  A-4  Pass-Through  Rate,  (m) the  Class  A-5
Certificate  Principal Balance,  (n) any shortfall in interest due to the Owners
of the Class A-5  Certificates in respect of prior  Distribution  Dates, (o) one
month's interest on the Class A-5 Certificate Principal Balance at the Class A-5
Pass- Through Rate, (p) the Class A-6  Certificate  Principal  Balance,  (q) any
shortfall  in  interest  due to the Class A-6  Certificates  in respect of prior
Distribution  Dates,  (r) one  month's  interest  on the Class  A-6  Certificate
Principal Balance at the Class A-6 Pass-Through  Rate, and (s) any Reimbursement
Amounts due the  Certificate  Insurer and (ii) the sum of 100% of the  aggregate
Loan  Balance of the related  Mortgage  Loans as of the day of purchase  and any
Reimbursement  Amounts  not  otherwise  paid to the  Certificate  Insurer  minus
amounts  remitted  from  the  Collection  Account  to the  Distribution  Account
representing  collections  of principal on the Mortgage Loans during the current
Due Period (taking into account,  with respect to Actuarial Loans, any scheduled
monthly  principal  payment  due on or before the last day of the Due Period and
collected  on or  before  the  related  Determination  Date),  plus one  month's
interest on such amount computed at the weighted average Mortgage Rate, plus all
accrued and unpaid  Servicing Fees plus the aggregate amount of any unreimbursed
Delinquency  Advances and Servicing Advances plus Delinquency Advances which the
Master  Servicer has  theretofore  failed to remit  (taking into  account,  with
respect to

                            20





Actuarial Loans, any scheduled  monthly  principal  payment due on or before the
last day of the Due Period and collected on or before the related  Determination
Date).

     "Monthly Remittance Amount":  The sum of the Fixed
Rate Group Monthly Remittance Amount and the Adjustable
Rate Group Monthly Remittance Amount.

     "Monthly Remittance Date":  With respect to any
Distribution Date, no later than noon, New York time, on
the fourth Business Day following the related
Determination Date.

     "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 Group" or "Group":  The Fixed Rate Group or the  Adjustable
Rate Group, as the case may be.  References herein to the related Class of Class
A Certificates,  when used with respect to a Mortgage Loan Group, shall mean (A)
in the case of the Fixed Rate Group, the Fixed Rate  Certificates and (B) in the
case of the Adjustable Rate Group, the Class A-6 Certificates.

     "Mortgage  Loans":  Such of the mortgage loans  transferred and assigned to
the Trust  pursuant  to Section  3.05(a)  hereof,  together  with any  Qualified
Replacement Mortgages substituted therefor in accordance with this Agreement, as
from time to time are held as a part of the Trust  Estate,  the  mortgage  loans
originally so held being identified in the Schedules of Mortgage Loans. 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 Mortgaged Property which is
REO Property prior to such Mortgaged  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 Depositor,
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
item  (x) of  Schedule  I hereto  with  respect  to such  mortgage  loan,  shall
nevertheless be considered a "Mortgage Loan" for all purposes of this Agreement.

     "Mortgage Rate":  The rate of interest borne by each
Note.

     "Mortgaged Property":  The underlying property
securing a Mortgage Loan.

     "Mortgagor":  The obligor on a Note.

     "Net Lifetime  Cap":  With respect to any  Distribution  Date, the weighted
average of the maximum  Mortgage  Rates on the Mortgage  Loans in the Adjustable
Rate Group as of the first day of the related Due Period  (taking into  account,
with respect to Actuarial  Loans in the  Adjustable  Rate Group,  any  scheduled
monthly payments due on or before the last day of the immediately  preceding Due
Period and collected on or before the  Determination  Date for such  immediately
preceding Due Period),  minus the sum of (a) the Expense Rate and (b) commencing
on the seventh Distribution Date, 0.50% per annum.

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

                            21




     "Net Monthly Excess Cashflow":  As defined in Section
7.03(c)(ii) hereof.

     "Net Prepayment Interest Shortfall":  As of any
Distribution Date, the aggregate Prepayment Interest
Shortfalls less the sum of the aggregate Prepayment
Interest Excesses and Compensating Interest.

     "NFI":  NF Investments, Inc., a Georgia corporation,
as one of the initial Sub-Servicers.

     "90+ Delinquency  Percentage  (Rolling Three Month)":  With respect to each
Mortgage Loan and any Determination  Date commencing with the Determination Date
in October,  1997,  the average of the  percentage  equivalents of the fractions
determined for each of three immediately  preceding Due Periods the numerator of
each of which is equal to the  aggregate  Loan  Balance  of all of the  Mortgage
Loans which are 90 days Delinquent (including any Mortgage Loans which have gone
into  foreclosure  or have been  discharged by reason of  bankruptcy) as of such
Determination Date and the denominator of which is the aggregate Loan Balance of
all of the Mortgage Loans as of such Determination Date.

     "Nonrecoverable  Advance":  Any  portion  of  a  Delinquency  Advance  or a
Servicing  Advance  proposed  to be made or  previously  made which has not been
previously reimbursed to the Master Servicer,  and which the Master Servicer has
determined  in its good faith  business  judgment  will not or, in the case of a
proposed  Delinquency  Advance or  Servicing  Advance,  would not be  ultimately
recoverable  by the  Master  Servicer  from the  sources of funds  specified  in
Section  8.09.  The  determination  by the  Master  Servicer  that it has made a
Nonrecoverable  Advance or that any  proposed  Delinquency  Advance or Servicing
Advance,  if made, would constitute a Nonrecoverable  Advance shall be evidenced
by an Officer's  Certificate  delivered to the Trustee,  the Certificate Insurer
and the  Depositor  setting  forth such  determination  and the  procedures  and
considerations  of the Master Servicer forming the basis of such  determination,
which shall include a copy of any information or reports  obtained by the Master
Servicer which may support such  determinations.  Notwithstanding the above, the
Trustee shall be entitled to rely upon any  determination of the Master Servicer
that  any  Delinquency  Advance  or  Servicing  Advance  previously  made  is  a
Nonrecoverable  Advance or that any  proposed  Delinquency  Advance or Servicing
Advance, if made, would 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":  Collectively, this Agreement,
the Certificate Insurance Policies, the Certificates, the
Indemnification Agreement, the Insurance Agreement,
Mortgage Loan Purchase Agreement and the Sub-Servicing
Agreements.

     "Option One":  Option One Mortgage Corporation, a
California corporation, as one of the initial
Sub-Servicers.

     "Optional Termination Date":  The first Distribution
Date on which the aggregate of the Loan Balances of the
Mortgage Loans is less than 10% of the Original Aggregate
Loan Balance.

     "Original Aggregate Loan Balance":  The aggregate
Loan Balances of all Mortgage Loans as of the Cut-Off
Date, i.e., $215,000,031.77.

                            22





     "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
     Registrar or delivered to the Registrar 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 or any Paying Agent 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;

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

         (v)   Certificates   as  to  which  the  Trustee  has  made  the  final
     distribution  thereon,  whether or not such certificate is ever returned to
     the Trustee.

     "Owner":  The  Person in whose  name a  Certificate  is  registered  in the
Register,  and the Certificate  Insurer, to the extent described in Section 5.06
and Section 7.03(c) hereof, respectively;  provided that solely for the purposes
of  determining  the  exercise  of any  voting  rights  hereunder,  if  Class  A
Certificates  are  beneficially  owned  by  the  Depositor,  the  Seller  or any
affiliate thereof, neither the Depositor, the Seller nor such affiliate shall be
considered an Owner hereunder.

     "Pass-Through Rate":  Any of the Class A-1
Pass-Through Rate, the Class A-2 Pass-Through Rate, the
Class A-3 Pass-Through Rate, the Class A-4 Pass-Through
Rate, the Class A-5 Pass-Through Rate or the Class A-6
Pass-Through Rate.

     "Paying Agent": Initially, the Trustee, and thereafter,  the Trustee or any
other Person that meets the eligibility standards for the Paying Agent specified
in Section  11.15 hereof and is  authorized  by the Trustee and the Depositor to
make payments on the Certificates on behalf of the Trustee.

     "Percentage Interest":  With respect to a Class A Certificate,  a fraction,
expressed as a  percentage,  the  numerator of which is the Class A  Certificate
Principal  Balance  represented  by such  Class A  Certificate  on such  date of
determination  (prior to giving effect to any  distribution of principal on such
date)  and  the  denominator  of  which  is the  Certificate  Principal  Balance
attributable  to the related  Class of Class A  Certificates  as of such date of
determination  (prior to giving effect to any  distribution of principal on such
date). With respect to a Class R Certificate, the portion of the Class evidenced
thereby,  expressed as a percentage,  as stated on the face of such Certificate,
all of which shall total 100% with respect to the related Class.

     "Permitted Investments":  Those investments so
designated pursuant to Section 7.07 hereof.

     "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.

                            23





     "Pool Certification":  As defined in Section 3.06(a)
hereof.

     "Preference Amount":  With respect to the Class A Certificates,  any amount
previously  distributed  to an  Owner  on  the  Class  A  Certificates  that  is
recoverable and sought to be recovered 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.

     "Prepaid  Installment":  With respect to any Mortgage Loan, any installment
of principal  thereof and interest thereon received by the Master Servicer prior
to the scheduled due date for such installment,  intended by the Mortgagor as an
early  payment  thereof and not as a Prepayment  with  respect to such  Mortgage
Loan.

     "Prepayment":  Any payment in full of principal of a Mortgage Loan which is
received  by the Master  Servicer in advance of the  scheduled  due date for the
payment of such  principal  (other  than the  principal  portion of any  Prepaid
Installment), and the Insurance Proceeds which are to be applied as a payment of
principal on the related Mortgage Loan shall be deemed to be Prepayments for all
purposes of this Agreement.

     "Prepayment Interest Excess": With respect to any Distribution Date and any
Mortgage Loan that was subject to a Prepayment  after its scheduled  monthly due
date during the related  Prepayment  Period, the amount of interest collected on
such  Mortgage  Loan for such  Distribution  Date  less (a) with  respect  to an
Actuarial Loan, the amount of interest accrued on such Mortgage Loan through the
due date of such Mortgage Loan occurring  during such  Prepayment  Period or (b)
with respect to a Simple Interest Loan, 30 days interest on the Loan Balance for
such  Mortgage  Loan as of the first day of the related Due Period (in each case
net of the Servicing Fee on the related Mortgage Loan).

     "Prepayment Interest Shortfall":  With respect to any Distribution Date and
any  Mortgage  Loan that was  subject  to a  Prepayment  prior to its  scheduled
monthly due date during the related  Prepayment  Period,  the amount of interest
that would have accrued on such Mortgage Loan absent such Prepayment (net of the
Servicing  Fee on the  related  Mortgage  Loan)  less  the  amount  of  interest
collected on such  Mortgage  Loan by the Master  Servicer for such  Distribution
Date.

     "Prepayment  Period":  With respect to any  Distribution  Date,  the period
commencing on the calendar day after the prior  Determination Date and ending on
the related  Determination  Date;  provided,  however,  that with respect to the
first  Distribution  Date,  the  Prepayment  Period will be from July 2, 1997 to
August 13, 1997.

     "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,  certain  amounts due with respect to Senior Liens,
property restoration or preservation.

     "Principal Distribution Amount":  The Fixed Rate
Group  Principal  Distribution  Amount  or the  Adjusted  Rate  Group  Principal
Distribution Amount, as the case may be.

     "Principal Remittance Amount":  The sum of the Fixed
Rate Group Principal Remittance Amount and the Adjustable
Rate Group Principal Remittance Amount.


                            24





     "Prohibited Transaction":  The meaning set forth from
time to time in the definition thereof at Section
860F(a)(2) of the Code (or any successor statute thereto)
and applicable to the Trust.

     "Prospectus":  The Prospectus dated January 22, 1997
constituting part of the Registration Statement.

     "Prospectus Supplement":  The Block Mortgage Finance
Asset Backed  Certificates,  Series 1997-2 Prospectus  Supplement dated July 29,
1997 to the Prospectus.

     "Purchase Mortgage Loan":  A Mortgage Loan the
proceeds of which were used by the related Mortgagor to
obtain the related Mortgaged Property.

     "Purchase Option Period":  As defined in Section
9.04(a) hereof.

     "Qualified  Insurer":  An insurance  company or security or bonding company
qualified to write the related  insurance  policy in the relevant  jurisdiction,
which  shall  have a claims  paying  ability  of "AA" or better  by each  Rating
Agency,  unless each of the Rating  Agencies  has  confirmed  in writing that an
insurance company with a lower claims paying ability shall not result, in and of
itself,  in a  downgrading,  withdrawal  or  qualification  of the  rating  then
assigned by such Rating Agency to any Class of  Certificates  and such insurance
company or security or bonding company is acceptable to the Certificate Insurer.

     "Qualified Liquidation":  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.

     "Qualified Mortgage":  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
pursuant to Section 3.03, 3.04 or 3.06(b) hereof,  which (i) has a Mortgage Rate
at least equal to the Mortgage Rate of the Mortgage Loan being replaced, (ii) is
of the  same  property  type  (or is a  single  family  dwelling)  and the  same
occupancy  status (or is a primary  residence)  as the replaced  Mortgage  Loan,
(iii)  shall have an original  term to maturity  that is no later than one month
following the maturity of the Mortgage Loan for which it was  substituted,  (iv)
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, (v) shall be of
the same or higher credit quality classification  (determined in accordance with
(a) the credit  underwriting  guidelines pursuant to which the replaced Mortgage
Loan was underwritten at the time the replaced  Mortgage Loan was  underwritten,
or (b) the standards acceptable to the Rating Agencies,  which would not cause a
downgrade  or  removal  of the  ratings  assigned  to the  Class A  Certificates
(without  giving effect to any  Certificate  Insurance  Policy)) as the Mortgage
Loan which such Qualified Replacement Mortgage replaces, (vi) has a Loan Balance
as of the  related  Replacement  Cut-Off  Date  equal  to or less  than the Loan
Balance of the replaced Mortgage Loan as of such Replacement Cut-Off Date, (vii)
shall not provide for a "balloon"  payment if the related  Mortgage Loan did not
provide for a "balloon"  payment (and if such related Mortgage Loan provided for
a "balloon" payment,  such Qualified Replacement Mortgage shall have an original
maturity of not greater than (and not more than one year less than) the original
maturity of such related  Mortgage Loan),  (viii) shall be a fixed rate Mortgage
Loan with the same lien  priority as the replaced  Mortgage Loan if the Mortgage
Loan  being  replaced  is in the Fixed  Rate  Group  and  shall be a first  lien
adjustable  rate  Mortgage  Loan if the Mortgage  Loan being  replaced is in the
Adjustable  Rate Group,  (ix) satisfies the criteria set forth from time to time
in the definition thereof at Section 860G(a)(4)

                            25





of the Code (or any successor  statute  hereto) and  applicable to the Trust and
(x) satisfies the  representations  and  warranties  made pursuant to Schedule I
hereof as of the date of substitution.


     "Rate/Term  Refinance Mortgage Loan": A Mortgage Loan the proceeds of which
were used by the related  Mortgagor to refinance  an existing  mortgage  loan on
more favorable terms or to refinance a balloon payment.

     "Rating Agencies":  Collectively, Moody's and
Standard & Poor's or any successors thereto.

     "Realized  Loss": As to any Liquidated  Loan, the amount,  if any, by which
the Loan  Balance  thereof  as of the date of  liquidation  is in  excess of Net
Liquidation Proceeds realized thereon applied in reduction of such Loan Balance.

     "Record  Date":  With  respect  to the  Fixed  Rate  Certificates  and each
Distribution Date, the last day of the calendar month immediately  preceding the
calendar  month in which such  Distribution  Date occurs and with respect to the
Class A-4 Certificates, the day immediately preceding such Distribution Date.

     "Reference  Banks":  Any leading  banks  selected by the Trustee  which are
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 Telerate Page 3750 on the
relevant LIBOR Determination Date and (iv) which have been designated as such by
the Trustee.

     "Register":  The register maintained by the Registrar
in accordance with Section 5.04 hereof, in which the
names of the Owners are set forth.

     "Registrar":  The Trustee, acting in its capacity as
Registrar appointed pursuant to Section 5.04 hereof, or
any duly appointed and eligible successor thereto.

     "Registration Statement":  The Registration Statement
filed by the Depositor with the Securities and Exchange
Commission (Registration Number 333-14041), including
all amendments thereto and including the Prospectus
Supplement relating to the Class A Certificates
constituting a part thereof.

     "Reimbursement  Amount":  As of any  Distribution  Date,  the sum,  without
duplication,  of (x)(i) all Insured  Payments  previously paid to the Trustee by
the Certificate  Insurer and not previously  repaid to the  Certificate  Insurer
pursuant to Section  7.03(c)(i)(C)  and (D) hereof or pursuant to the  Insurance
Agreement plus (ii) interest accrued on each such Insured Payment not previously
repaid calculated at the Reimbursement  Late Payment Rate and (y)(i) any amounts
then due and owing to the Certificate Insurer under the Insurance Agreement plus
(ii) interest on such amounts to the extent provided in the Insurance Agreement.
The Certificate  Insurer shall notify the Trustee,  the Depositor and the Seller
of the amount of any Reimbursement Amount.

     "Reimbursement Late Payment Rate":  Means for any
Distribution Date, the rate of interest as it is publicly
announced by Citibank, N.A., or any successor thereto, at
its principal office in New York, New York as its prime
rate (any change in such prime rate of interest to be
effective on the date such change is announced by
Citibank, N.A.) plus 3%.  The Reimbursement Late Payment
Rate shall be

                            26





computed  on the  basis  of a year of 365  days and the  actual  number  of days
elapsed.  In no event  shall the  Reimbursement  Late  Payment  Rate  exceed the
maximum rate permissible under any applicable law limiting interest rates.

     "Related Loan Group":  The Fixed Rate Group or the
Adjustable Rate Group, as the case may be.

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

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

     "REMIC Opinion":  As defined in Section 3.03 hereof.

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

     "REO  Property":  A Mortgaged  Property  acquired by the Master Servicer 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 first 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.

     "Residual Net Monthly Excess  Cashflow":  With respect to any  Distribution
Date, the aggregate Net Monthly Excess  Cashflow,  if any,  remaining  after the
making of all applications,  transfers and  disbursements  described in Sections
7.03(c)(i), 7.03(c)(ii) and 7.03(c)(iii)(A) through (G) hereof.

     "Schedules of Mortgage Loans":  The schedules of Mortgage Loans,  separated
by Mortgage Loan Group  listing each Mortgage Loan in the related  Mortgage Loan
Group to be conveyed on the Startup Day. Such  Schedules of Mortgage Loans shall
set forth as to each Mortgage Loan (i) the Master  Servicer's loan number,  (ii)
the  Mortgagor's  name  and  address  (including  the  state)  of the  Mortgaged
Property,  (iii)  the  lien  status  thereof,  (iv) the  Loan-to-Value  Ratio at
origination,  (v) the Loan Balance as of the Cut-Off Date or Replacement Cut-Off
Date,  (vi) the Mortgage Rate thereof (and with respect to the Mortgage Loans in
the  Adjustable  Rate Group the  margin),  (vii) the current  scheduled  monthly
payment of principal and interest, (viii) the maturity of the related Note, (ix)
the property type, (x) occupancy  status,  (xi) Appraised Value,  (xii) original
term-to-maturity and (xiii) whether such Mortgage Loan is a Simple Interest Loan
or an Actuarial Loan.

     "Scheduled  Payment":  As of any date of  calculation,  with  respect  to a
Mortgage Loan, the then stated  scheduled  monthly  installment of principal and
interest  payable  thereunder  which,  if timely paid,  would result in the full
amortization  of principal over the term thereof (or, in the case of a "balloon"
Note, the term to the nominal maturity date for amortization  purposes,  without
regard to the actual maturity date).

                            27





     "Second Mortgage Loan":  A Mortgage Loan which
constitutes a second priority mortgage lien with respect
to the related Mortgaged Property.

     "Securities Act":  The Securities Act of 1933, as
amended.

     "Seller":  Companion Mortgage Corporation, a Delaware
corporation.

     "Senior Lien":  With respect to any Second Mortgage
Loan, the mortgage loan relating to the corresponding
Mortgaged Property having a first priority lien.

     "Servicer Loss Test": The Servicer Loss Test is satisfied if the Cumulative
Loss  Percentage for such period does not exceed the percentage set out for such
period below  (provided,  that for purposes of the  calculation  of the Servicer
Loss Test,  Realized Losses attributable solely to Cram Down Losses are excluded
from the calculation of Cumulative Loss Percentage).

         Period                     Cumulative Loss Percentage

August 2, 1997 - August 1, 1998              0.75%
August 2, 1998 - August 1, 1999              1.25%
August 2, 1999 - August 1, 2000              1.80%
August 2, 2000 - August 1, 2001              2.25%
August 2, 2001 - August 1, 2002              2.75%

     "Servicer Termination Test": The Servicer Termination Test is satisfied for
any date of determination thereof if (a) the 90+ Delinquency Percentage (Rolling
Three  Month) with  respect to the  Mortgage  Loans is less than 13.0%,  (b) the
Servicer  Loss Test is  satisfied  and (c) the Annual Loss  Percentage  (Rolling
Twelve  Month) as it relates to the  Mortgage  Loans for the twelve month period
immediately preceding the date of determination is not greater than 2.25%.

     "Servicing Advance":  As defined in Section 8.09(b)
and Section 8.13(a) hereof.

     "Servicing  Fee":  With respect to any Mortgage Loan, an amount retained by
the Master  Servicer as  compensation  for servicing and  administration  duties
relating to such  Mortgage  Loan pursuant to Section 8.15 and equal to 0.50% per
annum of the then outstanding Loan Balance of such Mortgage Loan as of the first
day of the related Due Period  payable on a monthly  basis  (taking into account
Curtailments,  Net  Liquidation  Proceeds and  Prepayments  received  during the
immediately  preceding  Prepayment  Period and, with respect to Actuarial Loans,
any scheduled  monthly  payment due on or before the last day of the immediately
preceding Due Period and in the Collection  Account as of the Determination Date
for such immediately preceding Due Period).

     "Servicing Standard":  As defined in Section 8.01
hereof.

     "Simple  Interest  Loans":  Any Mortgage Loan as to which,  pursuant to the
Note relating thereto,  interest is computed and charged to the Mortgagor at the
Mortgage  Rate on the  outstanding  principal  balance of such Note based on the
number of days elapsed between  receipt of the Mortgagor's  last payment through
receipt of the Mortgagor's most current payment.


                            28





     "Specified Subordinated Amount":  As applicable, the
Fixed Rate Group Specified Subordinated Amount or the
Adjustable Rate Group Specified Subordinated Amount.

     "Standard & Poor's":  Standard & Poor's Rating
Services, a division of The McGraw-Hill Companies.

     "Startup Day":  July 30, 1997.

     "Subordinate Certificates":  Collectively, the Class
R Certificates.

     "Subordinated Amount":  The Fixed Rate Group
Subordinated  Amount or the Adjustable Rate Group  Subordinated  Amount,  as the
case may be.

     "Subordination  Deficiency Amount": With respect to any Mortgage Loan Group
and  Distribution  Date, the excess,  if any, of (i) the Specified  Subordinated
Amount  applicable to such Mortgage Loan Group and  Distribution  Date over (ii)
the Subordinated  Amount applicable to such Mortgage Loan Group and Distribution
Date prior to taking  into  account  the  payment of any  related  Subordination
Increase Amounts on such Distribution Date.

     "Subordination  Deficit":  With  respect  to any  Mortgage  Loan  Group and
Distribution Date, the amount, if any, by which (x) the aggregate of the related
Class A  Certificate  Principal  Balances  relating to such Mortgage Loan Group,
after taking into account all distributions to be made on such Distribution Date
exceeds (y) the  aggregate  Loan  Balances of the Mortgage  Loans in the related
Mortgage  Loan Group as of the close of  business on the last day of the related
Due Period  (taking into account,  Curtailments,  Net  Liquidation  Proceeds and
Prepayments  collected during the related Prepayment Period, and with respect to
Actuarial Loans in the related Mortgage Loan Group, the principal portion of all
scheduled  monthly  payments  due on or before the last day of the  related  Due
Period and in the Collection Account as of the related Determination Date).

     "Subordination Increase Amount":  With respect to any
Mortgage Loan Group and Distribution Date, the aggregate
amount of Net Monthly Excess Cashflow allocated to such
Mortgage Loan Group pursuant to Sections 7.03(c)(ii)(A)
and (B) on such Distribution Date.

     "Subordination  Reduction Amount":  With respect to any Mortgage Loan Group
and  Distribution  Date,  an  amount  equal  to the  lesser  of (x)  the  Excess
Subordinated  Amount for such Mortgage Loan Group and Distribution  Date and (y)
the amount  available for  distribution  on account of principal with respect to
the  Class  A  Certificates  relating  to  such  Mortgage  Loan  Group  on  such
Distribution Date.

     "Sub-Servicer:  Any Person with whom the Master Servicer has entered into a
Sub-Servicing  Agreement and who satisfies any requirements set forth in Section
8.03 hereof in respect of the  qualification of a Sub-Servicer,  which initially
will be NFI and Option One.

     "Sub-Servicing Agreement": Each of the sub-servicing agreements between the
Master  Servicer  and NFI or the Master  Servicer  and Option  One  relating  to
servicing  and/or  administration  of certain  Mortgage  Loans as  permitted  by
Section 8.03, or any successor agreement.

     "Substitution Adjustment":  As defined in Section
3.03 hereof.


                            29





     "Tax Matters Certificate":  The Certificate
representing the Tax Matters Person Residual Interest,
initially issued to the Trustee as the initial Tax Matters
Person.

     "Tax Matters Person":  The Person appointed for the
Trust pursuant to Section 11.18 hereof to act as the Tax
Matters Person under the Code.

     "Tax  Matters  Person  Residual  Interest":  The  0.001%  interest  in  the
"residual  interest" in the Trust Fund, which shall be issued to and held by the
Trustee  throughout  the term  hereof  unless  another  Person  shall  accept an
assignment of such interest and the  designation of Tax Matters Person  pursuant
to Section 11.18 hereof.

     "Termination Auction":  As defined in Section 9.03
hereof.

     "Termination Notice":  As defined in Section 9.04(a)
hereof.

     "Total Available Funds":  As defined in Section
7.02(d) hereof.

     "Total Monthly Excess Cashflow":  As defined in
Section 7.03(c)(i) hereof.

     "Total Monthly Excess Spread":  The Fixed Rate Group
Total Monthly Excess Spread or the Adjustable Rate Group
Total Monthly Excess Spread, as the case may be.

     "Trust":  Block Mortgage Finance Asset Backed
Certificates, Series 1997-2, the trust created under this
Agreement.

     "Trust Estate":  As defined in the conveyance clause
under this Agreement.

     "Trustee":  Bankers Trust Company of California,  N.A., a national  banking
association,  the  Corporate  Trust  Office of which is  located  on the date of
execution of this  Agreement  at 3 Park Plaza,  16th floor,  Irvine,  California
92614,  not  in its  individual  capacity  but  solely  as  Trustee  under  this
Agreement, and any successor hereunder.

     "Trustee Fee":  The fee payable monthly on each
Distribution Date in an amount equal to one-twelfth of
0.015% multiplied by the then-outstanding Loan Balance.

     "Underwriters":  Morgan Stanley & Co. Incorporated
and Salomon Brothers Inc.

     "Voting  Rights":   The  portion  of  the  voting  rights  of  all  of  the
Certificates  which  is  allocated  to  any  Certificate.  As  of  any  date  of
determination,  the Voting  Rights  shall be  allocated  among the Owners of the
Certificates  in  proportion  to the  Percentage  Interests of their  respective
Certificates on such date.

     "Weighted  Average  Pass-Through  Rate": As to the Class A Certificates and
any Distribution  Date, the weighted average of the Class A-1 Pass-Through Rate,
Class A-2 Pass-Through Rate, Class A-3 Pass-Through Rate, Class A-4 Pass-Through
Rate,  Class A-5 Pass  Through  Rate and Class A-6 Pass  Through Rate (such rate
calculated for this purpose on the basis of a 360-day year assumed to consist of
twelve 30 day months) weighted by the respective  Certificate Principal Balances
of the related Class, as of such  Distribution Date prior to taking into account
any distributions to be made on such Distribution Date.

                            30





                        ARTICLE II

        ESTABLISHMENT AND ORGANIZATION OF THE TRUST


     Section 2.01 Establishment of the Trust.

     The parties hereto do 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 "Block  Mortgage  Finance  Asset Backed  Certificates,  Series
1997-2," which shall contain two
separate pools of Mortgage Loans.

     Section 2.02 Office.

     The office of the Trust  shall be in care of the  Trustee,  addressed  to 3
Park Plaza,  16th floor,  Irvine,  California 92614,  Attention:  Block Mortgage
Finance Asset Backed  Certificates,  Series 1997-2,  or at such other address as
the Trustee may  designate by notice to the  Depositor,  the Seller,  the Master
Servicer, the Owners and the Certificate Insurer.

     Section 2.03 Purposes and Powers.

     The purpose of the Trust is to engage in the following  activities and only
such activities: (i) the issuance of the Certificates and the acquiring,  owning
and holding of Mortgage Loans and the Trust Estate in connection therewith; (ii)
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 (iii) 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  permit  the  Trustee to take any  action  which  would
adversely affect the Trust Fund's status as a REMIC.

     Section 2.04 Appointment of the Trustee; Declaration
of Trust.

     The Depositor 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 10.08 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 2.05 Expenses of the Trust.

     The expenses of the Trust, including (i) any portion of the Trustee Fee not
paid pursuant to Section 7.03(c)(iii)(B) hereof, (ii) any reasonable expenses of
the Trustee, and (iii) any other reasonable expenses of the Trust (provided that
the  reasonable  expenses of the Trust set forth in this clause  (iii) have been
reviewed and approved by the Master  Servicer,  which review and approval  shall
not be required in connection  with the  enforcement  of a remedy by the Trustee
resulting  from a default under this  Agreement),  shall be paid directly by the
Master Servicer.  The Master Servicer shall pay directly the reasonable fees and
expenses of counsel to the  Trustee.  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 paid by the Master  Servicer on the Startup
Day. In addition, if any assignment of Mortgage is required

                            31





to be filed pursuant to the terms of this  Agreement,  the Master Servicer shall
pay for all costs and expenses  associated  with filing such  assignment  in the
appropriate recording office.

     Section 2.06 Ownership of the Trust.

     On the  Startup  Day,  the  ownership  interests  in  the  Trust  shall  be
transferred  as set forth in Section 4.02 hereof,  such transfer to be evidenced
by sale of the Certificates as described  therein.  Thereafter,  transfer of any
ownership interest shall be governed by Sections 5.04 and 5.08 hereof.

     Section 2.07 Situs of the Trust.

     It is the intention of the parties hereto that the Trust constitute a trust
under  the  laws of the  State  of New  York.  The  Trust  will be  created  and
administered  in, and all  Accounts  maintained  by the Trustee on behalf of the
Trust  will be located  in,  the State of New York.  The Trust will not have any
employees and will not have any real or personal  property  (other than property
acquired pursuant to Section 8.13 hereof) located in any state other than in the
State of New York (provided, however, that the Trustee may maintain the Files in
California)  and  payments  will be received by the Trustee only in the State of
New York and  payments  from the Trustee will be made only from the State of New
York.  The Trust's only office will be at the office of the Trustee as set forth
in Section 2.02 hereof.

     Section 2.08 Miscellaneous REMIC Provisions.

     (a) The Trust Fund for federal income tax purposes will consist of a single
REMIC. The Certificates will represent the entire beneficial  ownership interest
in the Trust Fund. The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5 and
Class A-6 Certificates will represent the "regular  interests" in the Trust Fund
and the Class R Certificates  will represent the single  "residual  interest" in
the Trust Fund. The Owner of the Tax Matters Person Residual  Interest is hereby
designated  as "tax  matters  person" as defined  in the REMIC  Provisions  with
respect to the Trust.

     (b) The Trust shall,  for federal income tax purposes,  maintain books on a
calendar year basis and report income on an accrual basis.

     (c) The  Trustee  shall  cause the Trust to elect to be  treated as a REMIC
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 election to be treated as a REMIC.

     (d) The Trustee  shall provide to the Internal  Revenue  Service and to the
person  described in Section  860(E)(e)(3)  and (6) of the Code the  information
described in Treasury  Regulation Section  1.860D-l(b)(5)(ii),  or any successor
regulation  thereto with respect to the Trust. Such information will be provided
in the manner described in Treasury  Regulation Section  1.860E-2(a)(5),  or any
successor regulation thereto.

     (e) For federal income tax purposes,  the Final Scheduled Distribution Date
for  each  Class of  Certificates  is  hereby  set to be the  Distribution  Date
indicated below:




                            32






                                 Final Scheduled
     Class                       Distribution Date

Class A-1 Certificates           April 2012

Class A-2 Certificates           September 2013

Class A-3 Certificates           April 2021

Class A-4 Certificates           January 2027

Class A-5 Certificates           April 2012

Class A-6 Certificates           May 2027

Class R Certificates             May 2027



                        ARTICLE III

         REPRESENTATIONS, WARRANTIES AND COVENANTS
   OF THE DEPOSITOR, THE MASTER SERVICER AND THE SELLER;
        COVENANT OF SELLER TO CONVEY MORTGAGE LOANS


     Section 3.01 Representations and Warranties of the Depositor.

     The Depositor hereby represents, warrants and covenants to the Trustee, the
Certificate Insurer and the Owners that as of the Startup Day:

     (a) The Depositor is a corporation duly organized,  validly existing and in
good standing under the laws governing its creation and existence 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,  except  where the  failure to so  qualify  would not have a material
adverse  effect on the Depositor,  the Owners or the  Certificate  Insurer.  The
Depositor 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  its  obligations  under  this
Agreement and the other Operative Documents to which it is a party.

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


                            33





     (c) This Agreement and the other Operative Documents to which the Depositor
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 Depositor, enforceable against it in accordance with the terms
hereof  and  thereof,  except  as the  enforcement  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).

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

     (e) No litigation is pending or, to the best of the Depositor's  knowledge,
threatened against the Depositor which litigation is likely to have consequences
that would  prohibit its entering into this  Agreement or that would  materially
and adversely affect the condition (financial or otherwise) or operations of the
Depositor  or its  properties  or is  likely  to have  consequences  that  would
materially and adversely affect its performance hereunder.

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

     (g) The statements  contained in the Registration  Statement which describe
the Depositor or matters or activities for which the Depositor is responsible in
accordance  with the  Operative  Documents  or  which  are  attributable  to the
Depositor  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 Depositor required to be stated therein or necessary to make
the statements contained therein with respect to the Depositor,  in light of the
circumstances  under  which they were made,  not  misleading.  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  necessary  to make the
statements  contained  therein,  in light of the circumstances  under which they
were made, not misleading.

     (h) All  actions,  approvals,  consents,  waivers,  exemptions,  variances,
franchises, orders, permits, authorizations,  rights and licenses required to be
taken, given or obtained to or by the Depositor,  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  Depositor  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
Depositor  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  Depositor  and  the
performance by the Depositor of its obligations under this Agreement and such of
the other Operative Documents to which it is a party.


                            34





     (i) The Depositor is not  insolvent,  nor will it be made  insolvent by the
transfer  of the  Mortgage  Loans,  nor is the  Depositor  aware of any  pending
insolvency of the Depositor, the Seller or the Master Servicer.

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

     (k) The transfer,  assignment and conveyance of the Notes and the Mortgages
by the  Depositor  hereunder  are not subject to the bulk  transfer  laws or any
similar statutory provisions in effect in any applicable jurisdiction.

     It is understood  and agreed that the  representations  and  warranties set
forth in this Section 3.01 shall  survive  delivery of the  respective  Mortgage
Loans to the Trustee.

     Section 3.02 Representations and Warranties of the
Master Servicer.

     The Master  Servicer  hereby  represents,  warrants  and  covenants  to the
Trustee, the Certificate Insurer and the Owners that as of the Startup Day:

     (a) The Master Servicer is a corporation  duly organized,  validly existing
and in good  standing  under the laws of the  State of  Delaware,  is,  and each
Sub-Servicer  is,  in  compliance  with  the laws of each  state  in  which  any
Mortgaged  Property is located to the extent  necessary  to enable it to perform
its  obligations  hereunder 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,  except where the failure to
so qualify would not have a material adverse effect on the Master Servicer,  the
Sub- Servicer, if applicable,  the Owners, the Trust or the Certificate Insurer.
The Master Servicer and each Sub-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 its obligations under this Agreement and the other Operative Documents
to which  it is a  party.  Either  the  Master  Servicer  or a  Sub-Servicer  is
designated as an approved  seller-servicer by FNMA for first and second mortgage
loans and has combined equity and subordinated debt of at least  $1,500,000,  as
determined in accordance with generally accepted accounting principles.

