DLJ MORTGAGE ACCEPTANCE CORP MORT PASS THR CERT SER 1995 Q8
8-K, 1995-12-06
Previous: DLJ MORTGAGE ACCEPTANCE CORP MORT PASS THR CERT SER 1995 Q7, 8-K, 1995-12-06
Next: KEYSTONE INSTITUTIONAL TRUST, N-1A EL, 1995-12-06



________________________________________________________________________________



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934



Date of Report (Date of earliest event reported): November 21, 1995

                          DLJ MORTGAGE ACCEPTANCE CORP.
(as depositor under a Pooling and Servicing  Agreement,  dated as of November 1,
1995,  providing for, among other things, the issuance of Mortgage  Pass-Through
Certificates, Series 1995-Q8)



                          DLJ Mortgage Acceptance Corp.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         Delaware                        33-37812               13-3460894
- ----------------------------           ------------          -------------------
(State or Other Jurisdiction           (Commission           (I.R.S. Employer
of Incorporation)                      File Number)          Identification No.)


            140 Broadway
            NEW YORK, NEW YORK                                       10005
            ---------------------                                 ----------
            (Address of Principal                                 (Zip Code)
            Executive Offices)

Registrant's telephone number, including area code, is (212) 504-3000



________________________________________________________________________________


<PAGE>



Item 2.  ACQUISITION OR DISPOSITION OF ASSETS.

          For a description of the  Certificates and the Mortgage Pool, refer to
the Pooling and Servicing Agreement.

Item 7.   FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

          (a)      Not applicable

          (b)      Not applicable

          (c)      Exhibits:

          EXHIBIT NO.                       DESCRIPTION
          -----------                       -----------
          4.1                               Pooling  and  Servicing   Agreement,
                                            dated as of November 1, 1995,  among
                                            DLJ Mortgage  Acceptance  Corp.,  as
                                            depositor,   Temple-Inland  Mortgage
                                            Corporation, as master servicer, and
                                            Bankers Trust  Company,  as trustee,
                                            Mortgage Pass-Through  Certificates,
                                            Series 1995-Q8.




<PAGE>




                                    SIGNATURE

          Pursuant to the  requirements of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned hereunto duly authorized.

                                    DLJ MORTGAGE ACCEPTANCE CORP.

                                    By:     N. Dante LaRocca
                                            Senior Vice President

Dated:  November 21, 1995



<PAGE>




                                  EXHIBIT INDEX


EXHIBIT NO.                    DESCRIPTION                                FORMAT
- -----------                    -----------                                ------
4.1                            Pooling   and   Servicing                  P*
                               Agreement,  dated  as  of
                               November  1, 1995,  among
                               DLJ  Mortgage  Acceptance
                               Corp.,    as   depositor,
                               Temple-Inland    Mortgage
                               Corporation,   as  master
                               servicer,   and   Bankers
                               Trust     Company,     as
                               trustee,  Mortgage  Pass-
                               Through     Certificates,
                               Series 1995-Q8.



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

*        The  Mortgage  Loan  Schedule  and the  Schedule of Discount  Fractions
         attached as exhibits to the Pooling and Servicing  Agreement  have been
         filed on paper pursuant to a continuing hardship exemption from certain
         electronic filing requirements.






Execution Copy
________________________________________________________________________________


________________________________________________________________________________





                         DLJ MORTGAGE ACCEPTANCE CORP.,
                                   Depositor,


                       TEMPLE-INLAND MORTGAGE CORPORATION
                                Master Servicer,


                                       and


                             BANKERS TRUST COMPANY,
                                     Trustee




                        _________________________________


                         POOLING AND SERVICING AGREEMENT

                          Dated as of November 1, 1995

                        _________________________________


                       Mortgage Pass-Through Certificates

                                 Series 1995-Q8


________________________________________________________________________________


________________________________________________________________________________

<PAGE>

                                TABLE OF CONTENTS
                                _________________
                                                                           PAGE
                                                                           -----
                                    ARTICLE I

                                   DEFINITIONS


SECTION 1.01.  Defined Terms.................................................-2-
Accretion Termination Date...................................................-2-
Accrued Certificate Interest.................................................-2-
Adjustment Date..............................................................-3-
Adjustable Rate Loan.........................................................-3-
Advance......................................................................-3-
Agreement....................................................................-3-
Anniversary..................................................................-3-
Assignment...................................................................-3-
Assignment Agreement.........................................................-3-
Available Distribution Amount................................................-3-
Bankruptcy Amount............................................................-3-
Bankruptcy Code..............................................................-4-
Bankruptcy Loss..............................................................-4-
Business Day.................................................................-4-
Cash Liquidation.............................................................-4-
Certificate..................................................................-4-
Certificate..................................................................-4-
Certificate Account Deposit Date.............................................-4-
Certificateholder" or "Holder................................................-5-
Certificate Principal Balance................................................-5-
Certificate Register.........................................................-6-
Class........................................................................-6-
Class A-1 Certificate........................................................-6-
Class A-2 Certificate........................................................-6-
Class A-3 Certificate........................................................-6-
Class B Percentage...........................................................-6-
Class B-1 Certificate........................................................-7-
Class B-1 Percentage.........................................................-7-
Class B-1 Prepayment Distribution Trigger....................................-7-
Class B-2 Certificate........................................................-7-
Class B-2 Percentage.........................................................-7-
Class B-2 Prepayment Distribution Trigger....................................-7-
Class B-3 Certificate........................................................-7-
Class B-3 Percentage.........................................................-8-
Class B-3 Prepayment Distribution Trigger"...................................-8-
Class M Certificate..........................................................-8-
Class M Percentage...........................................................-8-

                                        i

<PAGE>

                                                                            PAGE
                                                                            ----
Class P Certificate..........................................................-8-
Class P Distribution Amount..................................................-8-
Class R Certificate..........................................................-9-
Class S Certificate..........................................................-9-
Closing Date ................................................................-9-
Code.........................................................................-9-
Collateral Value.............................................................-9-
Corporate Trust Office.......................................................-9-
Credit Support Depletion Date................................................-9-
Custodial Account...........................................................-10-
Cut-off Date ...............................................................-10-
Debt Service Reduction......................................................-10-
Deficient Valuation.........................................................-10-
Depositor...................................................................-10-
Determination Date..........................................................-10-
Discount Fraction...........................................................-10-
Discount Mortgage Loan......................................................-10-
Disqualified Organization...................................................-11-
Distribution Date...........................................................-11-
DLJMCI......................................................................-11-
Due Date....................................................................-11-
Due Period..................................................................-11-
Duff & Phelps...............................................................-11-
Eligible Account............................................................-11-
Eligible Funds..............................................................-12-
Event of Default............................................................-12-
Excess Bankruptcy Loss......................................................-12-
Excess Fraud Loss...........................................................-12-
Excess Proceeds.............................................................-12-
Excess Proceeds Account.....................................................-12-
Excess Special Hazard Loss..................................................-12-
Extraordinary Events........................................................-12-
Extraordinary Losses........................................................-13-
FDIC........................................................................-13-
FHLMC.......................................................................-13-
First Step Margin...........................................................-13-
Rate Loan...................................................................-13-
FNMA........................................................................-13-
Fraud Loss Amount...........................................................-13-
Fraud Losses................................................................-14-
Funding Date................................................................-14-
Gross Margin................................................................-14-
Index.......................................................................-14-
Initial Certificate Principal Balance.......................................-14-
Initial Loss Coverage.......................................................-14-

                                       ii

<PAGE>

                                                                            PAGE
                                                                            ----
Insurance Policy............................................................-14-
Insurance Proceeds..........................................................-14-
Late Collections............................................................-15-
Liquidation Proceeds........................................................-15-
Loan-to-Value Ratio.........................................................-15-
Loss Severity Percentage....................................................-15-
Master Servicer.............................................................-15-
Maximum Rate ...............................................................-15-
Minimum Rate ...............................................................-15-
Monthly Payment.............................................................-16-
Moody's.....................................................................-16-
Mortgage....................................................................-16-
Mortgage File...............................................................-16-
Mortgage Loan...............................................................-16-
Mortgage Loan Purchase Agreement............................................-16-
Mortgage Loan Schedule......................................................-16-
Mortgage Note...............................................................-18-
Mortgage Rate...............................................................-18-
Mortgaged Property..........................................................-18-
Mortgagor...................................................................-18-
Net Mortgage Rate...........................................................-18-
Non-Discount Mortgage Loan..................................................-18-
Nonrecoverable Advance......................................................-18-
Non-United States Person....................................................-18-
Notional Amount.............................................................-18-
Officers' Certificate.......................................................-18-
Opinion of Counsel..........................................................-19-
Original Senior Percentage..................................................-19-
OTS.........................................................................-19-
Outstanding Mortgage Loan...................................................-19-
Ownership Interest..........................................................-19-
Pass-Through Rate...........................................................-19-
Percentage Interest.........................................................-19-
Periodic Rate Cap...........................................................-20-
Permitted Instruments.......................................................-20-
Permitted Transferee........................................................-21-
Person......................................................................-21-
Pool Strip Rate.............................................................-21-
Prepayment Assumption.......................................................-21-
Prepayment Distribution Percentage..........................................-21-
Prepayment Distribution Trigger.............................................-22-
Prepayment Period...........................................................-22-
Primary Hazard Insurance Policy.............................................-22-
Principal Prepayment........................................................-22-
Prospective Losses..........................................................-23-

                                       iii

<PAGE>

                                                                            PAGE
                                                                            ----
Purchase Price..............................................................-23-
Rating Agency...............................................................-23-
Realized Loss...............................................................-23-
Record Date  ...............................................................-24-
Regular Certificate.........................................................-24-
REMIC.......................................................................-24-
REMIC Provisions............................................................-24-
Remittance Report...........................................................-24-
REO Acquisition.............................................................-24-
REO Disposition.............................................................-24-
REO Imputed Interest........................................................-24-
REO Proceeds................................................................-24-
REO Property................................................................-24-
Request for Release.........................................................-24-
Residual Certificate........................................................-24-
Responsible Officer.........................................................-25-
Rule 144A...................................................................-25-
Scheduled Principal and Net Recoveries......................................-25-
Second Step Margin..........................................................-25-
Seller......................................................................-25-
Seller's Warranty Certificate...............................................-25-
Senior Certificate..........................................................-26-
Senior Percentage...........................................................-26-
Senior Prepayment Percentage................................................-26-
Senior Principal Distribution Amount........................................-27-
Servicing Account...........................................................-27-
Servicing Advances..........................................................-27-
Servicing Fee...............................................................-27-
Servicing Fee Rate..........................................................-27-
Servicing Officer...........................................................-27-
Servicing Transfer..........................................................-28-
Single Certificate..........................................................-28-
Special Hazard Amount.......................................................-28-
Special Hazard Loss.........................................................-28-
Special Hazard Percentage...................................................-28-
Standard & Poor's...........................................................-28-
Startup Day.................................................................-28-
Stated Principal Balance....................................................-28-
Step Loan...................................................................-29-
Subordinate Certificate.....................................................-29-
Subordinate Percentage......................................................-29-
Subordinate Principal Distribution Amount...................................-29-
Sub-Servicer................................................................-29-
Sub-Servicer Remittance Date................................................-30-
Sub-Servicing Account.......................................................-30-

                                  iv

<PAGE>

                                                                            PAGE
                                                                            ----
Sub-Servicing Agreement.....................................................-30-
Tax Returns.................................................................-30-
Termination Event...........................................................-30-
Total Expected Losses.......................................................-30-
Transfer....................................................................-30-
Transferor..................................................................-30-
Trust Fund..................................................................-30-
Trustee.....................................................................-31-
Uninsured Cause.............................................................-31-
United States Person........................................................-31-
Voting Rights...............................................................-31-

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

2.01.        Conveyance of Mortgage Loans...................................-32-
2.02.        Acceptance of the Trust Fund by the Trustee....................-35-
2.03.        Representations, Warranties and Covenants of 
             the Master Servicer  and the Depositor.........................-36-
2.04.        Representations and Warranties of the Seller...................-38-
2.05.        Issuance of Certificates Evidencing Interests 
             in the Trust Fund..............................................-38-

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

3.01.        Master Servicer to Act as Master Servicer......................-39-
3.02.        Sub-Servicing Agreements Between Master 
             Servicer and Sub- Servicers....................................-40-
3.03.        Successor Sub-Servicers........................................-41-
3.04.        Liability of the Master Servicer...............................-41-
3.05.        No Contractual Relationship Between Sub-Servicers 
             and Trustee or Certificateholders..............................-41-
3.06.        Assumption or Termination of Sub-Servicing 
             Agreements by Trustee..........................................-42-
3.07.        Collection of Certain Mortgage Loan Payments...................-42-
3.08.        Sub-Servicing Accounts.........................................-42-
3.09.        Collection of Taxes, Assessments and Similar 
             Items; Servicing Accounts......................................-43-
3.10.        Custodial Account..............................................-43-
3.11.        Permitted Withdrawals From the Custodial Account...............-44-
3.12.        Permitted Instruments..........................................-46-
3.13.        Maintenance of Primary Hazard Insurance. ......................-46-

                                        v

<PAGE>

                                                                            PAGE
                                                                            ----
3.14.        Enforcement of Due-on-Sale Clauses; Assumption Agreements......-47-
3.15.        Realization Upon Defaulted Mortgage Loans......................-48-
3.16.        Trustee to Cooperate; Release of Mortgage Files................-49-
3.17.        Servicing Compensation.........................................-50-
3.18.        Maintenance of Certain Servicing Policies......................-50-
3.19.        Annual Statement as to Compliance..............................-50-
3.20.        Annual Independent Public Accountants' Servicing Statement.....-51-
3.21.        Access to Certain Documentation................................-51-
3.22.        Title, Conservation and Disposition of REO Property............-52-
3.23.        Additional Obligations of the Master Servicer..................-54-
3.24.        Additional Obligations of the Depositor........................-54-
3.25         Excess Proceeds Account........................................-55-

                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

4.01.        Certificate Account; Distributions.............................-57-
4.02.        Statements to Certificateholders...............................-63-
4.03.        Remittance Reports; Advances by the Master Servicer............-65-
4.04.        Allocation of Realized Losses..................................-67-
4.05.        Information Reports to be Filed by the Master Servicer.........-68-
4.06.        Compliance with Withholding Requirements.......................-68-

                                    ARTICLE V

                                THE CERTIFICATES

5.01.        The Certificates...............................................-69-
5.02.        Registration of Transfer and Exchange of Certificates..........-71-
5.03.        Mutilated, Destroyed, Lost or Stolen Certificates..............-75-
5.04.        Persons Deemed Owners..........................................-75-

                                   ARTICLE VI

                      THE DEPOSITOR AND THE MASTER SERVICER

6.01.        Liability of the Depositor and the Master Servicer.............-76-
6.02.        Merger, Consolidation or Conversion of the Depositor 
             or the Master Servicer.........................................-76-
6.03.        Limitation on Liability of the Depositor, the Master 
             Servicer and Others............................................-76-
6.04.        Limitation on Resignation of the Master Servicer...............-77-




                                       vi

<PAGE>

                                                                            PAGE
                                                                            ----


                                   ARTICLE VII

                                     DEFAULT

7.01.        Events of Default..............................................-78-
7.02.        Termination Event..............................................-80-
7.03.        Trustee to Act; Appointment of Successor.......................-80-
7.04.        Notification to Certificateholders.............................-81-
7.05.        Waiver of Events of Default....................................-81-

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

8.01.        Duties of Trustee..............................................-82-
8.02.        Certain Matters Affecting the Trustee..........................-83-
8.03.        Trustee Not Liable for Certificates or Mortgage Loans..........-84-
8.04.        Trustee May Own Certificates...................................-84-
8.05.        Master Servicer to Pay Trustee's Fees..........................-84-
8.06.        Eligibility Requirements for Trustee...........................-85-
8.07.        Resignation and Removal of the Trustee.........................-85-
8.08.        Successor Trustee..............................................-86-
8.09.        Merger or Consolidation of Trustee.............................-87-
8.10.        Appointment of Co-Trustee or Separate Trustee..................-87-

                                   ARTICLE IX

                                   TERMINATION

9.01.        Termination Upon Repurchase or Liquidation of All Mortgage
             Loans..........................................................-89-
9.02.        Additional Termination Requirements............................-90-

                                    ARTICLE X

                                REMIC PROVISIONS
10.01.       REMIC Administration...........................................-92-
10.02.       Prohibited Transactions and Activities.........................-94-
10.03.       Master Servicer and Trustee Indemnification....................-95-






                                       vii

<PAGE>

                                                                            PAGE
                                                                            ----
                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

11.01.       Amendment......................................................-96-
11.02.       Recordation of Agreement; Counterparts.........................-97-
11.03.       Limitation on Rights of Certificateholders.....................-97-
11.04.       Governing Law..................................................-98-
11.05.       Notices........................................................-98-
11.06.       Severability of Provisions.....................................-99-
11.07.       Successors and Assigns; Third Party Beneficiary................-99-
11.08.       Article and Section Headings...................................-99-
11.09.       Notice to Rating Agencies and Certificateholder................-99-


Signatures
Acknowledgments

Exhibit A         Form of Senior Certificate
Exhibit B-1       Form of Class M Certificate
Exhibit B-2       Form of Class B-1 Certificate
Exhibit B-3       Form of Class B-2 Certificate
Exhibit B-4       Form of Class B-3 Certificate
Exhibit B-5       Form of Class R Certificate
Exhibit C         Form of Trustee Initial Certification
Exhibit D         Form of Trustee Final Certification
Exhibit E         [Reserved.]
Exhibit F-1       Request for Release
Exhibit F-2       Request for Release for Mortgage Loans Paid in Full
Exhibit G-1       Form of Investor Representation Letter
Exhibit G-2       Form of Transferor Representation Letter
Exhibit G-3       Transferor Affidavit and Agreement for Transfers to Non-United
                  States Persons
Exhibit G-4       Transferee Affidavit and Agreement for Transfers to Non-United
                  States Persons
Exhibit G-5       Form of Investor Representation Letter for Insurance Companies
Exhibit H         Form of Rule 144A Investment Representation
Exhibit I         Mortgage Loan Schedule
Exhibit J         Seller Representations and Warranties
Exhibit K         Form of Notice Under Section 3.24(c)
Exhibit L         Schedule of Discount Fractions

                                      viii
<PAGE>


     This Pooling and Servicing Agreement, dated and effective as of November 1,
1995,  among DLJ Mortgage  Acceptance  Corp.,  as Depositor  (the  "Depositor"),
Temple-Inland Mortgage Corporation,  as Master Servicer (the "Master Servicer"),
and Bankers Trust Company, as Trustee (the "Trustee").

                             PRELIMINARY STATEMENT:

     The   Depositor   intends  to  sell  mortgage   pass-through   certificates
(collectively, the "Certificates"),  to be issued hereunder in multiple classes,
which in the aggregate will evidence the entire beneficial ownership interest in
the Mortgage Loans (as defined  herein).  As provided  herein,  the Trustee will
cause an  election  to be made to treat  the  entire  segregated  pool of assets
subject  to this  Agreement  (including  the  Mortgage  Loans) as a real  estate
mortgage investment conduit (a "REMIC") for federal income tax purposes and such
segregated  pool of assets will be  designated as the "Trust Fund." The Class S,
Class A-1,  Class A-2,  Class  A-3,  Class P, Class M, Class B-1,  Class B-2 and
Class B-3 Certificates  will represent  ownership of the "regular  interests" in
the Trust Fund,  and the Class R Certificates  will  represent  ownership of the
"residual interests" in the Trust Fund.

     The following table sets forth the designation,  Pass-Through Rate, Initial
Certificate  Principal Balance and the initial  percentage of the Trust Fund (as
defined herein) for each Class of  Certificates  comprising the interests in the
Trust Fund created hereunder.

                                                AGGREGATE INITIAL
                                                CERTIFICATE        APPROXIMATE
                               PASS-THROUGH     PRINCIPAL          INITIAL CLASS
DESIGNATION   TYPE             RATE             BALANCE            PERCENTAGE 
- -----------   ----             ------------     -----------------  -------------
Class S       Senior           Variable Rate    $         0.00        N/A
Class A-1     Senior           7.25%            $30,000,000.00         35.24%
Class A-2     Senior           7.25%            $26,500,000.00         31.12%
Class A-3     Senior           7.25%            $15,816,992.00         18.58%
Class P       Principal Only   0.00%            $    51,314.37          0.06%
Class M       Mezzanine        7.25%            $ 5,534,047.00          6.50%
Class B-1     Subordinate      7.25%            $ 5,108,351.00          6.00%
Class B-2     Subordinate      7.25%            $ 1,277,088.00          1.50%
Class B-3     Subordinate      7.25%            $   851,392.02          1.00%
Class R       Residual           N/A               N/A                N/A


     As of the  Cut-off  Date,  the  Mortgage  Loans  have an  aggregate  Stated
Principal Balance equal to $85,139,184.39.