     (b) The execution and delivery of this Agreement by the Master Servicer and
its  performance  and compliance with the terms of this Agreement have been duly
authorized by all necessary  corporate action on the part of the Master Servicer
and will not (i) violate the Master  Servicer's  Certificate of Incorporation or
Bylaws,  (ii)  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 (iii)  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,  except where the failure to so comply would not have a material
adverse effect on the Master Servicer,  the Owners, the Trust or the Certificate
Insurer.

     (c) This Agreement and the Operative Documents to which the Master Servicer
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 Master Servicer, enforceable against it in accordance with the
terms hereof and  thereof,  except as the  enforcement  hereof may be limited by
applicable bankruptcy,

                            35





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).

     (d) 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 default might have  consequences  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 or under
the other Operative Documents to which the Master Servicer is a party.

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

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

     (g) The statements  contained in the Registration  Statement which describe
the Master  Servicer or matters or activities  for which the Master  Servicer is
responsible in accordance  with the Operative  Documents or which are attributed
to the Master  Servicer  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 Master  Servicer or omit to state a material
fact required to be stated therein or necessary to make the statements contained
therein with respect to the Master Servicer, in light of the circumstances under
which they were made, not misleading.

     (h) The  Master  Servicer  will  account  for any  servicing  fee rights in
accordance  with Statement of Financial  Accounting  Standards No. 125 issued by
the Financial Accounting Standards Board.

     (i) All  actions,  approvals,  consents,  waivers,  exemptions,  variances,
franchises, orders, permits, authorizations,  rights and licenses required to be
taken, given or obtained to or by the Master Servicer, 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 the  Master  Servicer  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 Master  Servicer and the  performance by the Master  Servicer of
its obligations  under this Agreement and such of the other Operative  Documents
to which it is a party.


                            36





     (j)  The  collection  practices  used  by  the  Master  Servicer  and  each
Sub-Servicer  with  respect to the  Mortgage  Loans have been,  in all  material
respects,  legal,  proper,  prudent  and  customary  in the  mortgage  servicing
business for comparable mortgage loans.

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

     It is understood  and agreed that the  representations  and  warranties set
forth in this Section 3.02 shall survive  delivery of the Mortgage  Loans to the
Trustee.

     Upon discovery by any of the Depositor,  the Seller,  the Master  Servicer,
the Certificate  Insurer,  any Owner or the Trustee (each,  for purposes of this
paragraph, a party) of a breach of any of the representations and warranties set
forth in this Section 3.02 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.  Within 60 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 by the Trustee  pursuant
to Section 8.20 hereof;  provided,  however,  that if any party can establish to
the reasonable  satisfaction  of the  Certificate  Insurer that it is diligently
pursuing remedial action,  then the cure period may be extended with the written
approval of the Certificate Insurer.

     Section 3.03      Representations and Warranties of
the Seller.

     The Seller hereby  represents,  warrants and covenants to the Trustee,  the
Certificate Insurer and the Owners that as of the Startup Day:

     (a) The Seller is a corporation  duly  organized,  validly  existing and in
good standing under the laws governing its creation and existence 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,  except  where the  failure to so  qualify  would not have a material
adverse effect on the Seller, the Owners, the Trust and the Certificate Insurer.
The Seller 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  its  obligations  under this
Agreement and the other Operative Documents to which it is a party.

     (b) The  execution  and  delivery of this  Agreement  by the Seller and its
performance  and  compliance  with the  terms of this  Agreement  and 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 (i)  violate
the Seller's  Certificate of Incorporation or Bylaws,  (ii) constitute a default
(or an event which,  with notice or lapse of time, or both,  would  constitute a
default)  under, or result in a breach of, any material  contract,  agreement or
other  instrument to which the Seller is a party or by which the Seller is bound
or (iii)  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, except where the failure to so comply would not
have a material  adverse  effect on the Seller,  the  Owners,  the Trust and the
Certificate Insurer.

     (c) 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

                            37





hereof  and  thereof,  except  as the  enforcement  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).

     (d) 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 default would  materially and adversely  affect the
condition  (financial or other) or operations of the Seller or its properties or
the  consequences of which would materially and adversely affect its performance
hereunder  and under  the other  Operative  Documents  to which the  Seller is a
party.

     (e) No  litigation  is pending or, to the best of the  Seller's  knowledge,
threatened  against the Seller which  litigation is likely to have  consequences
that would  prohibit its entering into this  Agreement or that would  materially
and adversely affect the condition (financial or otherwise) or operations of the
Seller or its properties or is likely to have consequences that would materially
and adversely affect its performance hereunder.

     (f) 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 any material  fact  necessary to
make the certificate, statement or report not misleading.

     (g) 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 attributable to the Seller
therein  are  true  and  correct  in all  material  respects.  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  necessary to make the
statements  contained  therein,  in light of the circumstances  under which they
were made, not misleading.

     (h) Upon the receipt of each Mortgage Loan (including the related Note) and
other items of the Trust Estate by the Trustee under this  Agreement,  the Trust
will have good title to such Mortgage Loan (including the related Note) and such
other items of the Trust  Estate free and clear of any lien,  charge,  mortgage,
encumbrance or rights of others,  except as set forth in item (ix) of Schedule I
(other than liens which will be simultaneously released).

     (i)  Neither  the  Seller  nor any  affiliate  thereof  will  report on any
financial  statement any part of the Servicing Fee as an adjustment to the sales
price of the Mortgage Loans.

     (j) All  actions,  approvals,  consents,  waivers,  exemptions,  variances,
franchises, orders, permits, authorizations,  rights and licenses required to be
taken, given or obtained to or by the Seller, 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 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

                            38





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.

     (k) The  origination  practices  used by the  Seller  or,  to the  Seller's
knowledge, the respective originators of the Mortgage Loans with respect to such
Mortgage Loans have been in all material respects,  legal,  proper,  prudent and
customary  in the mortgage  lending  business in the  jurisdiction  in which the
related Mortgage Properties are located.

     (l) The  Seller  is not  insolvent,  nor will it be made  insolvent  by the
transfer  of the  Mortgage  Loans,  nor  is  the  Seller  aware  of any  pending
insolvency of the Seller, the Depositor or the Master Servicer.

     (m) The transfer,  assignment and conveyance of the Notes and the Mortgages
by the Seller hereunder are not subject to the bulk transfer laws or any similar
statutory provisions in effect in any applicable jurisdiction.

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

     It is understood  and agreed that the  representations  and  warranties set
forth in this Section 3.03 shall  survive  delivery of the  respective  Mortgage
Loans to the Trustee.

     Upon discovery by any of the Master  Servicer,  the Seller,  the Depositor,
the Certificate Insurer or the Trustee (each, for purposes of this paragraph,  a
"party") of a breach of any of the  representations  and warranties set forth in
this Section 3.03 which  materially  and adversely  affects the interests of the
Owners or the Certificate  Insurer, the party discovering such breach shall give
prompt  written  notice to the other  parties.  The Seller hereby  covenants and
agrees that within 60 days of its  discovery or its receipt of notice of breach,
it shall cure such breach in all material  respects or, with respect to a breach
of clause (h) above, the Seller may (or may cause an affiliate of the Seller to)
on the Monthly  Remittance  Date next  succeeding  such  discovery or receipt of
notice (i) substitute in lieu of any Mortgage Loan not in compliance with clause
(h) 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 Loan Balance of such Mortgage Loan as of such  Replacement
Cut-Off  Date,  deliver an amount  equal to such  difference  together  with the
aggregate  amount  of  (A)  all  Delinquency  Advances  and  Servicing  Advances
theretofore made with respect to such Mortgage Loan, to the extent  unreimbursed
to the Master Servicer and (B) all Delinquency  Advances and Servicing  Advances
which the Master Servicer has  theretofore  failed to remit with respect to such
Mortgage Loan (a  "Substitution  Adjustment") to the Master Servicer for deposit
in the Collection  Account or (ii) purchase such Mortgage Loan from the Trust at
the Loan Purchase  Price,  which purchase price shall be delivered to the Master
Servicer for deposit in the Collection Account. Notwithstanding any provision of
this  Agreement to the contrary,  with respect to any Mortgage Loan which is not
in default or as to which no default is imminent,  no repurchase or substitution
pursuant to Section 3.03,  3.04 or 3.06 shall be made unless the Seller  obtains
for the Trustee and the Certificate Insurer an opinion of counsel experienced in
federal income tax matters to the effect that such a repurchase or  substitution
would not constitute a Prohibited Transaction for the Trust or otherwise subject
the Trust to tax and would not  jeopardize the status of the Trust as a REMIC (a
"REMIC  Opinion")  addressed  to the  Trustee  and the  Certificate  Insurer and
acceptable to the Certificate  Insurer and the Trustee.  Any Mortgage Loan as to
which  repurchase or substitution  was delayed pursuant to this Section shall be
repurchased or substituted  for (subject to compliance  with Sections 3.03, 3.04
or 3.06,

                            39





as the case may be) upon the  earlier  of (a) the  occurrence  of a  default  or
imminent  default  with  respect to such  Mortgage  Loan and (b)  receipt by the
Trustee and the Certificate Insurer of a REMIC Opinion.

     Section 3.04      Covenants of Seller to Take Certain
                       Actions with Respect to the
                       Mortgage Loans In Certain
                       Situations.

     (a) The Seller  hereby  makes the  representations  set forth on Schedule I
hereto with respect to the Mortgage Loans.

     (b) Upon the discovery by the Seller, the Master Servicer,  the Certificate
Insurer,  or the Trustee (i) that any of the  statements set forth in Schedule I
hereto were untrue as of the Startup Day with the result that the  interests  of
the Owners or the Certificate  Insurer are materially and adversely  affected or
(ii) that statements set forth in clauses (ix), (x), (xiii),  (xxxvi),  (xl), or
(xli) of Schedule I hereto were untrue in any material respect as of the Startup
Day, the party  discovering  such breach shall give prompt written notice to the
other  parties.  Upon the  earliest to occur of the  Seller's  discovery  or its
receipt of notice of breach from any one of the other parties, the Seller hereby
covenants and warrants  that it shall  promptly cure such breach in all material
respects or,  subject to the last two sentences of Section 3.03, it shall on the
second  Monthly  Remittance  Date next  succeeding  such discovery or receipt of
notice (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
deliver the  Substitution  Adjustment to the Master  Servicer for deposit in the
Collection  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 Collection Account.
Other than as specified in Section 6.12 hereof, it is understood and agreed that
the foregoing obligation of the Seller so to substitute or purchase any Mortgage
Loan  shall  constitute  the sole  remedy  respecting  a  discovery  of any such
statement which is untrue in any material respect in this Section 3.04 available
to the Owners, the Trustee and the Certificate Insurer.

     (c)  In  the  event  that  any  such  repurchase  results  in a  prohibited
transaction  tax,  the Trustee  shall  immediately  notify the Seller in writing
thereof and the Seller will, within 10 days of receiving notice thereof from the
Trustee  deposit  the amount due from the Trust with the Trustee for the payment
thereof,  including any interest and penalties,  in immediately available funds.
In the event that any Qualified  Replacement Mortgage is delivered by the Seller
to the Trust pursuant to Section 3.03,  Section 3.04 or Section 3.06 hereof, the
Seller shall be obligated to take the actions  described in Section 3.04(b) with
respect to such Qualified  Replacement Mortgage upon the discovery by any of the
Owners, the Seller, the Master Servicer, the Certificate Insurer, or the Trustee
that the  statements set forth in clause (ix),  (x),  (xiii),  (xxxvi),  (xl) or
(xli) of Schedule I hereto 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 Schedule I hereto 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 Schedule I hereto  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 3.04 shall survive delivery of the respective  Mortgage Loans (including
Qualified Replacement Mortgages) to the Trustee.


                            40





     (e) The Trustee shall have no duty to conduct any affirmative investigation
other than as  specifically  set forth in this Agreement as to the occurrence of
any condition  requiring the  repurchase  or  substitution  of any Mortgage Loan
pursuant to this Article III or the  eligibility  of any  Mortgage  Loan for the
purpose of this Agreement.

     Notwithstanding  the fact that a  representation  contained  in  Schedule I
hereto may be limited  to the  Seller's  knowledge,  such  limitation  shall not
relieve the Seller of its repurchase  obligation  under the Section 3.05 hereof,
or its obligations under Section 6.12 hereof.

     Section 3.05 Conveyance of the Mortgage Loans and
                  Qualified Replacement Mortgages.

     (a) On the Startup  Day the Seller,  concurrently  with the  execution  and
delivery hereof,  hereby transfers,  assigns, sets over and otherwise conveys to
the Depositor and the  Depositor,  concurrently  with the execution and delivery
hereof,  transfers,  assigns, sets over and otherwise conveys, without recourse,
to the  Trustee  for the  benefit of the Owners all of their  respective  right,
title and  interest  in and to the Trust  Estate;  provided,  however,  that the
Seller  reserves and retains all of its right,  title and interest in and to (i)
principal  (including  Prepayments) and interest collected on each Mortgage Loan
on or prior to the Cut-Off  Date (other than with  respect to  Actuarial  Loans,
scheduled  monthly  payments  collected  on or prior to the Cut-Off Date and due
after the Cut-Off  Date) and (ii) with  respect to  Actuarial  Loans,  scheduled
monthly  payments  due on or prior to the  Cut-Off  Date.  The  transfer  by the
Depositor of the Mortgage  Loans set forth on the Schedule of Mortgage  Loans to
the Trustee is absolute and is intended by the Owners and all parties  hereto to
be treated as a sale by the Depositor.

     It is intended that the sale,  transfer,  assignment and conveyance  herein
contemplated  constitute  a sale of the  Mortgage  Loans  conveying  good  title
thereto  free and  clear of any liens and  encumbrances  from the  Seller to the
Depositor and from the Depositor to the Trust and that the Mortgage Loans not be
part of the  Depositor's or the Seller's  estate in the event of insolvency.  In
the event that such  conveyance is deemed to be a loan,  the parties intend that
the Seller shall be deemed to have granted to the  Depositor  and the  Depositor
shall be deemed  to have  granted  to the  Trustee  a first  priority  perfected
security interest in the Trust Estate,  and that this Agreement shall constitute
a security agreement under applicable law.

     In connection with such sale, transfer, assignment, and conveyance from the
Seller to the  Depositor,  the Seller has filed,  in the  appropriate  office or
offices in the States of New York,  California and Missouri,  a UCC-1  financing
statement  executed  by the Seller as debtor,  naming the  Depositor  as secured
party and the Trustee as assignee and listing the  Mortgage  Loans and the other
property described above as collateral.  The  characterization  of the Seller as
debtor and the Depositor as secured party on such financing statements is solely
for  protective  purposes and shall in no way be construed as being  contrary to
the  intent of the  parties  that this  transaction  be treated as a sale of the
Seller's  entire  right,  title  and  interest  in and to the Trust  Estate.  In
connection  with such filing,  the Seller agrees that it shall cause to be filed
all necessary  continuation  statements  and  amendments  thereof and to take or
cause to be taken such  actions and execute such  documents as are  necessary to
perfect and protect the  Trustee's,  the Owners' and the  Certificate  Insurer's
interest in the Trust Estate.

     In connection with such sale, transfer, assignment, and conveyance from the
Depositor to the Trustee,  the Depositor has filed, in the appropriate office or
offices in the States of New York,  California and Missouri,  a UCC-1  financing
statement  executed by the  Depositor  as debtor,  naming the Trustee as secured
party and listing the Mortgage Loans and the other property  described  above as
collateral.  The  characterization of the Depositor as debtor and the Trustee as
secured party in such financing statements

                            41





is solely for  protective  purposes  and shall in no way be  construed  as being
contrary to the intent of the parties that this transaction be treated as a sale
of the Depositor's  entire right, title and interest in and to the Trust Estate.
In connection with such filing,  the Depositor  agrees that it shall cause to be
filed all necessary  continuation  statements thereof and to take or cause to be
taken such  actions and execute such  documents as are  necessary to perfect and
protect the Trustee's, the Owners' and the Certificate Insurer's interest in the
Trust Estate.

     (b) In connection with the transfer and assignment of
the Mortgage Loans, the Depositor agrees to:

         (i)  deliver  without  recourse  to the Trustee on the Startup Day with
     respect to each Mortgage Loan, (A) the original Mortgage Note,  endorsed by
     the Seller or the last endorsee of such Mortgage Loan, without recourse, in
     the following form: "Pay to the order of  ________________________  without
     recourse",  with all intervening  endorsements necessary to show a complete
     chain of endorsement from the originator to the Seller or last endorsee (or
     a lost note affidavit in the form of Exhibit I); (B) the original  recorded
     Mortgage;  (C) a duly  executed  assignment  of the Mortgage in blank (each
     such assignment,  when duly and validly completed, to be in recordable form
     and  sufficient  to effect the  assignment  of and transfer to the assignee
     thereof,  under the  Mortgage to which such  assignment  relates);  (D) the
     original  recorded  assignment or assignments of the Mortgage together with
     all interim  recorded  assignments  of such Mortgage from the originator to
     the Seller or last endorsee; (E) the original or copies of each assumption,
     modification,  written assurance or substitution agreement, if any; (F) the
     original or duplicate original lender's title policy and all riders thereto
     or, in the event such original  title policy has not been received from the
     insurer, any one of an original title binder, an original preliminary title
     report or an original title commitment,  or a copy thereof certified by the
     title company,  with the original policy of title insurance to be delivered
     within one year of the Closing Date;  and (G) the original  certificate  of
     title to each manufactured home, noting the Trustee as lienholder  thereon;
     and

         (ii) deliver the title insurance policy or title searches, the original
     Mortgages and such recorded  assignments,  together with  originals or duly
     certified copies of any and all prior assignments, to the Trustee within 15
     days of receipt thereof by the Depositor (but in any event, with respect to
     any  Mortgage  as to which  original  recording  information  has been made
     available to the Depositor, within one year after the Startup Day).

     With respect to each Mortgage Loan, the Master Servicer  shall,  within six
(6)  months of the  Closing  Date,  cause to be  recorded  with  respect to each
Mortgage Loan the original  assignment of Mortgage  referred to in clause (i)(C)
above and shall,  within five Business Days after  receipt  thereof,  deliver or
cause to be  delivered  to the Trustee  such  original  recorded  assignment  of
Mortgage,  except in the states for which a legal  opinion is  delivered  to the
Trustee and the  Certificate  Insurer as  provided  below and is approved by the
Certificate  Insurer.  In regard to those states in which Mortgaged  Property is
located,  the Master Servicer shall have the right to deliver to the Trustee and
the  Certificate  Insurer a legal opinion  providing that the recordation of the
assignment  of  Mortgage in one or more of such  states is not  necessary  under
state law to transfer  the related  Mortgage  Loan to the Trust;  provided  such
legal opinion is made and  delivered  within six (6) months of the Closing Date,
and is in form and substance  reasonably  acceptable to the Certificate Insurer.
Upon approval of such opinion by the  Certificate  Insurer,  the Master Servicer
will not be  required  to record  the  related  assignments  of  Mortgages.  All
assignments of Mortgages shall be delivered to the Trustee in recordable form at
the time of closing, and in such states

                            42





where no opinion is so rendered, or is rendered and is deemed to be unacceptable
to the Certificate  Insurer,  recording of such assignments of Mortgages will be
required.  Notwithstanding the preceding  provisions allowing for nonrecordation
of  assignments  of  Mortgage  in certain  states,  if an Event of  Default  has
occurred as to a party other than the Certificate Insurer as provided in Article
5 of the  Insurance  Agreement,  or an event  set forth in  Section  8.20 of the
Pooling and  Servicing  Agreement  has occurred,  the Master  Servicer  shall be
required to record all  assignments of Mortgage in those states where an opinion
has not been previously delivered and approved.

     Notwithstanding anything to the contrary contained in this Section 3.05, 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 Depositor 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.

     The Depositor hereby appoints the Master Servicer its  attorney-in-fact for
the purpose of, and with full power in, preparing,  executing and recording,  on
its behalf,  all  assignments of Mortgages in the event that the Depositor fails
to do so on a timely basis.

     Copies  of all  Mortgage  assignments  received  by the  Trustee  shall  be
retained in the related File.

     All recordings required pursuant to this Section 3.05 shall be prepared and
recorded by the Master  Servicer and shall be accomplished at the expense of the
Master Servicer.

     (c) In the case of Mortgage Loans which have been prepaid in full after the
Cut-Off  Date and  prior  to the  Startup  Day,  the  Depositor,  in lieu of the
foregoing, will deliver within six (6) days after the Startup Day to the Trustee
a certification of an Authorized  Officer of the Depositor in the form set forth
in Exhibit D.

     (d) The Seller  shall  transfer,  assign,  set over and  otherwise  convey,
without recourse,  to the Trustee all right, title and interest of the Seller in
and to any Qualified  Replacement Mortgage delivered to the Trustee on behalf of
the Trust by the Seller  pursuant to Section  3.03,  3.04 or 3.06 hereof and all
its right,  title and  interest to  principal  and  interest  on such  Qualified
Replacement  Mortgage after the applicable  Replacement Cut-Off Date;  provided,
however,  that the Seller shall reserve and retain all right, title and interest
in and to (i) payments of  principal  and  interest  received on such  Qualified
Replacement  Mortgage on or prior to the  applicable  Replacement  Cut-Off  Date
(other  than  with  respect  to  Actuarial  Loans,  scheduled  monthly  payments
collected on or prior to the applicable  Replacement  Cut-Off Date and due after
the  applicable  Replacement  Cut-Off  Date) and (ii) with  respect to Actuarial
Loans,  scheduled monthly payments due on or prior to the applicable Replacement
Cut-Off Date.

     (e) 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   recourse  or
representation,  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
to principal  and interest on such released  Mortgage Loan 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  and
interest  on  such  released  Mortgage  Loan  on  or  prior  to  the  applicable
Replacement Cut-Off Date.


                            43





     (f)  In  connection  with  any  transfer  and  assignment  of  a  Qualified
Replacement Mortgage to the Trustee on behalf of the Trust, the Seller agrees to
(i)  deliver  without  recourse  to the  Trustee on the date of delivery of such
Qualified Replacement Mortgage the documents set forth in Section 3.05(b)(i) and
(ii) deliver the original Qualified Replacement Mortgage, together with original
or duly certified copies of any and all prior assignments, to the Trustee within
15 days of receipt thereof by the Seller (but in any event within 120 days after
the date of conveyance of such Qualified Replacement Mortgage).

     (g) 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 relating  thereto,  endorsed in blank, (ii) the
original Mortgage so released and all assignments relating thereto, including an
assignment  of such  Mortgage  to the Seller and (iii) such other  documents  as
constituted the File with respect thereto.

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

     Section 3.06      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 or the Depositor
in the form  attached as Exhibit E hereto,  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 conditions set forth herein
for the benefit of the Owners. The Trustee agrees, for the benefit of the Owners
and the  Certificate  Insurer,  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
Depositor,  the  Seller,  the  Master  Servicer  and the  Certificate  Insurer a
certification in the form attached hereto as Exhibit F (a "Pool  Certification")
to the effect that,  as to each Mortgage Loan listed in the Schedule of Mortgage
Loans  (other  than  any  Mortgage  Loan  paid  in  full  or any  Mortgage  Loan
specifically  identified in such Pool  Certification as not covered by such Pool
Certification),  (i) all  documents  required to be  delivered to it pursuant to
Section 3.05(b)(i) of this Agreement are in its possession,  (ii) such documents
have been reviewed by it and have not been mutilated, damaged or torn and relate
to such  Mortgage  Loan and (iii)  based on its  examination  and only as to the
foregoing  documents,  the  information  set  forth in (i),  (ii) and (v) of the
definition  of  the  Schedule  of  Mortgage  Loans,   accurately   reflects  the
information set forth in the File,  subject, in each case, to such exceptions as
provided  in Section  3.06(b).  The  Trustee  shall have no  responsibility  for
reviewing  any File except as  expressly  provided in this  subsection  3.06(a).
Without  limiting the effect of the preceding  sentence,  in reviewing any File,
the Trustee shall have no responsibility for determining whether any document is
valid and binding, whether the text of any assignment is in proper form, whether
any  document  has been  recorded in  accordance  with the  requirements  of any
applicable  jurisdiction  or whether a blanket  assignment  is  permitted in any
applicable  jurisdiction,  but shall only be  required  to  determine  whether a
document  has been  executed,  that it appears to be what it purports to be and,
where applicable, that it purports to be recorded. The Trustee shall be under no
duty  or  obligation  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.

                            44





     (b)  If  the  Trustee   during  such  45-day   period  finds  any  document
constituting a part of a File which is not executed,  has not been received,  or
is unrelated to the Mortgage Loans identified in the Schedule of Mortgage Loans,
or that any  Mortgage  Loan does not conform to the  description  thereof as set
forth in the Schedule of Mortgage  Loans,  the Trustee shall  promptly so notify
the Depositor, the Seller, the Certificate Insurer and the Owners. 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  3.05(b)(i) is limited solely to confirming that the
documents listed in Section  3.05(b)(i) have been executed and received,  relate
to the Files  identified  in the  Schedule of Mortgage  Loans and conform to the
description  thereof in the Schedule of Mortgage Loans. 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, within 30 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 (or will cause an affiliate of the Seller to) on the next succeeding
Monthly Remittance Date (i) substitute in lieu of such Mortgage Loan a Qualified
Replacement  Mortgage  and deliver  the  Substitution  Adjustment  to the Master
Servicer for deposit in the  Collection  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
Collection Account.

     (c) In addition to the foregoing,  the Trustee also agrees to make a review
during the 12th month after the Startup Day indicating the current status of the
exceptions   previously   indicated  on  the  Pool   Certification  (the  "Final
Certification").  After delivery of the Final  Certification,  the Trustee shall
provide to the  Certificate  Insurer no less  frequently  than  monthly  updated
certifications indicating the then current status of exceptions,  until all such
exceptions have been eliminated.


                        ARTICLE IV

             ISSUANCE AND SALE OF CERTIFICATES

     Section 4.01 Issuance of Certificates.

     On the Startup Day,  upon the  Trustee's  receipt from the  Depositor of an
executed  Delivery Order in the form set forth as Exhibit G hereto,  the Trustee
shall authenticate and deliver the Certificates on behalf of the Trust.

     Section 4.02 Sale of Certificates.

     At 11:00 a.m. New York City time on the Startup Day (the "Closing"), at the
offices of Brown & Wood LLP, One World Trade Center,  New York,  New York (or at
such other location  acceptable to the Seller),  the Seller will sell and convey
the Mortgage Loans and the money, instruments and other property related thereto
to the Depositor and the Depositor  will sell and convey the Mortgage  Loans and
the money,  instruments and other property  related thereto to the Trustee,  and
the Trustee will deliver (i) to the Underwriters  the Class A Certificates  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 the  Depositor,  and (ii) to the  respective
registered owners thereof, a Class R Certificate with




                            45





a Percentage Interest equal to 99.999%, registered in the name of the Seller and
a Class R Certificate with a Percentage  Interest equal to .001%,  registered in
the name of the Trustee.

     Upon the  Trustee's  receipt of the entire net  proceeds of the sale of the
Class A  Certificates,  the Trustee  shall remit the entire  balance of such net
proceeds to the  Depositor  in  accordance  with  instructions  delivered by the
Depositor.


                         ARTICLE V

          CERTIFICATES AND TRANSFER OF INTERESTS

     Section 5.01 Terms.

     (a)  The  Certificates  are  pass-through   securities  having  the  rights
described therein and herein.  Notwithstanding references herein or therein with
respect to the Certificates to "principal" and "interest", no debt of any Person
is  represented  thereby,  nor  are the  Certificates  or the  underlying  Notes
guaranteed  by  any  Person  (except  that  the  Notes  may be  recourse  to the
Mortgagors  thereof to the extent  permitted by law and except for the rights of
the Trustee on behalf of the Owners of the Class A Certificates  with respect to
the Certificate  Insurance Policies).  Subject to Section 8.09, the Certificates
are payable  solely from  payments  received on or with  respect to the Mortgage
Loans, moneys in the Collection Account,  earnings on moneys and the proceeds of
property  held as a part of the Trust  Estate and,  with  respect to the Class A
Certificates upon the occurrence of certain events, from Insured Payments.  Each
Certificate  entitles the Owner thereof to receive monthly on each  Distribution
Date,  in order of  priority  of  distributions  with  respect  to such Class of
Certificates as set forth in Section 7.03, a specified  portion of such payments
with respect to the Mortgage Loans (and, with respect to the Owners of the Class
A Certificates,  Insured Payments  deposited in the Distribution  Account),  pro
rata in accordance with such Owner's Percentage Interest.

     (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  and the  related  Certificate
Insurance  Policy,  whether  or not such  Certificate  is ever  returned  to the
Trustee,  except  to the  extent  of a  Reimbursement  Amount  on such  Class of
Certificates,  in which case the  Certificate  Insurer will be subrogated to the
rights of such Owner and the Class of Certificate will not be deemed cancelled.

     Section 5.02 Forms.

     The Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates,
Class A-4 Certificates,  Class A-5 Certificates,  Class A-6 Certificates and the
Class R Certificates shall be in substantially the forms set forth in Exhibits A
and  C  hereof,  respectively,  with  such  appropriate  insertions,  omissions,
substitutions  and  other  variations  as are  required  or  permitted  by  this
Agreement  or as may in the  Trustee'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




                            46





or as may, consistently herewith, be determined by the Authorized Officer of the
Trustee executing such Certificates, as evidenced by his execution thereof.

     Section 5.03 Execution, Authentication and Delivery.

     Each Certificate shall be executed on behalf of the Trust, by the manual or
facsimile  signature of one of the  Trustee's  Authorized  Officers and shall be
authenticated  by the  manual or  facsimile  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, upon proper authentication by the
Trustee,  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.

     The initial Certificates shall be dated as of the Startup Day and delivered
at the Closing to the parties  specified in Section  4.02  hereof.  Subsequently
issued Certificates will be dated as of the issuance of the Certificate.

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

     Section 5.04 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.  The Trustee is hereby initially  appointed  Registrar
for the purpose of registering  Certificates  and transfers of  Certificates  as
herein provided.  The Certificate Insurer, the Owners and the Trustee shall have
the right to inspect  the  Register  during the  Trustee's  normal  hours and to
obtain  copies  thereof,  and the  Trustee  shall  have the right to rely upon a
certificate executed on behalf of the Registrar by an Authorized Officer thereof
as to the  names  and  addresses  of the  Owners  of the  Certificates  and  the
principal amounts and numbers of such Certificates.

     (b) Subject to the  provisions of Section 5.08 hereof,  upon  surrender for
registration  of transfer of any  Certificate  at the office  designated  as the
location of the Register,  upon the direction of the Registrar the Trustee shall
execute,  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 amount or Percentage Interest 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 and tenor
and a like  aggregate  original  principal  amount or  percentage  interest  and
bearing  numbers  not  contemporaneously  outstanding,  upon  surrender  of  the
Certificates  to be  exchanged at the office  designated  as the location of the
Register.  Whenever any  Certificate  is so surrendered  for exchange,  upon the
direction of the Registrar, the Trustee shall execute,  authenticate and deliver
the Certificate or Certificates  which the Owner making the exchange is entitled
to receive.





                            47





     (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  Registrar  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 Registrar or 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, except as otherwise provided
in Subsection (h), be initially  issued in the form of a single fully registered
Class A Certificate of such Class. Upon initial issuance,  the ownership of each
such Class A Certificate shall be registered in the Register in the name of Cede
& Co., or any successor thereto, as nominee for the Depository.

     On the Startup Day,  the Class A-1  Certificates,  Class A-2  Certificates,
Class A-3 Certificates, Class A-4 Certificates, Class A-5 Certificates and Class
A-6  Certificates  shall be issued in  denominations of no less than $25,000 and
multiples of $1,000 in excess thereof (except that one certificate in each class
may be issued in an amount less than  $25,000 or in an integral  multiple  other
than $1,000).

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

     With respect to the Class A Certificates  registered in the Register in the
name of Cede & Co., as nominee of the Depository,  the Certificate  Insurer, the
Depositor,  the  Master  Servicer,  the  Seller  and the  Trustee  shall have no
responsibility  or obligation to Direct 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
Depositor,  the Certificate  Insurer,  the Master  Servicer,  the Seller 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
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.

     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 principal and interest by the mailing of checks or drafts to the registered




                            48





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  Depositor  advises  the
Trustee in writing that the Depository is no longer  willing,  qualified or able
to  discharge  properly  its  responsibilities  as nominee and  depository  with
respect to the Class A  Certificates  and the Depositor or the Trustee is unable
to locate a qualified successor, (ii) the Depositor at its sole option elects to
terminate  the  book-entry  system  through  the  Depository  or (iii) after the
occurrence of an Event of Default, beneficial owners having not less than 51% of
the Voting Rights  evidenced by the Class A Certificates  advise the Trustee and
the Depository through the Direct  Participants in writing that the continuation
of a book-entry system through the Depository is no longer in the best interests
of beneficial  owners, the Class A Certificates 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 Depositor may determine
that 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 Depositor and at the Depositor's expense, or such depository's
agent or designee but, if the Depositor does not select such alternative  global
book-entry  system,  then 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 5.05 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 and the Certificate  Insurer harmless,  then, in the absence of
notice to the Trustee or the Registrar that such  Certificate  has been acquired
by a bona fide purchaser,  the Trustee shall execute,  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 Registrar
or 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 expenses
in connection with such issuance shall be an expense of the Trust.

     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.





                            49





     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 5.06 Persons Deemed Owners.

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

     Section 5.07 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  by the  Trustee  in  accordance  with  its
standard retention policy.

     Section 5.08 Limitation on Transfer of Ownership
Rights.

     (a) No sale or other transfer of record or beneficial  ownership of a Class
R  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  or an  agent  of a  Disqualified  Organization.  The
transfer,  sale or other disposition of a Class R 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 Class R Certificate.  Furthermore,  in no event
shall the Trustee accept surrender for transfer or registration of transfer,  or
register the transfer,  of any Class R  Certificate  nor  authenticate  and make
available  any new Class R  Certificate  unless  the  Trustee  has  received  an
affidavit from the proposed transferee in the form attached hereto as Exhibit H.
Each holder of a Class R Certificate by his acceptance thereof,  shall be deemed
for all purposes to have consented to the provisions of this Section 5.08(a).

     (b) No other sale or other transfer of record or beneficial  ownership of a
Class R  Certificate  shall be made  unless  such  transfer  is exempt  from the
registration  requirements  of the  Securities  Act  and  any  applicable  state
securities  laws or is made in  accordance  with said Act and laws. In the event
such a transfer is to be made within  three years from the Startup  Day, (i) the
Trustee shall require a written opinion of counsel acceptable to and in form and
substance  satisfactory  to the Depositor,  the  Registrar,  the Trustee and the
Certificate  Insurer in the event that such  transfer may be made pursuant to an
exemption, describing the applicable exemption and the basis therefor, from said
Act and laws or is being made  pursuant to said Act and laws,  which  opinion of
counsel shall not be an expense of the Trustee, the Trust Estate, the Registrar,
the Master Servicer,  the Seller, the Depositor or the Certificate  Insurer, and
(ii) the Trustee  shall require the  transferee to execute an investment  letter
acceptable  to and in form and  substance  satisfactory  to the  Depositor,  the
Registrar,  the Trustee and the Certificate  Insurer  certifying to the Trustee,
the Certificate  Insurer,  the Registrar and the Depositor the facts surrounding
such transfer,  which investment  letter shall not be an expense of the Trustee,
the Trust Estate, the Certificate Insurer,




                            50





the Registrar,  the Master Servicer, the Seller or the Depositor. The Owner of a
Class R  Certificate  desiring to effect such  transfer  shall,  and does hereby
agree to, indemnify the Trustee,  the Certificate  Insurer,  the Depositor,  the
Servicer,  the Registrar and the Seller against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.