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

<PAGE>

                                    ARTICLE I

                                   DEFINITIONS

     SECTION 1.01. Defined Terms.

     Whenever used in this Agreement,  the following  words and phrases,  unless
the  context  otherwise  requires,  shall have the  meanings  specified  in this
Article.

     "Accretion  Termination  Date": With respect to the Class B-3 Certificates,
the Distribution Date on which the Certificate  Principal  Balances of the Class
B-1 Certificates and the Class B-2 Certificates have been reduced to zero.

     "Accrued Certificate Interest":  With respect to each Distribution Date, as
to any  Certificate  of any Class  other than the Class S  Certificates  and the
Class P Certificates,  one month's interest accrued at the related  Pass-Through
Rate on the  Certificate  Principal  Balance thereof  immediately  prior to such
Distribution  Date.  With respect to each  Distribution  Date, as to the Class S
Certificates,  one month's interest accrued at the then-applicable  Pass-Through
Rate on the Notional Amount immediately prior to such Distribution Date. Accrued
Certificate  Interest  will  be  calculated  on  the  basis  of a  360-day  year
consisting of twelve 30-day months. In each case Accrued Certificate Interest on
any such Class of Certificates  will be reduced by the amount of  (i) Prepayment
Interest  Shortfalls,  if any,  which are not  covered by payments by the Master
Servicer  pursuant  to  Section  3.23 with  respect to such  Distribution  Date,
(ii) the interest portion (adjusted to the Net Mortgage Rate) of Realized Losses
(including Excess Special Hazard Losses,  Excess Fraud Losses, Excess Bankruptcy
Losses  and  Extraordinary   Losses,   not  allocated  solely  to  the  Class  M
Certificates,  the Class B-1  Certificates,  the Class B-2  Certificates  or the
Class B-3  Certificates  pursuant to Section 4.04, (iii) the interest portion of
Advances  previously  made with respect to a Mortgage Loan or REO Property which
remained unreimbursed  following the Cash Liquidation or REO Disposition of such
Mortgage Loan or REO Property that were made with respect to delinquencies  that
ultimately constituted Excess Special Hazard Losses, Excess Fraud Losses, Excess
Bankruptcy  Losses  or  Extraordinary   Losses,  and  (iv)  any  other  interest
shortfalls   not  covered  by  the   subordination   provided  by  the  Class  M
Certificates,  the Class B-1  Certificates,  the Class B-2  Certificates  or the
Class B-3 Certificates  pursuant to Section 4.04, including interest that is not
collectible  from the Mortgagor  pursuant to the  Soldiers'  and Sailors'  Civil
Relief Act of 1940, as amended,  or similar  legislation  or  regulations  as in
effect from time to time,  with all such  reductions  allocated among all of the
Certificates  on a pro rata basis in proportion to their  respective  amounts of
Accrued  Certificate  Interest which would have resulted absent such reductions.
In  addition  to that  portion  of the  reductions  described  in the  preceding
sentence  that  are  allocated  to the  Class  M  Certificates,  the  Class  B-1
Certificates, the Class B-2 Certificates or the Class B-3 Certificates,  Accrued
Certificate  Interest on the Class M Certificates,  the Class B-1  Certificates,
the Class B-2 Certificates or the Class B-3 Certificates, as applicable, will be
reduced by the  interest  portion  (adjusted  to the Net  Mortgage  Rate) of the
portion  of  Realized   Losses  that  are  allocated   solely  to  the  Class  M
Certificates,  the Class B-1  Certificates,  the Class B-2  Certificates  or the
Class B-3 Certificates as applicable, pursuant to Section 4.04.


                                       -2-
<PAGE>

     "Adjustment  Date": With respect to each Adjustable Rate Loan, the date set
forth in the related  Mortgage  Note on which the  Mortgage  Rate may  initially
change and each semi- annual anniversary of such date. With respect to each Step
Loan, the date set forth in the related Mortgage Note on which the Mortgage Rate
will  initially  change  and the  first  anniversary  of such  date.  The  first
Adjustment  Date as to each Step Loan and each Adjustable Rate Loan is set forth
in the Mortgage Loan Schedule.

     "Adjustable  Rate  Loan":  Each  of the  adjustable  rate  mortgage  loans,
transferred and assigned to the Trustee pursuant to Section 2.01 or Section 2.03
and  from  time to time  held in the  Trust  Fund,  the  Adjustable  Rate  Loans
originally so  transferred,  assigned and held being  identified in the Mortgage
Loan  Schedule.  As used herein,  the term  "Adjustable  Rate Loan" includes the
related Mortgage Note and Mortgage.

     "Advance": As to any Mortgage Loan, any advance made by the Master Servicer
on any Distribution Date pursuant to Section 4.03.

     "Agreement":  This  Pooling  and  Servicing  Agreement  and all  amendments
hereof.

     "Anniversary": Each anniversary of November 1, 1995.

     "Assignment":  An assignment of Mortgage,  notice of transfer or equivalent
instrument,  in  recordable  form,  which is  sufficient  under  the laws of the
jurisdiction  wherein  the related  Mortgaged  Property is located to reflect of
record the sale of the Mortgage.

     "Assignment  Agreement":  The assignment  agreement  dated the Closing Date
between DLJMCI and the Depositor.

     "Available Distribution Amount": With respect to any Distribution Date, for
purposes of Distributions on the Certificates, an amount equal to (a) the sum of
(i) the balance on deposit in the Custodial  Account as of the close of business
on the related  Determination Date and (ii) the aggregate amount of any Advances
made, all required  transfers  pursuant to Section 3.22 and all amounts required
to be paid by the Master Servicer pursuant to Sections 3.13 and 3.23 by deposits
into the Certificate  Account on the immediately  preceding  Certificate Account
Deposit Date, reduced by (b) the sum, as of the close of business on the related
Determination  Date,  of  (i) Monthly  Payments  collected  but due during a Due
Period  subsequent to the Due Period ending on the first day of the month of the
related  Distribution Date, (ii) all interest or other income earned on deposits
in the Custodial Account, (iii) any other amounts reimbursable or payable to the
Master  Servicer or any  Sub-Servicer  pursuant to Section  3.11,  and  (iv) any
unscheduled  payments  including  Insurance  Proceeds,   Liquidation   Proceeds,
Principal Prepayments,  REO Proceeds and the proceeds of Mortgage Loan purchases
made  pursuant to Section  2.02,  2.04 or 3.22, in each case received or made in
the month of such Distribution Date.

     "Bankruptcy  Amount":  As of any date of  determination  prior to the first
Anniversary,  an amount,  equal to the excess,  if any, of (1) $100,000.00  (the
initial "Bankruptcy  Amount") over (2) the aggregate amount of Bankruptcy Losses
allocated solely to the Class M  Certificates,  the Class B-1 Certificates,  the
Class B-2 Certificates or the Class B-3 Certificates

                                       -3-
<PAGE>

in accordance with Section 4.04, and (B) as of any date of  determination  on or
after the first  Anniversary,  an amount equal to the excess, if any, of (1) the
lesser of (a) the  Bankruptcy  Amount  calculated as of the close of business on
the Business Day immediately  preceding the most recent  Anniversary  coinciding
with or preceding such date of  determination  (for purposes of this definition,
the "Relevant Anniversary") and (b) the greater of (i) 0.15% times the aggregate
principal  balance of the  Mortgage  Loans as of the Relevant  Anniversary;  and
(ii) $100,000.00 over (2) the aggregate amount of Bankruptcy Losses allocated to
the  Certificates  in respect of the Mortgage  Loans, in accordance with Section
4.04 since the Relevant Anniversary.

     The Bankruptcy  Amount may be further  reduced by the Depositor  (including
accelerating  the manner in which such coverage is reduced)  provided that prior
to any such reduction, the Depositor shall obtain written confirmation from each
Rating Agency that such reduction  shall not adversely  affect the  then-current
rating  assigned to the  Certificates  by each Rating Agency and shall provide a
copy of such written confirmation to the Trustee.

     "Bankruptcy Code": The Bankruptcy Code of 1978, as amended.

     "Bankruptcy  Loss":  With  respect to any Mortgage  Loan,  a Realized  Loss
resulting from a Deficient Valuation or Debt Service Reduction.

     "Book-Entry  Certificate":  Any  Certificate  registered in the name of the
Depository or its nominee.

     "Business Day":  Any day other than a Saturday,  a Sunday or a day on which
banking  institutions in California,  New York or Texas (and such other state or
states in which the Custodial Account or the Certificate Account are at the time
located) or in the city in which the  Corporate  Trust  Office of the Trustee is
located are authorized or obligated by law or executive order to close.

     "Cash Liquidation": As to any defaulted Mortgage Loan other than a Mortgage
Loan as to which an REO Disposition occurred,  the final receipt by or on behalf
of the Master Servicer of all Insurance Proceeds, Liquidation Proceeds and other
payments or cash  recoveries  which the Master  Servicer  reasonably and in good
faith expects to be finally recoverable with respect to such Mortgage Loan.

     "Certificate":  Any Class S Certificate,  Class A-1 Certificate,  Class A-2
Certificate,  Class A-3 Certificate,  Class P Certificate,  Class M Certificate,
Class B-1 Certificate,  Class B-2 Certificate,  Class B-3 Certificate or Class R
Certificate.

     "Certificate Account": The trust account or accounts created and maintained
pursuant to Section 4.01,  which shall be entitled  "Bankers Trust  Company,  in
trust for  registered  holders of  Mortgage  Pass-Through  Certificates,  Series
1995-Q8", and which account or accounts must each be an Eligible Account.

     "Certificate  Account  Deposit  Date":  As to any  Distribution  Date,  the
Business Day prior thereto.

                                       -4-
<PAGE>


     "Certificateholder"  or "Holder": The Person in whose name a Certificate is
registered in the  Certificate  Register,  except that,  neither a  Disqualified
Organization  nor a non-  United  States  Person  shall be a Holder of a Class R
Certificate  for any purposes  hereof and, solely for the purposes of giving any
consent  pursuant to this Agreement,  any Certificate  registered in the name of
the Depositor or the Master  Servicer or any  affiliate  thereof shall be deemed
not to be outstanding and the Voting Rights to which it is entitled shall not be
taken into account in  determining  whether the  requisite  percentage of Voting
Rights  necessary  to  effect  any such  consent  has been  obtained,  except as
otherwise  provided in Section 11.01. The Trustee shall be entitled to rely upon
a  certification  of the Depositor or the Master  Servicer in determining if any
Certificates  are  registered  in  the  name  of  a  respective  affiliate.  All
references herein to "Holders" or "Certificateholders"  shall reflect the rights
of Certificate  Owners as they may  indirectly  exercise such rights through the
Depository and  participating  members  thereof,  except as otherwise  specified
herein; provided,  however, that the Trustee shall be required to recognize as a
"Holder" or "Ceritificateholder"  only the Person in whose name a Certificate is
registered in the Certificate Register.

     "Certificate Owner": With respect to a Book-Entry  Certificate,  the Person
who is the beneficial owner of such Certificate, as reflected on the books of an
indirect participating brokerage firm for which a Depository Participant acts as
agent, if any, and otherwise on the books of a Depository  Participant,  if any,
and otherwise on the books of the Depository.

     "Certificate   Principal   Balance":   With   respect  to  each  Class  A-1
Certificate,  Class A-2 Certificate,  Class A-3 Certificate, Class P Certificate
and Class M Certificate,  on any date of  determination,  an amount equal to (i)
the Initial  Certificate  Principal  Balance of such Certificate as specified on
the  face  thereof,  minus  (ii)  the sum of (a) the  aggregate  of all  amounts
previously  distributed  with respect to such  Certificate  (or any  predecessor
Certificate)  and applied to reduce the  Certificate  Principal  Balance thereof
pursuant  to  Section  4.01(b),  and  (b) the  aggregate  of all  reductions  in
Certificate  Principal  Balance  deemed  to have  occurred  in  connection  with
Realized  Losses which were  previously  allocated to such  Certificate  (or any
predecessor  Certificate)  pursuant  to  Section  4.04;  provided,  that  if the
Certificate Principal Balance of the Subordinate  Certificates have been reduced
to zero, the  Certificate  Principal  Balance of each Class M Certificate at any
given time, shall  thereafter be an amount equal to (i) the Percentage  Interest
evidenced  by such  Certificate  times (ii) the  excess,  if any of (a) the then
aggregate Stated Principal Balance of the related Mortgage Loans (or related REO
Properties) over (b) the aggregate  Certificate  Principal Balance of the Senior
Certificates senior thereto. With respect to each Class B-1 Certificate,  on any
date of determination,  an amount equal to (i) the initial Certificate Principal
Balance of such Class B-1 Certificate,  as specified on the face thereof,  minus
(ii) the sum of (a) the  aggregate of all amounts  previously  distributed  with
respect to such  Certificate  (or any  predecessor  Certificate)  and applied to
reduce the Certificate  Principal  Balance thereof  pursuant to Section 4.01(b),
and (b) the aggregate of all reductions in Certificate  Principal Balance deemed
to have  occurred in  connection  with  Realized  Losses  which were  previously
allocated  to such  Certificate  (or any  predecessor  Certificate)  pursuant to
Section 4.04;  provided that if the Certificate  Principal Balances of the Class
B-2 Certificates  and the Class B-3 Certificates  have been reduced to zero, the
Certificate Principal Balance of each Class B-1 Certificate,  at any given time,
shall thereafter be an amount equal to (i) the Percentage  Interest evidenced by
such Certificate times (ii) the excess, if any, of (a) the then aggregate Stated
Principal Balance of the Mortgage Loans (or related REO Properties) over

                                                        -5-
<PAGE>

(b) the sum of the then aggregate  Certificate  Principal  Balance of all of the
Senior Certificates and the Class M Certificates. With respect to each Class B-2
Certificate,  on any date of  determination,  an amount equal to (i) the initial
Certificate Principal Balance of such Class B-2 Certificate, as specified on the
face thereof,  minus (ii) the sum of (a) the aggregate of all amounts previously
distributed  with respect to such  Certificate (or any predecessor  Certificate)
and applied to reduce the  Certificate  Principal  Balance  thereof  pursuant to
Section  4.01(b),  and  (b)  the  aggregate  of all  reductions  in  Certificate
Principal  Balance  deemed to have occurred in connection  with Realized  Losses
which  were  previously  allocated  to  such  Certificate  (or  any  predecessor
Certificate)  pursuant  to  Section  4.04;  provided,  that  if the  Certificate
Principal  Balance of the Class B-3  Certificates  has been reduced to zero, the
Certificate  Principal  Balance of each Class B-2 Certificate at any given time,
shall thereafter be an amount equal to (i) the Percentage  Interest evidenced by
such Certificate times (ii) the excess, if any, of (a) the then aggregate Stated
Principal Balance of the related Mortgage Loans (or related REO Properties) over
(b) the sum of the then aggregate  Certificate  Principal  Balance of all of the
Senior  Certificates,  the Class M Certificates and the Class B-1  Certificates.
With respect to each Class B-3  Certificate,  at any given time, an amount equal
to (i) the  Percentage  Interest  evidenced by such  Certificate  times (ii) the
excess,  if any, of (a) the then aggregate Stated Principal Balance with respect
to the related  Mortgage  Loans (or related  REO  Properties)  over (b) the then
aggregate Certificate  Principal Balance of all of the Senior Certificates,  the
Class M Certificates, the Class B-1 Certificates and the Class B-2 Certificates.
The  Class  S  Certificates  and  the  Class R  Certificates  have no  principal
balances.

     "Certificate Register": The register maintained pursuant to Section 5.02.

     "Class":   Collectively,   all  of  the   Certificates   bearing  the  same
designation.

     "Class A-1  Certificate":  Any one of the Class A-1 Certificates  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as Exhibit A, senior with respect to distributions  and the allocation of
Realized  Losses  as set forth in  Section  4.04,  and  evidencing  an  interest
designated  as a  "regular  interest"  in the  REMIC for  purposes  of the REMIC
Provisions.

     "Class A-2  Certificate":  Any one of the Class A-2 Certificates  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as Exhibit A, senior with respect to distributions  and the allocation of
Realized  Losses  as set forth in  Section  4.04,  and  evidencing  an  interest
designated  as a  "regular  interest"  in the  REMIC for  purposes  of the REMIC
Provisions.

     "Class A-3  Certificate":  Any one of the Class A-3 Certificates  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as Exhibit A, senior with respect to distributions  and the allocation of
Realized  Losses  as set forth in  Section  4.04,  and  evidencing  an  interest
designated  as a  "regular  interest"  in the  REMIC for  purposes  of the REMIC
Provisions.

     "Class B Percentage":  The Class B-1  Percentage,  Class B-2 Percentage and
Class B-3 Percentage.


                                       -6-
<PAGE>

     "Class B-1  Certificate":  Any one of the Class B-1 Certificates  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as  Exhibit  B-2,  subordinate  to the  Senior  Certificates  and Class M
Certificates with respect to distributions and the allocation of Realized Losses
as set forth in  Section  4.04,  and  evidencing  an  interest  designated  as a
"regular interest" in the REMIC for purposes of the REMIC Provisions.

     "Class B-1 Percentage":  With respect to any Distribution  Date, the lesser
of 100% and a fraction, expressed as a percentage, the numerator of which is the
Certificate Principal Balance of the Class B-1 Certificates immediately prior to
such  Distribution  Date and the  denominator  of which is the aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
(other than the aggregate of the related  Discount  Fraction of each such Stated
Principal Balance) immediately prior to such Distribution Date.

     "Class  B-1  Prepayment   Distribution   Trigger":   With  respect  to  any
Distribution Date, a test that shall be satisfied if the fraction  (expressed as
a  percentage)  equal to the sum of the  Certificate  Principal  Balances of the
Class  B-1   Certificates,   the  Class  B-2  Certificates  and  the  Class  B-3
Certificates  immediately  prior  to  such  Distribution  Date  divided  by  the
aggregate Stated Principal  Balance of all of the Mortgage Loans (or related REO
Properties) immediately prior to such Distribution Date is greater than or equal
to 8.50%.

     "Class B-2  Certificate":  Any one of the Class B-2 Certificates  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as  Exhibit  B-3,  subordinate  to the Senior  Certificates,  the Class M
Certificates  and the Class B-1 Certificates  with respect to distributions  and
the  allocation of Realized  Losses as set forth in Section 4.04, and evidencing
an interest  designated as a "regular interest" in the REMIC for purposes of the
REMIC Provisions.

     "Class B-2 Percentage":  With respect to any Distribution  Date, the lesser
of 100% and a fraction, expressed as a percentage, the numerator of which is the
Certificate Principal Balance of the Class B-2 Certificates immediately prior to
such  Distribution  Date and the  denominator  of which is the aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
(other than the aggregate of the related  Discount  Fraction of each such Stated
Principal Balance) immediately prior to such Distribution Date.

     "Class  B-2  Prepayment   Distribution   Trigger":   With  respect  to  any
Distribution Date, a test that shall be satisfied if the fraction  (expressed as
a  percentage)  equal to the sum of the  Certificate  Principal  Balances of the
Class B-2 Certificates and the Class B-3 Certificates  immediately prior to such
Distribution  Date divided by the aggregate Stated  Principal  Balance of all of
the  Mortgage  Loans  (or  related  REO  Properties)  immediately  prior to such
Distribution Date is greater than or equal to 2.50%.

     "Class B-3 Certificate":  Any one of the Class B-3 Certificates,  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as  Exhibit  B-4,  subordinate  to the Senior  Certificates,  the Class M
Certificates,  the Class B-1 Certificates  and the Class B-2  Certificates  with
respect to  distributions  and the allocation of Realized Losses as set forth in
Section 4.04, and evidencing an interest  designated as a "regular  interest" in
the REMIC for purposes of the REMIC Provisions.

                                       -7-
<PAGE>


     "Class B-3 Percentage":  With respect to any Distribution  Date, the lesser
of 100% and a fraction, expressed as a percentage, the numerator of which is the
Certificate Principal Balance of the Class B-3 Certificates immediately prior to
such  Distribution  Date and the  denominator  of which is the aggregate  Stated
Principal  Balance of all of the  Mortgage  Loans (or  related  REO  Properties)
(other than the aggregate of the related  Discount  Fraction of each such Stated
Principal Balance) immediately prior to such Distribution Date.

     "Class  B-3  Prepayment   Distribution   Trigger":   With  respect  to  any
Distribution Date, a test that shall be satisfied if the fraction  (expressed as
a percentage) equal to the aggregate  Certificate Principal Balance of the Class
B-3  Certificates  immediately  prior to such  Distribution  Date divided by the
aggregate Stated Principal  Balance of all of the Mortgage Loans (or related REO
Properties) immediately prior to such Distribution Date is greater than or equal
to 1.00%.

     "Class  M  Certificate":  Any  one of the  Class M  Certificates  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as Exhibit B-1,  subordinate to the Senior  Certificates  with respect to
distributions  and the  allocation  of  Realized  Losses as set forth in Section
4.04, and evidencing an interest designated as a "regular interest" in the REMIC
for purposes of the REMIC Provisions.