     (c) No transfer of a Class R Certificate shall be made unless the Registrar
and Trustee shall have received  either:  (i) a  representation  letter from the
transferee of such Class R Certificate,  acceptable to and in form and substance
satisfactory  to the  Registrar,  to the effect that such  transferee  is not an
employee  benefit  plan  subject  to  Section  406 of ERISA  nor a plan or other
arrangement  subject  to  Section  406 of ERISA nor a plan or other  arrangement
subject to Section 4975 of the Code (collectively,  a "Plan"),  nor is acting on
behalf of any Plan nor using the assets of any Plan to effect  such  transfer or
in the case of an insurance  company  purchasing such  Certificates,  with funds
from its general account, the transfer is covered by the Prohibited  Transaction
Class  Exemption  95-60 or (ii) in the  event  that any Class R  Certificate  is
purchased  by a Plan,  or by a person or entity  acting on behalf of any Plan or
using the assets of any Plan to effect  such  transfer,  an opinion of  counsel,
acceptable  to and in form and  substance  satisfactory  to the  Depositor,  the
Trustee,  the  Certificate  Insurer and the Registrar,  which opinion of counsel
shall not be at the expense of the Trustee or the Trust,  to the effect that the
purchase or holding of any Class R Certificates will not result in the assets of
the  Trust  being  deemed  to be "plan  assets,"  will not cause the Trust to be
subject to the fiduciary  requirements and prohibited  transaction provisions of
ERISA and the Code,  and will not  subject  the  Depositor,  Seller,  Registrar,
Master  Servicer,  Certificate  Insurer  or the  Trustee  to any  obligation  or
liability  in  addition  to those  expressly  undertaken  under this  Agreement.
Notwithstanding  anything else to the contrary herein, any purported transfer of
a  Certificate  to or on behalf of any Plan  without the delivery to the Trustee
and the Certificate Insurer of an opinion of counsel as described above shall be
null and void and of no effect.

     (d) No sale or other transfer of any Class A Certificate  may be made to an
affiliate of the Seller  unless the Trustee and the  Certificate  Insurer  shall
have been  furnished  with an opinion of  counsel,  at the expense of the Seller
acceptable to the  Certificate  Insurer and the Trustee  experienced  in federal
bankruptcy  matters to the effect that such sale or transfer would not adversely
affect the character of the  conveyance of the Mortgage  Loans to the Trust as a
sale. To the extent any payment to an Owner of a Class A Certificate constitutes
an Insured Payment,  such payment will not be made to the Seller,  the Depositor
or the Master  Servicer or any  Subservicer.  The Class R Certificate  issued to
Trustee on the Startup Day may not be transferred or sold to any Person,  except
to a Person who  accepts  the  appointment  of Tax  Matters  Person  pursuant to
Section 11.18 hereof.

     Section 5.09 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 5.04 and Section 5.08 hereof.





                            51





                        ARTICLE VI

                         COVENANTS

     Section 6.01 Distributions.

     On each  Distribution  Date,  the Trustee  will  withdraw  amounts from the
Distribution Account and make the distributions with respect to the Certificates
in  accordance  with the  terms of the  Certificates  and this  Agreement.  Such
distributions  shall be made (i) by check or draft  mailed on each  Distribution
Date or (ii) if requested by any Owner of (A) a Class A-1, Class A-2, Class A-3,
Class A-4,  Class A-5, or Class A-6  Certificate  having an  original  principal
balance  of not  less  than  $1,000,000  or (B) a Class R  Certificate  having a
Percentage Interest of not less than 10% in writing not later than five Business
Days prior to the  applicable  Record  Date (which  request  does not have to be
repeated  unless it has been  withdrawn),  to such Owner by wire  transfer to an
account  within the United  States  designated  no later than five Business Days
prior to the related Record Date, made on each  Distribution  Date, in each case
to each Owner of record on the immediately preceding Record Date.

     Section 6.02 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 Distribution Account or from
Insured  Payments shall be made by and on behalf of the Trustee,  and no amounts
so withdrawn from the  Distribution  Account for payments of Certificates and no
Insured  Payment  shall be paid over to the  Trustee  except as provided in this
Section.

     (b) Whenever the Trustee has appointed  one or more Paying Agents  pursuant
to Section  11.15  hereof,  the Trustee  will,  on the Business Day  immediately
preceding each Distribution  Date, cause to be deposited with such Paying Agents
in  immediately  available  funds an aggregate sum sufficient to pay the amounts
then  becoming due (to the extent funds are then  available  for such purpose in
the  Distribution  Account for the Class to which such amounts are due) such sum
to be held in trust for the benefit of the Owners entitled thereto.

     (c) The  Trustee  may at any time  direct  any  Paying  Agent to pay to the
Trustee all sums held in trust by such Paying Agent, such sums to be held by the
Trustee  upon the same  trusts  as those  upon  which the sums were held by such
Paying  Agent;  and upon such payment by any Paying  Agent to the Trustee,  such
Paying Agent shall be released from all further  liability  with respect to such
money.

     (d) Each Paying Agent,  including 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.

     (e) Any money  held by the  Trustee  or any  Paying  Agent in trust for the
payment of any amount due with respect to any Class A Certificate  and remaining
unclaimed by the Owner of such Class A Certificate for the period then specified
in the  escheat  laws of the State of New York after such  amount has become due
and payable shall be discharged from such trust and be paid to the Owners of the
Class  R  Certificates;  and  the  Owner  of  such  Class  A  Certificate  shall
thereafter,  as an unsecured  general  creditor,  look only to the Owners of the
Class R Certificates for payment thereof (but only to the extent of the




                            52





amounts so paid to the Owners of the Class R Certificates)  and all liability of
the  Trustee or such  Paying  Agent  with  respect  to such  trust  money  shall
thereupon cease; provided, however, that the Trustee or such Paying Agent before
being required to make any such payment, may, at the expense of the Trust, 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 Owners of the
Class R  Certificates.  The Trustee  shall,  at the direction of the Owners of a
majority of the Percentage  Interest in the Class R Certificates  also adopt and
employ,  at the expense of the Trust, 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 but not claimed is
determinable from the records of the Registrar, the Trustee or any Paying Agent,
at the last address of record for each such Owner).

     Section 6.03      Protection of Trust Estate.

     (a) The Trustee  will hold the Trust Estate in trust for the benefit of the
Owners and the Certificate  Insurer and, upon request of the Certificate Insurer
or,  with  the  consent  of  the  Certificate  Insurer,  at the  request  of the
Depositor,  will from time to time execute and deliver all such  supplements and
amendments  hereto  pursuant  to Section  11.14  hereof and all  instruments  of
further  assurance and other  instruments,  and will take such other action upon
such request from the Depositor or the Certificate Insurer, 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; or

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

     The Trustee shall send copies of any request  received from the Certificate
Insurer or the Depositor to take any action pursuant to this Section 6.03 to the
other parties hereto.

     (b) The  Trustee  shall have the power to  enforce,  and shall  enforce the
obligations  and  rights  of the other  parties  to this  Agreement,  and of the
Certificate  Insurer or the  Owners,  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  Certificate  Insurer  as such  rights  are  set  forth  in this  Agreement;
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 and (ii) when required by this Agreement, have been requested
by the  Certificate  Insurer  or the  Owners  of a  majority  of the  Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
consent  of the  Certificate  Insurer  or, if there  are no  longer  any Class A
Certificates  then  Outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates;  provided,  further,  however,  that if
there is a dispute  with  respect to payments  under the  Certificate  Insurance
Policies the Trustee's sole responsibility is to the Owners.




                            53





     (c) The Trustee  shall  execute any  instrument  required  pursuant to this
Section so long as such instrument does not conflict with this Agreement or with
the Trustee's  fiduciary  duties  hereunder,  or adversely affect its rights and
immunities hereunder.

     Section 6.04      Performance of Obligations.

     The Trustee will not take any action that would release any Person from any
of such  Person's  covenants or  obligations  under any  instrument  or document
relating  to  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 as
expressly provided in this Agreement or such other instrument or document.

     The Trustee may contract with other Persons to assist it in performing  its
duties hereunder pursuant to Section 10.03(g).

     Section 6.05 Negative Covenants.

     The Trustee will not permit the Trust to:

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

      (ii)  claim any 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)      incur, assume or guaranty any
     indebtedness of any Person except pursuant to this
     Agreement;

      (iv)      dissolve or liquidate in whole or in
     part, except pursuant to Article IX hereof; or

       (v) (A) permit the  validity or  effectiveness  of this  Agreement  to be
     impaired,  or  permit  any  Person to be  released  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) permit any
     lien,  charge,   adverse  claim,  security  interest,   mortgage  or  other
     encumbrance to be created on or extend to or otherwise arise upon or burden
     the  Trust  Estate  or any part  thereof  or any  interest  therein  or the
     proceeds thereof.

     Section 6.06      No Other Powers.

     The Trustee will not permit the Trust to engage in any business activity or
transaction other than those activities permitted by Section 2.03 hereof.





                            54





     Section 6.07 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 Policies,
or for the  appointment of a receiver or trustee of the Trust,  or for any other
remedy with respect to an event of default hereunder, unless:

     (1) such Owner has previously  given written  notice to the Depositor,  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 the Class A Certificates  then Outstanding or, if there are no Class
         A Certificates then  Outstanding,  by such percentage of the Percentage
         Interests  represented  by the Class R  Certificates,  shall  have made
         written  request to the Trustee to institute such Proceeding in its own
         name as Trustee establishing the Trust;

     (3) such Owner or Owners have offered to the Trustee  reasonable  indemnity
         against  the  costs,   expenses  and  liabilities  to  be  incurred  in
         compliance with such request;

     (4) the Trustee for 60 days after its receipt of such  notice,  request and
         offer of indemnity has failed to institute such proceeding;

     (5) as long as any Class A Certificates  are  Outstanding,  the Certificate
         Insurer consented in writing thereto (unless the Certificate Insurer is
         the party against whom the proceeding is directed); and

     (6) no direction  inconsistent  with such written request has been given to
         the Trustee  during  such 60-day  period by the Owners of a majority of
         the Percentage Interests represented by the Class A Certificates or, if
         there are no Class A Certificates then Outstanding, by such majority of
         the Percentage Interests represented by the Class R Certificates;

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  and  each  conforming  to
paragraphs  (1)-(6) of this Section 6.07,  the  Certificate  Insurer in its sole
discretion  may determine what action,  if any, shall be taken,  notwithstanding
any other  provision of this Agreement  (unless the  Certificate  Insurer is the
party against whom the proceeding is directed).

     Section 6.08 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




                            55





therein  with  respect to such  Certificate  or,  subject to  Section  6.07,  to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

     Section 6.09 Rights and Remedies Cumulative.

     Except as otherwise  provided  herein,  no right or remedy herein conferred
upon or  reserved  to the  Trustee,  the  Certificate  Insurer  or the Owners 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  Trustee,  the  Certificate  Insurer  or any  Owner of any
Certificate to exercise any right or remedy under this Agreement with respect to
any event  described  in Section  8.20(a) or (b) shall  impair any such right or
remedy or  constitute  a waiver of any such  event or an  acquiescence  therein.
Every right and remedy given by this  Article VI or by law to the  Trustee,  the
Certificate  Insurer or the Owners may be  exercised  from time to time,  and as
often as may be deemed expedient, by the Trustee, the Certificate Insurer or the
Owners, as the case may be.

     Section 6.11 Control by Owners.

     The  Certificate  Insurer  or the Owners of a  majority  of the  Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
consent  of the  Certificate  Insurer  or, if there  are no  longer  any Class A
Certificates  then  Outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates  then  Outstanding  may direct the time,
method and place of conducting any  proceeding  for any remedy  available to the
Trustee  with  respect  to the  Certificates  or  exercising  any trust or power
conferred on the Trustee with respect to the  Certificates  or the Trust Estate,
including,  but not  limited  to,  those  powers set forth in  Section  6.03 and
Section 8.20 hereof, provided that:

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

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

     (iii)    the Trustee may take any other action deemed
              proper by the Trustee, as the case may be,
              which is not inconsistent with such
              direction; provided, 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.

     Section 6.12 Indemnification.

     The  Depositor  agrees to indemnify and hold the Trustee,  the  Certificate
Insurer and each Owner harmless against any and all claims,  losses,  penalties,
fines,  forfeitures,  legal fees and  related  costs,  judgments,  and any other
costs, fees and expenses that the Trustee, the Certificate Insurer and any Owner
may  sustain in any way  related  to the  negligent  or  willful  failure of the
Depositor to perform its duties




                            56





in compliance with the terms of this Agreement.  The Depositor shall immediately
notify the Trustee,  the  Certificate  Insurer and each Owner if such a claim is
made by a third party with respect to this  Agreement,  and the Depositor  shall
assume  (with the consent of the  Trustee) the defense of any such claim and pay
all expenses in connection  therewith,  including  reasonable  counsel fees, and
promptly pay,  discharge and satisfy any judgment or decree which may be entered
against the Master Servicer,  the Seller, the Trustee,  the Certificate  Insurer
and/or any Owner in respect of such  claim.  The  Trustee  shall  reimburse  the
Depositor from amounts distributable pursuant to Section 7.03(c)(iii)(G) for all
amounts advanced by it pursuant to the preceding sentence, except when the claim
relates  directly  to the  failure of the  Depositor  to  perform  its duties in
compliance with the terms of this Agreement based upon an opinion of counsel (at
the expense of the  Depositor)  delivered  to the  Trustee  and the  Certificate
Insurer.  In addition to the foregoing,  the Seller agrees to indemnify and hold
the Trustee, the Certificate Insurer and each Owner harmless against any and all
claims, losses,  penalties,  fines,  forfeitures,  legal fees and related costs,
judgments,  and other costs, fees and expenses that the Trustee, the Certificate
Insurer and any Owner may sustain in any way related to the breach by the Seller
of its  representations  and warranties set forth in Section 3.04(a) hereof with
respect to a  Mortgage  Loan if such  Mortgage  Loan  qualifies  as a "high cost
mortgage"  pursuant to Section 226.32 of the  Truth-in-Lending  Act, as amended.
The  provisions  of this  Section  6.12 shall  survive the  termination  of this
Agreement  and the  resignation  or removal  of the  Trustee  hereunder  and the
payment of the outstanding Certificates.

     Section 6.13 Access to Owners of  Certificates'  Names and  Addresses.  (a)
Upon  written  request of the Master  Servicer,  the Trustee will provide to the
Master  Servicer,  within 15 days after receipt of such  request,  a list of the
names and  addresses of all Owners of record as of the most recent  Record Date.
Upon written request by three or more Owners of the Class A Certificates  who in
aggregate  hold  Certificates  that  evidence not less than 25% of the aggregate
Class A Certificate  Principal Balance and such request is accompanied by a copy
of the  communication  that such Owners propose to transmit,  the Trustee or the
Certificate  Registrar  will  provide  such  Owners with a list of the names and
addresses of all Owners of record as of the most recent Record Date.

     (b) Every  Owner,  by  receiving  and  holding  such list,  agrees with the
Trustee that the Trustee shall not be held  accountable  in any way by reason of
the  disclosure of any  information  as to the names and addresses of the owners
hereunder, regardless of the source from which such information was derived.


                        ARTICLE VII

           ACCOUNTS, DISBURSEMENTS AND RELEASES

     Section 7.01 Collection of Money.

     Except as otherwise  expressly  provided  herein,  the Trustee shall demand
payment or delivery of all money and other property  payable to or receivable by
the Trustee  pursuant to this Agreement or the Certificate  Insurance  Policies,
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. The Trustee shall hold all such money and property received by
it, other than pursuant to or as contemplated by Section 6.02(e) hereof, as part
of the Trust Estate and shall apply it as provided in this Agreement.





                            57





     Section 7.02 Establishment of Accounts;

     (a) The Depositor shall cause to be established on the Startup Day, and the
Trustee shall maintain, at the Corporate Trust Office, the Distribution Account,
which is to be held by the Trustee on behalf of the Owners of the  Certificates,
the Trustee and the Certificate Insurer, as
their interests may appear.

     (b)  [Reserved.]

     (c) On the Monthly  Remittance Date the Trustee shall determine (subject to
the terms of Section 10.03(j) hereof, based solely on information provided to it
by the Master  Servicer)  with  respect to the related  Distribution  Date,  the
amount  that  is to  be on  deposit  in  the  Distribution  Account  as of  such
Distribution  Date for the Fixed  Rate  Group  (disregarding  the  amount of any
Insured Payments as well as any amounts that cannot be distributed to the Owners
of the Class A Certificates,  if any, by the Trustee as a result of a proceeding
under the United States Bankruptcy Code),  which amount will be equal to the sum
of (x) the  amount on  deposit  therein  with  respect  to such Fixed Rate Group
excluding  the amount of any Total Monthly  Excess  Cashflow from the Fixed Rate
Group  included  in such  amount  plus (y) any  amount of Total  Monthly  Excess
Cashflow from either Loan Group to be applied on such  Distribution  Date to the
Fixed Rate  Certificates.  The amount  described in clause (x) of the  preceding
sentence  with  respect  to each  Distribution  Date is the  "Fixed  Rate  Group
Available Funds"; the sum of the amounts described in clauses (x) and (y) of the
preceding  sentence  with respect to each  Distribution  Date is the "Fixed Rate
Group Total Available Funds."

     (d) On the Monthly  Remittance Date the Trustee shall determine (subject to
the terms of Section 10.03(j) hereof, based solely on information provided to it
by the Master  Servicer)  with  respect to the related  Distribution  Date,  the
amount  that  is to  be on  deposit  in  the  Distribution  Account  as of  such
Distribution Date for the Adjustable Rate Group  (disregarding the amount of any
Insured Payments as well as any amounts that cannot be distributed to the Owners
of the Class A Certificates,  if any, by the Trustee as a result of a proceeding
under the United States Bankruptcy Code),  which amount will be equal to the sum
of (x) the amount on deposit  therein with respect to such Group  excluding  the
amount of any Total  Monthly  Excess  Cashflow  from the  Adjustable  Rate Group
included  in such amount plus (y) any amount of Total  Monthly  Excess  Cashflow
from either Loan Group to be applied on such  Distribution Date to the Class A-6
Certificates.  The amount described in clause (x) of the preceding sentence with
respect  to each  Distribution  Date is the  "Adjustable  Rate  Group  Available
Funds"; the sum of the amounts described in clauses (x) and (y) of the preceding
sentence with respect to each  Distribution  Date is the "Adjustable  Rate Group
Total Available Funds." Collectively, the Fixed Rate Group Total Available Funds
and the  Adjustable  Rate Group Total  Available  Funds is the "Total  Available
Funds."

     Section 7.03 Flow of Funds.

     (a) With respect to the Fixed Rate Group,  the Trustee shall deposit to the
Distribution  Account,  without duplication,  upon receipt, any Insured Payments
relating to such Group,  the  proceeds of any  liquidation  of the assets of the
Trust  insofar as such assets  relate to the Fixed Rate Group,  all  remittances
made to the  Trustee  pursuant  to Section  8.08(d)(ii)  insofar as such  assets
relate to the Fixed Rate  Group,  and the Fixed Rate  Group  Monthly  Remittance
Amount, to the extent remitted by the Master Servicer.

     (b) With respect to the Adjustable Rate Group, the Trustee shall deposit to
the Distribution Account without duplication, upon receipt, any Insured Payments
relating to such Group, the proceeds of




                            58





any  liquidation of the assets of the Trust insofar as such assets relate to the
Adjustable Rate Group,  all remittances  made to the Trustee pursuant to Section
8.08(d)(ii)  insofar as such assets relate to the Adjustable  Rate Group and the
Adjustable Rate Group Monthly  Remittance  Amount, to the extent remitted by the
Master Servicer.

     (c) With respect to the Distribution  Account,  on each Distribution  Date,
the Trustee shall make the following  allocations,  disbursements  and transfers
for each  Mortgage  Loan  Group  from  amounts  deposited  therein  pursuant  to
subsections (a) and (b),  respectively,  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, on each Distribution  Date, the Trustee shall allocate an amount
equal to the sum of (x) the Total  Monthly  Excess  Spread with  respect to such
Mortgage Loan Group and Distribution Date plus (y) any  Subordination  Reduction
Amount with respect to such Mortgage Loan Group and Distribution  Date (such sum
being the "Total  Monthly  Excess  Cashflow"  with respect to such Mortgage Loan
Group and  Distribution  Date) with respect to such  Mortgage  Loan Group in the
following order of priority:

         (A)  first, such Total Monthly Excess Cashflow
              -----
              with respect to each Mortgage Loan Group
              shall be  allocated to the payment of the
              related Class A Distribution Amount pursuant
              to clauses (iii)(C) or (iii)(D), as
              applicable, below on such Distribution Date
              with respect to the related Mortgage Loan
              Group in an amount equal to the amount, if
              any, by which (x) the related Class A
              Distribution Amount (calculated for this
              purpose only by reference to clause (b) of
              the definition of the Fixed Rate Group
              Principal Distribution Amount or Adjustable
              Rate Group Principal Distribution Amount, as
              the case may be, and without any
              Subordination Increase Amount with respect
              to the related Mortgage Loan Group) for such
              Distribution Date exceeds (y) the Available
              Funds with respect to such Mortgage Loan
              Group for such Distribution Date (the amount
              of such difference being the "Fixed Rate
              Group Available Funds Shortfall" with
              respect to the Fixed Rate Group, and the
              "Adjustable Rate Group Available Funds
              Shortfall" with respect to the Adjustable
              Rate Group);

         (B)  second,  any portion of the Total  Monthly  Excess  Cashflow  with
              respect to such Mortgage Loan Group remaining after the allocation
              described  in clause  (A) above  shall be  allocated  against  any
              Available  Funds Shortfall with respect to the other Mortgage Loan
              Group;

         (C)  third, any portion of the Total Monthly
              -----
              Excess Cashflow with respect to such
              Mortgage Loan Group remaining after the
              allocations described in clauses (A) and (B)
              above shall be disbursed to the Certificate
              Insurer in respect of amounts owed on
              account of any Reimbursement Amount with
              respect to the related Mortgage Loan Group;
              and

         (D)  fourth, any portion of the Total Monthly
              ------
              Excess Cashflow with respect to such
              Mortgage Loan Group remaining after the
              allocations described in clauses (A), (B)
              and (C) above shall be disbursed to the
              Certificate Insurer in respect of any
              Reimbursement Amount with respect to the
              other Mortgage Loan Group.




                            59





     (ii)second, on each Distribution  Date, the Trustee shall apply the amount,
         if any, of the Total Monthly Excess Cashflow with respect to a Mortgage
         Loan  Group on a  Distribution  Date  remaining  after the  allocations
         described in clause (i) above (the "Net Monthly  Excess  Cashflow") for
         such Mortgage Loan Group and  Distribution  Date in the following order
         of priority:

         (A)  first, such Net Monthly Excess Cashflow
              -----
              shall be used to reduce to zero, through
              the allocation of a Subordination Increase
              Amount to the payment of the related Class A
              Distribution Amount pursuant to clause
              (iii)(D) below, any Subordination Deficiency
              Amount with respect to the related Mortgage
              Loan Group as of such Distribution Date;

         (B)  second, any Net Monthly Excess Cashflow
              ------
              remaining after the application  described
              in clause (A) above shall be used to reduce
              to zero, through the allocation of a
              Subordination Increase Amount to the payment
              of the related Class A Distribution Amount
              pursuant to clause (iii)(D) below, the
              Subordination Deficiency Amount, if any,
              with respect to the other Mortgage Loan
              Group; and

         (C)  third,  any  Net  Monthly  Excess  Cashflow  remaining  after  the
              applications  described in clauses (A) and (B) above shall be paid
              to  the  Master  Servicer  to  the  extent  of  any   unreimbursed
              Delinquency Advances and unreimbursed Servicing Advances:

     (iii)    third, following the making by the Trustee
              -----
              of all allocations, transfers and
              disbursements described above under this
              subsection (c), from amounts (including any
              related Insured Payment, the proceeds of
              which will be applied solely to the payment
              of the amount specified in clauses (C) and
              (D) below) then on deposit in the
              Distribution Account with respect to the
              related Mortgage Loan Group, the Trustee
              shall distribute:

         (A)  to the Certificate Insurer, on each
              Distribution Date for the related Mortgage
              Loan Group, beginning with the Distribution
              Date which occurs in October 1997, the
              prorated Insurance Premium Amount determined
              by the relative Certificate Principal
              Balance of the related Classes of Class A
              Certificates for such Distribution Date;

         (B)  to the Trustee,  the Trustee  Fees with  respect to such  Mortgage
              Loan Group then due;

         (C)  to the Owners of the Class A Certificates of the related  Mortgage
              Loan  Group,  the Fixed Rate Group  Current  Interest or Class A-6
              Current Interest,  as applicable,  on a pro rata basis without any
              priority  among such Class A  Certificates,  until the  applicable
              Class A Certificate Termination Date;

         (D)  to the Owners of the related Class of Class
              A Certificates, (I) the Fixed Rate Group
              Principal Distribution Amount shall be
              distributed as follows:  (a) first, to
              Owners of Class A-5 Certificates, in an
              amount equal to the Class A-5 Lockout
              Distribution Amount, until the Class A-5
              Termination Date, (b) second, to the




                            60





              Owners  of  the  Class  A-1  Certificates   until  the  Class  A-1
              Certificate  Termination  Date,  (c)  third,  to the Owners of the
              Class A-2 Certificates until the Class A-2 Certificate Termination
              Date, and (d) fourth,  to the Owners of the Class A-3 Certificates
              until the Class A-3  Certificate  Termination  Date, (e) fifth, to
              the  Owners  of the  Class  A-4  Certificates  until the Class A-4
              Termination  Date and (f)  sixth,  to the  Owners of the Class A-5
              Certificates  until the Class  A-5  Termination  Date and (II) the
              Adjustable  Rate  Group  Principal  Distribution  Amount  shall be
              distributed to the Owners of the Class A-6 Certificates  until the
              Class A-6 Certificate Termination Date;

         (E)  to the Class A-6 Certificates, the Basis
              Risk Carryover Amount outstanding on such
              Distribution Date;

         (F)  to the Owners of the related Class of Class
              A Certificates, any Net Prepayment Interest
              Shortfalls or the interest portion of
              reductions due to the Relief Act incurred by
              such Class of Certificates which remain
              outstanding on such Distribution Date, on a
              pro rata basis among such Classes of
              Certificates;

         (G)  to the Depositor  and the Master  Servicer to the extent of costs,
              expenses and  liabilities  incurred  pursuant to Sections 6.12 and
              8.05, respectively;

         (H)  to the Owners of the Class R Certificates,  any amounts  remaining
              in the Distribution Account.

     (d)  Notwithstanding Section 7.03(c) above, on any
Distribution Date during the continuance of any
Certificate Insurer Default:

         (i)  Any  amounts  otherwise  payable  to the  Certificate  Insurer  as
              Insurance  Premium  Amounts  or  Reimbursement  Amounts  shall  be
              retained in the Distribution Account as Total Available Funds; and

         (ii) If there is a Subordination Deficit for the Fixed Rate Group, then
              the  Fixed  Rate  Group  Principal  Distribution  Amount  for such
              Distribution  Date shall be distributed  pro rata to the Owners of
              any Outstanding Fixed Rate Certificates on such Distribution Date.

     (e)   Notwithstanding   clause  (c)(iii)  above,   the  aggregate   amounts
distributed on all Distribution  Dates to the Owners of the Class A Certificates
on account of  principal  pursuant  to clause  (c)(iii)(D)  shall not exceed the
original Certificate Principal Balance of the related Certificates.

     (f) Upon receipt of Insured Payments from the Certificate Insurer on behalf
of the  Owners of the Class A  Certificates,  the  Trustee  shall  deposit  such
Insured Payments in the  Distribution  Account and shall distribute such Insured
Payments,  or  the  proceeds  thereof,  (i)  in  the  case  of  the  Fixed  Rate
Certificates,   through  the   Distribution   Account  to  the  Owners  of  such
Certificates  and (ii) in the case of the Class A-6  Certificates,  through  the
Distribution Account to the Owners of such Certificates.





                            61





     (g)  Anything  herein to the  contrary  notwithstanding,  any payment  with
respect to principal of or interest on any of the Class A Certificates  which is
made with  moneys  received  pursuant  to the terms of a  Certificate  Insurance
Policy shall not be considered  payment of such  Certificates from the Trust and
shall not  result in the  payment  of or the  provision  for the  payment of the
principal  of or  interest  on such  Certificates  within the meaning of Section
7.03. The Depositor,  the Master Servicer and the Trustee acknowledge,  and each
Owner by its acceptance of a Certificate  agrees,  that without the need for any
further action on the part of the Certificate Insurer, the Depositor, the Master
Servicer, the Trustee or the Registrar (a) to the extent the Certificate Insurer
makes payments,  directly or indirectly,  on account of principal of or interest
on any Class A Certificates to the Owners of such Certificates,  the Certificate
Insurer  will be fully  subrogated  to the  rights  of such  Owners  and (b) the
Certificate  Insurer  shall be paid such  principal  and interest  only from the
sources and in the manner  provided herein for the payment of such principal and
interest.  In the event that the Owners of the Class A  Certificates  shall have
received  the  full  amount  of  the  Class  A  Distribution   Amount  for  such
Distribution  Date,  the  Certificate  Insurer  shall be entitled to receive the
related  Reimbursement Amount pursuant to Section 7.03(c)(i) hereof. The Trustee
or Paying Agent shall (i) receive as  attorney-in-fact  of each Owner of Class A
Certificates any Insured Payment from the Certificate  Insurer and (ii) disburse
the same to the  Owners  of the  related  Class A  Certificates  as set forth in
Section 7.03(c)(iii).

     It is  understood  and agreed that the intention of the parties is that the
Certificate  Insurer  shall not be  entitled  to receive  all or any  portion of
Reimbursement Amounts unless on such Distribution Date the Owners of the Class A
Certificates   shall  also  have  received  the  full  amount  of  the  Class  A
Distribution Amount for such Distribution Date.

     The rights of the Owners to receive  distributions from the proceeds of the
Trust Estate, and all ownership  interests of the Owners in such  distributions,
shall be as set  forth in this  Agreement.  In this  regard,  all  rights of the
Owners of the Class R Certificates  to receive  distributions  in respect of the
Class R Certificates,  and all ownership  interests of the Owners of the Class R
Certificates in and to such  distributions,  shall be subject and subordinate to
the  preferential  rights of the holders of the Class A Certificates  to receive
distributions  thereon  and  the  ownership  interests  of such  Owners  in such
distributions,  as described  herein.  In  accordance  with the  foregoing,  the
ownership  interests  of the  Owners  of the  Class R  Certificates  in  amounts
deposited in the Accounts from time to time shall not vest unless and until such
amounts are  distributed  in respect of the Class R  Certificates  in accordance
with the terms of this  Agreement.  Notwithstanding  anything  contained in this
Agreement to the contrary,  the Owners of the Class R Certificates  shall not be
required to refund any amount  properly  distributed on the Class R Certificates
pursuant to this Section 7.03.

     Section 7.04 Reserved.

     Section 7.05 Investment of Accounts.

     (a) Consistent  with any  requirements of the Code, all or a portion of the
Distribution  Account held by the Trustee for the benefit of the Owners shall be
invested  and  reinvested  by the  Trustee  in the name of the  Trustee  for the
benefit of the Owners and the Certificate Insurer, as directed in writing by the
Master Servicer,  in one or more Permitted  Investments bearing interest or sold
at a  discount.  If the Master  Servicer  shall have  failed to give  investment
directions  to the Trustee  then the Trustee  shall invest in money market funds
described in Section 7.07(h) to be redeemable  without penalty no later than the
Business Day immediately  preceding the next Distribution Date. The bank serving
as Trustee or any




                            62





affiliate thereof may be the obligor on any investment which otherwise qualifies
as an Permitted Investment. No investment in any Account shall mature later than
the Business Day immediately preceding the next Distribution Date.

     (b) If any amounts are needed for disbursement from any Account held by the
Trustee  and  sufficient  uninvested  funds  are  not  available  to  make  such
disbursement,  the Trustee shall cause to be sold or otherwise converted to cash
a sufficient  amount of the investments in such Account.  No investments will be
liquidated  prior to  maturity  unless  the  proceeds  thereof  are  needed  for
disbursement.

     (c) Subject to Section  10.01  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 Permitted  Investment included therein (except to
the extent that the bank serving as Trustee is the obligor thereon).

     (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,   as
appropriate,  subject to the  provisions of Section  8.08(b)  requiring that the
Master  Servicer  contribute  funds  in an  amount  equal  to such  loss on such
Accounts and  permitting  the Master  Servicer to retain all income or gain with
respect to investments of funds on such Accounts.

     Section 7.06 Payment of Trust Expenses.

     (a) The Trustee shall make demand on the Master  Servicer to pay the amount
of the reasonable  expenses of the Trust (other than payments of premiums to the
Certificate  Insurer)  (including  Trustee's  fees and  expenses  not covered by
Section  7.03(c)(iii)(B))  and the  Master  Servicer  shall  promptly  pay  such
reasonable expenses directly to the Persons to whom such amounts are due.

     (b) The Master Servicer shall pay directly the reasonable fees and expenses
of counsel to the Trustee.

     Section 7.07 Permitted Investments.

     The following are Permitted Investments:

     (a) direct general obligations of, or obligations fully and unconditionally
guaranteed  as to the timely  payment of  principal  and interest by, the United
States or any agency or instrumentality  thereof,  provided such obligations are
backed  by the full  faith and  credit of the  United  States,  Federal  Housing
Administration  debentures,  FHLMC senior debt  obligations and FNMA senior debt
obligations, but excluding any of such securities whose terms do not provide for
payment of a fixed dollar amount upon maturity or call for redemption;

     (b)  Consolidated senior debt obligations of any
Federal Home Loan Banks;

     (c) Federal funds,  certificates  of deposit,  time deposits,  and bankers'
acceptances  (having  original  maturities  of not more  than  365  days) of any
domestic bank, the short-term  debt  obligations of which have been rated A-1 or
better by Standard & Poor's and P-1 or better by Moody's;





                            63





     (d)  Deposits of any bank or savings and loan  association  (the  long-term
deposit  rating  of which is Baa3 or  better  by  Moody's  and BBB or  better by
Standard & Poor's) which has combined capital,  surplus and undivided profits of
at least  $50,000,000  and which deposits are insured by the FDIC and held up to
the limits insured by the FDIC;

     (e)  Investment agreements approved by the
Certificate Insurer provided:

         1.  The  agreement  is  with a bank  or  insurance  company  which  has
     unsecured,  uninsured and unguaranteed  senior debt obligation rated Aa2 or
     better by Moody's  and AA or better by  Standard  & Poor's,  or is the lead
     bank of a parent bank holding  company  with an  uninsured,  unsecured  and
     unguaranteed senior debt obligation meeting such rating requirements, and

         2. Moneys  invested  thereunder  may be withdrawn  without any penalty,
     premium or charge upon not more than one day's notice (provided such notice
     may be amended or canceled at any time prior to the withdrawal date), and

         3.  The agreement is not subordinated to any
     other obligations of such insurance company or bank,
     and

         4.  The same guaranteed interest rate will be
     paid on any future deposits made pursuant to such
     agreement, and

         5.  The Trustee receives an opinion of counsel
     that such agreement is an enforceable obligation of
     such insurance company or bank;

     (f) Repurchase  agreements  collateralized  by securities  described in (a)
above with any  registered  broker/dealer  subject to the  Securities  Investors
Protection  Corporation's  jurisdiction and subject to applicable limits therein
promulgated  by Securities  Investors  Protection  Corporation or any commercial
bank, if such broker/dealer or bank has an uninsured, unsecured and unguaranteed
short-term or long-term obligation rated P-1 or Aa2, respectively,  or better by
Moody's and A-1+ or AA, respectively, or better by Standard & Poor's, provided:

         1.   A master repurchase agreement or specific
     written repurchase agreement governs the
     transaction, and

         2. The securities are held free and clear of any lien by the Trustee or
     an independent third party acting solely as agent for the Trustee, and such
     third party is (a) a Federal  Reserve Bank, (b) a bank which is a member of
     the FDIC and which has combined  capital,  surplus and undivided profits of
     not less than $125  million,  or (c) a bank  approved  in writing  for such
     purpose by the  Certificate  Insurer,  and the Trustee  shall have received
     written  confirmation  from such third party that it holds such securities,
     free and clear of any lien, as agent for the Trustee, and

         3.   A perfected first security interest under
     the Uniform Commercial Code, or book entry procedures
     prescribed at 31 CFR 306.1 et seq.  or 31 CFR
     350.0 et seq., in such securities is created for
     the benefit of the Trustee, and





                            64





         4. The repurchase  agreement has a term of thirty days or less and such
     broker/dealer or bank will value the collateral securities,  and notify the
     Trustee  of such  valuation,  no  less  frequently  than  weekly  and  will
     liquidate  the  collateral  securities  if any  deficiency  in the required
     collateral  percentage  is not restored  within two  business  days of such
     valuation, and

         5. The fair market value of the collateral securities (as determined by
     such broker/dealer or bank, with notice thereof to the Trustee) in relation
     to the  amount  of  the  repurchase  obligation,  including  principal  and
     interest, is equal to at least 106%;

     (g) Commercial paper (having original maturities of not more than 270 days)
rated in the  highest  short-term  rating  categories  of  Standard & Poor's and
Moody's; and

     (h)  Investments in no load money market funds rated
AAAm or AAAm-G by Standard & Poor's and Aaa by Moody's;

provided that no instrument  described above shall be a Permitted  Investment if
(a) such instrument evidences the right to receive only interest with respect to
the  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  greater  than 120% of the yield to maturity  at par of the  underlying
obligations;  and  provided,  further,  that all  Permitted  Investments  in the
Collection  Account  shall mature at par no later than one Business Day prior to
the next succeeding Monthly Remittance Date and all Permitted Investments in the
Distribution Account shall mature at par no later than one Business Day prior to
the  next  succeeding  Distribution  Date  unless  otherwise  provided  in  this
Agreement and that no instrument described hereunder may be purchased at a price
greater  than par if such  instrument  may be  prepaid or called at a price less
than its purchase price prior to stated maturity.