     "Class M Percentage":  With respect to any Distribution Date, the lesser of
100% and a fraction,  expressed as a  percentage,  the numerator of which is the
aggregate Certificate Principal Balance of the Class M Certificates  immediately
prior to such  Distribution  Date and the  denominator of which is the aggregate
Stated  Principal  Balance  of  all  of  the  Mortgage  Loans  (or  related  REO
Properties)  (other than the aggregate of the related Discount  Fraction of each
such Stated Principal Balance) immediately prior to such Distribution Date.

     "Class  P  Certificate":  Any  one of the  Class P  Certificates  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as Exhibit A, evidencing an interest  designated as a "regular  interest"
in the REMIC for purposes of the REMIC Provisions.

     "Class P Distribution  Amount":  With respect to any Distribution  Date, an
amount equal to the aggregate of:

                    (1) the related Discount Fraction of the Scheduled Principal
          and Net Recoveries on the Discount Mortgage Loans;

                    (2) the related Discount  Fraction of the principal  portion
          of all Principal  Prepayments  received during the preceding  calendar
          month on each Discount Mortgage Loan;

                    (3)  in  connection   with  the  Cash   Liquidation  or  REO
          Disposition  of a  Discount  Mortgage  Loan that  occurred  during the
          related  Prepayment  Period and did not  result in any Excess  Special
          Hazard  Losses,  Excess  Fraud  Losses,  Excess  Bankruptcy  Losses or
          Extraordinary  Losses,  an  amount  equal  to the  lesser  of (a)  the
          applicable  Discount  Fraction of the Stated Principal Balance of such
          Discount Mortgage Loan net of the

                                       -8-
<PAGE>

          principal  portion of any related Realized Loss allocated to the Class
          P Certificates and (b) the aggregate amount of the related collections
          to the extent  applied as  recoveries  of principal  on such  Discount
          Mortgage Loan;

                    (4) any amounts  allocable  to  principal  for any  previous
          Distribution  Date  (calculated  pursuant  to clauses  (1) through (3)
          above) that remain undistributed; and

                    (5) with respect to each Cash Liquidation or REO Disposition
          of a Discount  Mortgage Loan in connection with such Distribution Date
          or any prior Distribution Date, to the extent that the amount included
          under  clause (3) above for such  Distribution  Date was less than the
          amount  described in subclause (a) under clause (3) an amount equal to
          the aggregate of such shortfalls  until paid in full;  provided,  that
          distributions  pursuant  to this  clause (5) shall only be made to the
          extent of Eligible Funds on any Distribution
         Date.

     "Class  R  Certificate":  Any  one of the  Class R  Certificates  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as Exhibit  B-5 and  evidencing  an  interest  designated  as a "residual
interest" in the REMIC for purposes of the REMIC Provisions.

     "Class  S  Certificate":  Any  one of the  Class S  Certificates  executed,
authenticated  and  delivered by the Trustee  substantially  in the form annexed
hereto as Exhibit A, senior with respect to distributions  and to the allocation
of Realized Losses as set forth herein, and evidencing an interest designated as
a "regular interest" in the REMIC for purposes of the REMIC Provisions.

     "Closing Date": November 21, 1995.

     "Code": The Internal Revenue Code of 1986.

     "Collateral  Value": The appraised value of a Mortgaged Property based upon
the lesser of (i) the appraisal (as reviewed and approved by the Seller) made at
the time of the  origination  of the related  Mortgage  Loan,  or (ii) the sales
price of such Mortgaged Property at such time of origination.  With respect to a
Mortgage Loan the proceeds of which were used to refinance an existing  mortgage
loan,  the  appraised  (as  reviewed  and  approved by the Seller)  value of the
Mortgaged  Property  based upon the  appraisal  (as reviewed and approved by the
Seller) obtained at the time of refinancing.

     "Corporate Trust Office":  The  principal  corporate  trust  office  of the
Trustee at which at any particular time its corporate trust business  related to
this Agreement shall be administered,  which office at the date of the execution
of this  Agreement is located at Four Albany  Street,  New York, New York 10006,
Attention: DLJ/Quality 1995-Q8.

     "Credit Support  Depletion Date": The first  Distribution Date on which the
Senior Percentage equals 100%.


                                       -9-
<PAGE>

     "Custodial  Account":   The  custodial  account  or  accounts  created  and
maintained pursuant to Section 3.10 in the name of a depository institution,  as
custodian for the holders of the Certificates,  for the holders of certain other
interests in mortgage loans serviced or sold by the Master  Servicer and for the
Master  Servicer,  into which the  amounts  set forth in  Section  3.10 shall be
deposited directly. Any such account or accounts shall be an Eligible Account.

     "Cut-off Date": November 1, 1995.

     "Debt Service Reduction": With respect to any Mortgage Loan, a reduction in
the  scheduled  Monthly  Payment for such  Mortgage Loan by a court of competent
jurisdiction in a proceeding under the Bankruptcy Code,  except such a reduction
constituting a Deficient  Valuation or any reduction that results in a permanent
forgiveness of principal.

     "Deficient Valuation":  With respect to any Mortgage Loan, a valuation by a
court of competent jurisdiction of the Mortgaged Property in an amount less than
the then  outstanding  indebtedness  under the Mortgage  Loan,  which  valuation
results from a proceeding initiated by the Mortgagor under the Bankruptcy Code.

     "Definitive Certificate": Any definitive, fully registered Certificate.

     "Depositor": DLJ Mortgage Acceptance Corp., or its successor in interest.

     "Depository"  The  Depository  Trust Company,  or any successor  Depository
hereafter  named.  The  nominee  of  the  initial  Depository  for  purposes  of
registering those Certificates that are to be Book-Entry  Certificates is Cede &
Co. The Depository shall at all times be a "clearing  corporation" as defined in
Section  8-102(3) of the Uniform  Commercial Code of the State of New York and a
"clearing  agency"  registered  pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended.

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

     "Determination Date":  The 15th day (or if such 15th day is not a  Business
Day, the Business Day  immediately  preceding such 15th day) of the month of the
related Distribution
Date.

     "Discount  Fraction":  With respect to each  Discount  Mortgage  Loan,  the
fraction  expressed as a  percentage,  the numerator of which is 7.25% minus the
Net  Mortgage  Rate  for  such  Mortgage  Loan as of the  Cut-off  Date  and the
denominator  of which is 7.25%.  The  Discount  Fraction  with  respect  to each
Discount Mortgage Loan is set forth on Exhibit L attached hereto.

     "Discount  Mortgage Loan": Any Step Loan having a Net Mortgage Rate of less
than 7.25% per annum as of the Cut-off Date.


                                      -10-
<PAGE>

     "Disqualified  Organization":  Any of (i) the United  States,  any State or
political  subdivision  thereof,  any  possession of the United  States,  or any
agency or instrumentality of any of the foregoing (other than an instrumentality
which is a corporation  if all of its  activities are subject to tax, and except
for the FHLMC,  a majority  of its board of  directors  is not  selected by such
governmental unit), (ii) any foreign government, any international organization,
or any agency or instrumentality of any of the foregoing, (iii) any organization
(other than certain farmers' cooperatives  described in Section 521 of the Code)
which is exempt  from the tax  imposed  by  Chapter 1 of the Code  (unless  such
organization  is  subject  to the tax  imposed  by  Section  511 of the  Code on
unrelated   business  taxable   income),   (iv)  rural  electric  and  telephone
cooperatives  described in Section  1381(a)(2)(C)  of the Code and (v) any other
Person so designated by the Trustee based upon an Opinion of Counsel provided to
the Trustee that the holding of an ownership interest in a Residual  Certificate
by such  Person  may cause  the Trust  Fund or any  Person  having an  ownership
interest  in any  Class  of  Certificates  (other  than  such  Person)  to incur
liability for any federal tax imposed under the Code that would not otherwise be
imposed  but  for  the  transfer  of  an  ownership  interest  in  the  Residual
Certificate   to  such  Person.   The  terms   "United   States",   "State"  and
"international  organization"  shall have the meanings set forth in Section 7701
of the Code.

     "Distribution Date":  The 25th day of any month, or if such 25th day is not
a Business Day, the Business Day immediately following such 25th day, commencing
on December 26, 1995.

     "DLJMCI": DLJ Mortgage Capital, Inc., a Delaware corporation.

     "Due Date": The first day of the month of the related Distribution Date.

     "Due Period":  With respect to any Distribution Date, the period commencing
on the second day of the month  preceding  the month of such  Distribution  Date
(or,  with respect to the first Due Period,  the day following the Cut-off Date)
and ending on the related Due Date.

     "Duff &  Phelps":  Duff & Phelps  Credit  Rating  Co. or its  successor  in
interest.

     "Eligible Account": An account maintained with a federal or state chartered
depository institution (i) the short-term obligations of which are rated by each
of the Rating Agencies in its highest rating at the time of any deposit therein,
or (ii) insured by the FDIC (to the limits established by such Corporation), the
uninsured  deposits  in which  account  are  otherwise  secured  such  that,  as
evidenced by an Opinion of Counsel  (obtained by the Person  requesting that the
account be held pursuant to this clause (ii))  delivered to the Trustee prior to
the establishment of such account, the Certificateholders will have a claim with
respect to the funds in such  account and a perfected  first  priority  security
interest   against  any   collateral   (which  shall  be  limited  to  Permitted
Instruments,  each of  which  shall  mature  not  later  than the  Business  Day
immediately   preceding  the  Distribution  Date  next  following  the  date  of
investment  in such  collateral  or the  Distribution  Date  if  such  Permitted
Instrument is an obligation of the  institution  that maintains the  Certificate
Account or Custodial  Account) securing such funds that is superior to claims of
any other  depositors or general  creditors of the depository  institution  with
which such account is maintained or (iii) a trust account or accounts maintained
with a federal or state chartered  depository  institution or trust company with
trust powers acting in its fiduciary

                                      -11-
<PAGE>

capacity or (iv) an account or accounts of a depository  institution  acceptable
to the Rating  Agencies (as evidenced in writing by the Rating Agencies that use
of any such account as the Custodial Account, the Excess Proceeds Account or the
Certificate Account will not have an adverse effect on the then-current  ratings
assigned to the Classes of the Certificates  then rated by the Rating Agencies).
Eligible Accounts may bear interest.

     "Eligible  Funds":  With respect to any Distribution  Date, the excess,  if
any, of the Available  Distribution  Amount over the sum of the amounts required
to  be  distributed  pursuant  to  Section  4.01(b)(i),   the  Senior  Principal
Distribution  Amount, the Class P Distribution Amount (determined without regard
to clause (5) thereof) and the aggregate amount of Accrued Certificate  Interest
on the  Class M  Certificates,  the  Class  B-1  Certificates  and the Class B-2
Certificates.