     Section 7.08 Accounting and Directions by Trustee.

     On the second Business Day prior to each  Distribution Date occurring on or
prior to the later to occur of the Class A-1 Certificate Termination Date, Class
A-2 Certificate  Termination Date, Class A-3 Certificate Termination Date, Class
A-4 Certificate Termination Date, Class A-5 Certificate Termination Date and the
Class A-6 Certificate  Termination  Date, the Trustee shall determine,  no later
than 12:00 noon New York time on such date,  whether an Insured  Payment will be
required to be made by the  Certificate  Insurer on the  following  Distribution
Date. If the Trustee  determines  that an Insured Payment will be required to be
made by the Certificate Insurer on the following Distribution Date then no later
than 12:00 noon on the second  Business Day  immediately  preceding  the related
Distribution  Date the Trustee  shall  furnish the  Certificate  Insurer and the
Depositor  with a  completed  Notice in the form set  forth as  Exhibit A to the
applicable  Certificate Insurance Policy. The Notice shall specify the amount of
Insured Payment and shall  constitute a claim for an Insured Payment pursuant to
such Certificate Insurance Policy.

     Section 7.09 Reports by Trustee to Owners and
Certificate Insurer.

     (a) On each  Distribution  Date the Trustee  shall report in writing to the
Depositor,  each Owner, the Certificate  Insurer,  the Underwriters,  Standard &
Poor's
and Moody's:





                            65





       (i) the  amount of the  related  distribution  to Owners of each Class of
     Certificates  allocable to principal,  separately identifying the aggregate
     amount of any Prepayments  included  therein,  any principal portion of any
     Carry  Forward  Amount  included  in such  distribution  and any  remaining
     principal  portion of any Carry Forward  Amount after giving effect to such
     distribution;

      (ii)  the  amount  of  such  distribution  to  Owners  of  such  Class  of
     Certificates allocable to interest, any Compensating Interest, any interest
     portion of any Carry  Forward  Amount  included in such  distribution,  any
     remaining  interest portion of any Carry Forward Amount after giving effect
     to such  distribution,  any amount paid on account of any outstanding Basis
     Risk Carryover  Amount and any remaining Basis Risk Carryover  Amount after
     giving effect to such distribution;

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

      (iv) the  aggregate  Loan Balance of the Mortgage  Loans in each  Mortgage
     Loan Group for the following Distribution Date;

       (v) the related amount of the Servicing  Fees,  Insurance  Premium Amount
     and Trustee  Fee paid to or retained by the Master  Servicer or paid to the
     Certificate Insurer or the Trustee;

      (vi) the  Pass-Through  Rate for each such  Class of Class A  Certificates
     with respect to the current Accrual Period;

     (vii) the amount of  Delinquency  Advances and Servicing  Advances,  stated
     separately,  included in the distribution on such Distribution Date and the
     aggregate  amount of Delinquency  Advances and Servicing  Advances,  stated
     separately,  outstanding  as of the close of business of such  Distribution
     Date;

     (viii)  the  number  and  aggregate  Loan  Balance  of  Mortgage  Loans (A)
     delinquent  (exclusive of Mortgage Loans in foreclosure)  (1) 1 to 30 days,
     (2) 31 to 59  days,  (3) 60 to 89 days  and (4) 90 or more  days and (B) in
     foreclosure  and  delinquent (1) 1 to 30 days, (2) 31 to 59 days, (3) 60 to
     89 days and (4) 90 or more days,  as of the close of  business  on the last
     day of the related Due Period and, with respect to the Actuarial  Loans not
     collected by the related Determination Date;

      (ix) with respect to any Mortgage Loan that became an REO Property  during
     the  related  Due Period,  the loan  number and  principal  balance of such
     Mortgage Loan as of the last day of the related Due Period  preceding  such
     Distribution  Date (taking into account,  with respect to Actuarial  Loans,
     amounts  due on or before the last day of the related Due Period and in the
     Collection Account as of the related Determination Date);

       (x) the total number and  principal  balance of any REO  Properties as of
     the last day of the related Due Period  preceding  such  Distribution  Date
     (taking  into account Net  Liquidation  Proceeds  and,  with respect to the
     Actuarial  Loans,  amounts due on or before the last day of the related Due
     Period and in the Collection Account as of the related Determination Date);

      (xi) the amount of any Insured Payment included in the amounts distributed
     to the  holders  of  each  Class  of  the  Class  A  Certificates  on  such
     Distribution Date;




                            66





     (xii) the  aggregate  Loan Balance of all Mortgage  Loans and the aggregate
     Loan Balance of the Mortgage Loans in each Mortgage Loan Group after giving
     effect to any payment of principal on such Distribution Date;

     (xiii) the Subordinated Amount and Subordination  Deficit for each Mortgage
     Loan Group, if any,  remaining after giving effect to all distributions and
     transfers on such Distribution Date;

     (xiv) the total of any  Substitution  Adjustments  or Loan  Purchase  Price
     amounts  included in such  distribution  with respect to each Mortgage Loan
     Group;

      (xv) the weighted average Mortgage Rate of the Mortgage Loans with respect
     to each Mortgage Loan Group;

     (xvi)      the largest Loan Balance outstanding; and

     (xvii) such other  information  as the  Certificate  Insurer may reasonably
     request with respect to delinquent Mortgage Loans.

     In addition,  an Owner may, by  facsimile to the Trustee at (714)  224-1579
request on a  quarterly  basis such  information  as may be  required by Section
6049(d)(7)(C) of the Code and the regulations  promulgated  thereunder to assist
the holders of the Class A Certificates in computing their market discount.

     The Master Servicer shall provide to the Trustee the information  described
in Section  8.08(d)(ii)  and in clause (b) below no later than 12:00  p.m.,  New
York time, on the second Business Day following the Determination Date to enable
the Trustee to perform its reporting  obligations  under this Section,  and such
obligations  of the  Trustee  under  this  Section  are  conditioned  upon  such
information  being received and the  information  provided shall be based solely
upon  information  contained  in the monthly  servicing  report  provided by the
Master Servicer to the Trustee pursuant to Section 8.08(d)(ii) hereof.

     (b) The Master Servicer shall furnish to the Trustee and to the Certificate
Insurer,  during the term of this Agreement,  such periodic,  special,  or other
reports  or  information  not  specifically  provided  for  herein,  as  may  be
necessary,  reasonable,  or  appropriate  with  respect  to the  Trustee  or the
Certificate  Insurer,  as the case may be,  or  otherwise  with  respect  to the
purposes of this  Agreement,  all such reports or  information to be provided by
and in  accordance  with such  applicable  instructions  and  directions  as the
Trustee or the Certificate Insurer may reasonably require.

     Section 7.10 Reports by Trustee.

     (a) The Trustee shall,  at the request of the Depositor,  the Seller or the
Certificate  Insurer,  transmit  promptly to the  Depositor,  the Seller and the
Certificate  Insurer  copies of all  accountings  of  receipts in respect of the
Mortgage  Loans  furnished  to it by the Master  Servicer  and shall  notify the
Depositor,  the Seller and the  Certificate  Insurer if any  Monthly  Remittance
Amount has not been received by the Trustee when due.





                            67





     (b) The Trustee shall report to the Certificate Insurer and each Owner with
respect to any written notices it may from time to time receive which provide an
Authorized Officer with actual knowledge that any of the statements set forth in
Section 3.04(b) hereof are inaccurate.

     Section 7.11 Preference Payments.

     The  Certificate  Insurer will pay any Insured Payment that is a Preference
Amount  on  the  Business  Day  following  receipt  on a  Business  Day  by  the
Certificate  Insurer of (i) a certified  copy of such order,  (ii) an opinion of
counsel satisfactory to the Certificate Insurer that such order is final and not
subject to appeal, (iii) an assignment in such form as is reasonably required by
the Certificate  Insurer,  irrevocably  assigning to the Certificate Insurer all
rights  and  claims  of the  Owners  relating  to or  arising  under the Class A
Certificates  against the debtor which made such Preference  Amount or otherwise
with  respect to such  Preference  Amount and (iv)  appropriate  instruments  to
effect the appointment of the Certificate Insurer as agent for such owner in any
legal proceeding related to such Preference Amount,  such instruments being in a
form  satisfactory to the Certificate  Insurer,  provided that if such documents
are received after 12:00 noon New York City time on such Business Day, they will
be deemed to be received on the  following  Business  Day. Such payment shall be
disbursed to the  receiver,  conservator,  debtor-in-  possession  or trustee in
bankruptcy  named in the  Order and not to the  Trustee  or any Owner of Class A
Certificate  directly  (unless an Owner of a Class A Certificate  has previously
paid such amount to the receiver,  conservator,  debtor-in-possession or trustee
in bankruptcy  named in the Order, in which case such payment shall be disbursed
to the  Trustee  for  distribution  to such  Owner  upon  proof of such  payment
reasonably satisfactory to the Certificate Insurer).

     Each  Owner  of  a  Class  A  Certificate,  by  its  purchase  of  Class  A
Certificates,  the  Master  Servicer  and the  Trustee  hereby  agree  that  the
Certificate  Insurer 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,  the direction of any appeal of any order
relating to such  preference  claim and the posting of any surety 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 the Owner of each 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.

     Each Owner of a Class A  Certificate  will  promptly  notify the Trustee in
writing upon the receipt of a court order  relating to a  Preference  Amount and
will be  required  to  enclose  a copy of such  order  with  such  notice to the
Trustee.


                       ARTICLE VIII

               SERVICING AND ADMINISTRATION
                     OF MORTGAGE LOANS

     Section 8.01 Master Servicer and Sub-Servicers.

     Acting directly or through one or more Sub-servicers as provided in Section
8.03,  the Master  Servicer  shall service and  administer the Mortgage Loans as
described below and with reasonable care,




                            68





and using that degree of skill and attention that the Master Servicer  exercises
with respect to comparable  mortgage loans that it services for itself or others
(the  "Servicing  Standard"),  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.  In
performing  such  servicing  functions the Master  Servicer  shall (i) take into
account the mortgagor  non-conforming credit quality of the Mortgage Loans, (ii)
follow the policies and procedures that it would apply to similar loans held for
its own  account,  unless such  policies  and  procedures  are not  generally in
accordance with standard industry  practices,  in which case the Master Servicer
shall service the loans generally in accordance with standard industry practices
applicable to servicing similar loans, and (iii) comply with all applicable laws
and follow collection  practices with respect to the related Mortgage Loans that
are in all material  respects  legal,  proper and prudent.  The Master  Servicer
shall provide the  Certificate  Insurer with copies of the  servicing  manual or
procedures  for Option One within thirty days of the Closing Date. NFI currently
uses the FNMA Guide as its servicing  manual.  To the extent the Master Servicer
enters into a Sub-Servicing  Agreement with any additional  servicer pursuant to
Section  8.03  of  this  Agreement,   the  Master  Servicer  shall  provide  the
Certificate  Insurer with a copy of the servicing  manual or procedures for each
additional  sub-servicer  within thirty days from the date of such Sub-Servicing
Agreement.

     Subject to Section  8.03  hereof,  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.

     Without  limiting the generality of the foregoing,  but subject to Sections
8.13  and  8.14,  the  Master  Servicer  in its  own  name  or in the  name of a
Sub-Servicer  may be authorized  and  empowered  pursuant to a power of attorney
executed  and  delivered  by the  Trustee to  execute  and  deliver,  and may be
authorized  and empowered by the Trustee,  to execute and deliver,  on behalf of
itself,  the Owners and the Trustee or any of them, (i) any and all  instruments
of  satisfaction  or cancellation or of partial or full release or discharge and
all other  comparable  instruments  with respect to the Mortgage  Loans and with
respect  to  the  Mortgaged  Properties,   and  (ii)  to  institute  foreclosure
proceedings or obtain a deed in lieu of foreclosure so as to effect ownership of
any Mortgaged Property in the name 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 usual  procedures for mortgage loans held
in its own  portfolio,  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 8.14(a) shall constitute an
authorization  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).  The Trustee shall execute any  documentation  furnished to it by the
Master  Servicer  for  recordation  by the Master  Servicer  in the  appropriate
jurisdictions  as shall be necessary to  effectuate  the  foregoing.  Subject to
Sections 8.13 and 8.14, the Trustee shall execute any  authorizations  and other
documents as the Master Servicer or such Sub-Servicer  shall reasonably  request
that are  furnished  to the  Trustee  to enable  the  Master  Servicer  and such
Sub-Servicer to carry out their respective  servicing and administrative  duties
hereunder.

     The  Master  Servicer  shall  give  prompt  notice to the  Trustee  and 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.




                            69





     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  Mortgaged  Property  shall be  recoverable  by the Master  Servicer or such
Sub-Servicer to the extent described in Section 8.09(b) hereof.

     Notwithstanding  any other provision  contained herein, with respect to the
Actuarial Loans,  payments due other than on the first day of a month are deemed
to be due on the first day of the month for all purposes hereunder.

     Section 8.02 Collection of Certain Mortgage Loan
Payments.

     The Master Servicer shall use reasonable efforts to collect or caused to be
collected all payments called for under the terms and provisions of the Mortgage
Loans,  and shall, to the extent such  procedures  shall be consistent with this
Agreement  and the terms and  provisions  of any  applicable  Insurance  Policy,
follow  collection  procedures  for all Mortgage  Loans in  accordance  with the
Servicing  Standard.  Consistent with the foregoing,  the Master Servicer may in
its discretion waive or permit to be waived any late payment charge,  prepayment
charge, assumption fee or any penalty interest in connection with the prepayment
of a Mortgage Loan or any other fee or charge which the Master Servicer would be
entitled to retain hereunder as servicing compensation.  In the event the Master
Servicer  shall  consent to the deferment of the due dates for payments due on a
Note,  the Master  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  Section
8.09(a) hereof.  The Master Servicer may waive,  modify or vary the terms of the
Mortgage Loans in accordance  with the Servicing  Standard;  provided,  however,
that the Master Servicer may not waive, modify or vary the terms of any Mortgage
Loan to (A)  decrease the interest  rate on the Mortgage  Loan,  (B) forgive the
payment of principal or interest  (except  with respect to  liquidation  of such
Mortgage Loan) or (C) extend the maturity date of such Mortgage Loan, unless (i)
the related Mortgagor is in default under such Mortgage Loan or such default is,
in the reasonable judgment of the Master Servicer,  reasonably foreseeable, (ii)
the  Certificate  Insurer,  in its sole and absolute  discretion  approves  such
waiver,  modification or variation, (iii) the amendment,  modification or waiver
is recorded with the appropriate  recording  office with proof of such recording
provided to the Certificate Insurer by the Master Servicer promptly upon receipt
by the Master  Servicer  and (iv) all costs and  expenses  associated  with such
amendment,  modification or waiver,  including any recording  costs, are paid by
the  Master  Servicer  out of its  own  funds.  In  addition,  if the  aggregate
principal   balance  of  the  Mortgage  Loans  with  respect  to  such  waivers,
modifications  or variations which have been granted equals or exceeds 3% of the
Original  Aggregate  Loan Balance of the Mortgage  Loans,  any further  waivers,
modifications  or  variations  shall  require the  Certificate  Insurer's  prior
written consent. The Certificate Insurer shall respond to any written request of
the Master  Servicer for a waiver,  modification or variation of a Mortgage Loan
within two weeks of the date of such written request.

     Section 8.03 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 one or more  institutions
that are in compliance  with the laws of each state  necessary to enable each of
them to perform their obligations under such Sub-Servicing Agreements and either
(x) is NF  Investments,  Inc.  or Option  One,  (y)(i)  has been  designated  an
approved  seller-servicer  by FHLMC or FNMA  and  (ii)  has  equity  of at least
$1,500,000, as determined in




                            70





accordance  with  generally  accepted  accounting  principles or (z) is a Master
Servicer  Affiliate.  The Master Servicer shall give notice to the Trustee,  the
Certificate   Insurer  and  the  Rating  Agencies  of  the  appointment  of  any
Sub-Servicer.  For  purposes of this  Agreement,  the Master  Servicer  shall be
deemed to have received  payments on Mortgage  Loans when any  Sub-Servicer  has
received  such  payments.  Each  Sub-Servicer  shall be  required to service the
Mortgage  Loans in accordance  with this  Agreement  and any such  Sub-Servicing
Agreement  shall be  consistent  with and not  violate  the  provisions  of this
Agreement.  Each  Sub-Servicing  Agreement shall provide that a successor Master
Servicer shall have the option to terminate such  agreement  without  payment of
any termination fees if the original Master Servicer is terminated or resigns.

     Section 8.04 Successor Sub-Servicers.

     The Master  Servicer  shall be  entitled  to  terminate  any  Sub-Servicing
Agreement in  accordance  with the terms and  conditions  of such  Sub-Servicing
Agreement and to either itself  directly  service the related  Mortgage Loans or
enter  into a  Sub-Servicing  Agreement  with  a  successor  Sub-Servicer  which
qualifies under Section 8.03.

     Section 8.05 Liability of Master Servicer;
Indemnification.

     (a) 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  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.

     (b) The Master  Servicer  (except  the Trustee if it is required to succeed
the Master  Servicer  hereunder)  agrees to indemnify and hold the Trustee,  the
Certificate Insurer and each Owner harmless against any and all claims,  losses,
penalties, fines, forfeitures,  legal fees and related costs, judgments, and any
other costs, fees and expenses that the Trustee, the Certificate Insurer and any
Owner may sustain in any way  related to the  failure of the Master  Servicer to
perform its duties and service the Mortgage  Loans in compliance  with the terms
of this Agreement. The Master Servicer shall immediately notify the Trustee, the
Certificate  Insurer  and each  Owner if a claim is made by a third  party  with
respect  to this  Agreement,  and the Master  Servicer  shall  assume  (with the
consent of the  Trustee  and the  Certificate  Insurer)  the defense of any such
claim and pay all expenses in connection therewith, including reasonable counsel
fees,  and promptly pay,  discharge and satisfy any judgment or decree which may
be entered against the Master  Servicer,  the Trustee,  the Certificate  Insurer
and/or Owner in respect of such claim.  The Trustee  shall  reimburse the Master
Servicer  from amounts  distributable  pursuant to ss.  7.03(c)(iii)(G)  for all
amounts advanced by it pursuant to the preceding  sentence except when the claim
relates directly to the failure of the Master Servicer to service and administer
the Mortgage Loans in compliance  with the terms of this Agreement based upon an
opinion of counsel  (at the  expense of the Master  Servicer)  delivered  to the
Trustee and the Certificate  Insurer.  The provisions of this Section 8.05 shall
survive the  termination  of this  Agreement and the payment of the  outstanding
Certificates.

     (c) Neither the Depositor,  the Master Servicer,  nor any of the directors,
officers,  employees or agents of the Depositor or the Master  Servicer shall be
under any liability to the Trust Estate or the




                            71





Owners for any action taken, or for refraining from the taking of any action, in
good faith  pursuant to this  Agreement,  or for errors in  judgment;  provided,
however,  that this provision shall not protect the Depositor or Master Servicer
or any such Person  against any breach of  warranties  or  representations  made
herein,  or against any specific  liability imposed on the Master Servicer for a
breach of the Servicing Standard, or against any liability which would otherwise
be imposed by reason of its respective willful misfeasance,  bad faith, fraud or
negligence in the performance of its duties or by reasons of negligent disregard
of its respective obligations or duties hereunder.

     The Depositor, the Master Servicer, and any director,  officer, employee or
agent of the  Depositor  or the Master  Servicer,  may rely in good faith on any
document of any kind which,  prima facie, is properly  executed and submitted by
any appropriate Person with respect to any matters arising  hereunder.  Pursuant
to Section 7.03(c)(iii)(G), the Depositor, the Master Servicer and any director,
officer,  employee or agent of the  Depositor  or the Master  Servicer  shall be
indemnified and held harmless by the Trust Estate against any loss, liability or
expense  incurred in connection with any legal action relating to this Agreement
or the  Certificates,  other than any loss,  liability  or expense  incurred  in
connection   with  any  legal  action  incurred  by  reason  of  its  respective
misfeasance,  bad faith,  fraud or negligence,  a breach of a representation  or
warranty  hereunder  or (in the case of the  Master  Servicer)  a breach  of the
Servicing  Standard in the performance of its respective  duties or by reason of
negligent disregard or its respective  obligations or duties hereunder.  Neither
the Depositor nor the Master  Servicer  shall be under any  obligation to appear
in,  prosecute or defend any legal  action  unless such action is related to its
respective  duties under this Agreement and in its opinion does not expose it to
any expense or liability;  provided,  however,  that the Depositor or the Master
Servicer may in its discretion  undertake any action related to its  obligations
hereunder  which  it may  deem  necessary  or  desirable  with  respect  to this
Agreement  and the rights and duties of the parties  hereto and the interests of
the Certificateholders hereunder.

     Section 8.06 No Contractual Relationship Between
Sub-Servicer, Trustee or the Owners.

     Any Sub-Servicing Agreement and any other transactions or services relating
to the Mortgage Loans involving a Sub-Servicer shall be deemed to be between the
Sub-Servicer  and the Master Servicer alone and 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
Section 8.07.

     Section 8.07 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 8.20, 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  shall be
assumed  simultaneously  by the  Trustee  without act or deed on the part of the
Trustee; provided, however, that the successor Master Servicer may terminate the
Sub-Servicer as provided in Section 8.03.

     The terminated  Master Servicer shall,  upon the reasonable  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.





                            72





     Section 8.08 Collection Account.

     (a) The  Master  Servicer  shall  establish  and  maintain  or  cause to be
established  and  maintained  the  Collection  Account to be held as an Eligible
Account  on  behalf  of the  Trustee  for  the  benefit  of the  Owners  and the
Certificate  Insurer.  The Collection  Account shall be entitled  "Bankers Trust
Company  of  California,  N.A.,  as  Trustee  under the  Pooling  and  Servicing
Agreement  dated as of July 1,  1997".  The  Master  Servicer  shall  notify the
Trustee  (who will in turn  notify the Owners)  and the  Certificate  Insurer if
there is a change  in the  name,  account  number  or  institution  holding  the
Collection Account.

     Subject to subsection (c) below, the Master Servicer shall deposit or cause
to be deposited all receipts pursuant to subsection (c) below and related to the
Mortgage Loans to the Collection Account on a daily basis (but no later than the
second Business Day after receipt).

     (b) All funds in the  Collection  Account  shall be held (i)  uninvested or
(ii)  invested  in  Permitted  Investments.  Any  investments  of  funds  in the
Collection  Account  shall  mature or be  withdrawable  at par no later than one
Business Day prior to the immediately  succeeding  Monthly  Remittance Date. The
Collection  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 Collection
Account  shall  be for the  account  of the  Master  Servicer  and  may  only be
withdrawn  from  the  Collection  Account  by the  Master  Servicer  immediately
following the remittance of the Monthly Remittance Amount (and the Total Monthly
Excess Spread included  therein) by the Master  Servicer.  Prior to each Monthly
Remittance  Date, the Master Servicer shall deposit into the Collection  Account
the net amount of any  investment  losses on such funds  during the  related Due
Period.  Any references  herein to amounts on deposit in the Collection  Account
shall refer to amounts net of such investment earnings.

     (c) The Master  Servicer shall deposit to the  Collection  Account no later
than  the  second   Business  Day  after  receipt  all  principal  and  interest
collections  on the Mortgage  Loans  received after the Cut-Off Date (other than
scheduled  monthly  payments on  Actuarial  Loans due on or prior to the Cut-Off
Date) including any  Prepayments,  Curtailments  and Net  Liquidation  Proceeds,
other recoveries or amounts related to the Mortgage Loans received by the Master
Servicer and any income from REO  Properties,  but net of (i) the  Servicing Fee
with  respect to each  Mortgage  Loan and other  servicing  compensation  to the
Master  Servicer as  permitted  by Section  8.15  hereof,  (ii) Net  Liquidation
Proceeds to the extent such Net  Liquidation  Proceeds exceed the sum of (I) the
Loan Balance of the related Mortgage Loan immediately prior to liquidation, plus
(II) accrued and unpaid  interest on such  Mortgage  Loan (net of the  Servicing
Fee) to the  date of such  liquidation,  (iii)  reimbursements  for  Delinquency
Advances from late  collections  or  Liquidation  Proceeds on the Mortgage Loans
which gave rise to such Delinquency Advances and (iv) reimbursements for amounts
deposited in the Collection  Account  representing  payments of principal and/or
interest  on  a  Note  by a  Mortgagor  which  are  subsequently  returned  by a
depository institution as unpaid.

     (d) (i) The Master  Servicer may make  withdrawals for its own account from
the amounts on deposit in the Collection Account,  with respect to each Mortgage
Loan Group, for the following purposes:

     (A) to withdraw investment earnings on amounts on deposit in the Collection
         Account:

     (B) to the extent not  reimbursed  or paid  pursuant to any other clause of
         this Section 8.08(d)(i),  to reimburse or pay the Master Servicer,  the
         Trustee  and/or the Depositor for unpaid items incurred by or on behalf
         of such Person pursuant to any provision of this




                            73





         Agreement pursuant to which such Person is entitled to reimbursement or
         payment  from  the  Trust  Estate,  in each  case  only  to the  extent
         reimbursable under such Section, it being acknowledged that this clause
         (B) shall not be deemed to modify the  substance  of any such  Section,
         including  the  provisions of such Section that set forth the extent to
         which one of the foregoing  Persons is or is not entitled to payment or
         reimbursement;

     (C) to withdraw amounts that have been deposited to
         the Collection Account in error; and

     (D) to clear and terminate the Collection Account following the termination
         of the Trust pursuant to Article IX.

     (ii) The Master  Servicer shall (a) remit to the Trustee for deposit in the
Distribution  Account by wire  transfer,  or otherwise  make funds  available in
immediately available funds, without duplication,  the Monthly Remittance Amount
allocable to a Due Period not later than the related Monthly Remittance Date and
Loan Purchase  Prices and  Substitution  Adjustments two Business Days following
the related purchase or  substitution,  and (b) no later than by 12:00 p.m., New
York time on the third  Business Day after the  Determination  Date  immediately
preceding  the  related  Distribution  Date,  deliver  to the  Trustee  and  the
Certificate  Insurer a monthly  servicing  report via  electronic  medium,  with
respect to each Mortgage Loan Group,  containing the following information:  (i)
principal  and  interest  collected,  Liquidated  Loans,  summary  and  detailed
delinquency   reports,   Liquidation  Proceeds  and  other  similar  information
concerning  the  servicing  of the  Mortgage  Loans  and  (ii)  the  information
described in Section 7.09(b). In addition,  the Master Servicer shall inform the
Trustee  and the  Certificate  Insurer on each  Monthly  Remittance  Date,  with
respect to each Mortgage Loan Group,  of the amounts of any Loan Purchase Prices
or Substitution Adjustments so remitted during the related Due Period.

     Section 8.09 Delinquency Advances and Servicing
Advances.

     (a)  Subject to the third  paragraph  of this  subsection  (a),  the Master
Servicer  will be  obligated  on each  Monthly  Remittance  Date to remit to the
Trustee from its own funds for deposit into the  Distribution  Account an amount
equal to interest on the  Mortgage  Loans due during the related Due Period (net
of the Servicing Fee) but uncollected (i) with respect to Simple Interest Loans,
as of the end of the  related  Due Period,  and (ii) with  respect to  Actuarial
Loans,  as of the  related  Determination  Date  (such  amount,  a  "Delinquency
Advance"). For purposes of calculating the amount of a Delinquency Advance for a
Simple  Interest  Loan, the amount "due" during the Due Period will be deemed to
be 30 days'  interest at the Mortgage Rate for such Mortgage  Loan.  Delinquency
Advances are  recoverable  from (i) late  collections on the Mortgage Loan which
gave rise to the Delinquency Advance, (ii) Liquidation Proceeds for the Mortgage
Loan which gave rise to such  Delinquency  Advance and (iii) pursuant to Section
7.03(c)(ii)(C).

     Notwithstanding  the foregoing,  the Master Servicer shall not be obligated
to make a  Delinquency  Advance as to any Mortgage  Loan if the Master  Servicer
determines that such  Delinquency  Advance,  if made,  would be a Nonrecoverable
Advance.  The Master Servicer shall give written notice of such determination to
the Trustee and the Certificate  Insurer; and the Trustee shall promptly furnish
a copy of such notice to the Owners; provided, that the Master Servicer shall be
entitled to recover any  unreimbursed  Delinquency  Advances  from the aforesaid
Liquidation  Proceeds  prior to the payment of the  Liquidation  Proceeds to any
other party to this Agreement.





                            74





       (b) The Master Servicer will pay all  "out-of-pocket"  costs and expenses
incurred  in  the   performance  of  its  servicing   obligations,   (each  such
expenditure,  a "Servicing Advance") 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 and
(iv) advances required by Section 8.13(a),  but the Master Servicer shall not be
obligated to make any such Servicing  Advance if the Master Servicer  determines
that such Servicing  Advance,  if made, would be a Nonrecoverable  Advance.  The
Master  Servicer may recover  Servicing  Advances (x) from the Mortgagors to the
extent  permitted by the Mortgage  Loans or, if not recovered from the Mortgagor
on whose  behalf such  Servicing  Advance was made,  from  Liquidation  Proceeds
realized upon the  liquidation of the related  Mortgage Loan and (y) as provided
in Section 7.03(c)(ii)(C).  The Master Servicer shall be entitled to recover the
Servicing Advances from the aforesaid  Liquidation Proceeds prior to the payment
of the  Liquidation  Proceeds  to any other party to this  Agreement.  Except as
provided in the previous  sentence,  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 except as provided in
Section 7.03(c)(ii)(C).

     Section 8.10 Compensating Interest: Repurchase of
Mortgage Loans.

       (a) If during any Prepayment  Period, the aggregate  Prepayment  Interest
Shortfalls  exceed  the  aggregate  Prepayment  Interest  Excesses,  the  Master
Servicer  shall  deposit  to  the  Collection  Account  on the  related  Monthly
Remittance Date an amount equal to such difference but not in excess of one-half
of the  Servicing  Fee for the related Due Period on the  Mortgage  Loans giving
rise to such Prepayment  Interest  Shortfalls  ("Compensating  Interest").  Such
amount shall be included in the Monthly  Remittance to be made  available to the
Trustee on such Monthly Remittance Date.

       (b) The Master  Servicer,  and in the absence of the exercise  thereof by
the Master Servicer,  the Certificate Insurer, 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 Section 8.13; provided, however, that
(i) the Master Servicer or the Certificate  Insurer, as the case may be, may not
purchase any such  Mortgage Loan unless the Master  Servicer or the  Certificate
Insurer,  as the case may be, has delivered to the Trustee an opinion of counsel
experienced in federal income tax matters  acceptable to the Master  Servicer or
the Certificate  Insurer, as the case may be, and the Trustee to the effect that
such a purchase would not constitute a Prohibited  Transaction  for the Trust or
otherwise  subject the Trust to tax and would not  jeopardize  the status of the
Trust as a REMIC.  Any such Mortgage Loan so purchased shall be purchased by the
Master  Servicer  or the  Certificate  Insurer  as the case may be on a  Monthly
Remittance  Date at a purchase  price equal to the Loan Purchase  Price thereof,
which purchase price shall be deposited in the Collection Account and the Master
Servicer  shall  provide  the  Certificate   Insurer  and  the  Trustee  with  a
Liquidation  Report in the form of  Exhibit L hereto  with  respect to each such
Mortgage Loan.

     (c) The Net  Liquidation  Proceeds from the disposition of any REO Property
shall be deposited in the Collection Account and remitted to the Trustee as part
of the Monthly  Remittance Amount remitted by the Master Servicer to the Trustee
for the Prepayment Period in which such liquidation occurred.







                            75





     Section 8.11 Maintenance of Insurance.

     (a) The Master Servicer on behalf of the Trustee,  as mortgagee,  shall use
its reasonable  efforts in accordance  with the Servicing  Standard to cause the
related  Mortgagor to maintain for each  Mortgage  Loan (other than any Mortgage
Loan as to which the related Mortgaged Property has become an REO Property), and
if the Mortgagor  does not so maintain,  shall itself  maintain  (subject to the
provisions of this Agreement concerning  Nonrecoverable  Advances) to the extent
the Trustee as mortgagee has an insurable interest (A) fire and hazard insurance
with extended coverage on the related  Mortgaged  Property in an amount which is
at least equal to the lesser of (i) 100% of the then "full  replacement cost" of
the improvements and equipment (excluding  foundations,  footings and excavation
costs),  without deduction for physical  depreciation,  and (ii) the outstanding
principal  balance  of the  related  Mortgage  Loan or such  other  amount as is
necessary to prevent any  reduction in such policy by reason of the  application
of co-insurance and to prevent the Trustee  thereunder from being deemed to be a
co-insurer,  and (B) such other  insurance  as provided in the related  Mortgage
Loan.  The Master  Servicer  shall  maintain  fire and hazard  insurance  from a
Qualified Insurer with extended coverage on each REO Property in an amount which
is at  least  equal  to  100%  of  the  then  "full  replacement  cost"  of  the
improvements  and  equipment  (excluding  foundations,  footings and  excavation
costs), without deduction for physical  depreciation.  The Master Servicer shall
maintain, from a Qualified Insurer, with respect to each REO Property such other
insurance as provided in the related Mortgage Loan. Any amounts collected by the
Master Servicer under any such policies (other than amounts to be applied to the
restoration  and  repair of the  related  Mortgaged  Property  or  amounts to be
released to the Mortgagor in accordance with the terms of the related  Mortgage)
shall be deposited  into the  Collection  Account  pursuant to Section  8.08(c),
subject to  withdrawal  pursuant to Section  8.08(d).  Any cost  incurred by the
Master  Servicer in maintaining any such insurance shall not, for the purpose of
calculating distributions to Owners, be added to the unpaid principal balance of
the related Mortgage Loan,  notwithstanding that the terms of such Mortgage Loan
so permit.  It is understood  and agreed that no earthquake or other  additional
insurance other than flood insurance is to be required of any Mortgagor or to be
maintained  by the  Master  Servicer  other  than  pursuant  to the terms of the
related  Mortgage,  Note or other  Mortgage Loan  documents and pursuant to such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such  additional  insurance.  If the Mortgaged  Property is located in a
federally designated special flood hazard area, the Master Servicer will use its
reasonable  efforts  in  accordance  with the  Servicing  Standard  to cause the
related  Mortgagor to maintain or will itself obtain  (subject to the provisions
of this Agreement concerning Nonrecoverable Advances) flood insurance in respect
thereof.  Such flood  insurance shall be in an amount equal to the lesser of (i)
the unpaid  principal  balance of the related Mortgage Loan and (ii) the maximum
amount of such insurance required by the terms of the related Mortgage and as is
available for the related  property under the national flood  insurance  program
(assuming  that the area in which such property is located is  participating  in
such program).  If an REO Property is located in a federally  designated special
flood hazard area,  the Master  Servicer will obtain flood  insurance in respect
thereof providing  substantially the same coverage as described in the preceding
sentences.  If at any time during the term of this  Agreement a recovery under a
flood or fire and hazard  insurance  policy in respect of an REO Property is not
available  but would  have been  available  if such  insurance  were  maintained
thereon  in  accordance  with the  standards  applied  to  Mortgaged  Properties
described herein, the Master Servicer shall either (i) immediately  deposit into
the  Collection  Account  from its own funds the  amount  that  would  have been
recovered or (ii) apply to the  restoration  and repair of the property from its
own funds the amount that would have been recovered,  if such application  would
be consistent with the servicing  standard set forth in Section 8.01;  provided,
however,  that the Master Servicer shall not be responsible for any shortfall in
insurance  proceeds  resulting  from an insurer's  refusal or inability to pay a
claim. Costs of the Master Servicer of maintaining




                            76





insurance  policies  pursuant to this  Section  8.11 shall be paid by the Master
Servicer  as a  Servicing  Advance  and  shall  be  reimbursable  to the  Master
Servicer.