     "Event of Default": One or more of the events described in Section 7.01.

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

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

     "Excess  Proceeds":  With  respect  to each  Mortgage  Loan as to  which an
REO Disposition  has occurred,  the proceeds that are specified as being "Excess
Proceeds" in Section 3.22.

     "Excess  Proceeds  Account":  The separate  account or accounts created and
maintained  pursuant to Section  3.25,  which shall be entitled  "Bankers  Trust
Company, in trust for registered holders of Mortgage Pass-Through  Certificates,
Series 1995-Q8, Excess Proceeds Account," and which account or accounts shall be
an Eligible Account.

     "Excess Special Hazard Loss":  Any Special Hazard Loss, or portion thereof,
that exceeds the then applicable Special Hazard Amount.

     "Extraordinary  Events":  Any of the following conditions with respect to a
Mortgaged  Property or Mortgage Loan causing or resulting in a loss which causes
the liquidation of such Mortgage Loan:

                    (a) losses  which are of a type that would be covered by the
          fidelity bond and the errors and omissions  insurance  policy required
          to be maintained  pursuant to Section  3.18,  but are in excess of the
          coverage maintained thereunder;

                    (b) nuclear  reaction or nuclear  radiation  or  radioactive
          contamination, all whether controlled or uncontrolled, or remote or be
          in whole or in part caused by, contributed to or aggravated by a peril
          covered by the definition of the term "Special Hazard Loss";


                                      -12-
<PAGE>

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

                              1. by any government or sovereign  power,  de jure
                    or de  facto,  or by  any  authority  maintaining  or  using
                    military, naval or air forces; or

                              2. by military, naval or air forces; or

                              3. by an  agent  of any  such  government,  power,
                    authority or forces;

                    (d)  any  weapon  of  war   employing   atomic   fission  or
          radioactive force whether in time of peace or war; or

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

     "Extraordinary  Losses":  Any loss incurred on a Mortgage Loan caused by or
resulting from an Extraordinary Event.

     "FDIC": Federal Deposit Insurance Corporation or any successor.

     "FHLMC": Federal Home Loan Mortgage Corporation or any successor.

     "First Step Margin":  With respect to each Step Loan, the fixed  percentage
amount  set  forth in the  related  Mortgage  Note to be  added  to the  initial
Mortgage  Rate on the initial  Adjustment  Date of such Step Loan in  accordance
with the terms of the related  Mortgage  Note and used to determine the Mortgage
Rate for such Step Loan. The First Step Margin as to each Step Loan is set forth
on the Mortgage Loan Schedule.

     "Fixed Rate Loan":  Each of the fixed rate mortgage loans,  transferred and
assigned to the Trustee  pursuant to Section  2.01 or Section 2.03 and from time
to time held in the Trust Fund, the Fixed Rate Loans  originally so transferred,
assigned  and held being  identified  in the  Mortgage  Loan  Schedule.  As used
herein,  the term  "Fixed Rate Loan"  includes  the  related  Mortgage  Note and
Mortgage.

     "FNMA": Federal National Mortgage Association or any successor.

     "Fraud Loss Amount":  With respect to any date of  determination  after the
Cut-off Date an amount equal to: (X) prior to the first  Anniversary,  an amount
equal to 3.00% of the  aggregate  outstanding  principal  balance  of all of the
Mortgage Loans as of the Cut-off Date minus the aggregate amount of Fraud Losses
allocated solely to the Class M Certificates,  the Class B-1  Certificates,  the
Class B-2 Certificates or the Class B-3 Certificates, in accordance with Section
4.04 since the Cut-off Date, (Y) from and including the first Anniversary to but
not including the second  Anniversary,  an amount equal to (1) the lesser of (a)
the Fraud Loss

                                      -13-
<PAGE>

Amount as of the day immediately  preceding the first  Anniversary and (b) 2.00%
of the aggregate  outstanding  principal balance of all of the Mortgage Loans as
of the first  Anniversary  minus (2) the Fraud  Losses  allocated  solely to the
Class M Certificates or the Subordinate Certificates, in accordance with Section
4.04  since  the  first  Anniversary,  and (Z) from  and  including  the  second
Anniversary to but not including the fifth  Anniversary,  an amount equal to (1)
the lesser of (a) the Fraud Loss  Amount as of the most recent  Anniversary  and
(b) 1.00% of the aggregate  outstanding principal balance of all of the Mortgage
Loans, as of the most recent  Anniversary  minus (2) the Fraud Losses  allocated
solely  to  the  Class M  Certificates  or  the  Subordinate  Certificates,   in
accordance with Section 4.04 since the most recent Anniversary. On and after the
fifth  Anniversary the Fraud Loss Amount with respect to the Certificates  shall
be zero.

     "Fraud  Losses":  Realized  Losses on Mortgage  Loans as to which there was
fraud in the origination of such Mortgage Loan.

     "Funding Date": With respect to each Mortgage Loan, the date on which funds
were  advanced  by or on  behalf  of the  Seller  and  interest  began to accrue
thereunder.

     "Gross  Margin":  With respect to each Adjustable Rate Loan, the fixed rate
set  forth  in the  related  Mortgage  Note to be  added  to the  Index  on each
Adjustment  Date in accordance  with the terms of the related  Mortgage Note and
used to determine the Mortgage Rate for such Mortgage  Loan. The Gross Margin as
to each Mortgage Loan is set forth on the Mortgage Loan Schedule.

     "Index":  With  respect to any  Adjustable  Rate Loan,  the  average of the
interbank  offered  rates for six-month  United  States  dollar  deposits in the
London market based on  quotations  of major banks,  as published in the Western
Edition of The Wall Street Journal and most recently available as of the date 45
days prior to any related  Adjustment Date. If such Index is not so published or
is otherwise  unavailable,  the Master  Servicer shall select an alternate index
for mortgage loans on single family  residential  properties  that is calculated
and published or otherwise made available by an independent third party.

     "Initial  Certificate  Principal  Balance":  With  respect to each Class of
Certificates, the Certificate Principal Balance of such Class of Certificates as
of the Cut-off Date as set forth in the Preliminary Statement hereto.

     "Initial  Loss  Coverage":  The  aggregate  Initial  Certificate  Principal
Balance of the Class M Certificates and the Subordinate Certificates.

     "Insurance Policy": With respect to any Mortgage Loan, any insurance policy
which is required to be  maintained  from time to time under this  Agreement  in
respect of such Mortgage Loan.

     "Insurance Proceeds":  Proceeds  paid  in  respect  of the  Mortgage  Loans
pursuant to any Primary Hazard Insurance  Policy,  any title insurance policy or
any other insurance policy covering a Mortgage Loan, to the extent such proceeds
are not applied to the restoration of the

                                      -14-
<PAGE>

related  Mortgaged  Property or released to the Mortgagor in accordance with the
procedures  that the Master  Servicer  would follow in servicing  mortgage loans
held for its own account.


     "Interim Servicing Agreement":  With respect to any Mortgage Loan, the Sub-
Servicing  Agreement  between the  related  Interim  Subservicer  and the Master
Servicer, as assignee, which is in existence on the Closing Date and pursuant to
which such Interim  Subservicer shall be obligated to service such Mortgage Loan
during the related  Interim  Servicing  Period and to transfer the servicing for
such Mortgage Loan to the Master  Servicer at the end of such Interim  Servicing
Period.

     "Interim Servicing  Period":  With respect to any Mortgage Loan, the period
from the Closing  Date through the close of business on November 29, 1995 during
which the related Interim  Subservicer  shall service such Mortgage Loan for the
Master Servicer pursuant to the corresponding Interim Servicing Agreement.

     "Interim Subservicer": With respect to any Mortgage Loan, either the Seller
or Lomas Mortgage USA, Inc.

     "Late Collections": With respect to any Mortgage Loan, all amounts received
during any Due  Period,  whether as late  payments  of  Monthly  Payments  or as
Insurance  Proceeds,  Liquidation  Proceeds or otherwise,  which  represent late
payments or  collections  of Monthly  Payments due but delinquent for a previous
Due Period and not previously recovered.

     "Liquidation Proceeds": Amounts (other than Insurance Proceeds) received by
the  Master  Servicer  in  connection  with the  taking of an  entire  Mortgaged
Property  by  exercise  of the power of  eminent  domain or  condemnation  or in
connection with the liquidation of a defaulted  Mortgage Loan through  trustee's
sale,  foreclosure sale or otherwise,  other than amounts received in respect of
any REO Property.

     "Loan-to-Value Ratio":  As  of  any  date,  the  fraction,  expressed  as a
percentage,  the  numerator  of which is the  current  principal  balance of the
related Mortgage Loan at the date of determination  and the denominator of which
is the Collateral Value of the related Mortgaged Property.

     "Loss Severity Percentage": As of any Determination Date, 43%.

     "Master  Servicer":  Temple-Inland  Mortgage  Corporation  or any successor
master servicer appointed as herein provided.

     "Maximum  Rate":  With respect to each Adjustable Rate Loan, the amount set
forth in the Mortgage Note as the maximum Mortgage Rate thereunder.

     "Minimum  Rate":  With respect to each Adjustable Rate Loan, the amount set
forth in the Mortgage Note as the minimum Mortgage Rate thereunder.


                                      -15-
<PAGE>

     "Monthly Payment": With respect to any Mortgage Loan, the scheduled monthly
payment of principal  and interest on such  Mortgage  Loan which is payable by a
Mortgagor  from  time to time  under the  related  Mortgage  Note as  originally
executed (after adjustment,  if any, for Principal Prepayments and for Deficient
Valuations  occurring prior to such Due Date, and after any adjustment by reason
of any  bankruptcy or similar  proceeding or any moratorium or similar waiver or
grace period).

     "Moody's": Moody's Investors Service, Inc. or its successor in interest.

     "Mortgage":  The mortgage,  deed of trust or any other instrument  securing
the Mortgage Loan.

     "Mortgage File":  The mortgage  documents listed in Section 2.01 pertaining
to a particular Mortgage Loan and any additional  documents required to be added
to the Mortgage File  pursuant to this  Agreement;  provided,  that whenever the
term  "Mortgage  File" is used to refer to  documents  actually  received by the
Trustee,  such term shall not be deemed to  include  such  additional  documents
required to be added unless they are actually so added.

     "Mortgage Loan":  Each of the mortgage  loans,  transferred and assigned to
the Trustee  pursuant to Section 2.01 or Section 2.03 and from time to time held
in the Trust Fund, the Mortgage Loans  originally so  transferred,  assigned and
held being  identified in the Mortgage Loan Schedule.  As used herein,  the term
"Mortgage Loan" includes the related Mortgage Note and Mortgage.