     The Master Servicer agrees to prepare and present, on behalf of itself, the
Trustee and the Owners,  claims under each related  insurance policy  maintained
pursuant to this Section 8.11 in a timely  fashion in accordance  with the terms
of such policy and to take such  reasonable  steps as are  necessary  to receive
payment or to permit recovery thereunder.

     The Master  Servicer  shall  require that all insurance  policies  required
hereunder  shall name the Trustee,  the Master  Servicer or the  Sub-Servicer as
loss payee and that all such insurance  policies require that 30 days' notice be
given to the Master  Servicer  before  termination to the extent required by the
related Mortgage, Note, or other Mortgage Loan documents.

     (b) (I) If the Master  Servicer  obtains and maintains a blanket  insurance
policy with a Qualified  Insurer at its own expense  insuring  against  fire and
hazard losses or other required insurance on all of the Mortgage Loans, it shall
conclusively  be  deemed  to  have  satisfied  its  obligations  concerning  the
maintenance of such insurance  coverage set forth in Section  8.11(a),  it being
understood and agreed that such policy may contain a deductible clause, in which
case the Master  Servicer shall, in the event that (i) there shall not have been
maintained on one or more of the related Mortgaged Properties a policy otherwise
complying with the provisions of Section 8.11(a), and (ii) there shall have been
one or more losses  which  would have been  covered by such a policy had it been
maintained,  immediately  deposit into the Collection Account from its own funds
the  amount not  otherwise  payable  under the  blanket  policy  because of such
deductible  clause.  In  connection  with  its  activities  as  Master  Servicer
hereunder,  the Master  Servicer  agrees to prepare  and  present,  on behalf of
itself,  the Trustee and Owners,  claims under any such blanket  policy which it
maintains in a timely fashion in accordance with the terms of such policy and to
take  such  reasonable  steps as are  necessary  to  receive  payment  or permit
recovery thereunder.

     (II) If the Master Servicer  causes any Mortgaged  Property or REO Property
to be covered by a master force placed insurance policy,  which policy is issued
by a  Qualified  Insurer and  provides no less  coverage in scope and amount for
such Mortgaged Property or REO Mortgaged Property than the insurance required to
be  maintained   pursuant  to  Section   8.11(a),   the  Master  Servicer  shall
conclusively be deemed to have satisfied its  obligations to maintain  insurance
pursuant to Section  8.11(a).  Such policy may contain a deductible  clause,  in
which case the Master Servicer shall, in the event that (i) there shall not have
been  maintained  on the related  Mortgaged  Property  or REO  Property a policy
otherwise complying with the provisions of Section 8.11(a), and (ii) there shall
have been one or more losses  which would have been covered by such a policy had
it been maintained, immediately deposit into the Collection Account from its own
funds the  amount  not  otherwise  payable  under  such  policy  because of such
deductible.

     Section 8.12 Due-on-Sale Clauses; Assumption and
Substitution Agreements.

     When a  Mortgaged  Property  has  been or is about  to be  conveyed  by the
Mortgagor,  the  Master  Servicer  shall,  to the extent an  Authorized  Officer
thereof has actual  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 or if the  Master  Servicer  reasonably
believes in good




                            77





faith it is not in the best interests of the Trust. An opinion of counsel at the
expense of the Master Servicer  delivered to the Trustee,  the Depositor and the
Certificate  Insurer to the foregoing  effect shall  conclusively  establish the
reasonableness  of such belief.  ln such event,  the Master  Servicer shall make
reasonable  efforts to enter into an assumption and modification  agreement with
the person to whom such  property has been or is about to be conveyed,  pursuant
to which such person  becomes  liable under the Note and,  unless  prohibited by
applicable law or the Mortgage Documents,  the Mortgagor remains liable thereon.
If the foregoing is not permitted  under  applicable law, the Master Servicer is
authorized to enter into a substitution of liability agreement with such person,
pursuant to which the original  Mortgagor is released  from  liability  and such
person is substituted as Mortgagor and becomes liable under the Note;  provided,
however,  that to the extent any such substitution of liability  agreement would
be delivered by the Master Servicer outside of its usual procedures for mortgage
loans held in its own portfolio the Master  Servicer  shall,  prior to executing
and  delivering  such  agreement,  obtain  the  prior  written  consent  of  the
Certificate  Insurer. The Trustee shall execute any agreements to effectuate the
foregoing.  The Mortgage Loan, as assumed,  shall conform in all respects to the
requirements,  representations  and  warranties  of this  Agreement.  The Master
Servicer  shall  notify the Trustee  that any such  assumption  or  substitution
agreement  has been  completed by forwarding to the Trustee the original copy of
such  assumption  or  substitution  agreement  (indicating  the File to which it
relates)  which copy shall be added by the Trustee 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 nor shall any required  monthly  payments of
principal or interest be deferred or forgiven, except to the extent permitted by
Section 8.02. 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.

     Notwithstanding  the  foregoing  paragraph  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 8.13 Realization Upon Defaulted Mortgage
Loans; Inspection.

     (a) The Master Servicer shall foreclose upon or otherwise comparably effect
the  ownership  in the name of the  Trustee on behalf of the Trust of  Mortgaged
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  8.10(b).  Subject to
Section 8.09, in  connection  with such  foreclosure  or other  conversion,  the
Master  Servicer  shall  exercise  such of the rights  and  powers  vested in it
hereunder,  and use the same degree of care and skill in their  exercise or use,
as prudent mortgage lenders would exercise or use under the circumstances in the
conduct  of their  own  affairs  and  consistent  with the  Servicing  Standard,
including, but not limited to, advancing funds for the payment of taxes, amounts
due with  respect  to Senior  Liens,  and  insurance  premiums.  Any  amounts so
advanced shall  constitute  "Servicing  Advances"  within the meaning of Section
8.09(b) hereof. The Master Servicer shall sell any REO Property within 23 months
of its  acquisition  by the Trust,  at such price as the Master  Servicer  deems
necessary  to comply  with this  covenant  unless at least 61 days  prior to the
second




                            78





anniversary  of the  Trust's  acquisition  of  such  property  the  Trustee  has
requested an extension of time from the IRS in which to dispose of such property
and the Trustee  obtains  for the  Certificate  Insurer,  Trustee and the Master
Servicer  an opinion  of  counsel  experienced  in  federal  income tax  matters
acceptable  to  the  Certificate  Insurer  and  the  Trustee,  addressed  to the
Certificate Insurer, the Trustee and the Master Servicer, to the effect that the
holding by the Trust of such REO Property for any greater period will not result
in the  imposition  of taxes on  "Prohibited  Transactions"  of the Trust or any
REMIC  therein as defined in Section 860F of the Code or cause the Trust to fail
to  qualify  as a  REMIC  under  the  REMIC  Provisions  at any  time  that  any
Certificates  are outstanding.  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,  rent the same, or
any part thereof, as the Master Servicer deems to be in the best interest of the
Owners  for the  period  prior  to the  sale of such REO  Property.  The  Master
Servicer  shall take into  account the  existence of 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,  on or  under  a  Mortgaged  Property  in  determining  whether  to
foreclose upon or otherwise  comparably  convert the ownership of such Mortgaged
Property. The Master Servicer shall not take any such action with respect to any
Mortgaged  Property  known by the  Master  Servicer  to contain  such  wastes or
substances  or to be within one mile of the site of such  wastes or  substances,
without the prior written consent of the Certificate Insurer.

     (b) The Master  Servicer  shall  determine,  with respect to each defaulted
Mortgage  Loan  and in  accordance  with  the  Servicing  Standard,  when it has
recovered,  whether through trustee's sale,  foreclosure sale or otherwise,  all
amounts it expects to recover from or on account of such defaulted Mortgage Loan
(exclusive of any possibility of a deficiency judgment), whereupon such Mortgage
Loan  shall  become a  "Liquidated  Loan".  After a  Mortgage  Loan has become a
Liquidated  Loan, the Master Servicer shall promptly  prepare and forward to the
Depositor,  the  Trustee  and the  Certificate  Insurer a report  detailing  the
Liquidation  Proceeds received from the Liquidated Loan,  expenses incurred with
respect thereto, and any loss incurred in connection  therewith,  such report in
the form attached hereto as Exhibit L.

     (c) The Master Servicer shall not acquire any personal property pursuant to
this Section 8.13 unless either:  (i) such personal property is incident to real
property  (within the meaning of Section  856(e)(1)  of the Code) so acquired by
the Master Servicer;  or (ii) the Master Servicer shall have obtained an opinion
of  counsel  experienced  in  federal  income  tax  matters  acceptable  to  the
Certificate  Insurer and the Trustee addressed to the Certificate  Insurer,  the
Trustee and the Master Servicer, to the effect that the holding of such personal
property  as part of the  Trust  will not  cause  the  imposition  of taxes on a
Prohibited  Transaction  or cause the Trust  Fund to fail to  qualify as a REMIC
under the REMIC provisions.





                            79





     Section 8.14 Trustee to Cooperate; Release of Files.

     (a)  Upon  the  payment  in  full  of  any  Mortgage  Loan  (including  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 completed  "Request  for  Release of  Documents."  Upon
receipt of such Request for Release of  Documents,  the Trustee  shall  promptly
release  the related  File,  in trust to (i) the Master  Servicer,  or (ii) such
other party identified in the related Request for Release. 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  as the  mortgagee  under  the  Mortgage  which  secured  the  Note,  an
instrument  of  satisfaction  (or  assignment  of  Mortgage  without   recourse)
regarding the Mortgaged 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 Collection 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),  upon request of the Master  Servicer and delivery to
the  Trustee of a Request  for Release  signed by an  Authorized  Officer of the
Master  Servicer,  release the  related  File to the Master  Servicer  and shall
execute such  documents as shall be  necessary  to the  prosecution  of any such
proceedings,  including,  without limitation,  an assignment without recourse of
the related  Mortgage to the Master  Servicer;  provided that there shall not be
released and  unreturned  at any one time more than 10% of the entire  number of
Files. 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 a Request
for Release  evidencing such  liquidation,  the receipt shall be released by the
Trustee to the Master Servicer.

     (c) The  Master  Servicer  shall have the right to accept  applications  of
Mortgagors for consent to (i) partial releases of Mortgages,  (ii)  alterations,
(iii)  removal,  demolition or division of  properties  subject to Mortgages and
(iv) second mortgage subordination agreements. No application for approval shall
be considered by the Master Servicer  unless:  (x) the provisions of the related
Note and Mortgage  have been  complied  with;  (y) the  Loan-to-Value  Ratio and
debt-to-income ratio after any release does not exceed the maximum Loan-to-Value
Ratio and  debt-to-income  ratio established in accordance with the underwriting
standards of the  Mortgage  Loans and any  increase in the  Loan-to-Value  Ratio
shall not exceed 15% unless approved in writing by the Certificate  Insurer; and
(z) the lien priority of the related  Mortgage is not affected.  Upon receipt by
the  Trustee  of an  Officer's  Certificate  executed  on behalf  of the  Master
Servicer  setting  forth  the  action  proposed  to be  taken  in  respect  of a
particular  Mortgage  Loan and  certifying  that the  criteria  set forth in the
immediately  preceding  sentence have been satisfied,  the Trustee shall execute
and deliver to the Master  Servicer the consent or partial  release so requested
by the




                            80





Master Servicer.  A proposed form of consent or partial release, as the case may
be, shall accompany any Officer's  Certificate  delivered by the Master Servicer
pursuant to this  paragraph.  The Master  Servicer shall notify the  Certificate
Insurer and the Rating  Agencies if an  application is approved under clause (y)
above without approval in writing by the Certificate Insurer.

     Section 8.15 Servicing Compensation.

     As compensation for its activities hereunder,  the Master Servicer shall be
entitled to retain the amount of the Servicing Fee with respect to each Mortgage
Loan.  The Master  Servicer  shall be  entitled to retain  additional  servicing
compensation in the form of prepayment charges, release fees, bad check charges,
assumption  fees,  late  payment  charges,  prepayment  penalties,  or any other
servicing-related  fees,  Prepayment  Interest Excess (to the extent not used to
offset Prepayment Interest Shortfalls), Net Liquidation Proceeds not required to
be deposited in the Collection  Account pursuant to Section  8.08(c)(ii) (to the
extent  not  required  to be paid to the  related  Mortgagor  under the  related
Mortgage Loan or applicable law) and similar items, to the extent collected from
Mortgagors.

     Section 8.16 Annual Statement as to Compliance.

     The Master Servicer,  at its own expense,  will deliver to the Trustee, the
Depositor,  the Certificate Insurer and the Rating Agencies,  on or before March
31 of each year,  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  calendar year and of performance under this Agreement has
been made under such officers'  supervision,  (ii) to the best of such officers'
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 all such  obligations,  specifying each such default known
to such  officers and the nature and status  thereof  including  the steps being
taken by the  Master  Servicer  to remedy  such  default,  and (iii) the  Master
Servicer's short-term commercial paper rating.

     Section 8.17 Annual Independent Certified Public
Accountants' Reports.

     (a) On or before  March 31 of each  year,  commencing  in 1998,  the Master
Servicer,  at its own  expense  (or if the  Trustee  is then  acting  as  Master
Servicer, at the expense of the Depositor, which in no event shall exceed $1,000
per annum),  shall cause to be delivered to the Trustee, the Certificate Insurer
and the Rating Agencies a letter or letters of a firm of independent, nationally
recognized certified public accountants reasonably acceptable to the Certificate
Insurer  and dated as of the date of the  Master  Servicer's  audit for its most
recent  fiscal year,  stating that such firm has examined the Master  Servicer's
overall servicing  operations in accordance with the requirements of the Uniform
Single  Attestation  Program  for  Mortgage  Bankers,  and  stating  such firm's
conclusions relating thereto.

     (b) As long as Block  Financial  Corporation is acting as Master  Servicer,
all references in subsection (a) above to the "Master  Servicer" shall be deemed
to be references to each Sub-Servicer.

     (c) The Master Servicer shall,  on behalf of the Trust,  prepare,  sign and
file with the Securities and Exchange Commission any and all reports, statements
and  information  respecting the Trust which the Master  Servicer or the Trustee
determines are required to be filed with the Securities and Exchange  Commission
pursuant to Sections 13(a) or 15(d) of the  Securities  Exchange Act of 1934, as
amended, each such report,  statement and information to be filed on or prior to
the required filing date for such report,




                            81





statement or  information.  Notwithstanding  the foregoing,  the Depositor shall
file with the  Securities  and Exchange  Commission,  within fifteen days of the
Startup Day, a Current Report on Form 8-K together with this Agreement.

     Section 8.18 Access to Certain Documentation and
Information Regarding the Mortgage Loans.

     The Master Servicer shall provide to the Trustee,  the Certificate  Insurer
and the supervisory agents and examiners of each of the foregoing (which, in the
case of supervisory  agents and examiners,  may be required by applicable  state
and federal  regulations)  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.

     Section 8.19 Merger or Consolidation of the Master
Servicer; Assignment.

     Subject to the following  paragraph,  the Master Servicer will keep in full
effect its existence,  rights and good standing as a corporation  under the laws
of the State of Delaware and will not  jeopardize  its ability to do business in
each  jurisdiction in which one or more of the Mortgaged  Properties are located
or  to  protect  the  validity  and   enforceability  of  this  Agreement,   the
Certificates  or any of the Mortgage Loans and to perform its respective  duties
under this Agreement.

     The Master Servicer may be merged or consolidated  with or into any Person,
or transfer all or substantially  all of its assets to any Person, in which case
any Person  resulting  from any merger or  consolidation  to which it shall be a
party, or any Person  succeeding to its business,  shall be the successor of the
Master  Servicer and shall be deemed to have assumed all of the  liabilities  of
the Master Servicer  hereunder,  if each of the Rating Agencies has confirmed in
writing that such merger,  consolidation  or transfer and  succession  shall not
result, in and of itself,  in a downgrading,  withdrawal or qualification of the
rating then assigned by such Rating Agency to any Class of Certificates.

     Section 8.20 Removal of Master Servicer; Resignation
of Master Servicer.

     (a) The  Certificate  Insurer  (or the  Owners,  with  the  consent  of the
Certificate  Insurer  pursuant to Section 6.11 hereof) may direct the Trustee to
remove the Master Servicer upon the occurrence of any of the following events:

       (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 petition filed against it in any bankruptcy,
     reorganization  or insolvency  proceeding or (VI) take corporate action 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




                            82





     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,  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 seventy-five (75) consecutive days; or

     (iii) The Master Servicer shall fail to perform in any material respect any
     one or more of its  obligations  hereunder  and shall  continue  in default
     thereof for a period of thirty  (30) days (or with  respect to a failure by
     the Master Servicer to remit the Monthly  Remittance  Amount to the Trustee
     as provided in Section  8.08(d)(ii)(a))  which failure continues unremedied
     for two  Business  Days  following  the  receipt  of  written  notice by an
     Authorized  Officer  of such  servicer  from the  Trustee or from any Owner
     after the  earlier  of (a)  actual  knowledge  of an  officer of the Master
     Servicer  or (b)  receipt of notice  from the  Trustee  or the  Certificate
     Insurer of said failure; provided, however, that if the Master Servicer can
     demonstrate to the reasonable  satisfaction of the Certificate Insurer that
     it is  diligently  pursuing  remedial  action,  then the cure period may be
     extended with the written approval of the Certificate Insurer; or

      (iv) The  Master  Servicer  shall  fail to cure any  breach  of any of its
     representations  and warranties set forth in Section 3.02 which  materially
     and  adversely  affects  the  interests  of the  Owners or the  Certificate
     Insurer  for a period of sixty  (60) days  after the  earlier of the Master
     Servicer's discovery or receipt of notice thereof; provided,  however, that
     if the Master  Servicer can  demonstrate to the reasonable  satisfaction of
     the Certificate  Insurer that it is diligently  pursuing  remedial  action,
     then the cure  period may be  extended  with the  written  approval  of the
     Certificate Insurer; or

       (v) The merger, consolidation or other combination of the Master Servicer
     with or into any other entity,  unless such merger,  consolidation or other
     combination is in accordance with Section 8.19; or

      (vi) The breach by the Seller,  as long as the Seller is an  affiliate  of
     the  Master  Servicer,  of the  covenant  to  (I)  substitute  a  Qualified
     Replacement Mortgage and deliver the Substitution  Adjustment to the Master
     Servicer for deposit in the Collection  Account or (II) purchase a Mortgage
     Loan, pursuant to Section 3.04(b).

     (b) The  Certificate  Insurer may instruct the Trustee to remove the Master
Servicer  upon (i) the  failure  by the  Master  Servicer  to make any  required
Servicing  Advance  when due or (ii) the failure of the Master  Servicer to make
any required Delinquency Advance or to pay any Compensating Interest when due.

     The  Certificate  Insurer  may also  remove  the Master  Servicer  upon the
failure of the Master Servicer to satisfy the Servicer Termination Test.





                            83





     (c)  If  any  event  described  in  subsection  (b)  above  occurs  and  is
continuing,  the  Certificate  Insurer  may  terminate  the Master  Servicer  in
accordance  with this  Section and the  Trustee  shall act as  successor  Master
Servicer.

     The  Certificate  Insurer  agrees to use its best  efforts  to  inform  the
Trustee of any materially  adverse  information  regarding the Master Servicer's
servicing activities that comes to the attention of the Certificate Insurer from
time to time.

     (d) If any event  described  in  sections  (a) and (b) above  occurs and is
continuing,  the  Certificate  Insurer  shall  notify  the Owners of the Class R
Certificates  in writing if the  Certificate  Insurer  intends to terminate  the
Master Servicer in its capacity as Master Servicer under this Agreement.

     (e) The Master  Servicer  may assign its rights and delegate its duties and
obligations  under this  Agreement in connection  with the sale or transfer of a
substantial  portion of its mortgage  servicing or asset  management  portfolio,
provided  that: (i) the purchaser or transferee  accepting  such  assignment and
delegation (A) shall be satisfactory to the Trustee and the Certificate Insurer,
(B) shall be (I) an established mortgage finance  institution,  bank or mortgage
servicing institution, organized and doing business under the laws of the United
States,  any state  thereof or the District of Columbia,  authorized  under such
laws to  perform  the duties of a servicer  of  mortgage  loans or (II) a Person
resulting from a merger,  consolidation  or succession  that is permitted  under
Section  8.19,  and  (C)  shall  execute  and  deliver  to the  Trustee  and the
Certificate Insurer an agreement,  in form and substance reasonably satisfactory
to the Trustee and the Certificate Insurer, which contains an assumption by such
Person of the due and punctual  performance  and observance of each covenant and
condition  to be  performed  or  observed  by the  Master  Servicer  under  this
Agreement  from and after the date of such  agreement;  (ii) as  evidenced  by a
letter  from each Rating  Agency  delivered  to the Trustee and the  Certificate
Insurer,  each Rating Agency's  rating or ratings of the  Certificates in effect
immediately  prior to such  assignment  and  delegation  will not be  qualified,
downgraded or withdrawn as a result of such assignment and delegation; (iii) the
Master Servicer shall not be released from its obligations  under this Agreement
that arose prior to the effective date of such  assignment and delegation  under
this  Section  8.20(e);  and (iv) the rate at which  the  Servicing  Fee (or any
component  thereof) is  calculated  shall not exceed the rate in effect prior to
such  assignment  and  delegation.   Upon  acceptance  of  such  assignment  and
delegation,  the purchaser or transferee  shall be the successor Master Servicer
hereunder.  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 Trustee and the Certificate Insurer.

     (f) No removal or resignation of the Master Servicer shall become effective
until the Trustee or a successor  Master  Servicer shall have assumed the Master
Servicer's responsibilities and obligations in accordance with this Section.

     (g) Upon removal or resignation of the Master Servicer, the Master Servicer
at its own expense  also shall  promptly  deliver or cause to be  delivered to a
successor servicer or the Trustee all the books and records (including,  without
limitation, records kept in electronic form) that the Master Servicer has




                            84





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.

     (h) Any  collections  then being held by the Master  Servicer  prior to its
removal and 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 successor Master Servicer.

     (i) Upon removal or resignation of the Master Servicer, the Trustee (x) may
solicit bids for a successor  servicer as described  below,  and (y) pending the
appointment of a successor  servicer as a result of soliciting such bids,  shall
serve as  Master  Servicer.  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 has been
designated as an approved  seller-servicer by FNMA or FHLMC for first and second
mortgage  loans and  having  equity of not less than  $1,500,000  (or such lower
level  as may be  acceptable  to the  Certificate  Insurer),  as  determined  in
accordance with generally accepted  accounting  principles and acceptable to the
Certificate Insurer and the Owners of the Class R Certificates (provided that if
the Certificate  Insurer and such Owners cannot agree within a reasonable period
of time as to the acceptability of such successor Master Servicer,  the decision
of the  Certificate  Insurer  shall  control)  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  Servicing  Fee,  together  with  the  other
servicing  compensation in the form of assumption  fees, late payment charges or
otherwise as provided in Sections 8.08 and 8.15; provided,  however, that if the
Trustee acts as successor  Master  Servicer then the Seller agrees to pay to the
Trustee at such time that the Trustee  becomes such successor  Master Servicer a
set-up fee of twenty-five  dollars ($25.00) for each Mortgage Loan then included
in the Trust Estate. The Trustee shall be obligated to serve as successor Master
Servicer  whether or not the fee described in the preceding  sentence is paid by
the  Seller,  but shall in any event be  entitled  to  receive,  and to  enforce
payment of, such fee from the Seller.

     (j) ln 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
Servicing  Fees as servicing  compensation,  together  with the other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.08 and 8.15.  Within thirty days after any such public
announcement,  the Trustee  shall  negotiate  and effect the sale,  transfer and
assignment  of  the  servicing  rights  and  responsibilities  hereunder  to the
qualified  party  submitting the highest  satisfactory  bid as to the price they
will pay to obtain servicing.  The Trustee shall deduct from any sum received by
the Trustee from the successor 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 less any amounts due
the Trustee or the Trust from the Master  Servicer  shall be paid by the Trustee
to the removed Master Servicer at the time of such sale, transfer and assignment
to the successor Master Servicer.

     (k) The Trustee and such successor  Master Servicer shall take such action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession,  including  the  notification  to all  Mortgagors of the transfer of
servicing. The Master Servicer agrees to cooperate with the Trustee and any




                            85





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 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 Collection  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. Subject to subsection (j), if the Master Servicer resigns or is
replaced  hereunder,  the Master  Servicer  agrees to reimburse  the Trust,  the
Owners and the  Certificate  Insurer for the costs and expenses  associated with
the transfer of servicing to the replacement  Master Servicer,  but subject to a
maximum  reimbursement to all such parties in the amount of twenty-five  dollars
($25.00) for each Mortgage Loan then included in the Trust Estate.

     (l) The Trustee or any other successor Master  Servicer,  upon assuming the
duties  of  Master  Servicer  hereunder,  shall  immediately  make all  required
Delinquency Advances and deposit them to the Collection Account 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,
the Trustee shall only be required to make Delinquency  Advances  (including the
Delinquency  Advances  described  in  this  clause  (l))  if,  in the  Trustee's
reasonable good faith  judgment,  such  Delinquency  Advances will ultimately be
recoverable from the Mortgage Loans.

     (m) The  Trustee  shall  give  notice to the  Certificate  Insurer,  to the
Mortgagors, to Moody's and to Standard & Poor's of the transfer of the servicing
to the successor Master Servicer.

     (n) The Trustee shall give notice to the Certificate  Insurer,  the Owners,
the Trustee, the Seller,  Moody's and Standard & Poor's of the occurrence of any
event described in paragraphs (a) or (b) above of which the Trustee is aware.

     Section 8.21  Inspections  by  Certificate  Insurer;  Errors and  Omissions
Insurance.  (a) Upon reasonable notice, the Trustee,  the Certificate Insurer or
any agents thereof may inspect the Master  Servicer's  servicing  operations and
discuss  the  servicing  operations  of the  Master  Servicer  during the Master
Servicer's  normal  business  hours  with  any of  its  officers  or  directors;
provided,  however,  that the 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 Master Servicer.

     (b) The Master Servicer  agrees to maintain  errors and omissions  coverage
and a fidelity bond, each at least to the extent required by Section 305 of Part
I of the FNMA Guide or any successor provision thereof; provided,  however, that
if the  Trustee  shall  become  the Master  Servicer,  any  customary  insurance
coverage  that the  Trustee  maintains  shall be  deemed  sufficient  hereunder;
provided,  further,  that in the event that the fidelity  bond or the errors and
omissions  coverage is no longer in effect, the Trustee shall promptly give such
notice to the  Certificate  Insurer  and the  Owners.  Upon the  request  of the
Trustee or the  Certificate  Insurer,  the  Master  Servicer  shall  cause to be
delivered to such requesting  Person a certified true copy of such fidelity bond
or errors and omissions policy.





                            86





                        ARTICLE IX

                   TERMINATION OF TRUST

     Section 9.01 Termination of Trust.

     The Trust created  hereunder and all obligations  created by this Agreement
will terminate upon the payment to the Owners of all Certificates,  from amounts
other  than those  available  under the  Certificate  Insurance  Policy,  of all
amounts held by the Trustee and  required to be paid to such Owners  pursuant to
this  Agreement  upon the  latest  to occur of (a) the  final  payment  or other
liquidation of the last Mortgage Loan in the Trust Estate,  (b) the  disposition
of all property  acquired in respect of any Mortgage Loan remaining in the Trust
Estate,  (c) at any time when a  Qualified  Liquidation  of both  Mortgage  Loan
Groups  included  within the Trust is  effected as  described  below and (d) the
final  payment to the  Certificate  Insurer of all amounts  then owing to it. To
effect a termination of this Agreement  pursuant to clause (c) above, the Owners
of a majority in Percentage  Interest  represented  by the Class A  Certificates
then Outstanding  shall (i) direct the Trustee on behalf of the Trust to adopt a
plan  of  complete  liquidation  for  each  of  the  Mortgage  Loan  Groups,  as
contemplated  by Section  860F(a)(4) of the Code and (ii) provide to the Trustee
an opinion of counsel  experienced in federal  income tax matters  acceptable to
the Certificate Insurer and the Trustee to the effect that each 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 earlier of (i) 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 Court of Saint James,
living on the date  hereof  and (ii) the  Latest  Possible  Maturity  Date.  The
Trustee shall give written notice of termination of this Agreement to each Owner
in the manner set forth in Section 11.05.

     Section 9.02  Termination Upon Option of Owners of Class R Certificates and
Master  Servicer.  (a) On any Monthly  Remittance  Date on or after the Optional
Termination  Date,  the Class R  Optionholder  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 on terms agreed upon between the Certificate  Insurer and the Class
R  Optionholder  at a price no less  than the  Minimum  Termination  Amount.  In
connection  with such purchase,  the Master  Servicer shall remit to the Trustee
all  amounts  then on  deposit  in the  Collection  Account  for  deposit to the
Distribution Account, which deposit shall be deemed to have occurred immediately
preceding such purchase.  The Master  Servicer shall  indemnify the  Certificate
Insurer for any claims under the Certificate Insurance Policies for the exercise
of such option.

     (b) In addition to the foregoing,  following the Optional Termination Date,
on or after the first Monthly Remittance Date on which the aggregate of the Loan
Balances of the Mortgage  Loans is less than 5% of the Original  Aggregate  Loan
Balance,  the  Master  Servicer  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
terms agreed upon between the Certificate Insurer and the




                            87





Master Servicer,  at a price no less than the Minimum  Termination  Amount.  The
Master Servicer shall indemnify the Certificate Insurer for any claims under the
Certificate Insurance Policies for the exercise of such option.

     (c) In connection with any such purchase,  such Class R Optionholder or the
Master Servicer,  as applicable,  shall adopt and the Trustee shall adopt, as to
the Trust, a plan of complete liquidation for all of the Mortgage Loan Groups as
contemplated by Section  860F(a)(4) of the Code and shall provide to the Trustee
an opinion of counsel  experienced in federal  income tax matters  acceptable to
the Trustee to the effect that such purchase and liquidations constitutes, as to
the Trust, a Qualified Liquidation. In addition, such Class R Optionholder,  the
Master Servicer or the Certificate Insurer, as applicable,  shall provide to the
Trustee an opinion of counsel  acceptable to the Trustee to the effect that such
purchase and liquidation  does not constitute a preference  payment  pursuant to
the United States Bankruptcy Code.

     (d) Promptly  following any purchase  described in this Section  9.02,  the
Trustee will release the Files to the Owners of such Class R Certificates or the
Master Servicer,  as the case may be, or otherwise upon their order, in a manner
similar to that described in Section 8.14 hereof.

     Section 9.03 Termination Auction.

     The Trustee shall, in accordance with the procedures and schedule set forth
in Exhibit K hereto (the "Auction  Procedures") and upon written notice from the
Master Servicer,  make a commercially  reasonable  effort to sell at fair market
value in a  commercially  reasonable  manner  and upon  commercially  reasonable
terms,  by  conducting  an auction (the  "Termination  Auction") of the Mortgage
Loans  remaining in the Trust in order to effect a termination of the Trust on a
date selected by the Trustee (the "Auction Date"), but in any case within ninety
days following the Optional Termination Date. The Seller and the Master Servicer
may, but shall not be required to, bid at the Termination  Auction.  The Trustee
shall be  entitled  to  retain  counsel  of its  choice to  represent  it in the
Termination  Auction, and the fees and expenses of such counsel shall be paid by
the Seller.  The  Trustee  shall sell and  transfer  the  Mortgage  Loans to the
highest bidder therefor at the Termination Auction provided that:

         (1)  the Termination Auction has been conducted
     in accordance with the Auction Procedures;

         (2) the Trustee has  received  good faith bids for the  Mortgage  Loans
     from at  least  two  prospective  purchasers  that  are  considered  by the
     Trustee,  in its sole  discretion,  to be competitive  participants  in the
     market for mortgage  loans  similar to the  Mortgage  Loans and willing and
     able purchasers of the Mortgage Loans; provided,  that at least one of such
     prospective  purchasers  shall  not be the  Seller or an  Affiliate  of the
     Seller;

         (3) a financial advisor selected by the Trustee, the fees of whom shall
     be an expense of the Seller,  as advisor to the Trustee (in such  capacity,
     the "Advisor"), shall have advised the Trustee in writing that at least two
     of such bidders are  participants  in the market for mortgage loans and are
     willing and able to purchase  the  Mortgage  Loans (the  Trustee may in its
     discretion select itself or an affiliate thereof as Advisor);

         (4) the highest bid in respect of the  Mortgage  Loans is not less than
     the aggregate fair market value of the Mortgage Loans (as determined by the
     Trustee in its sole discretion);




                            88





         (5) any bid submitted by the Seller or any  Affiliate  thereof shall be
     independently   verified  and   represented   in  writing  by  a  qualified
     independent  third  party  evaluator  (which may  include the Advisor or an
     investment banking firm) selected by the Trustee and may only be considered
     if such evaluator  determines  that the bid reasonably  represents the fair
     market value of the Mortgage Loans;

         (6) the  highest  bid  would  result in  proceeds  from the sale of the
     Mortgage  Loans  which will be at least  equal to the  Minimum  Termination
     Amount;

         (7) such sale and consequent termination of the Trust must constitute a
     "qualified  liquidation"  of the  Trust  under  Section  860F of the  Code,
     including the requirement that such qualified liquidation take place over a
     period not to exceed 90 days (the Trustee may, in its  discretion,  require
     that the purchaser of such Mortgage  Loans provide an opinion of counsel to
     that effect); and

         (8) the terms of the Termination  Auction must be made available to all
     bidders and must stipulate that the Master  Servicer be retained to service
     the  Mortgage  Loans  on  terms  substantially  similar  to  those  in this
     Agreement.

     Provided  that all of the  conditions  set forth in clauses (1) through (8)
have been met, the Trustee shall sell and transfer the Mortgage  Loans,  without
representation,  warranty or recourse of any kind  whatsoever,  to such  highest
bidder in accordance  with and upon  completion of the Auction  Procedures.  The
Trustee  shall  deposit  the  purchase  price  for  the  Mortgage  Loans  in the
Distribution  Account at least one Business Day prior to the fourth Distribution
Date  following  the Optional  Termination  Date.  In the event that any of such
conditions  are not met or such  highest  bidder fails or refuses to comply with
any of the Auction Procedures, the Trustee shall decline to consummate such sale
and transfer.  In such case, the Termination  Auction shall be concluded and the
Trustee  shall be under no further  duty to  solicit  bids for or  otherwise  to
attempt to sell the Mortgage  Loans.  The Master  Servicer  shall  indemnify the
Certificate  Insurer for any claim under the Certificate  Insurance Policies due
to the exercise of this sale right.

     Section 9.04 Termination Upon Loss of REMIC Status.

     (a) Following a final determination by the Internal Revenue Service or by a
court of  competent  jurisdiction,  in either case from which no appeal is taken
within the permitted time for such appeal or, if any appeal is taken,  following
a final  determination of such appeal from which no further appeal can be taken,
to the  effect  that the Trust  does not and will no longer  qualify  as a REMIC
pursuant to Section 860D of the Code (the "Final Determination"), at any time on
or after the date which is 30 calendar days following  such Final  Determination
(i) the Certificate Insurer or the Owners of a majority in Percentage  Interests
represented by the Class A Certificates then Outstanding with the consent of the
Certificate  Insurer  may direct  the  Trustee on behalf of the Trust to adopt a
plan of complete liquidation,  as contemplated by Section 860F(a)(4) of the Code
or (ii) the Master Servicer or the Certificate Insurer may notify the Trustee of
the Master Servicer's or the Certificate Insurer's, as applicable, determination
to purchase from the Trust all (but not fewer than all)  Mortgage  Loans and all
property  theretofore acquired by foreclosure,  deed in lieu of foreclosure,  or
otherwise  then remaining in the Trust Estate at a price equal to the sum of (w)
the greater of (I) 100% of the aggregate  Loan Balances of the Mortgage Loans as
of the day of  purchase  minus  amounts  remitted  from the  Collection  Account
representing collections of




                            89





principal on the Mortgage Loans during the current Due Period, and (II) the fair
market value of such Mortgage Loans  (disregarding  accrued  interest),  (x) one
month's interest on such amount computed at the Adjusted  Pass-Through Rate, (y)
the  aggregate  amount of any  unreimbursed  Delinquency  Advances and Servicing
Advances and the interest  portion of any Delinquency  Advances which the Master
Servicer has theretofore  failed to remit and (z) any Reimbursement  Amounts due
and owing to the Certificate Insurer.

     Upon  receipt of such  direction  or notice,  the Trustee  shall notify the
Owners  of the  Class R  Certificates  of such  election  to  liquidate  or such
determination to purchase,  as the case may be (the "Termination  Notice").  The
Owners of a majority of the  Percentage  Interests  of the Class R  Certificates
then Outstanding may, within 60 days from the date of receipt of the Termination
Notice (the "Purchase Option Period"), at their option,  purchase from the Trust
all (but not  fewer  than  all)  Mortgage  Loans  and all  property  theretofore
acquired  by  foreclosure,  deed in  lieu  of  foreclosure,  or  otherwise  then
remaining in the Trust Estate at a purchase  price equal to the  aggregate  Loan
Balances of all  Mortgage  Loans as of the date of such  purchase,  plus (a) one
month's  interest  on such amount at the  Adjusted  Pass-Through  Rate,  (b) the
aggregate amount of any unreimbursed Delinquency Advances and Servicing Advances
and (c) the  interest  portion  of any  Delinquency  Advances  which the  Master
Servicer has theretofore failed to remit. If, during the Purchase Option Period,
the Owners of the Class R Certificates  have not exercised the option  described
in the immediately preceding paragraph, then upon the expiration of the Purchase
Option  Period  (i) in the  event  that  neither  the  Master  Servicer  nor the
Certificate  Insurer have elected to purchase  the Mortgage  Loans,  the Trustee
shall sell the Mortgage Loans and distribute the proceeds of the  liquidation of
the Trust Estate, each in accordance with the plan of complete liquidation, such
that, if so directed,  the liquidation of the Trust Estate,  the distribution of
the proceeds of the  liquidation  and the termination of this Agreement occur no
later  than the close of the 60th  day,  or such  later  day as the  Certificate
Insurer  or the  Owners  of the Class A  Certificates  with the  consent  of the
Certificate  Insurer shall permit or direct in writing,  after the expiration of
the Purchase Option Period and (ii) in the event that the Master Servicer or the
Certificate  Insurer, as applicable,  has given the Trustee notice of the Master
Servicer's  or the  Certificate  Insurer's  determination  to purchase the Trust
Estate,  the Master Servicer or the Certificate  Insurer shall,  within 60 days,
purchase  all  (but  not  fewer  than  all)  Mortgage  Loans  and  all  property
theretofore  acquired by  foreclosure,  deed in lieu of foreclosure or otherwise
then  remaining  in the Trust  Estate for the price  calculated  as described in
clause (ii) of the first paragraph of this Section  9.04(a).  In connection with
such purchase,  the Master  Servicer shall remit to the Trustee all amounts then
on deposit in the Collection  Account for deposit to the  Distribution  Account,
which  deposit  shall be  deemed to have  occurred  immediately  preceding  such
purchase.

     (b)  Following  a Final  Determination,  the  Owners of a  majority  of the
Percentage  Interests of the Class R Certificates then Outstanding may, at their
option and upon  delivery  to the  Certificate  Insurer of an opinion of counsel
experienced in federal income tax matters acceptable to the Certificate  Insurer
selected  by the  Owners of the Class R  Certificates,  which  opinion  shall be
reasonably satisfactory in form and substance to the Certificate Insurer, to the
effect that the effect of the Final  Determination is to increase  substantially
the  probability  that the gross  income of the Trust will be subject to federal
taxation,  purchase from the Trust all (but not fewer than all)  Mortgage  Loans
and  all  property  theretofore  acquired  by  foreclosure,   deed  in  lieu  of
foreclosure, or otherwise then remaining in the Trust Estate at a purchase price
equal to the  aggregate  Loan  Balances of all Mortgage  Loans as of the date of
such  purchase,  plus (a) one month's  interest  on such amount  computed at the
Adjusted Pass-Through Rate, (b) the aggregate amount of unreimbursed Delinquency
Advances  and (c)  any  Delinquency  Advances  which  the  Master  Servicer  has
theretofore  failed to remit and any  Reimbursement  Amounts due the Certificate
Insurer.  In connection  with such purchase,  the Master Servicer shall remit to
the Trustee all amounts then on deposit




                            90





in the Collection Account for deposit to the Distribution Account, which deposit
shall be  deemed to have  occurred  immediately  preceding  such  purchase.  The
foregoing opinion shall be deemed  satisfactory  unless the Certificate  Insurer
gives the  Owners  of a  majority  of the  Percentage  Interests  of the Class R
Certificates  notice that such opinion is not  satisfactory  within  thirty days
after receipt of such opinion. In connection with any such purchase, such Owners
shall direct the Trustee to adopt a plan of complete liquidation as contemplated
by Section 860F(a)(4) of the Code and 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.

     Section 9.05 Disposition of Proceeds.

     The Trustee  shall,  upon  receipt  thereof,  deposit  the  proceeds of any
liquidation of the Trust Estate pursuant to this Article IX to the  Distribution
Account;   provided,   however,  that  any  amounts  representing   unreimbursed
Delinquency  Advances and Servicing  Advances  theretofore  funded by the Master
Servicer  from the Master  Servicer's  own funds shall be paid by the Trustee to
the Master Servicer from the proceeds of the Trust Estate.


                         ARTICLE X

                        THE TRUSTEE

     Section 10.01     Certain Duties and Responsibilities.

     (a) The Trustee (i)  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 the
banking  institution that is the Trustee shall serve as the Trustee at all times
under this  Agreement,  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.

     (b) Notwithstanding  the appointment of the Master Servicer hereunder,  the
Trustee is hereby  empowered  to perform the duties of the Master  Servicer,  it
being expressly  understood,  however,  that the foregoing describes a power and
not an obligation of the Trustee,  and that all parties hereto agree that, prior
to any termination of the Master Servicer,  the Master Servicer and, thereafter,
the Trustee or any other  successor  Master  Servicer shall perform such duties.
Specifically,  and not in  limitation of the  foregoing,  the Trustee shall upon
termination or resignation of the Master  Servicer,  and pending the appointment
of any other Person as successor Master Servicer, have the power and duty during
its performance as successor Master Servicer:

       (i) to collect Mortgagor payments;

      (ii) to foreclose on defaulted Mortgage Loans;





                            91





     (iii) To  enforce  due-on-sale  clauses  and to enter into  assumption  and
           substitution agreements as permitted by Section 8.12 hereof;

      (iv) to deliver instruments of satisfaction
           pursuant to Section 8.14;

       (v) to enforce the Mortgage Loans; and

      (vi) to make Delinquency Advances and Servicing
           Advances and to pay Compensating Interest.

     (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 subsection (a) of this
           Section;

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

     (iii) the Trustee  shall not be liable with  respect to any action taken or
           omitted  to be  taken  by it in good  faith  in  accordance  with any
           direction given pursuant to Section 6.11.

     (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. 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  under  this
Agreement,  except  during  such  time,  if any,  as the  Trustee  shall  be the
successor to, and be vested with the rights,  duties,  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  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.





                            92





     (h) Upon the  direction  of the  Certificate  Insurer,  the Trustee  hereby
agrees to oppose any attempt to treat the Mortgage  Loans as the property of the
estate of Companion Mortgage Corporation, the Master Servicer or the
Depositor.

     Section 10.02 Removal of Trustee for Cause.

     (a) The Trustee may be removed  pursuant to  paragraph  (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 hereto
     on any Distribution  Date amounts  available for distribution in accordance
     with the terms hereof;  provided,  however,  that any such failure which is
     due to circumstances beyond the control of the Trustee shall not be a cause
     for removal hereunder; or

         (2) the Trustee shall breach or fail in the performance of 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, the Certificate
     Insurer,  or by the  Owners  of at least  25% of the  aggregate  Percentage
     Interests in the Trust Estate  represented by the Class A Certificates then
     Outstanding,  or, if there are no Class A Certificates then Outstanding, by
     such Percentage  Interests  represented by Class R Certificates,  a written
     notice  specifying  such failure or breach and requiring it to be remedied;
     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 75 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.

     The Depositor shall give to the Certificate Insurer, Moody's and Standard &
Poor's  notice of the  occurrence  of any such event of which the  Depositor  is
aware.





                            93





     (b) If any event described in paragraph (a) occurs and is continuing,  then
and in every  such  case (i) the  Certificate  Insurer  or (ii)  with the  prior
written  consent (which shall not be  unreasonably  withheld) of the Certificate
Insurer,  the Master  Servicer  and the Owners of a majority  of the  Percentage
Interests  represented  by the Class A  Certificates  or if there are no Class A
Certificates  then  Outstanding  by such  majority of the  Percentage  Interests
represented by the Class R Certificates, may, whether or not the Trustee resigns
pursuant to Section 10.09(b) hereof,  concurrently  with the giving of notice to
the  Trustee,  and without  delaying the 30 days  required  for notice  therein,
appoint a successor Trustee pursuant to the terms of Section 10.09 hereof.

     (c) To the extent of any costs  incurred in removing the Trustee  which are
not recovered from the former  Trustee,  such costs will be payable  pursuant to
Section 2.05 hereof.

     Section 10.03     Certain Rights of the Trustee.

     Except as otherwise provided in Section 10.01 hereof:

     (a) the Trustee  may rely and shall be  protected  in acting or  refraining
from  acting  based 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 Depositor,  the Seller, the Certificate
Insurer,  or the Owners of any Class of Certificates  mentioned  herein shall be
sufficiently 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  (selected  in good  faith by the  Trustee)  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,  attorneys
or custodians;





                            94





     (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;

     (i) the right of the Trustee to perform any discretionary act enumerated in
this  Agreement  shall not be construed as a duty,  and the Trustee shall not be
answerable  for  other  than  its  negligence  or  willful   misconduct  in  the
performance of such act;

     (j)  pursuant  to the  terms of this  Agreement,  the  Master  Servicer  is
required to furnish to the Trustee from time to time certain  information and to
make various calculations which are relevant to the performance of the Trustee's
duties under this Agreement. The Trustee shall be entitled to rely in good faith
on any such  information  and  calculations  in the  performance  of its  duties
hereunder,  (i) unless and until an Authorized Officer of the Trustee has actual
knowledge,  or is  advised by any Owner of a  Certificate  (either in writing or
orally with prompt written or facsimile confirmation),  that such information or
calculations  is or are  incorrect,  or (ii) unless there is a manifest error in
any such information; and

     (k) the Trustee shall not be required to give any bond or surety in respect
of the  execution  of the Trust  Estate  created  hereby or the  powers  granted
hereunder.

     Section 10.04     Not Responsible for Recitals or
Issuance of Certificates.

     The recitals and representations  contained herein and in the Certificates,
except any such recitals and representations  relating to the Trustee,  shall be
taken  as  the   statements  of  the  Depositor  and  the  Trustee   assumes  no
responsibility for their correctness.  The Trustee makes no representation as to
the validity or  sufficiency  of this  Agreement,  of the  Certificates,  or any
Mortgage  Loan  or  document  related  thereto  other  than as to  validity  and
sufficiency of its authentication of the Certificates.  The Trustee shall not be
accountable  for  the  use  or  application  by  the  Depositor  of  any  of the
Certificates  or of  the  proceeds  of  such  Certificates,  or for  the  use or
application  of any  funds  paid to the  Depositor,  the  Seller  or the  Master
Servicer in respect of the Mortgage  Loans or deposited  into or withdrawn  from
the Collection Account by the Depositor,  the Master Servicer or the Seller, and
shall have no responsibility for filing any financing or continuation  statement
in any  public  office at any time or  otherwise  to  perfect  or  maintain  the
perfection of any security interest or lien or to prepare or file any Securities
and Exchange  Commission filings for the Trust or to record this Agreement.  The
Trustee  shall not be  required  to take  notice or be deemed to have  notice or
knowledge of any default unless an Authorized  Officer of the Trustee shall have
received  written notice thereof or an Authorized  Officer has actual  knowledge
thereof.  In the absence of receipt of such notice, the Trustee may conclusively
assume that no default has occurred.

     Section 10.05     May Hold Certificates.

     The Trustee,  any Paying Agent,  Registrar 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, any Paying Agent, Registrar or such other agent.








                            95





     Section 10.06     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.

     Section 10.07     Compensation and Reimbursement; No
Lien for Fees.

     The Trustee  shall  receive  compensation  for fees and  reimbursement  for
expenses  pursuant to Section  2.05,  Section  7.03(c)(iii)(B)  and Section 7.06
hereof.  The Trustee  shall have no lien on the Trust  Estate for the payment of
such fees and expenses.

     Section 10.08     Corporate Trustee Required;
Eligibility.

     There  shall  at  all  times  be  a  Trustee  hereunder  which  shall  be a
corporation  or  association  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
$50,000,000  subject to  supervision  or  examination  by the  United  States of
America, acceptable to the Certificate Insurer and having a deposit rating of at
least A- from  Standard & Poor's (or such lower rating as may be  acceptable  to
Standard & Poor's) and A2 by Moody's (or such lower rating as may be  acceptable
to Moody's).  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 Depositor
with  the  consent  of the  Certificate  Insurer  (which  consent  shall  not be
unreasonably withheld) or of the Certificate Insurer,  resign immediately in the
manner and with the effect hereinafter specified in this Article X.

     Section 10.09     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 X shall become  effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

     (b) The Trustee, or any trustee or trustees hereafter appointed, may resign
at any time by giving written  notice of resignation to the Master  Servicer and
by mailing notice of resignation by first-class  mail,  postage prepaid,  to the
Certificate Insurer and the Owners at their addresses appearing on the Register;
provided,  that the Trustee  cannot resign solely for the failure to receive the
Trustee Fee. A copy of such notice shall be sent by the resigning Trustee to the
Rating Agencies. Upon receiving notice of resignation, the Master Servicer shall
promptly appoint a successor  trustee or trustees  acceptable to the Certificate
Insurer 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,  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




                            96





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. A
copy of any such petition  shall be promptly  delivered to the Master  Servicer.
Such court may thereupon,  after such notice,  if any, as it may deem proper and
appropriate, appoint a successor trustee.

     (c) If at any time the Trustee  shall cease to be  eligible  under  Section
10.08  hereof and shall fail to resign  after  written  request  therefor by the
Master Servicer or by the Certificate  Insurer,  the Certificate  Insurer or the
Master Servicer with the written  consent of the Certificate  Insurer may remove
the  Trustee  and  appoint a successor  trustee  acceptable  to the  Certificate
Insurer by written instrument, in duplicate,  executed on behalf of the Trust by
an Authorized  Officer of the Depositor,  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 the
Class A Certificates with the consent of the Certificate  Insurer,  or, if there
are no Class A Certificates then Outstanding, by such majority of the Percentage
Interests  represented by the Class R  Certificates,  may at any time remove the
Trustee and appoint a successor trustee acceptable to the Certificate Insurer by
delivering to the Trustee to be removed,  to the successor trustee so appointed,
to the Depositor,  to the Master Servicer and to the Certificate Insurer, copies
of the record of the act taken by the Owners,  as provided for in Section  11.03
hereof.

     (e) If the Trustee fails to perform its duties in accordance with the terms
of this Agreement,  or becomes ineligible  pursuant to Section 10.08 to serve as
Trustee,  the Certificate Insurer may remove the Trustee and appoint a successor
trustee by written instrument, in triplicate,  signed by the Certificate Insurer
duly authorized, one complete set of which instruments shall be delivered to the
Depositor,  one complete set to the Trustee so removed,  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
Master  Servicer shall promptly  appoint a successor  trustee  acceptable to the
Certificate  Insurer.  If within  one year after  such  resignation,  removal or
incapability  or the  occurrence of such vacancy,  a successor  trustee shall be
appointed by act of the  Certificate  Insurer or the Owners of a majority of the
Percentage  Interests  represented by the Class A Certificates  then Outstanding
with the consent of the Certificate  Insurer, the successor trustee so appointed
shall  forthwith  upon its acceptance of such  appointment  become the successor
trustee and supersede the successor trustee appointed by the Master Servicer. If
no successor  trustee shall have been so appointed by the Master Servicer or the
Owners and shall have accepted  appointment in the manner hereinafter  provided,
any Owner may, on behalf of himself and all others similarly situated,  petition
any court of competent  jurisdiction for the appointment of a successor trustee.
Such court may thereupon,  after such notice,  if any, as it may deem proper and
prescribe, appoint a successor trustee.

     (g) The  Depositor  shall  give  notice of any  removal  of the  Trustee by
mailing  notice of such  event by  first-class  mail,  postage  prepaid,  to the
Certificate Insurer, to the Rating Agencies and 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.







                            97





     Section 10.10     Acceptance of Appointment by
Successor Trustee.

     Every successor trustee appointed hereunder shall execute,  acknowledge and
deliver to the Depositor 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
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  Depositor 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
Depositor 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.

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section,  the Successor  Trustee shall mail notice thereof by first-class  mail,
postage  prepaid,  to the  Owners at their  last  addresses  appearing  upon the
Register.

     No successor  trustee  shall accept its  appointment  unless at the time of
such  acceptance  such  successor  shall be qualified  and  eligible  under this
Article X.

     Section 10.11     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 X. 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 10.12 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 Tax Matters  Person,  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) As required by law or upon request of the Tax Matters Person and except
as otherwise  specifically  set forth in subsection (a) above, the Trustee shall
prepare and timely  file all reports  required to be filed by the Trust with any
federal, state or local governmental authority having jurisdiction over




                            98





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
Trustee shall report to Owners,  if required,  with respect to the allocation of
expenses  pursuant to Section 212 of the Code.  The  Trustee  shall  collect any
forms or reports from the Owners it determines to be required  under  applicable
federal, state and local tax laws.

     Section 10.13     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 the
Certificate Insurer, the Depositor, the Seller, the Master Servicer 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,  its  directors,  officers,
employees  or  agents or any such  Person  against  any  liability  which  would
otherwise be imposed by reason of negligent action,  negligent failure to act or
willful  misconduct  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 the  Distribution  Account (except for any losses on obligations on which the
bank serving as Trustee is the obligor). In addition, the Depositor,  the Seller
and the Master  Servicer  covenant and agree to indemnify the Trustee,  and when
the Trustee is acting as Master Servicer, the Master Servicer, from, and hold it
harmless against, any and all losses,  liabilities,  damages, claims or expenses
(including  legal fees and  expenses)  of  whatsoever  kind arising out of or in
connection  with the  performance  of its  duties  hereunder  other  than  those
resulting  from the  negligence  or bad faith of the Trustee  and the  Depositor
shall pay all  amounts not  otherwise  paid  pursuant to Sections  2.05 and 7.06
hereof. 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 10.14     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 Mortgaged  Property may at the time be located,  the
Master  Servicer and the Trustee  acting  jointly shall have the power and shall
execute and deliver all  instruments to appoint one or more Persons  approved by
the Trustee  and  reasonably  acceptable  to the  Certificate  Insurer 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, such title to the Trust Estate, or any part thereof, and,
subject to the other  provisions  of this Section  10.14,  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 8.20(a) shall have occurred and be
continuing,  the  Trustee,  subject to  reasonable  approval of the  Certificate
Insurer,  alone shall have the power to make such appointment.  No co-Trustee or
separate Trustee hereunder shall be required to meet the terms of eligibility as
a  successor  trustee  under  Section  10.08  and no  notice  to  Owners  of the
appointment  of any  co-Trustee  or separate  Trustee  shall be  required  under
Section 10.09.





                            99





     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  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,  the  Certificate  Insurer and the Trustee
     acting  jointly  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 10.14. 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 XI

                       MISCELLANEOUS

     Section 11.01     Compliance Certificates and
Opinions.

     Upon  any  application  or  request  by  the  Depositor,  the  Seller,  the
Certificate  Insurer or the Owners to the  Trustee to take any action  under any
provision of this Agreement,  the Depositor, the Seller, the Certificate Insurer
or the Owners,  as the case may be, shall  furnish to the Trustee a  certificate
stating that




                            100





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  such  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  (including one furnished  pursuant to specific  requirements  of
this Agreement relating to a particular application or request) shall include:

         (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 in all material respects.

     Section 11.02 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 or opinion of an Authorized  Officer of the Trustee may be
based, insofar as it relates to legal matters, upon a certificate or opinion of,
or representations by, counsel,  unless such Authorized Officer knows, or in the
exercise of  reasonable  care should know,  that the  certificate  or opinion or
representations  with  respect  to the  matters  upon which his  certificate  or
opinion is based are erroneous. Any such certificate or opinion 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 Depositor,  the Seller or the Master
Servicer,  stating that the information  with respect to such factual matters is
in the possession of the Depositor,  the Seller or the Master  Servicer,  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.





                            101





     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 11.03     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,  to the Depositor.  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 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 11.04     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, the
Certificate  Insurer,  the Depositor or 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 the Corporate Trust Office.

     Section 11.05     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




                            102





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.  Notwithstanding the
foregoing,  if the  Master  Servicer  is  removed  or  resigns  or the  Trust is
terminated,  notice  of any  such  events  shall be made by  overnight  courier,
registered mail or telecopy followed by a telephone call.

     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
shall be satisfactory  to the Trustee shall be deemed to be a sufficient  giving
of such notice.

     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 11.06     Rules by Trustee.

     The Trustee may make reasonable rules for any meeting of Owners.

     Section 11.07     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 11.08 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 11.09 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 11.10     Legal Holidays.

     In any case where the date of any Monthly Remittance Date, any Distribution
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




                            103





(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 Monthly Remittance Date, such Distribution 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 11.11 Governing Law; Submission to
Jurisdiction.

     (a) In view of the fact that  Owners are  expected to reside in many states
and outside the United States and the desire to establish  with  certainty  that
this Agreement  will be governed by and construed and  interpreted in accordance
with the law of a state having a well-developed body of commercial and financial
law relevant to transactions of the type contemplated herein, 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, without giving effect to the conflicts of law principles thereof.

     (b) The parties hereto hereby irrevocably submit to the jurisdiction of the
United States District Court for the Southern District of New York and any court
in the State of New York  located  in the City and  County of New York,  and any
appellate  court from any thereof,  in any action,  suit or  proceeding  brought
against  them  or in  connection  with  this  Agreement  or any  of the  related
documents  or the  transactions  contemplated  hereunder or for  recognition  or
enforcement  of any  judgment,  and the parties  hereto hereby  irrevocably  and
unconditionally  agree  that  all  claims  in  respect  of any  such  action  or
proceeding  may be heard or  determined  in such New York State court or, to the
extent  permitted by law, in such federal court. The parties hereto agree that a
final  judgment in any such action,  suit or proceeding  shall be conclusive and
may be enforced in other  jurisdictions  by suit on the judgment or in any other
manner  provided by law. To the extent  permitted by applicable law, the parties
hereto  hereby  waive and agree not to assert by way of motion,  as a defense or
otherwise  in any such  suit,  action or  proceeding,  any claim  that it is not
personally subject to the jurisdiction of such courts,  that the suit, action or
proceeding  is brought  in an  inconvenient  forum,  that the venue of the suit,
action or  proceeding  is improper or that the related  documents or the subject
matter thereof may not be litigated in or by such courts.

     (c) Each of the  Depositor,  the  Seller  and the  Master  Servicer  hereby
irrevocably  appoints and designates the Trustee as its true and lawful attorney
and duly  authorized  agent for  acceptance  of  service of legal  process  with
respect to any action,  suit or  proceeding  set forth in paragraph  (b) hereof.
Each of the Seller and the Master  Servicer  agrees that service of such process
upon the Trustee shall constitute personal service of such process upon it.

     (d) Nothing  contained in this Agreement shall limit or affect the right of
the Depositor, the Seller, the Master Servicer or the Certificate Insurer or any
third-party  beneficiary hereunder,  as the case may be, to serve process in any
other manner permitted by law or to start legal  proceedings  relating to any of
the Mortgage Loans against any Mortgagor in the courts of any jurisdiction.









                            104





     Section 11.12 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 11.13     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 on
the part of the  Trustee  acting on behalf of the Trust 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  applicable  law, be  amortized,  prorated,  allocated  and spread
throughout the full term of such Certificates.

     Section 11.14     Amendment.

     (a) The Trustee, the Depositor,  the Seller and the Master Servicer may, at
any time and from time to time,  and  without  notice to or the  consent  of the
Owners but with the consent of the  Certificate  Insurer,  amend this Agreement,
subject to the  provisions  of Sections  11.16 and 11.17 and the  Trustee  shall
consent to such amendment, for the purpose of (i) curing any ambiguity or error,
correcting or supplementing  any provision hereof which may be inconsistent with
any other provision hereof, to evidence a succession to the Master Servicer,  or
adding 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 Class R Certificate as a result of the ownership of any
Class R Certificate by a Disqualified Organization,  removing the restriction on
transfer set forth in Section  5.08(b) hereof or (iii) to the extent  necessary,
complying  with the  requirements  of the Code and the  regulations  proposed or
promulgated  thereunder  including any  amendments  necessary to maintain  REMIC
status or avoiding,  or minimizing the risk of, the imposition of any tax on the
Trust  Estate  under the Code that  would be a claim  against  the assets in the
Trust Estate,  or (iv) for any other purpose,  provided that in the case of this
clause (iv) the Person  requesting  such  amendment  delivers  (A) an opinion of
counsel  acceptable  to the  Trustee  and  the  Certificate  Insurer  that  such
amendment will not adversely  affect in any material respect the interest of the
Owners and (B) such  amendment  will not result in a withdrawal  or reduction of
the  rating  of the  Class A  Certificates  without  regard  to the  Certificate
Insurance  Policies.  Notwithstanding  anything to the contrary herein,  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) which  affects  in any the manner the
terms or provisions of the Certificate  Insurance  Policy without the consent of
not less than a  majority  of the  aggregate  Class  Certificate  Balance of the
Classes of Certificates affected by such amendment, or




                            105





(c) reduce the aforesaid  percentages required to consent to any such amendments
without the consent of the Owners of all Certificates then outstanding.

     (b) Promptly after the execution of any such  amendment,  the Trustee shall
furnish written notification of the substance of such amendment to each Owner in
the manner set forth in Section 11.05, and to the Rating Agencies.

     (c) The Certificate  Insurer and the Rating Agencies 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.

     Section 11.15 Paying Agent; Appointment and
Acceptance of Duties.

     The Trustee is hereby  appointed  Paying Agent. The Trustee may, subject to
the eligibility  requirements for the Trustee set forth in Section 10.08 hereof,
appoint one or more other Paying Agents or successor Paying Agents.

     Each Paying Agent,  immediately  upon such  appointment,  shall signify its
acceptance of the duties and  obligations  imposed upon it by this  Agreement by
written instrument of acceptance deposited with the Trustee.

     Each such Paying Agent other than the Trustee  shall execute and deliver to
the  Trustee an  instrument  in which such  Paying  Agent  shall  agree with the
Trustee, subject to the provisions of Section 6.02, that such Paying Agent will:

     (a)  allocate  all  sums  received  for   distribution  to  the  Owners  of
Certificates  of each  Class for  which it is  acting  as  Paying  Agent on each
Distribution Date among such Owners in the proportion  specified by the Trustee;
and

     (b) hold all  sums  held by it for the  distribution  of  amounts  due with
respect to the  Certificates  in trust for the  benefit  of the Owners  entitled
thereto until such sums shall be paid to such Owners or otherwise disposed of as
herein provided and pay such sums to such Persons as herein provided.

     Any Paying  Agent  other  than the  Trustee  may at any time  resign and be
discharged of the duties and obligations  created by this Agreement by giving at
least sixty (60) days written  notice to the Trustee.  Any such Paying Agent may
be removed at any time by an instrument  filed with such Paying Agent and signed
by the Trustee.

     In the event of the  resignation  or removal of any Paying Agent other than
the Trustee such Paying Agent shall pay over, assign and deliver any moneys held
by it as Paying  Agent to its  successor,  or if there be no  successor,  to the
Trustee.

     Upon the appointment, removal or notice of resignation of any Paying Agent,
the  Trustee  shall  notify the  Certificate  Insurer  and the Owners by mailing
notice thereof at their addresses appearing on the Register.






                            106





     Section 11.16     REMIC Status.

     (a) The  parties  hereto  intend  that the Trust  constitute,  and that the
affairs  of the  Trust  shall  be  conducted  so as to  qualify  as,  a REMIC in
accordance  with the REMIC  Provisions.  In furtherance of such  intention,  the
Trustee or such other person  designated  pursuant to Section 11.18 hereof shall
act as agent for the Trust and as "tax matters  person" (as defined in the REMIC
Provisions) for the Trust and in such capacity it shall: (i) prepare or cause to
be prepared and filed, in a timely manner,  annual tax returns and any other tax
return required to be filed by the Trust established  hereunder using a calendar
year as the taxable year for the Trust established hereunder;  (ii) in the first
such  tax  return,  make  (or  cause to be  made)  an  election  satisfying  the
requirements  of the REMIC  Provisions,  on behalf  of the  Trust,  for it to be
treated as a REMIC;  (iii)  prepare and  forward,  or cause to be  prepared  and
forwarded,  to the Owners all information,  reports or tax returns required with
respect to the Trust as,  when and in the form  required  to be  provided to the
Owners, and to the Internal Revenue Service and any other relevant  governmental
taxing  authority  in  accordance  with  the  REMIC  Provisions  and  any  other
applicable   federal,   state  or  local  laws,   including  without  limitation
information reports relating to "original issue discount" as defined in the Code
based upon the  prepayment  assumption and calculated by using the "Issue Price"
(within  the  meaning of Section  1273 of the Code) of the  Certificates  of the
related  Class;  (iv) not take any action or omit to take any action  that would
cause the termination of the REMIC status of the Trust, except as provided under
this  Agreement;  (v)  represent  the Trust in any  administrative  or  judicial
proceedings  relating  to an  examination  or audit by any  governmental  taxing
authority,  request an  administrative  adjustment  as to a taxable  year of the
Trust,  enter into settlement  agreements with any  governmental  taxing agency,
extend any statute of  limitations  relating  to any tax item of the Trust,  and
otherwise act on behalf of the Trust or any REMIC therein in relation to any tax
matter involving the Trust or any REMIC therein;  (vi) comply with all statutory
or regulatory  requirements with regard to its conduct of activities pursuant to
the foregoing  clauses of this Section  11.16,  including,  without  limitation,
providing all notices and other  information to the Internal Revenue Service and
Owners of Class R Certificates  required of a "tax matters  person"  pursuant to
subtitle  F of the Code and the  Treasury  Regulations  thereunder;  (vii)  make
available  information  necessary for the  computation of any tax imposed (A) on
transferors of residual interests to certain  Disqualified  Organizations or (B)
on  pass-through  entities,  any  interest  in which  is held by a  Disqualified
Organization;  and  (viii)  acquire  and hold the Tax  Matters  Person  Residual
Interest.  The  obligations of the Trustee or such other  designated Tax Matters
Person pursuant to this Section 11.16 shall survive the termination or discharge
of this Agreement.

     (b) The Seller, the Depositor, the Trustee and the Master Servicer covenant
and agree for the benefit of the Owners and the Certificate  Insurer (i) to take
no action which would result in the termination of "REMIC" status for the Trust,
(ii) not to engage in any  prohibited  transaction",  as such term is defined in
Section  860F(a)(2) of the Code,  subject to the exceptions set forth in Section
860F(a)(5)  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.

     (c) The Trust shall,  for federal income tax purposes,  maintain books on a
calendar year basis and report income on an accrual basis.

     (d)  Except  as  otherwise  permitted  by  Section  7.05(b),  no  Permitted
Investment shall be sold prior to its stated maturity (unless sold pursuant to a
plan of liquidation in accordance with Article IX hereto).





                            107





     (e) Neither the Depositor,  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,   other  than  as  expressly
contemplated by this Agreement.

     (f)  Notwithstanding  the  foregoing  clauses  (d) and  (e),  the  Trustee,
Depositor,  Master Servicer or 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  acceptable to the
Certificate Insurer to the effect that such transaction does not result in a tax
imposed on the  Trustee or cause a  termination  of REMIC  status for the Trust;
provided,  however,  that such  transaction  is otherwise  permitted  under this
Agreement.

     (g) The Master Servicer,  Trustee and Tax Matters Person agree to indemnify
the Trust for any tax imposed on the Trust as a result of their negligence.

     Section 11.17 Additional Limitation on Action and
Imposition of Tax.

     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  acceptable to the Certificate  Insurer to the effect
that such  transaction  does not result in a tax imposed on the Trust or cause a
termination  of REMIC  status  for the  Trust,  (i) sell any assets in the Trust
Estate  (notwithstanding  the repurchase  pursuant to a breach of representation
and warranty),  (ii) accept any  contribution of assets after the Startup Day or
(iii) agree to any modification of this Agreement. To the extent that sufficient
amounts cannot be so retained to pay or provide for the payment of such tax, the
Trustee  is  hereby   authorized  to  and  shall  segregate,   into  a  separate
non-interest   bearing  account,   the  net  income  from  any  such  Prohibited
Transactions of the Trust and use such income, to the extent  necessary,  to pay
such tax;  provided  that,  to the  extent  that any such  income is paid to the
Internal Revenue  Service,  the Trustee shall retain an equal amount from future
amounts otherwise  distributable to the Owners of Class R Certificates and shall
distribute  such retained  amounts to the Owners of Class A Certificates  to the
extent  they  are  fully  reimbursed  and  then  to the  Owners  of the  Class R
Certificates.   If  any  tax,  including  interest,  penalties  or  assessments,
additional  amounts or additions to tax, is imposed on the Trust, such tax shall
be charged against amounts otherwise  distributable to the Owners of the Class R
Certificates  on a pro rata basis  unless  otherwise  paid  pursuant  to Section
11.16(g)  hereof.  The  Trustee is hereby  authorized  to and shall  retain from
amounts  otherwise  distributable  to the  Owners  of the  Class R  Certificates
sufficient funds to pay or provide for the payment of, and to actually pay, such
tax as is legally owed by the Trust unless  otherwise  paid  pursuant to Section
11.16(g)  hereof (but such  authorization  shall not  prevent  the Trustee  from
contesting any such tax in appropriate  proceedings,  and withholding payment of
such tax, if permitted by law, pending the outcome of such proceedings).

     Section 11.18 Appointment of Tax Matters Person.

     A Tax Matters  Person will be  appointed  for the Trust 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 Tax Matters
Person  for  the  Trust  shall  be the  Trustee  as  long  as it  owns a Class R
Certificate. If the Trustee does not own a Class R Certificate,  the Tax Matters
Person may be any other  entity  that owns a Class R  Certificate  and accepts a
designation hereunder as Tax Matters Person by delivering an affidavit in the




                            108





form of Exhibit H. The  Trustee  shall  notify any  subsequent  Trustee  and the
Master Servicer in writing of the name and address of another person who accepts
a designation as Tax Matters Person hereunder.

     Section 11.19 The Certificate Insurer.

     Any right conferred to the Certificate Insurer hereunder shall be suspended
and  shall run to the  benefit  of the  Owners  during  any  period in which the
Certificate  Insurer  is  in  default  in  its  payment  obligations  under  the
Certificate  Insurance  Policy.  At such time as the Class A Certificates are no
longer Outstanding  hereunder and all Reimbursement  Amounts due the Certificate
Insurer have been paid in full, the Certificate Insurer's rights hereunder shall
terminate.

     Section 11.20 Reserved.

     Section 11.21 Third Party Rights.

     The Trustee, the Seller, the Depositor,  the Master Servicer and the Owners
agree that the Certificate  Insurer shall be deemed a third party beneficiary as
if it were a party hereto with the right to enforce the provisions hereof.

     Section 11.22 Notices.

     All  notices  hereunder  shall be given as follows,  until any  superseding
instructions are given to all other Persons listed below:

    The Trustee:   Bankers Trust Company of California, N.A.
                   3 Park Plaza, 16th Floor
                   Irvine, California 92614
                   Attention: Block Mortgage Finance Asset Backed
                              Certificates, Series 1997-2
                   Tel:  714-253-7575
                   Fax:  714-253-7577

    The Depositor: Block Mortgage Finance, Inc.
                   One Main Plaza
                   4435 Main Street, Suite 500
                   Kansas City, Missouri 64111
                   Attention: President
                   Tel:  816-751-6090
                   Fax:  816-561-0673





                            109





    The Master Servicer:   Block Financial Corporation
                           One Main Plaza
                           4435 Main Street, Suite 500
                           Kansas City, Missouri 64111
                           Attention: Bret G. Wilson
                           Tel: 816-751-6000
                           Fax:  816-561-0673

    The Seller:            Companion Mortgage Corporation
                           One Main Plaza
                           4435 Main Street, Suite 500
                           Kansas City, Missouri 64111
                           Attention:  President
                           Tel:  816-751-6099
                           Fax:  816-561-0673

    The Rating Agencies:   Moody's Investors Service, Inc.
                           99 Church Street
                           New York, New York  10007
                           Tel:  212-553-0376
                           Fax:  212-208-0030

                           Standard & Poor's Ratings Services,
                           a division of The McGraw-Hill Companies
                           26 Broadway
                           New York, New York  10004
                           Tel:  212-208-8000
                           Fax:  212-208-0030

    Owners:   As set forth in the Register.