     "Mortgage Loan Purchase Agreement":  With respect to any Mortgage Laon, the
mortgage loan purchase agreement between the Seller and DLJMCI pursuant to which
the Seller sold such Mortgage Loan to DLJMCI and DLJMCI  purchased such Mortgage
Loan from the Seller.

     "Mortgage Loan Schedule": As of any date of determination,  the schedule of
Mortgage  Loans  included  in the Trust Fund.  The initial  schedule of Mortgage
Loans with  accompanying  information  transferred  on the  Closing  Date to the
Trustee  as part of the  Trust  Fund for the  Certificates,  attached  hereto as
Exhibit I (and,  for  purposes of the  Trustee's  review of the  Mortgage  Files
pursuant to Section 2.02, in computer-readable form as delivered to the Trustee)
which  list  shall set forth the  following  information  with  respect  to each
Mortgage Loan:

                    (i)       the loan number and name of the Mortgagor;

                    (ii)      the street  address,  city,  state and zip code of
                              the Mortgaged Property;

                    (iii)     whether the Mortgage Loan is a Fixed Rate Loan, an
                              Adjustable Rate Loan or a Step Loan;

                    (iv)      (A) if such  Mortgage  Loan is a Fixed  Rate Loan,
                              the  Mortgage   Rate  set  forth  in  the  related
                              Mortgage  Note  and (B) if such  Mortgage  Loan is
                              either an Adjustable Rate Loan or a Step Loan, the
                              initial Mortgage Rate;


                                      -16-
<PAGE>

                    (v)       the maturity date;

                    (vi)      the original principal balance;

                    (vii)     the first payment date;

                    (viii)    the type of Mortgaged Property;

                    (ix)      the  Monthly  Payment in effect as of the  Cut-off
                              Date;

                    (x)       the principal balance as of the Cut-off Date;

                    (xi)      if such Mortgage Loan is an Adjustable  Rate Loan,
                              the Gross  Margin and if such  Mortgage  Loan is a
                              Step Loan,  the First  Step  Margin and the Second
                              Step Margin;

                    (xii)     if  such  Mortgage  Loan  is a  Step  Loan  or  an
                              Adjustable  Rate Loan, the first  Adjustment  Date
                              and the next Adjustment Date, if any;

                    (xiii)    if such Mortgage Loan is an Adjustable  Rate Loan,
                              the Periodic Rate Cap;

                    (xiv)     if such Mortgage Loan is an Adjustable  Rate Loan,
                              the Adjustment Date frequency;

                    (xv)      if  such  Mortgage  Loan  is a  Step  Loan  or  an
                              Adjustable  Rate Loan, the Mortgage Rate as of the
                              Cut-off Date;

                    (xvi)     if such Mortgage Loan is an Adjustable  Rate Loan,
                              the Minimum Rate and the Maximum Rate;

                    (xvii)    the unpaid  principal  balance  as of the  Cut-off
                              Date;

                    (xviii)   the occupancy status;

                    (xix)     the purpose of the Mortgage Loan;

                    (xx)      the Collateral Value of the Mortgaged Property;

                    (xxi)     the original term to maturity;

                    (xxii)    whether or not the  Mortgage  Loan  provides for a
                              Principal Prepayment penalty;

                    (xxiii)   the paid-through date of the Mortgage Loan;

                    (xxiv)    the credit grade of the Mortgagor;


                                      -17-
<PAGE>

                    (xxv)     the number of units in the Mortgaged Property;

                    (xxvi)    the Pool Strip Rate as of the Cut-off Date; and

                    (xxvii)   the Interim Servicer.

     The Mortgage  Loan  Schedule  shall also set forth the total of the amounts
described  under (ix) above for all of the Mortgage  Loans.  The  Mortgage  Loan
Schedule  may be in the form of more  than one  schedule,  collectively  setting
forth all of the information required.

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

     "Mortgage Rate":  With  respect to any  Mortgage  Loan,  the annual rate at
which  interest  accrues on such  Mortgage  Loan,  which may adjust a  specified
number of times or from time to time in  accordance  with the  provisions of the
Mortgage Note.

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

     "Mortgagor": The obligor or obligors on a Mortgage Note.

     "Net Mortgage Rate": As to each Mortgage Loan, a per annum rate of interest
equal to the  Mortgage  Rate as in effect from time to time minus the  Servicing
Fee Rate.

     "Non-Discount  Mortgage  Loan":  Any  Mortgage  Loan that is not a Discount
Mortgage Loan.

     "Nonrecoverable  Advance":  Any Advance  previously  made or proposed to be
made in respect of a Mortgage  Loan  which,  in the good faith  judgment  of the
Master Servicer,  will not or, in the case of a proposed  Advance,  would not be
ultimately  recoverable  from  related  Late  Collections,  Insurance  Proceeds,
Liquidation  Proceeds,  REO  Proceeds  or  amounts  reimbursable  to the  Master
Servicer  pursuant to Section 4.01(b).  The determination by the Master Servicer
that it has made a  Nonrecoverable  Advance or that any proposed  Advance  would
constitute  a  Nonrecoverable  Advance,  shall  be  evidenced  by  an  Officers'
Certificate delivered to the Depositor and the Trustee.

     "Non-United States Person": Any Person other than a United States Person.

     "Notional Amount":  As of any Distribution Date, the aggregate  Certificate
Principal  Balance of all of the  Certificates  immediately  prior to such date,
except that the initial  Notional  Amount  shall be rounded  down to the nearest
dollar increment.

     "Officers' Certificate": A certificate signed by the Chairman of the Board,
the Vice  Chairman of the Board,  the  President or a vice  president and by the
Treasurer,  the  Secretary,  or one of the  assistant  treasurers  or  assistant
secretaries of the Master Servicer or of the  Sub-Servicer  and delivered to the
Depositor and Trustee.

                                      -18-
<PAGE>


     "Opinion of Counsel":  A written opinion of counsel, who may be counsel for
the  Depositor or the Master  Servicer,  reasonably  acceptable  to the Trustee;
except that any  opinion of counsel  relating  to (a) the  qualification  of any
account  required to be  maintained  pursuant to this  Agreement  as an Eligible
Account, (b) qualification of the Trust Fund as a REMIC, (c) compliance with the
REMIC  Provisions or (d) resignation of the Master Servicer  pursuant to Section
6.04  must be an  opinion  of  counsel  who (i) is in  fact  independent  of the
Depositor  and the  Master  Servicer,  (ii) does not have any  direct  financial
interest or any material  indirect  financial  interest in the  Depositor or the
Master Servicer or in an affiliate of either and (iii) is not connected with the
Depositor  or the Master  Servicer as an officer,  employee,  director or person
performing similar functions.

     "Original Senior Percentage": 84.99%, which is the fraction, expressed as a
percentage,  the  numerator  of which  is the  aggregate  Certificate  Principal
Balance of the Senior  Certificates  (other than the Class P Certificates) as of
the Closing Date and the denominator of which is the aggregate  Stated Principal
Balance of all of the Mortgage  Loans  (other than the  aggregate of the related
Discount Fraction of each such Stated Principal Balance).

     "OTS": Office of Thrift Supervision or any successor.

     "Outstanding Mortgage Loan": As to any Due Date, a Mortgage Loan (including
an REO  Property)  which was not the subject of a Principal  Prepayment in full,
Cash  Liquidation or REO  Disposition  and which was not purchased prior to such
Due Date pursuant to Sections 2.02, 2.03 or 2.04.

     "Ownership  Interest":  As to any  Certificate,  any  ownership or security
interest in such Certificate,  including any interest in such Certificate as the
Holder thereof and any other interest therein, whether direct or indirect, legal
or beneficial, as owner or as pledgee.

     "Pass-Through Rate": With respect to each Class of Certificates (other than
the  Class S  Certificates),  the per annum  rate set  forth in the  Preliminary
Statement hereto.  With respect to the Class S Certificates and any Distribution
Date, a rate equal to the weighted  average,  expressed as a percentage,  of the
Pool  Strip  Rates  on the  Mortgage  Loans  as of the  Due  Date  in the  month
immediately preceding the month in which such Distribution Date occurs, weighted
on the basis of the respective Stated Principal  Balances of the Mortgage Loans,
which Stated Principal  Balances shall be the Stated  Principal  Balances of the
Mortgage  Loans  at  the  close  of  business  on  the   immediately   preceding
Distribution  Date after giving  effect to  distributions  thereon  allocable to
principal (or, in the case of the Pass-Through Rate for the initial Distribution
Date, at the close of business on the Cut-off Date).

     "Percentage  Interest":  With  respect  to any  Certificate  (other  than a
Residual  Certificate),  the  undivided  beneficial  ownership  interest  in the
related Class evidenced by such  Certificate,  which as to each such Certificate
shall be equal to the initial Certificate Principal Balance (or Notional Amount,
as applicable)  thereof divided by the aggregate initial  Certificate  Principal
Balance (or Notional  Amount,  as applicable) of all of the  Certificates of the
same Class,  expressed as a  percentage  carried to four  decimal  places.  With
respect to a Residual Certificate, the interest in distributions to be made with
respect to such Class evidenced thereby,

                                      -19-
<PAGE>

expressed as a percentage  carried to four decimal places, as stated on the face
of such Certificate.

     "Periodic  Rate  Cap":  With  respect  to any  Adjustable  Rate  Loan,  the
provision in the related  Mortgage  Note that limits  permissible  increases and
decreases in the Mortgage  Rate on any related  Adjustment  Date (other than the
initial Adjustment Date thereof) to not more than 1% above or below the Mortgage
Rate in effect immediately prior to such Adjustment Date.