    The Certificate
     Insurer:              MBIA Insurance Corporation
                           113 King Street
                           Armonk, New York 10504
                           Attention:  Insured Portfolio Management--
                                       Structured Finance (IPM-SF)
                                       Block Mortgage Finance Asset
                                       Backed Certificates, Series 1997-2




                            110





    IN WITNESS WHEREOF,  the Depositor,  the Seller, the Master Servicer 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.

                                    BLOCK MORTGAGE FINANCE, INC.,
                                    as Depositor


                                    By:
                                    Title:


                                    BLOCK FINANCIAL CORPORATION,
                                    as Master Servicer


                                    By:
                                    Title:


                                    COMPANION MORTGAGE CORPORATION,
                                    as Seller


                                    By:
                                    Title:


                                     BANKERS TRUST COMPANY OF
                                     CALIFORNIA, N.A., as Trustee


                                     By:
                                     Title:










STATE OF NEW YORK  )
                   :  ss.:
COUNTY OF NEW YORK )

    On   the   _____   day  of   July,   1997,   before   me   personally   came
_________________________,  to me known, who, being by me duly sworn, did depose
and say that he is a _____ President of Block Mortgage Finance, Inc., a Delaware
corporation;  and that he  signed  his  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.

NOTARIAL SEAL









STATE OF NEW YORK  )
                   :  ss.:
COUNTY OF NEW YORK )

    On   the   _____   day  of   July,   1997,   before   me   personally   came
_________________________,  to me known, who, being by me duly sworn, did depose
and say that he is a ______ President of Block Financial Corporation, a Delaware
corporation;  and that he  signed  his  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.

NOTARIAL SEAL









STATE OF NEW YORK  )
                   :  ss.:
COUNTY OF NEW YORK )

    On   the   _____   day  of   July,   1997,   before   me   personally   came
_________________________,  to me known, who, being by me duly sworn, did depose
and say that he is a ______  President  of  Companion  Mortgage  Corporation,  a
Delaware corporation;  and that he signed his 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.

NOTARIAL SEAL









STATE OF NEW YORK  )
                   :  ss.:
COUNTY OF NEW YORK )

    On  the   ______   day  of   July,   1997,   before   me   personally   came
_____________________,  to me known, who, being by me duly sworn, did depose and
say that she is a ______ President of Bankers Trust Company of California, N.A.,
a national banking association, and that she signed her name thereto by order of
the Board of Directors of said national banking association.

    IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official seal
the day and year in this certificate first above written.

NOTARIAL SEAL









                        SCHEDULE I

  REPRESENTATIONS AND WARRANTIES AS TO THE MORTGAGE LOANS


    All   percentages   herein  reflect  the  Mortgage  Pool  disclosed  in  the
Prospectus.  The actual percentages will vary based on the actual Mortgage Loans
transferred to the Trust.

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

         (ii) All the original or certified  documentation  set forth in Section
    3.05 (including all material documents related thereto) with respect to each
    Mortgage  Loan has been or will be  delivered  to the Trustee on the Startup
    Day or as otherwise provided in Section 3.05 and is true and accurate in all
    material  respects  and does not omit to state a fact  necessary to make the
    statements  contained therein not misleading and the documents,  instruments
    and agreements  submitted by each Mortgagor for loan  underwriting  were not
    falsified and contain no untrue statement of a material fact and do not omit
    to state a material fact required to be stated  therein or necessary to make
    the information and statements therein not misleading;

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

         (iv) Each  Mortgaged  Property  consists of a fee simple estate in real
    property  and is  improved  by a  single  (one-to-four)  family  residential
    dwelling,  which may include condominiums and townhouses,  small multifamily
    or mixed-use property or manufactured homes (provided that such manufactured
    home is attached to the property and the manufactured  home is encumbered by
    and secured by a Mortgage)  but shall not include  co-operatives;  provided,
    however,  that as of the  Cut-Off  Date not more than 0.90% and 2.43% of the
    aggregate  Loan  Balance of the  Mortgage  Loans in the Fixed Rate Group and
    Adjustable Rate Group, respectively,  are secured by condominiums and all of
    the Mortgage Loans secured in part by manufactured  homes are "land and home
    contracts" (and the certificate of title for each manufactured  home, noting
    the Trustee as lienholder,  will be delivered to the Trustee), not more than
    2.33% and 4.80% of the aggregate  Loan Balance of the Mortgage  Loans in the
    Fixed Rate Group and the Adjustable Rate Group, respectively, are secured by
    two to four family residential dwellings,  and not more than 1.22% and 6.00%
    of the aggregate  Loan Balance of the Mortgage Loans in the Fixed Rate Group
    and the  Adjustable  Rate Group,  respectively,  are secured by planned unit
    developments;

         (v) As of the Cut-Off  Date no  Mortgage  Loan in the  Adjustable  Rate
    Group has a  Loan-to-Value  Ratio greater than 95%. Each Mortgage Loan which
    is not a First Mortgage Loan has a combined  Loan-to-Value Ratio not greater
    than 100%.

         (vi)  Each Mortgage Loan is being master serviced
    by the Master Servicer and serviced by a Sub-Servicer;

         (vii) The Note  related to each  Mortgage  Loan in the Fixed Rate Group
    bears a fixed  Mortgage  Rate of at least  7.600%  per  annum,  and the Note
    related to each Mortgage Loan in the  Adjustable  Rate Group bears a current
    Mortgage Rate of at least 6.750% per annum. The weighted




                            I-1





    average  Mortgage  Rate of the Mortgage  Loans in the Fixed Rate Group is at
    least 11.365% and the current weighted average Mortgage Rate of the Mortgage
    Loans in the Adjustable Rate Group is at least 10.255%;

         (viii) Each Note with respect to the Mortgage  Loans will provide for a
    schedule of substantially  level and equal monthly Scheduled  Payments which
    are  sufficient to amortize  fully the principal  balance of such Note on or
    before its maturity date (other than Notes representing not more than 34.37%
    and  2.50% of the  aggregate  Loan  Balance  as of the  Cut-Off  Date of the
    Mortgage  Loans in the Fixed  Rate  Group  and the  Adjustable  Rate  Group,
    respectively,  which may provide  for a "balloon"  payment due at the end of
    the 15th year,  which  maturity date is not more than 15 years from the date
    of origination);

         (ix) As of the Startup  Day,  each  Mortgage  is a valid,  enforceable,
    perfected  and  subsisting  first or second lien of record on the  Mortgaged
    Property  subject in the case of any Second  Mortgage  Loan only to a Senior
    Lien on such  Mortgaged  Property and subject in all cases to the exceptions
    to title set forth in the title  insurance  policy or attorney's  opinion of
    title 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 of the Mortgage
    Loans by the  Seller  to the  Depositor  and by the  Depositor  to the Trust
    herein contemplated,  the Seller and the Depositor, as the case may be, held
    good, indefeasible and marketable title to, and was the sole owner of record
    and holder of, each Mortgage Loan  (including  the related Note) conveyed by
    the Seller subject to no liens, charges,  mortgages,  encumbrances or rights
    of others  except  liens  which will be  released  simultaneously  with such
    transfer and assignment;  and  immediately  upon the transfer and assignment
    herein contemplated, the Trustee will hold good, indefeasible and marketable
    title to, and be the sole owner of, each  Mortgage Loan subject to no liens,
    charges,  mortgages,  encumbrances  or rights of others,  except liens which
    will be released simultaneously with such transfer and assignment;

         (xi) As of the Startup Day, (a) none of the Mortgage Loans is more than
    61 days  Delinquent,  (b) no more than 5% of the  aggregate  Loan Balance of
    Mortgage Loans as of the Cut- off Date have been 31 days or more  Delinquent
    more than once during the 12 months  immediately  preceding  the Startup Day
    and (c) no more than 5% of the aggregate  Loan Balance of Mortgage  Loans as
    of the  Cut-off  Date  have been 91 or more days  Delinquent  during  the 12
    months immediately preceding the Startup Day.

         (xii) There is no delinquent  tax or  assessment  lien on any Mortgaged
    Property,  and each Mortgaged  Property is free of substantial damage and is
    in good repair;

         (xiii)  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;





                            I-2





         (xiv) There is no mechanics' lien or claim for work,  labor or material
    affecting  any  Mortgaged  Property  which is or may be a lien  prior to, or
    equal with, the lien of the related  Mortgage (and no rights are outstanding
    as of the Cut-Off  Date which could give rise to such  liens)  except  those
    which are  insured  against by any title  insurance  policy  referred  to in
    paragraph (xvi) below;

         (xv)  Each  Mortgage  Loan at the  time  it was  made  complied  in all
    material  respects  with  applicable  state,   federal  or  local  laws  and
    regulations, including, without limitation, the federal Truth-in-Lending Act
    and  other  consumer  protection  laws,  usury,  equal  credit  opportunity,
    disclosure, real estate settlement procedures and recording laws;

         (xvi)  With  respect to each  Mortgage  Loan  either (a) an  attorney's
    opinion of title has been  obtained  but no title  policy has been  obtained
    (provided  that no title policy has been  obtained  with respect to not more
    than 3% of the  aggregate  Loan  Balance  of the  Mortgage  Loans  as of the
    Cut-Off Date), or (b) a lender's title insurance policy,  issued in standard
    American Land Title  Association  form (or other state  approved  form) by a
    title  insurance  company  authorized  to transact  business in the state in
    which the  related  Mortgaged  Property is  situated,  in an amount at least
    equal to the original balance of such Mortgage Loan together, in the case of
    a Second  Mortgage  Loan,  with the  then-current  principal  balance of the
    mortgage note relating to the Senior Lien, insuring the mortgagee's interest
    (and any  successors  or  assignees  of such  mortgage)  under  the  related
    Mortgage  Loan as the  holder of a valid  first or second  mortgage  lien of
    record 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 is valid and thereafter  such
    policy shall continue in full force and effect;

         (xvii) Each Sub-Servicer, if any, is a qualified servicer as defined in
    Section 8.03 with respect to the Mortgage Loans serviced by it;

         (xviii) The improvements upon each Mortgaged  Property are covered by a
    valid and  existing  hazard  insurance  policy 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 cost basis
    or (c)  the  full  insurable  value  of the  Mortgaged  Property.  All  such
    insurance policies meet the originator's  underwriting  requirements and are
    of standard  type and quality for the locale  where the related  property is
    located.  All acts  required  to be  performed  to  preserve  the rights and
    remedies of the Trustee in any such insurance  policies have been performed,
    including,  without  limitation,  any necessary  information of insurers and
    assignments of policies or interests therein;

         (xix) If any Mortgaged 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 in a form meeting the requirements of the
    current  guidelines of the Flood Insurance  Administration is in effect with
    respect to such Mortgaged 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




                            I-3





    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;

         (xx) Each Mortgage and Note and any other agreement,  if any,  executed
    and delivered by the applicable  Mortgagor in connection  with each Mortgage
    Loan 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, to the best of the Seller's knowledge, 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;

         (xxi) As of the  Cut-Off  Day,  no more  than  1.42%  and  0.65% of the
    aggregate Loan Balance of the Mortgage Loans in the Fixed Rate Group and the
    Adjustable Rate Group,  respectively,  will be secured by Properties located
    within any single zip code area;

         (xxii)  Each  original  Mortgage  was  recorded or is in the process of
    being recorded.  There is only one originally executed Note not stamped as a
    duplicate for each  Mortgage  Loan and each Mortgage Loan and  assignment of
    Mortgage Loan is in recordable  form and is acceptable  for recording  under
    the laws of the jurisdiction  where the property  securing the Mortgage Loan
    is located;

         (xxiii)  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 interest of the Owners
    and the Certificate Insurer and which has been delivered to the Trustee. The
    substance of any such  alteration or  modification  has been approved by the
    applicable  title insurer,  to the extent  required on the applicable  title
    insurance  policy,  and is  reflected  on the  related  Schedule of Mortgage
    Loans;

         (xxiv) 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;

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

         (xxvi) No Mortgage  Loan has a  graduated  payment  feature,  a buydown
    provision,   shared  appreciation  feature,  or  other  contingent  interest
    feature;

         (xxvii) Each Mortgaged  Property is located in the state  identified in
    the  respective  Schedule  of  Mortgage  Loans and  consists  of one or more
    parcels  of real  property  with a  residential  dwelling,  as that  term is
    defined in item (iv) of this Schedule I, erected thereon;





                            I-4





         (xxviii)  Each  Mortgage  contains a  provision  for the  acceleration,
    subject to federal  law, of the payment of the unpaid  principal  balance of
    the related  Mortgage  Loan in the event the related  Mortgaged  Property is
    sold without the prior consent of the mortgagee thereunder;

         (xxix) 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  respective  Schedule of Mortgage
    Loans.  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;

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

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

         (xxxii)  No  improvement  located  on or  being  part of any  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 each  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 such Mortgaged Property is
    lawfully occupied under the applicable law;

         (xxxiii) 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;

         (xxxiv) Each Mortgage  contains  customary and  enforceable  provisions
    which render the rights and remedies of the holder thereof  adequate for the
    realization  against the related  Mortgaged  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 to the related  Mortgagor  which
    would materially  interfere with the right to sell all the related Mortgaged
    Property at a trustee's sale or the right to foreclose the related Mortgage;

         (xxxv) There is no default,  breach, violation or event of acceleration
    existing  under any  Mortgage  or the  related  Note and, to the best of the
    Seller's knowledge,  no event which, with the passage of time or with notice
    and the expiration of any grace or cure period, would constitute a




                            I-5





    default, breach, violation or event of acceleration;  and neither the Master
    Servicer nor the Seller has waived any default,  breach,  violation or event
    of acceleration;

         (xxxvi)  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,  except in connection  with an assumption  agreement which
    has been  approved by the primary  mortgage  guaranty  insurer,  if any, and
    which has been delivered to the Trustee;

         (xxxvii) The maturity date of each Second Mortgage Loan is prior to the
    maturity date of the related first mortgage loan if such first mortgage loan
    provides for a balloon payment;

         (xxxviii) 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 Prospectus Supplement;

         (xxxix) Each Mortgage Loan was originated in accordance with the credit
    underwriting  guidelines  of the  originator of such  Mortgage  Loan,  which
    credit  underwriting  guidelines  conform in all  material  respects  to the
    descriptions   thereof  set  forth  in  the  Prospectus  or  the  Prospectus
    Supplement, as applicable;

         (xl) Each  Mortgage Loan (other than the Mortgage  Loans  originated in
    connection with the Seller's "high LTV program") was originated based upon a
    full  appraisal,  which  included  an  interior  inspection  of the  subject
    property  and all  required  inspections,  licenses  and  certificates  with
    respect to the use and  occupancy of all  occupied  portions of all property
    securing the Mortgage Loans have been obtained or issued, as applicable. All
    improvements which were considered in determining the appraised value of the
    property  securing each Mortgage Loan lay wholly within the  boundaries  and
    building  restriction  lines of the related  property and no improvements on
    adjoining properties encroach upon such property.  No improvement located on
    or being a part of such  property is in violation of any  applicable  zoning
    laws or regulations;

         (xli) The Mortgage Loans are  representative of the Seller's  portfolio
    of fixed and variable  rate mortgage  loans and the Mortgage  Loans were not
    selected for  inclusion in the Trust by the Seller on any basis  intended to
    adversely affect the Trust or the Certificate Insurer;

         (xlii) As of the  Cut-Off  Date,  no more  than  5.59% and 7.60% of the
    aggregate  Loan  Balances of the Mortgage  Loans in the Fixed Rate Group and
    the Adjustable Rate Group, respectively, are secured by Mortgaged Properties
    that  are  non-owner  occupied  Mortgage   Properties   (investor-owned  and
    vacation);

         (xliii) As of the  Cut-Off  Date,  no more than 7.19% and 29.75% of the
    aggregate  Loan  Balances of the Mortgage  Loans in the Fixed Rate Group and
    the Adjustable Rate Group, respectively,  were originated under the Seller's
    non-income verification program;

         (xliv)  The  Seller  has no  actual  knowledge  that  there  exist  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 on any Mortgaged Property;





                            I-6





         (xlv) The Seller was properly licensed or otherwise authorized,  to the
    extent  required by  applicable  law, to originate or purchase each Mortgage
    Loan  and  the  consummation  of  the  transactions   herein   contemplated,
    including, without limitation, the receipt of interest by the Owners and the
    ownership of the Mortgage  Loans by the Trustee as trustee of the Trust will
    not involve the  violation of such laws and Companion  Mortgage  Corporation
    was in compliance with any and all applicable licensing  requirements of the
    laws of the  state  wherein  the  property  securing  the  Mortgage  Loan is
    located;

         (xlvi)  With  respect to each  Mortgaged  Property  subject to a ground
    lease (a) the current ground lessor has been identified and all ground rents
    which have  previously  become 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 borrower'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  Mortgaged  Property.  As of  the  Cut-Off  Date,  the
    aggregate  Loan  Balance  of  the  Mortgage  Loans  with  related   Mortgage
    Properties subject to ground leases does not exceed 5% of the aggregate Loan
    Balance of all of the Mortgage Loans;

         (xlvii) All taxes, governmental assessments, insurance premiums, water,
    sewer and  municipal  charges,  leasehold  payments  or ground  rents  which
    previously became due and owing have been paid or are not yet delinquent, or
    an escrow of funds has been  established in an amount  sufficient to pay for
    every such item which remains  unpaid and which has been assessed but is not
    yet  delinquent.  No one other than the  applicable  Mortgagor  has advanced
    funds, directly or indirectly,  for the payment of any amount required under
    any Mortgage Loan;

         (xlviii)  With respect to any Second  Mortgage  Loan, as of the Startup
    Day, the Seller has not  received a notice of default of any first  mortgage
    loan secured by any Mortgaged  Property  which has not been cured by a party
    other than the Seller;

         (xlix)  All of the Mortgage Loans in the
    Adjustable Rate Group are in a first lien position;

         (l)  As of the Cut-Off Date, each Mortgage Loan
    has an outstanding balance of less than $500,000;

         (li) Each Mortgage Loan is secured by a Mortgage on Mortgaged  Property
    which,  at the time of  origination  of the related  Mortgage  Loan,  had an
    appraised value of less than $1 million;

         (lii) No more than 29.93% of the  aggregate  Loan Balances of the Fixed
    Rate Group Mortgage Loans are in a second priority position;

         (liii)  The  weighted  average  margin  of the  Adjustable  Rate  Group
    Mortgage  Loans is 5.801%  and with  respect to each  Adjustable  Rate Group
    Mortgage Loan, the applicable  interest rate is adjusted in accordance  with
    the terms of the Note and all required  notices of interest rate adjustments
    have been sent to the Mortgagor on a timely basis, the computations of such




                            I-7





    adjustments were properly  calculated and all interest rate adjustments have
    been made in accordance with all applicable law;

         (liv) The  aggregate  Loan Balance of all  Mortgage  Loans in the Fixed
    Rate Group as of the Cut-Off Date is $110,078,870.91  and the aggregate Loan
    Balance of all Mortgage Loans in the Adjustable Rate Group as of the Cut-Off
    Date is $104,921,160.86;

         (lv)  Each Mortgage Loan is a "qualified
    mortgage" within the meaning of Section 860G(a)(3) of
    the Code;

         (lvi) No more  than  33.10%  of the  Original  Pool  Principal  Balance
    consists of Simple  Interest Loans and 66.90% of the Original Pool Principal
    Balance consists of Actuarial Loans;

         (lvii) With respect to Second Mortgage Loans, either (a) no consent for
    the Second  Mortgage  Loan is required  by the holder of the  related  first
    mortgage  loan or (b) such consent has been  obtained  and  delivered to the
    Trustee;

         (lviii)  With  respect to Second  Mortgage  Loans,  the  related  first
    mortgage loan does not provide for negative amortization;

         (lix) As of the Cut-Off Date,  no more than 3.5% of the aggregate  Loan
    Balance of the Mortgage Loans in the Adjustable Rate Group as of the Cut-Off
    Date had interest rates that were within 0.125% of the fully indexed rate;

         (lx) The margins for the Mortgage  Loans in the  Adjustable  Rate Group
    (which margins, when added to the applicable current indices,  establish the
    interest  rates  applicable  to such  Mortgage  Loans) ranges from 2.750% to
    9.750%;

         (lxi)  No Mortgage Loan has a term in excess of
    360 months;

         (lxii)  As of the  Cut-Off  Date,  there is no  proceeding  pending  or
    threatened for the total or partial  condemnation of any property securing a
    Mortgage  Loan.  No property  securing a Mortgage  Loan is damaged by water,
    fire, earthquake or earth movement,  windstorm,  flood, other types of water
    damage,  tornado or other  casualty so as to affect  adversely  the value of
    such  property as security for such  Mortgage  Loan or the use for which the
    premises were  intended.  Each property  securing a Mortgage Loan is in good
    repair;

         (lxiii) The first date upon which the applicable  Mortgagor must make a
    payment  on each  Mortgage  Loan is no later  than 60 days  after the Cutoff
    Date;  except for Mortgage  Loans with an aggregate Loan Balance of not more
    than 1% of the Original Pool Principal Balance;

         (lxiv) All  information  regarding a Mortgage  Loan of which the Seller
    has  knowledge  that could  reasonably  be expected to affect  adversely the
    value or marketability of any property  securing such Mortgage Loan has been
    disclosed to the Certificate Insurer;





                            I-8





         (lxv) As of the Cut-Off  Date,  none of the  Mortgage  Loans are retail
    installment  contracts  for  goods  or  services,  which  loans  are  either
    "consumer  credit  contracts"  or  "purchase  money loans" as such terms are
    defined in 16 C.F.R. ss.433.1; and

         (lxvi) As of the Cut-Off  Date,  no more than  20.92% of the  aggregate
    Loan Balance of the Mortgage Loans in the Fixed Rate Group and 47.77% of the
    aggregate Loan Balance of the Mortgage  Loans in the  Adjustable  Rate Group
    are Purchase  Mortgage  Loans,  27.24% of the aggregate  Loan Balance of the
    Mortgage  Loans in the Fixed  Rate Group and  20.22% of the  aggregate  Loan
    Balance of the Mortgage  Loans in the  Adjustable  Rate Group are  Rate/Term
    Refinance  Loans and 51.84% of the  aggregate  Loan  Balance of the Mortgage
    Loans in the Fixed Rate Group and 32.01% of the  aggregate  Loan  Balance of
    the Mortgage Loans in the Adjustable Rate Group are Cashout Refinance Loans.





                            I-9





                       SCHEDULE I-A

        SCHEDULE OF FIXED RATE GROUP MORTGAGE LOANS




                           I-A-1





                       SCHEDULE I-B

     SCHEDULE OF ADJUSTABLE RATE GROUP MORTGAGE LOANS




                           I-B-1





                                                                       EXHIBIT A
 
                                                            FORM OF  CERTIFICATE

    SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE REPRESENTS A CLASS
OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" ("REMIC")
AS THOSE  TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTION  860G AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH
THE REMIC PROVISIONS OF THE CODE.

                  BLOCK MORTGAGE FINANCE
         ASSET BACKED CERTIFICATES, SERIES 1997-2
                        CLASS A-[ ]
                  ( % Pass-Through Rate)

  Representing Certain Interests in a Pool of Fixed Rate
                           Group
   Mortgage Loans Formed by Block Mortgage Finance, Inc.
                      and Serviced by

                BLOCK FINANCIAL CORPORATION

    This certificate does not represent an interest in, or an obligation of, nor
are the  underlying  Mortgage  Loans  insured or guaranteed  by, Block  Mortgage
Finance,  Inc., Block Financial  Corporation or Companion Mortgage  Corporation.
This Certificate  represents a fractional  ownership  interest in the Fixed Rate
Group Mortgage Loans and certain other property held by the Trust.

    Unless this certificate is presented by an authorized  representative of The
Depository Trust Company,  a New York corporation  ("DTC"),  to the Depositor or
its  agent  for  registration  of  transfer,   exchange,  or  payment,  and  any
certificate issued is registered in the name of Cede & Co. or in such other name
as is requested by an authorized  representative of DTC (and any payment is made
to  Cede  & Co.  or to  such  other  entity  as is  requested  by an  authorized
representative  of DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

No: A-[ ]-[ ]
                        CUSIP


       $
- ---------------       ----------------------    ------------------
   Original                    Date               Final Scheduled
 Certificate                                       Distribution
  Principal                                            Date
   Balance

                             CEDE & Co.
                      ----------------------                   
                          Registered Owner






                            A-1





Trustee Execution
BANKERS TRUST COMPANY OF CALIFORNIA, N.A., as Trustee
By:__________________________________
Name: _______________________________
Title: ______________________________
Date of Execution ______________



Trustee Authentication
BANKERS TRUST COMPANY OF CALIFORNIA, N.A., as Trustee
By:__________________________________
Name: _______________________________
Title: ______________________________
Date of Authentication ______________




                            A-2





    The  registered  Owner named above is the registered  beneficial  Owner of a
fractional  interest in (a) the Mortgage Loans in the [Fixed]  [Adjustable] Rate
Group (other than any principal and interest  payments received or, with respect
to an  Actuarial  Loan,  due thereon on or prior to the Cut-Off  Date) listed in
Schedule  I-[A][B] to the Pooling and Servicing  Agreement  which the Seller has
caused to be  delivered  to the  Depositor  and the  Depositor  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Mortgage Loan documents and the Seller's and Depositor's interest in any
Mortgaged  Property  which secured a Mortgage  Loan in the [Fixed]  [Adjustable]
Rate  Group  but  which  has been  acquired  by  foreclosure  or deed in lieu of
foreclosure, and all payments thereon and proceeds of the conversion,  voluntary
or involuntary, of the foregoing; (b) such amounts as may be held by the Trustee
in the Distribution  Account,  exclusive of investment  earnings on such amounts
(except as otherwise provided in the Pooling and Servicing Agreement),  and such
amounts as may be held by the Master  Servicer in the name of the Trustee in the
Collection  Account, if any, exclusive of investment earnings thereon (except as
otherwise provided in the Pooling and Servicing Agreement),  whether in the form
of cash,  instruments,  securities or other properties  (including any Permitted
Investments  held by the Master  Servicer);  (c) the [Fixed]  [Adjustable]  Rate
Group  Certificate  Insurance  Policy;  and (d)  proceeds  of all the  foregoing
(including,  but  not  by way  of  limitation,  all  proceeds  of  any  mortgage
insurance,  hazard insurance and title insurance policy relating to the Mortgage
Loans in the [Fixed] [Adjustable] Rate Group, cash proceeds,  accounts, accounts
receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts,
rights to payment of any and every  kind,  and other  forms of  obligations  and
receivables  which at any time  constitute all or part of or are included in the
proceeds of any of the  foregoing) to pay the  Certificates  as specified in the
Pooling and Servicing Agreement.

    THE OWNER  HEREOF IS ENTITLED  TO  PRINCIPAL  PAYMENTS ON EACH  DISTRIBUTION
DATE,  AS  HEREINAFTER  DESCRIBED,  WHICH  WILL  FULLY  AMORTIZE  SUCH  ORIGINAL
CERTIFICATE  PRINCIPAL BALANCE OVER THE PERIOD FROM THE DATE OF INITIAL ISSUANCE
OF THE  CERTIFICATES  TO  THE  FINAL  DISTRIBUTION  DATE  FOR  THE  CLASS  A-[ ]
CERTIFICATES.  THEREFORE,  THE  ACTUAL  OUTSTANDING  PRINCIPAL  AMOUNT  OF  THIS
CERTIFICATE  MAY,  ON  ANY  DATE  SUBSEQUENT  TO  AUGUST  25,  1997  (THE  FIRST
DISTRIBUTION DATE) BE LESS THAN THE ORIGINAL  CERTIFICATE  PRINCIPAL BALANCE SET
FORTH ABOVE.

    Upon receiving the final  distribution  hereon, the Owner hereof is required
to send this Certificate to the Trustee. The Pooling and Servicing Agreement (as
defined  below)  provides  that,  in any  event,  upon the  making  of the final
distribution due on this Certificate, this Certificate shall be deemed cancelled
for all purposes under the Pooling and Servicing Agreement.

    NEITHER THIS  CERTIFICATE  NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE GOVERNMENT NATIONAL
MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

    THIS  CERTIFICATE IS A PASS-THROUGH  CERTIFICATE  ONLY AND,  NOTWITHSTANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT  OF  ANY  PERSON  IS
REPRESENTED HEREBY.




                            A-3





    This  Certificate  is  one  of  a  Class  of  duly-authorized   Certificates
designated as Block Mortgage Finance Asset Backed  Certificates,  Series 1997-2,
Class A-[ ] (the "Class A-[ ] Certificates") and issued under and subject to the
terms, provisions and conditions of that certain Pooling and Servicing Agreement
dated as of July 1, 1997 (the  "Pooling and Servicing  Agreement")  by and among
Block   Mortgage   Finance,   Inc.,  in  its  capacity  as  the  Depositor  (the
"Depositor"), Companion Mortgage Corporation, in its capacity as the Seller (the
"Seller"),  Block Financial Corporation,  in its capacity as the Master Servicer
(the "Master Servicer"),  and Bankers Trust Company of California,  N.A., in its
capacity  as the  Trustee  (the  "Trustee"),  to  which  Pooling  and  Servicing
Agreement the Owner of this  Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued  under the Pooling and  Servicing
Agreement are  Certificates  designated as Block  Mortgage  Finance Asset Backed
Certificates, Series 1997-2, Class A-[ ] (the "Class A-[ ] Certificates"), Class
A-[  ]  (the  "Class  A-[  ]  Certificates"),  Class  A-[ ]  (the  "Class  A-[ ]
Certificates"),  Class A-[ ] (the "Class A-[ ] Certificates"),  Class A-[ ] (the
"Class  A-[ ]  Certificates")  and Class R  (Residual  Interest)  (the  "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates,  the Class A-5 Certificates
and the  Class  A-6  Certificates  are  together  referred  to as the  "Class  A
Certificates"  and the Class A  Certificates  and the Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

    On the 25th day of each month,  or, if such day is not a Business  Day, then
the next  succeeding  Business Day (each such day being a  "Distribution  Date")
commencing  August , 1997, the Owners of the Class A-[ ] Certificates  as of the
close of business on the [last day of the calendar month  immediately  preceding
the  calendar  month in  which a  Distribution  Date  occurs]  [day  immediately
preceding  such  Distribution  Date] (the  "Record  Date")  will be  entitled to
receive the Class A-[ ] Distribution Amount relating to such Certificate on such
Distribution Date.  Distributions will be made in immediately available funds to
Owners of  Certificates  having an aggregate  original  Class A-[ ]  Certificate
Principal  Balance of at least $1,000,000 (by wire transfer or otherwise) to the
account  of an  Owner at a  domestic  bank or other  entity  having  appropriate
facilities  therefor,  if such Owner has so notified  the  Trustee,  or by check
mailed to the  address  of the  person  entitled  thereto  as it  appears on the
Register.

    Each  Owner of record  of a Class  A-[ ]  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Distribution
Date to the Owners of the Class A-[ ] Certificates.  The Percentage  Interest of
each Class A-[ ] Certificate  as of any date of  determination  will be equal to
the percentage obtained by dividing the original  Certificate  Principal Balance
of such Class A-[ ] Certificate on the Startup Day by the aggregate  Class A-[ ]
Certificate Principal Balance on the Startup Day.

    The Certificate Insurer is required, subject to the terms of the Certificate
Insurance  Policies,  to make Insured  Payments  available to the Trustee on the
related  Distribution  Date for  distribution to the Owners.  "Insured  Payment"
means with  respect to either  Mortgage  Loan Group and any  Distribution  Date,
without duplication, (A) the excess, if any, of (i) the sum of (a) the aggregate
amount of interest accrued at the related Pass-Through Rate during the preceding
Accrual Period on the Class A Certificate Principal Balance of the related Class
A  Certificates  (net of any  Prepayment  Interest  Shortfall  and the  interest
portion of reductions due to the Relief Act),  (b) the  Preference  Amount as it
relates  to  interest  previously  paid on each  Class  of the  related  Class A
Certificates prior to the




                            A-4





Distribution  Date,  (c) the  portion  of the Carry  Forward  Amount  related to
interest with respect to each Class of the related Class A Certificates  (net of
any Prepayment  Interest Shortfall and the interest portion of reductions due to
the Relief Act) and (d) the then existing  Subordination Deficit for the Related
Loan  Group,  if any,  over (ii) Total  Available  Funds  (net of the  Insurance
Premium  Amount for the  Related  Loan  Group)  after  taking  into  account any
Principal  Distribution  Amount to be actually  distributed on such Distribution
Date and the cross-collateralization  provisions of the Trust plus (B) an amount
equal to the  principal  portion of the  Preference  Amount with  respect to the
Related Loan Group.

    Upon receipt of amounts under the Certificate  Insurance  Policies on behalf
of the Owners of the Class A  Certificates,  the  Trustee  shall  distribute  in
accordance  with the Pooling and Servicing  Agreement such amounts  (directly or
through a Paying  Agent) to the Owners of the  appropriate  Class of the Class A
Securities.

    The Trustee or any duly-appointed  Paying Agent will duly and punctually pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

    The Mortgage Loans will be serviced by the Master  Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Master Servicer to enter into Sub-Servicing Agreements with certain institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Master  Servicer  from any of its  obligations  under the Pooling and  Servicing
Agreement.

    This  Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,
Block Mortgage Finance,  Inc., Block Financial  Corporation,  Companion Mortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain collections and recoveries relating to the Mortgage Loans and
amounts  on deposit  in the  Distribution  Account  and the  Collection  Account
(except as  otherwise  provided  in the  Pooling and  Servicing  Agreement)  and
payments received by the Trustee pursuant to the [Fixed] [Adjustable] Rate Group
Certificate Insurance Policy, all as more specifically set forth hereinabove and
in the Pooling and Servicing Agreement.

    No Owner  shall have any right to  institute  any  proceeding,  judicial  or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

    Notwithstanding any other provisions in the Pooling and Servicing Agreement,
the  Owner of any  Certificate  shall  have the  right  which  is  absolute  and
unconditional to receive distributions to the extent provided in the Pooling and
Servicing  Agreement  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.  The  Owner of this  Certificate,  by its
acceptance hereof,  agrees,  however, that to the extent the Certificate Insurer
makes Insured Payments,  either directly or indirectly (as by paying through the
Trustee or Paying Agent),  to the Owners of such Class A-[ ]  Certificates,  the
Certificate Insurer will be subrogated to the rights of such Owners of Class A-[
] Certificates with respect to such




                            A-5





Insured  Payment,  shall be deemed to the extent of the payments so made to be a
registered  Owner of such Class A-[ ] Certificates  and shall receive all future
distributions  of the Class A-[ ]  Distribution  Amount  until all such  Insured
Payments by the Certificate Insurer have been fully reimbursed.

    The Pooling and Servicing  Agreement  provides that the obligations  created
thereby will terminate upon the payment to the Owners of all  Certificates  from
amounts other than those available under the Certificate  Insurance  Policies of
all amounts held by the Trustee and required to be paid to such Owners  pursuant
to the Pooling and Servicing Agreement upon the latest 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,  (b) the  disposition  of all property
acquired in respect of any Mortgage Loan  remaining in the Trust Estate,  (c) at
any time when a  Qualified  Liquidation  of the  Trust  Estate  is  effected  as
described  below,  and (d) the final payment to the  Certificate  Insurer of all
amounts then owing to it. To effect a  termination  of the Pooling and Servicing
Agreement  pursuant to clause (c) above,  the Owners of a majority in Percentage
Interest  represented by the Class A Certificates  then Outstanding shall direct
the Trustee on behalf of the Trust to adopt a plan of complete  liquidation,  as
contemplated  by Section  860F(a)(4)  of the Code,  and the Trustee shall either
sell the Mortgage Loans and  distribute  the proceeds of the  liquidation of the
Trust,  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 the
Pooling and  Servicing  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.

    The Pooling and Servicing Agreement  additionally  provides that (i) certain
Owners of the Class R Certificates and the Master Servicer may, at their option,
purchase,  and the  Trustee may sell at  auction,  from the Trust all  remaining
Mortgage  Loans and other  property  then  constituting  the Trust  Estate,  and
thereby effect early retirement of the Certificates,  on any Monthly  Remittance
Date  on  or  after  the  Optional  Termination  Date  and  (ii)  under  certain
circumstances relating to the qualification of the Trust Estate as a REMIC under
the Code the Mortgage Loans may be sold,  thereby effecting the early retirement
of the Certificates.

    The Trustee  shall give  written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

    The  Certificate  Insurer or the Owners of the  majority  of the  Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

    As provided in the Pooling and  Servicing  Agreement  and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this  Certificate  is  registrable  in the  Register  upon  surrender of this
Certificate  for  registration  of  transfer  at the  office  designated  as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.





                            A-6





    The Pooling and  Servicing  Agreement  permits,  with certain  exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided therein by the Depositor,  the Trustee,  the
Seller and the Master Servicer at any time and from time to time, with the prior
written  approval  of the  Certificate  Insurer  and  without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments. Any such consent by the Owner, at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

    The Trustee is required to furnish certain  information on each Distribution
Date to the Owner of this certificate as more fully described in the Pooling and
Servicing Agreement.

    The Class A-[ ] Certificates are issuable only as registered Certificates in
minimum  denominations of $25,000  original  Certificate  Principal  Balance and
multiples of $1,000 in excess thereof.  As provided in the Pooling and Servicing
Agreement  and subject to certain  limitations  therein  set forth,  Class A-[ ]
Certificates  are  exchangeable  for new Class A-[ ] Certificates  of authorized
denominations evidencing the same aggregate principal amount.

    No service  charge  will be made for any such  registration  of  transfer or
exchange,  but the Registrar or Trustee may require  payment of a sum sufficient
to cover any tax or other governmental charge payable in connection therewith.

    The  Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and neither
the  Trustee  or any such agent  shall be  affected  by notice to the  contrary,
except as may  otherwise be  specifically  provided in the Pooling and Servicing
Agreement with respect to the Certificate Insurer.






                            A-7






                                                                       EXHIBIT B


                        [RESERVED]




                            B-1






                                                                       EXHIBIT C
                                                     FORM OF CLASS R CERTIFICATE


    SOLELY FOR FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRE- SENTS AN
INTEREST IN TWO CLASSES OF "RESIDUAL  INTERESTS"  IN TWO SEPA- RATE "REAL ESTATE
MORTGAGE   INVESTMENT   CONDUITS"   ("REMIC")   AS  THOSE  TERMS  ARE   DEFINED,
RESPECTIVELY,  IN SECTION  860G AND 860D OF THE INTER- NAL REVENUE CODE OF 1986,
AS AMENDED (THE "CODE"),  ASSUMING COMPLI- ANCE WITH THE REMIC PROVISIONS OF THE
CODE.

    THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES
ACT OF 1933,  AS AMENDED (THE "ACT") OR THE  SECURITIES  LAWS OF ANY STATE.  ANY
RESALE  OR  TRANSFER  OF  THIS   CERTIFICATE   WITHOUT  SUCH   REGISTRATION   OR
QUALIFICATION  MAY BE MADE ONLY IN A  TRANSACTION  WHICH DOES NOT  REQUIRE  SUCH
REGISTRATION OR  QUALIFICATION  AND IN ACCORDANCE WITH THE PROVISIONS OF SECTION
5.08 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

    TRANSFER  OF THIS  CLASS R  CERTIFICATE  IS  RESTRICTED  AS SET FORTH IN THE
POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CLASS R CERTIFICATE MAY BE
MADE TO A "DISQUALIFIED  ORGANIZATION"  AS DEFINED IN SECTION  860E(e)(5) OF THE
INTERNAL  REVENUE CODE OF 1986, AS AMENDED (THE "CODE").  SUCH TERM INCLUDES THE
UNITED  STATES,  ANY  STATE  OR  POLITICAL   SUBDIVISION  THEREOF,  ANY  FOREIGN
GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, ANY AGENCY OR INSTRUMENTALITY OF ANY
OF THE FOREGOING (OTHER THAN CERTAIN TAXABLE INSTRUMENTALITIES), ANY COOPERATIVE
ORGANIZATION  FURNISHING  ELECTRIC  ENERGY OR  PROVIDING  TELEPHONE  SERVICE  TO
PERSONS IN RURAL AREAS, OR ANY ORGANIZATION  (OTHER THAN A FARMER'S  COOPERATIVE
THAT IS EXEMPT FROM FEDERAL  INCOME TAX UNLESS SUCH  ORGANIZATION  IS SUBJECT TO
THE TAX ON UNRELATED  BUSINESS  INCOME.  NO TRANSFER OF THIS CLASS R CERTIFICATE
WILL BE REGISTERED BY THE CERTIFICATE  REGISTRAR UNLESS THE PROPOSED  TRANSFEREE
HAS  DELIVERED AN AFFIDAVIT  AFFIRMING,  AMONG OTHER  THINGS,  THAT THE PROPOSED
TRANS- FEREE IS NOT A DISQUALIFIED ORGANIZATION AND IS NOT ACQUIRING THE CLASS R
CERTIFICATE FOR THE ACCOUNT OF A DISQUALIFIED  ORGANIZATION.  A COPY OF THE FORM
OF AFFIDAVIT REQUIRED OF EACH PROPOSED  TRANSFEREE IS ON FILE AND AVAILABLE FROM
THE TRUSTEE.

    A TRANSFER IN VIOLATION OF THE  APPLICABLE  RESTRICTIONS  MAY GIVE RISE TO A
SUBSTANTIAL  TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES,  UPON AN AGENT ACTING
FOR THE  TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R CERTIFICATE
AND THAT HAS A DISQUALIFIED ORGANIZA- TION AS A RECORD OWNER IN ANY TAXABLE YEAR
GENERALLY  WILL BE SUBJECT  TO A TAX FOR EACH SUCH YEAR EQUAL TO THE  PRODUCT OF
(A) THE AMOUNT




                            C-1





OF EXCESS  INCLUSIONS  WITH  RESPECT TO THE  PORTION OF THIS  CERTIFICATE  OWNED
THROUGH SUCH PASS-THROUGH  ENTITY BY SUCH DISQUALIFIED  ORGANI- ZATION,  AND (B)
THE HIGHEST  MARGINAL  FEDERAL TAX RATE ON CORPORA-  TIONS.  FOR PURPOSES OF THE
PRECEDING SENTENCE, THE TERM "PASS-THROUGH" ENTITY INCLUDES REGULATED INVESTMENT
COMPANIES,  REAL ESTATE  INVESTMENT  TRUSTS,  COMMON TRUST FUNDS,  PARTNERSHIPS,
TRUSTS,  ESTATES,  COOPERATIVES  TO WHICH  PART I OF  SUBCHAPTER  1T OF THE CODE
APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.

    NEITHER THIS  CERTIFICATE  NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE GOVERNMENT NATIONAL
MORTGAGE ASSOCIATION OR ANY OTHER GOVERN- MENTAL AGENCY.

                  BLOCK MORTGAGE FINANCE
         ASSET BACKED CERTIFICATES, SERIES 1997-2
                          CLASS R
                    (Residual Interest)

     Representing Certain Interests Relating to a Pool of 
     Mortgage Loans formed by Block Mortgage Finance, Inc.
                      and Serviced by

                BLOCK FINANCIAL CORPORATION

    (This  certificate  does not represent an interest in, or an obligation  of,
nor are the  underlying  Mortgage Loans insured or guaranteed by, Block Mortgage
Finance,  Inc., Block Financial  Corporation or Companion Mortgage  Corporation.
This  Certificate  represents a fractional  residual  ownership  interest in the
Trust Estate as defined below.)

No: R-__                                                       _________________
                                                                            Date

Percentage Interest ________%                             ______________________
                                               Final Scheduled Distribution Date
                           -----------------------
                              Registered Owner

Trustee Authentication

BANKERS TRUST COMPANY OF CALIFORNIA, N.A., as Trustee

By:_______________________
Name:_____________________
Title:____________________
Date of Authentication___________________




                            C-2





    The  registered  Owner named above is the  registered  Owner of a fractional
interest in (a) the  Mortgage  Loans  (other  than any  principal  and  interest
payments  received or, with respect to Actuarial  Loans, due thereon on or prior
to the Cut-Off  Date) listed in Schedule I-A and Schedule I-B to the Pooling and
Servicing Agreement which the Seller has caused to be delivered to the Depositor
and  the  Depositor  has  caused  to  be  delivered  to  the  Trustee  (and  all
substitutions therefor as provided by Section 3.03, 3.04 and 3.06 of the Pooling
and Servicing Agreement),  together with the related Mortgage Loan documents and
the Seller's and  Depositor's  interest in any Property which secured a Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of  foreclosure,
and  all  payments  thereon  and  proceeds  of  the  conversion,   voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by the Trustee in
the  Distribution  Account,  exclusive  of  investment  earnings on such amounts
(except as otherwise  provided in the Pooling and Servicing  Agreement) and such
amounts  may be held by the Master  Servicer  in the name of the  Trustee in the
Collection  Account, if any, exclusive of investment earnings thereon (except as
otherwise provided in the Pooling and Servicing Agreement),  whether in the form
of cash,  instruments,  securities or other properties  (including any Permitted
Investments held by the Master Servicer);  and (c) proceeds of all the foregoing
(including,  but  not  by way  of  limitation,  all  proceeds  of  any  mortgage
insurance,  hazard insurance and title insurance policy relating to the Mortgage
Loans, cash proceeds, accounts, accounts receivable, notes, drafts, acceptances,
chattel  paper,  checks,  deposit  accounts,  rights to payment of any and every
kind,  and  other  forms  of  obligations  and  receivables  which  at any  time
constitute  all  or  part  of or are  included  in  the  proceeds  of any of the
foregoing)  to pay the  Certificates  as specified in the Pooling and  Servicing
Agreement.

    THIS CERTIFICATE IS A PASS-THROUGH  CERTIFICATE ONLY AND,  NOTWITH- STANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT  OF  ANY  PERSON  IS
REPRESENTED HEREBY.


     This  Certificate  is  one  of  a  Class  of  duly-authorized  Certificates
designated as Block Mortgage Finance Asset Backed  Certificates,  Series 1997-2,
Class R (Residual  Interest) (the "Class R Certifi- cates") and issued under and
subject to the terms,  provisions  and  conditions  of that certain  Pooling and
Servicing  Agreement  dated  as of July 1,  1997  (the  "Pooling  and  Servicing
Agreement")  by and among Block Mortgage  Finance,  Inc., in its capacity as the
Depositor (the "Depositor"),  Companion Mortgage Corporation, in its capacity as
the Seller (the "Seller"),  Block Financial Corporation,  in its capacity as the
Master Servicer (the "Master Servicer"), and Banker Trust Company of California,
N.A.,  in its  capacity as the Trustee  (the  "Trustee"),  to which  Pooling and
Servicing Agreement the Owner of this Certificate by virtue of acceptance hereof
assents  and by which such Owner is bound.  Also  issued  under the  Pooling and
Servicing Agreement are Certificates designated as Block Mortgage Finance, Inc.,
Asset Backed Certificates, Series 1997-2, Class A-1, Class A-2, Class A-3, Class
A-4,  Class  A-5  and  Class  A-6  Certificates  (collectively,   the  "Class  A
Certificates").  The  Class A  Certificates  and the  Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

     On the 25th day of each month,  or, if such day is not a Business Day, then
the next  succeeding  Business Day (each such day being a  "Distribution  Date")
commencing  August __, 1997, each Owner of a Class R Certificate as of the close
of business on the last day of the calendar month immediately




                            C-3





preceding the calendar  month in which a  Distribution  Date occurs (the "Record
Date")  will be entitled to receive the  Residual  Net Monthly  Excess  Cashflow
relating to such
Certificate on such Distribution Date.

     Distributions  will be made in  immediately  available  funds to  Owners of
Class R Certificates having an aggregate  Percentage Interest of at least 10% by
wire  transfer to the account of such Owner at a domestic  bank or other  entity
having  appropriate  facilities  therefor,  if such  Owner has so  notified  the
Trustee,  or  otherwise  by check  mailed to the address of the person  entitled
thereto as it appears on the Register.

    The Trustee or any duly-appointed  Paying Agent will duly and punctually pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.

     Amounts properly  withheld under the Code by any Person from a distribution
to any Owner  shall be  considered  as having  been paid by the  Trustee to such
Owner for all purposes of the Pooling and Servicing Agreement.

     The Mortgage Loans will be serviced by the Master Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Master Servicer to enter into Sub-Servicing Agreements with certain institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Master  Servicer  from any of its  obligations  under the Pooling and  Servicing
Agreement.

     This Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,
Block Mortgage Finance,  Inc., Block Financial  Corporation,  Companion Mortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain collections and recoveries relating to the Mortgage Loans and
amounts on deposit in the Distribution  Account and the Collection Account,  all
as more  specifically  set forth  hereinabove  and in the Pooling and  Servicing
Agreement.

     No Owner  shall have any right to  institute  any  proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

     Notwithstanding   any  other   provisions  in  the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  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.

    The Pooling and Servicing  Agreement  provides that the obligations  created
thereby will terminate upon the payment to the Owners of all  Certificates  from
amounts other than those available under the Certificate  Insurance  Policies of
all amounts held by the Trustee and required to be paid to such Owners  pursuant
to the Pooling and Servicing Agreement upon the latest to occur of (a) the final
payment or other  liquidation (or any advance made with respect  thereto) of the
last Mortgage Loan in




                            C-4





the Trust Estate, (b) the disposition of all property acquired in respect of any
Mortgage Loan  remaining in the Trust  Estate,  (c) at any time when a Qualified
Liquidation  of the Trust  Estate is effected as  described  below,  and (d) the
final payment to the Certificate Insurer of all amounts owing to it. To effect a
termination of the Pooling and Servicing Agreement pursuant to clause (c) above,
the Owners of a  majority  in  Percentage  Interest  represented  by the Class A
Certificates  then Outstand- ing shall direct the Trustee on behalf of the Trust
to adopt a plan of complete  liquidation,  as contemplated by Section 860F(a)(4)
of the Code, and the Trustee shall either sell the Mortgage Loans and distribute
the proceeds of the liquidation of the Trust, 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 the Pooling and Servicing  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.

    The Pooling and Servicing Agreement  additionally  provides that (i) certain
Owners of the Class R Certificates  or the Master  Servicer may at their option,
purchase,  and the  Trustee may sell at  auction,  from the Trust all  remaining
Mortgage  Loans and other  property  then  constituting  the Trust  Estate,  and
thereby effect early retirement of the Certificates,  on any Monthly  Remittance
Date  on  or  after  the  Optional  Termination  Date  and  (ii)  under  certain
circumstances relating to the qualification of Trust Estate as a REMIC under the
Code the Mortgage Loans may be sold,  thereby  effecting the early retirement of
the Certificates.

    The Trustee  shall give  written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

    The  Certificate  Insurer  or the  Owners of a  majority  of the  Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
prior written consent of the Certificate Insurer, or, if there are no longer any
Class A  Certificates  then  Outstanding,  by such  majority  of the  Percentage
Interests  represented by the Class R  Certificates  then  outstanding  have the
right to  exercise  any trust or power set forth in Section  6.11 of the Pooling
and Servicing Agreement.

    As provided in the Pooling and  Servicing  Agreement  and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this  Certificate  is  registrable  in the  Register  upon  surrender of this
Certificate  for  registration  of  transfer  at the  office  designated  as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

    The Pooling and  Servicing  Agreement  permits,  with certain  exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided therein by the Depositor,  the Trustee,  the
Seller and the Master Servicer at any time and from time to time, with the prior
written approval of the Certificate  Insurer and not less than a majority of the
Percentage  Interest  represented  by each affected Class of  Certificates  then
Outstanding,  and in certain other circumstances provided for in the Pooling and
Servicing  Agreement may be amended without the consent of the Owners.  Any such
consent by the Owner, at the time of the giving thereof, of this




                            C-5





Certificate  shall be conclusive and binding upon such Owner and upon all future
Owners of the Certificate and of any Certificate issued upon the registration of
Transfer  hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Certificate.

    The Trustee is required to furnish certain  information on each Distribution
Date to the Owner of this  Certificates  as more fully  described in the Pooling
and Servicing Agreement.

    The Class R Certificates  are issuable only as registered  Certificates.  As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class R Certificates  are  exchangeable for new
Class R  Certificates  evidencing  the same  Percentage  Interest as the Class R
Certificates exchanged.

    No service  charge  will be made for any such  registration  of  transfer or
exchange,  but the Registrar or Trustee may require  payment of a sum sufficient
to cover any tax or other governmental charge payable in connection therewith.

    The  Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and neither
the Trustee  nor any such agent  shall be  affected  by notice to the  contrary,
except as may  otherwise be  specifically  provided in the Pooling and Servicing
Agreement with respect to the Certificate Insurer.




                            C-6





                                                                       EXHIBIT D

                   PAYOFF CERTIFICATION



    WHEREAS, the undersigned is an Authorized Officer of Block Mortgage Finance,
Inc., a Delaware corporation,  in its capacity as Depositor (the "Depositor") of
a certain pool of mortgage loans  heretofore  conveyed in trust to Bankers Trust
Company of California,  N.A., a national  banking  association  (the "Trustee"),
pursuant to that certain  Pooling and  Servicing  Agreement  dated as of July 1,
1997,  (the  "Pooling  and  Servicing  Agreement")  among the  Depositor,  Block
Financial Corporation,  as Master Servicer,  Companion Mortgage Corporation,  as
Seller, and the Trustee; and

    WHEREAS,  the  Depositor  is  required,  pursuant to Section  3.05(c) of the
Pooling and  Servicing  Agreement  to deliver this Payoff  Certification  to the
Trustee with respect to all Mortgage Loans which have been prepaid in full after
the  Cut-Off  Date and prior to the Start- Up Day (as those terms are defined in
the Pooling and Servicing Agreement).

    NOW,  THEREFORE,  the  Depositor  hereby  certifies  that each Mortgage Loan
identified on the attached Schedule I has been prepaid in full after the Cut-Off
Date and prior to the  Start-Up  Day (as those  terms are defined in the Pooling
and Servicing Agreement).

                       BLOCK MORTGAGE FINANCE, INC.,
                       as Depositor



                       By:
                       Name:
                       Title:



Dated August _____, 1997







                            D-1





                        SCHEDULE I






                            D-2





                                                                       EXHIBIT E

                                                       FORM OF TRUSTEE'S RECEIPT


           TRUSTEE'S ACKNOWLEDGEMENT OF RECEIPT

    Bankers Trust Company of California,  N.A., a national banking  association,
in its  capacity  as trustee  (the  "Trustee")  under that  certain  Pooling and
Servicing  Agreement  dated  as of July 1,  1997  (the  "Pooling  and  Servicing
Agreement")  among Block Mortgage Finance,  Inc., as Depositor,  Block Financial
Corporation, as Master Servicer,  Companion Mortgage Corporation, as Seller, and
the  Trustee,  hereby  acknowledges  receipt  (subject  to review as required by
Section  3.06(a) of the Pooling and Servicing  Agreement) of the items delivered
to it by the  Seller  and the  Depositor  with  respect  to the  Mortgage  Loans
pursuant  to  Section  3.05(b)(i)  (A)  and  (B) of the  Pooling  and  Servicing
Agreement.

    The Schedule of Mortgage Loans is attached to this Receipt.

    The Trustee hereby additionally acknowledges that it shall review such items
as required by Section 3.06(a) of the Pooling and Servicing  Agreement and shall
otherwise comply with Section 3.06(b) of the Pooling and Servicing  Agreement as
required thereby.

                            BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                            as Trustee
 

                            By:_____________________________________


                            Title:__________________________________

Dated: July ___, 1997





                            E-1





                                                                       EXHIBIT F

                                                      FORM OF POOL CERTIFICATION

                    POOL CERTIFICATION

    WHEREAS,  the undersigned is an Authorized  Officer of Bankers Trust Company
of California,  N.A., a national banking association,  acting in its capacity as
trustee  (the  "Trust-  ee") of a certain  pool of mortgage  loans (the  "Pool")
heretofore  conveyed in trust to the Trustee,  pursuant to that certain  Pooling
and  Servicing  Agreement  dated as of July 1, 1997 (the  "Pooling and Servicing
Agreement") among Block Mortgage Finance,  Inc., as Depositor (the "Depositor"),
Block Financial Corporation, as Master Servicer, Companion Mortgage Corporation,
as Seller, and the Trustee; and

    WHEREAS, the Trustee is required, pursuant to Section 3.06(a) of the Pooling
and  Servicing  Agreement,  to review the Files  relating  to the Pool  within a
specified  period following the Startup Day and to notify the Seller promptly of
any defects with respect to the Pool,  and the Seller is required to remedy such
defects or take certain other action, all as set forth in Section 3.06(b) of the
Pooling and Servicing Agreement; and

    WHEREAS, Section 3.06(a) of the Pooling and Servicing Agreement requires the
Trustee to deliver  this Pool  Certification  upon the  satisfaction  of certain
conditions set forth therein.

    NOW, THEREFORE, the Trustee hereby certifies that it has determined that all
required  documents (or certified  copies of documents listed in Section 3.05(b)
of the Pooling and Servicing Agreement) have been executed or received, and that
such documents  relate to the Mortgage Loans  identified in (i), (ii) and (viii)
of the definition of the Schedule of Mortgage Loans pursuant to Section  3.06(a)
of the Pooling and Servicing Agreement or, in the event that such documents have
not been executed and received or do not so relate to such Mortgage Loans, other
than as set forth on  Schedule  I hereto.  The  Trustee  makes no  certification
hereby,  however, with respect to any intervening  assignments or assumption and
modification agreements.

                           BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                           as Trustee


                           By:________________________________


                           Title:_____________________________

Dated: _________ ___, 1997




                            F-1





                                                                       EXHIBIT G
                                                          FORM OF DELIVERY ORDER

                      DELIVERY ORDER


               BLOCK MORTGAGE FINANCE, INC.

                Asset Backed Certificates,
                       Series 1997-2

           Depositor's Order to the Trustee for
        Execution and Delivery of the Certificates
                   Dated: July ___, 1997

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



    Pursuant  to  Section  4.01 of the  Pooling  and  Servicing  Agreement  (the
"Pooling  and  Servicing  Agreement"),  dated  as of July  1,  1997,  among  the
Depositor, Block Financial Corporation,  as Master Servicer,  Companion Mortgage
Corporation,  as Seller and the  Trustee  (each as defined  in the  Pooling  and
Servicing Agreement), the Depositor hereby requests that the Trustee execute and
authenticate the Block Mortgage Finance Asset Backed Certificates, Series 1997-2
(the  "Certificates"),  and register said  Certificates in the  denominations or
percentages, as applicable, as set forth on Exhibit A hereto.

    The Depositor  further  requests  that the Trustee  deliver all of the Class
A-1, Class A-2, Class A-3,  Class A-4, Class A-5 and Class A-6  Certificates  to
The Depository  Trust Company in New York, New York, on behalf of Morgan Stanley
& Co.  Incorporated  and Salomon Brothers Inc. (the  "Underwriters")  or at such
other  location  as  Morgan  Stanley  &  Co.  Incorporated,  on  behalf  of  the
Underwriters, advises the Trustee.

                           BLOCK MORTGAGE FINANCE, INC.



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





                            G-1





                                                                       EXHIBIT H

                                          FORM OF AFFIDAVIT FOR CLASS R TRANSFER

               AFFIDAVIT PURSUANT TO SECTION
              860E(e) OF THE INTERNAL REVENUE
                 CODE OF 1986, AS AMENDED


STATE OF         )
                 ) ss:
COUNTY OF        )

    [NAME OF OFFICER], being first duly sworn, deposes and
says:

         1.  That  he  is  [Title  of  Officer]  of  [Name  of  Investor]   (the
"Investor"),  a [savings institution]  [corporation] duly organized and existing
under the laws of [the State of __________]  [the United  States],  on behalf of
which he makes this affidavit.

         2. That (i) the Investor is not a "disqualified  organization" and will
not be a "disqualified organization" as of [date of transfer] (For this purpose,
a "disqualified  organiza- tion" means the United States, any state or political
subdivision thereof,  any foreign govern- ment, any international  organization,
any  agency or  instrumentality  of any of the  foregoing  (other  than  certain
taxable  instrumentalities),  any cooperative  organization  furnishing electric
energy  or  providing  telephone  service  to  persons  in rural  areas,  or any
organization  (other than a farmers'  cooperative)  that is exempt from  federal
income tax unless such organization is subject to the tax on unrelated  business
income);  (ii) it is not acquiring the Class R Certificate  for the account of a
disqualified organization; (iii) it consents to any amendment of the Pooling and
Servicing  Agreement that shall be deemed  necessary by the Trustee (upon advice
of counsel) to  constitute a reasonable  arrangement  to ensure that the Class R
Certifi-  cates  will not be owned  directly  or  indirectly  by a  disqualified
organization;  and (iv) it will not transfer such Class R Certificate unless (a)
it has received from the transferee an affidavit in substantially  the same form
as this affidavit  containing these same four  representations and (b) as of the
time of the transfer,  it does not have actual  knowledge that such affidavit is
false.






                            H-1





         IN WITNESS  WHEREOF,  the  Investor  has caused this  instrument  to be
executed on its behalf,  pursuant to authority of its Board of Directors, by its
[Title of Officer] and its corporate seal to be hereunto  attached,  attested by
its [Assistant] Secretary, this _ day of _________, __________.

                                         [NAME OF INVESTOR]


                                         By:___________________________
                                         [Name of Officer]
                                         [Title of Officer]





                            H-2





                                                                       EXHIBIT I

                                                     FORM OF LOST NOTE AFFIDAVIT


                    LOST NOTE AFFIDAVIT


     We, as _____________________ (title) of Companion Mortgage Corporation (the
"Seller") and as  _____________________  (title) of Block Financial  Corporation
(the "Master  Servicer"),  are  authorized to make this  Affidavit.  Capitalized
terms used but not otherwise  defined herein shall have the meanings assigned to
such terms in that certain  Pooling and  Servicing  Agreement  (the "Pooling and
Servicing  Agreement"),  dated as of July 1, 1997,  by and among Block  Mortgage
Finance, Inc., Block Financial  Corporation,  Companion Mortgage Corporation and
Bankers  Trust  Company  of  California,   N.A.  In  connection   with  (i)  the
administration   of  the  Mortgage  Loans  held  by  Bankers  Trust  Company  of
California,  N.A.  as Trustee on behalf of the Owners (the  "Trustee")  and (ii)
issuance of the Certificate  Insurance  Policies by MBIA Insurance  Corporation,
___________________  and  __________________  (hereinafter called  "Deponents"),
being duly sworn, depose and say that:

     (a) Seller previously delivered to the Trustee a
signed Initial Certification with respect to a certain
Note;

     (b) Such Note was assigned or sold to the Trustee
pursuant to the terms and provisions of the Pooling and
Servicing Agreement;

     (c) Such Note is not outstanding pursuant to a
request for release of documents;

     (d) The aforesaid Note (hereinafter called the
"Original") has been lost;

     (e) The Seller has made or caused to be made diligent
search for the Original and has been unable to find or
recover the same;

     (f) The  Seller was the owner of the  Original  at the time of loss and has
good title to the Original and has the right to convey good title thereto;

     (g) The Original has not been cancelled or assigned
or pledged to anyone other than the Depositor and Trustee;

     (h) The Seller has  assigned  all of its  interest  in the  Original to the
Depositor pursuant to the Pooling and Servicing  Agreement and the Depositor has
assigned  all of its  interest in the  Original  to the Trustee  pursuant to the
Pooling and Servicing Agreement;




                            I-1





     (i)  Following  the  assignment  of the Original to the  Depositor  and the
assignment of the Original by the Depositor to the Trustee,  the Trustee will be
the party  entitled to enforce  the  Original  pursuant to Section  3-309 of the
Uniform Commercial Code;

     (j)  Deponents  agree  that,  if said  Original  should  ever come into the
possession, custody or power of either Seller or the Master Servicer, such party
will  immediately  and  without  consideration  surrender  said  Original to the
Trustee;

     (k) Attached hereto is a true and correct copy of the
Original, endorsed in blank by the mortgagee;

     (l)  Deponents  hereby  agree that the Seller and the Master  Servicer  (a)
shall  indemnify and hold harmless the Trustee and MBIA  Insurance  Corporation,
their successors and assigns,  against any loss, liability or damage,  including
reasonable  attorney's fees, resulting from the unavailability of any Originals,
including but not limited to any loss,  liability or damage arising from (i) any
false statement  contained in this  Affidavit,  (ii) any claim of any party that
has already  purchased the Mortgage  Loan  evidenced by the lost Original or any
interest in such Mortgage Loan,  (iii) any claim of any borrower with respect to
the existence of terms of a Mortgage Loan evidenced by the lost  Original,  (iv)
the issuance of a new  instrument  in lieu thereof and (v) any claim  whether or
not based upon or arising from  honoring or refusing to honor the Original  when
presented by any person (items (i) through (iv) above are  hereinafter  referred
to as the "Losses");


   [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]




                            I-2





     (m)  This  Affidavit  is  intended  to be  relied  on by the  Trustee,  its
successors and assigns and each of the Seller and the Master Servicer  represent
and warrant  that it has the  authority  to perform its  respective  obligations
under this Affidavit.

                       Executed this ______ day of _______, 199__,
                       on behalf of the Seller


                       By:

                       Name:

                       Title:





                       Executed this ______ day of _______, 199__,
                       on behalf of the Master Servicer


                       By:

                       Name:

                       Title:






                            I-3





State of __________ )
                    ) ss.
County of ________  )


     On   this   ____   day   of   ________,    199__,    before   me   appeared
___________________,  to me personally  know,  who being duly sworn did say that
he/she is the  ____________________  of Companion Mortgage Corporation,  and the
above  Affidavit  was signed and sealed on behalf of such  corporation  and said
_________________________  acknowledged  this  instrument to be the free act and
deed of said corporation.



                       ____________________________________________

                       Notary Public
                       in and for the State of ______________



My Commission Expires: _________________


State of __________ )
                    ) ss.
County of ________  )


     On   this   ____   day   of   ________,    199__,    before   me   appeared
___________________,  to me personally  know,  who being duly sworn did say that
he/she is the ____________________ of Block Financial Corporation, and the above
Affidavit  was  signed  and  sealed  on  behalf  of such  corporation  and  said
_________________________  acknowledged  this  instrument to be the free act and
deed of said corporation.




                             __________________________________________ 

                             Notary Public
                             in and for the State of _______________



My Commission Expires:_________________




                            I-4





                                                                       EXHIBIT J


                        [RESERVED]




                            J-1





                                                                       EXHIBIT K


              TERMINATION AUCTION PROCEDURES

    The following sets forth the auction procedures to be followed in connection
with a sale  effected  pursuant to Section  9.03 of the  Pooling  and  Servicing
Agreement  (the  "Agreement"),  dated as of July 1, 1997  among  Block  Mortgage
Finance, Inc., as Depositor,  Block Financial  Corporation,  as Master Servicer,
Companion  Mortgage  Corporation,  as  Seller,  and  Bankers  Trust  Company  of
California,  N.A.,  as  Trustee.  Capitalized  terms  used  herein  that are not
otherwise defined shall have the meanings described thereto in the Agreement.

1.  Pre-Auction Process

    (a)  Upon receiving notice of the Auction Date, the
         Advisor will initiate its general Termination
         Auction procedures consisting of the following:
         (i) with the assistance of the Master Servicer,
         prepare a general solicitation package along with
         a confidentiality agreement; (ii) develop a list
         of qualified bidders, in a commercially
         reasonable manner; (iii) initiate contact with
         all qualified bidders; (iv) send a
         confidentiality agreement to all qualified
         bidders; (v) upon receipt of a signed
         confidentiality agreement, send solicitation
         packages to all interested bidders on behalf of
         the Trustee; and (vi) notify the Master Servicer
         and Trustee of all potential bidders and
         anticipated timetable.

    (b)  The general solicitation package will include:
         (i) the prospectus supplement and prospectus from
         the initial public offering of any of the Class A
         Certificates; (ii) a copy of all monthly
         servicing reports or a copy of all annual
         servicing reports and the prior year's monthly
         servicing reports; (iii) a form of a Sale and
         Servicing Agreement prepared by the Trustee and
         the Master Servicer (or prepared by the Advisor
         and approved by the Trustee and the Master
         Servicer) which Agreement shall provide that the
         Mortgage Loans are being sold without recourse to
         the Trustee and the Owners; (iv) a description of
         the minimum purchase price required to cause the
         Trustee to sell the Mortgage Loans as set forth
         in Section 9.03 of the Agreement; (v) a formal
         bidsheet; (vi) a detailed timetable; and (vii) a
         preliminary data tape of the aggregate Loan
         Balance of the Mortgage Loans as of a recent
         Distribution Date reflecting the same data
         attributes used to create the Cut-Off Date tables
         for the prospectus supplement dated July 29, 1997
         relating to the public offering of the Class A
         Certificates.  None of the Trustee, the Master
         Servicer, the Depositor or the Seller shall be
         required to produce an updated prospectus or
         prospectus supplement, and the auction procedures
         shall be carried out in a manner that does not
         constitute a public offering of securities.




                            K-1





    (c)  The  Trustee,  with  the  assistance  of the  Master  Servicer  and the
         Advisor,  will  maintain an auction  package  beginning  at the time of
         closing of the  transaction,  which will contain the  documents  listed
         under clauses (i)-(ii) of the preceding paragraph.

    (d)  The Advisor will send solicitation packages to
         all bidders at least 15 Business Days before the
         Auction Date.  Bidders will be required to submit
         any due diligence questions in writing to the
         Advisor for determination of their relevan- cy,
         no later than 10 Business Days before the Auction
         Date.  The Master Servicer and the Advisor will
         be required to satisfy all relevant questions at
         least five Business Days prior to the Auction
         Date and distribute the questions and answers to
         all bidders.

2.  Auction Process

    (a)  The Advisor, any underwriter, the Certificate Insurer or any Owner will
         be allowed to bid in the Auction, but will not be required to do so.

    (b)  The Seller and the Master  Servicer  will also be allowed to bid in the
         Termination  Auction if it deems appropriate,  but will not be required
         to do so.

    (c)  On the Auction Date, all bids will be due by
         facsimile to the offices of the Trustee by 1:00
         p.m. New York City time, with the winning bidder
         to be notified by 2:00 p.m. New York City time.
         All acceptable bids (as described in Section 9.03
         of the Agreement) will be due on a conforming
         basis on the bid sheet contained in the
         solicitation package.

    (d)  If  the  Trustee  receives  fewer  than  two  market  value  bids  from
         participants  in the  market for  mortgage  loans  willing  and able to
         purchase the Mortgage  Loans,  the Trustee  shall decline to consummate
         the sale.

    (e)  Upon notification to the winning bidder, a good
         faith deposit equal to one percent (1%) of the
         aggregate Loan Balance of the Mortgage Loans will
         be required to be wired to the Trustee upon
         acceptance of the bid.  This deposit, along with
         any interest income attributable to it, will be
         credited to the pur- chase price but will not be
         refundable.  The Trustee will establish a
         separate account for the acceptance of the good
         faith deposit, until such time as the account is
         fully funded and all monies are transferred into
         the Collection Account, such time not to be later
         than one Business Day before the related
         Distribution Date (as described above).





                            K-2





    (f)  The winning bidder will receive on the Auction Date a copy of the draft
         Sale and Servicing Agreement.

    (g)  The Advisor will provide to the Trustee a letter
         concluding whether or not the winning bid is a
         fair market value bid.  The Advisor will also
         provide such letter if it is the winning bidder.
         In the case where the Advisor or the Master
         Servicer is the winning bidder it will provide
         for market comparables and valuations in its
         letter.

    (h)  The  Auction  will  stipulate  that the Master  Servicer be retained to
         service the Mortgage  Loans sold  pursuant to the terms of the Sale and
         Servicing Agree- ment.

    (i)  The Auction will stipulate that such sale and
         consequent termination of the Trust must
         constitute a "qualified liquidation" of the Trust
         under Section 860F of the Code, including the
         requirement that such liquidation take place over
         a period not to exceed 90 days.  The Trustee may,
         in its discretion, require that the purchaser of
         the Mortgage Loans provide the Trustee and the
         Certificate Insurer with an opinion of counsel to
         that effect.





                            K-3




                         EXHIBIT L

                FORM OF LIQUIDATION REPORT

Customer Name:
Account Number:
Original Principal Balance:

1.  Type of Liquidation (REO disposition/charge-off/short
    pay-off)

    - Date last paid
    - Date of foreclosure
    - Date of REO
    - Date of REO Disposition
    - Property Sale Price/Estimated Market Value at
    disposition

2.  Liquidation Proceeds

    Principal Prepayment                      $____________
    Property Sale Proceeds                     ____________
    Insurance Proceeds                         ____________
    Other (itemize)                            ____________

    Total Proceeds                            $____________

3.  Liquidation Expenses

    Servicing Advances                        $____________
    Monthly Advances                           ____________
    Contingency Fees                           ____________
    Excess Servicing Fees                      ____________
    Servicing Fees                             ____________
    Annual Expense Escrow Amount               ____________
    Supplemental Fee (if any)                  ____________
    Additional Interest (if any)               ____________

    Total Advances                            $____________

4.  Net Liquidation Proceeds                  $____________
    (Item 2 minus Item 3)

5.  Principal Balance of Mortgage Loan        $____________

6.  Loss, if any (Item 5 minus Item 4)        $____________






                            L-1