     "Permitted Instruments": Any one or more of the following:
 
                    (i) direct  obligations of, or obligations  fully guaranteed
          as to 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;

                    (ii)  repurchase  obligations  (the  collateral for which is
          held by a third party or the  Trustee)  with  respect to any  security
          described in clause (i) above,  provided that the long-term  unsecured
          obligations of the party agreeing to repurchase  such  obligations are
          at the time  rated by each  Rating  Agency  in one of its two  highest
          long-term rating categories;

                    (iii)  certificates  of  deposit,   time  deposits,   demand
          deposits  and  bankers'  acceptances  of any  bank  or  trust  company
          incorporated  under the laws of the United States or any state thereof
          or the District of Columbia,  provided that the short-term  commercial
          paper of such bank or trust company at the date of acquisition thereof
          has been rated by each Rating Agency in its highest short-term rating;

                    (iv) mutual funds organized under the Investment Company Act
          of 1940 rated not less than "A-1" by Standard & Poor's,  not less than
          "P-1" by Moody's and not less than "D-1" by Duff & Phelps, if rated by
          Duff & Phelps;
 
                    (v) commercial paper (having original maturities of not more
          than nine months) of any  corporation  incorporated  under the laws of
          the United  States or any state  thereof or the  District  of Columbia
          which on the date of acquisition  has been rated by each Rating Agency
          in its highest short-term rating; and

                    (vi) any other  obligation  or  security  acceptable  to the
          Rating Agency (as certified by a letter from each Rating Agency to the
          Trustee) in respect of mortgage  pass- through  certificates  rated in
          one of its two highest rating categories;

provided,  that no such  instrument  shall  be a  Permitted  Instrument  if such
instrument evidences either (a) the right to receive interest only payments with
respect to the obligations  underlying such instrument or (b) both principal and
interest payments derived from obligations  underlying such instrument where the
principal and interest payments with respect to such instrument  provide a yield
to maturity  exceeding  120% of the yield to maturity at par of such  underlying
obligation.


                                      -20-
<PAGE>

     "Permitted Transferee":  Any transferee of a Class R Certificate other than
a Non- United States Person or Disqualified Organization.

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

     "Pool Strip Rate": With respect to each Non-Discount  Mortgage Loan and any
Distribution  Date,  the Pool  Strip  Rate is equal to the  then-applicable  Net
Mortgage Rate thereon  minus 7.25% per annum,  and with respect to each Discount
Mortgage  Loan and any  Distribution  Date,  the Pool Strip Rate is equal to the
then-applicable Net Mortgage Rate thereon minus the Net Mortgage Rate thereon as
of the Cut-off Date.

     "Prepayment  Assumption":  A constant  prepayment  rate  ("CPR") of 18% per
annum,  used  solely  for  determining  the rate of accrual  of  original  issue
discount,  market discount and amortizable  premium on the related  Certificates
for federal income tax purposes. A CPR represents an annualized constant assumed
rate of prepayment  each month of a pool of mortgage  loans relative to its then
outstanding principal balance for the life of such mortgage
loans.

     "Prepayment Distribution Percentage": With respect to any Distribution Date
and the Class M Certificates and each Class of Subordinate  Certificates,  under
the applicable  circumstances  set forth below,  the respective  percentages set
forth below:

                    (i)       in the case of the Class M Certificates, or in the
                              event that the Class M Certificates  are no longer
                              outstanding, the Class of Subordinate Certificates
                              then   outstanding   with  the  lowest   numerical
                              designation  and each other  Class of  Subordinate
                              Certificates  for  which  the  related  Prepayment
                              Distribution   Trigger  has  been   satisfied,   a
                              fraction, expressed as a percentage, the numerator
                              of which is the Certificate  Principal  Balance of
                              such Class  immediately prior to such date and the
                              denominator of which is the sum of the Certificate
                              Principal Balances  immediately prior to such date
                              of (1) the Class M  Certificates,  or in the event
                              that  the  Class  M  Certificates  are  no  longer
                              outstanding, the Class of Subordinate Certificates
                              then   outstanding   with  the  lowest   numerical
                              designation  and (2) all  Classes of  Certificates
                              having a lower  payment  priority  for  which  the
                              respective  Prepayment  Distribution Triggers have
                              been satisfied; and

                    (ii)      in the case of each  other  Class  of  Subordinate
                              Certificates for which the Prepayment Distribution
                              Triggers have not been satisfied, 0%.

                    (iii)     Notwithstanding the foregoing,  if the application
                              of the foregoing  percentages on any  Distribution
                              Date  as  provided  in  Section  4.01  (determined
                              without regard to the proviso to the definition of
                              "Subordinate Principal Distribution Amount") would
                              result in a  distribution  in respect of principal
                              of  the  Class  M  Certificates   and  Subordinate
                              Certificates   in  an  amount   greater  than  the
                              remaining Certificate Principal Balance thereof

                                                       -21-
<PAGE>

                              (any such class,  a "Maturing  Class"),  then: (a)
                              the  Prepayment  Distribution  Percentage  of each
                              Maturing  Class  shall be reduced to a level that,
                              when applied as  described  above,  would  exactly
                              reduce the Certificate  Principal  Balance of such
                              Class to  zero;  (b) the  Prepayment  Distribution
                              Percentage  of each  other  Class  of the  Class M
                              Certificates and the Subordinate Certificates (any
                              such  Class,  a  "Non-Maturing  Class")  shall  be
                              recalculated  in accordance with the provisions in
                              paragraph  (i)  above,   as  if  the   Certificate
                              Principal  Balance of each Maturing Class had been
                              reduced to zero (such  percentage as recalculated,
                              the  "Recalculated  Percentage");  (c)  the  total
                              amount  of  the   reductions  in  the   Prepayment
                              Distribution  Percentages of the Maturing Class or
                              Classes  pursuant to clause (a) of this  sentence,
                              expressed  as an  aggregate  percentage,  shall be
                              allocated  among  the   Non-Maturing   Classes  in
                              proportion   to  their   respective   Recalculated
                              Percentages   (the   portion  of  such   aggregate
                              reduction so allocated to any Non-Maturing  Class,
                              the "Adjustment Percentage"); and (d) for purposes
                              of  such   Distribution   Date,   the   Prepayment
                              Distribution Percentage of each Non-Maturing Class
                              shall be  equal  to the sum of (1) the  Prepayment
                              Distribution  Percentage  thereof,  calculated  in
                              accordance  with the  provisions  in paragraph (i)
                              above as if the Certificate  Principal  Balance of
                              each Maturing  Class had not been reduced to zero,
                              plus (2) the related Adjustment Percentage.

     "Prepayment  Distribution Trigger":  The Class B-1 Prepayment  Distribution
Trigger,  Class B-2  Prepayment  Distribution  Trigger and Class B-3  Prepayment
Distribution Trigger.

     "Prepayment Interest Shortfall": With respect to any Distribution Date, for
each Mortgage Loan that was the subject of a partial  Principal  Prepayment or a
Principal  Prepayment in full during the related  Prepayment  Period,  an amount
equal to the amount of interest  that would have accrued at the  applicable  Net
Mortgage Rate on the principal  balance of such Mortgage Loan immediately  prior
to such  prepayment,  or in the case of a partial  Principal  Prepayment  on the
amount  of  such  prepayment,  during  the  period  commencing  on the  date  of
prepayment,  or in the  case of a  Principal  Prepayment  in full the date as of
which the  prepayment  is  applied,  and  ending on the last day of the month of
prepayment.

     "Prepayment  Period":  As to any  Distribution  Date,  the  calendar  month
preceding the month in which such Distribution Date occurs.

     "Primary Hazard  Insurance  Policy":  Each primary hazard  insurance policy
required  to be  maintained  pursuant  to the first or the second  paragraph  of
Section 3.13.

     "Principal Prepayment": Any payment of principal made by the Mortgagor on a
Mortgage  Loan which is received in advance of its  scheduled Due Date and which
is not accompanied by an amount of interest representing  scheduled interest due
on any  date or  dates  in any  month  or  months  subsequent  to the  month  of
prepayment.


                                      -22-
<PAGE>

     "Prospective  Losses": As of any Determination Date, an amount equal to the
sum of the  following:  (i) the product of (x) the  aggregate  Stated  Principal
Balance of the related Mortgage Loans delinquent from 31 to 60 days, (y) 25% and
(z) the Loss Severity  Percentage;  (ii) the product of (x) the aggregate Stated
Principal  Balance of the related  Mortgage Loans  delinquent 61 to 90 days, (y)
50% and (z) the Loss  Severity  Percentage;  and  (iii) the  product  of (x) the
aggregate Stated  Principal  Balance of the related Mortgage Loans delinquent 91
days or more plus the  aggregate  Stated  Principal  Balance of any  related REO
Properties  and (y) the Loss Severity  Percentage.  For purposes of  calculating
Prospective  Losses,  Mortgage Loans in foreclosure will be categorized based on
their respective number of days of delinquency.

     "Purchase  Price":  With  respect to any  Mortgage  Loan (or REO  Property)
required to be  purchased  pursuant  to Section  2.02 or 2.04 or that the Master
Servicer is entitled to repurchase  pursuant to Section 3.22, an amount equal to
the sum of (i) 100% of the Stated Principal Balance thereof, (ii) unpaid accrued
interest (or REO Imputed  Interest) at the applic- able Net Mortgage Rate on the
Stated Principal  Balance thereof  outstanding  during each Due Period that such
interest was not paid or advanced, from the date through which interest was last
paid by the Mortgagor or advanced and distributed to Certificateholders together
with unpaid Servicing Fees from the date through which interest was last paid by
the Mortgagor, in each case to the first day of the month in which such Purchase
Price is to be  distributed,  plus (iii) the  aggregate of all Advances  made in
respect thereof that were not previously reimbursed.

     "Rating Agency":  Moody's and Duff & Phelps,  however, if such agencies and
their  successors  are no longer in  existence,  "Rating  Agency"  shall be such
nationally  recognized  statistical  rating agency, or other comparable  Person,
designated by the Depositor,  notice of which  designation shall be given to the
Trustee and Master Servicer. References herein to the two highest long term debt
rating  categories  of a Rating Agency shall mean "Aa2" or better in the case of
Moody's  and "AA" or better in the case of  Standard  & Poor's and Duff & Phelps
and references  herein to the highest  short-term debt rating of a Rating Agency
shall mean "Prime - 1" in the case of  Moody's,  "A-1" in the case of Standard &
Poor's  and "D - 1" in the case of Duff &  Phelps,  and in the case of any other
Rating Agency such references shall mean such rating  categories  without regard
to any plus or minus.

     "Realized  Loss":  With respect to each Mortgage Loan or REO Property as to
which a Cash  Liquidation or REO Disposition  has occurred,  an amount (not less
than zero) equal to (i) the Stated Principal  Balance of the Mortgage Loan as of
the date of Cash  Liquidation  or REO  Disposition,  plus (ii) interest (and REO
Imputed Interest, if any) at the Net Mortgage Rate from the Due Date as to which
interest was last paid or advanced to  Certificateholders  up to the last day of
the month in which  the Cash  Liquidation  or REO  Disposition  occurred  on the
Stated  Principal  Balance of such  Mortgage  Loan  outstanding  during each Due
Period that such interest was not paid or advanced, minus (iii) the proceeds, if
any, received during the month in which such Cash Liquidation or REO Disposition
occurred,  to the extent  applied as  recoveries of interest at the Net Mortgage
Rate  and to  principal  of the  Mortgage  Loan,  net  of  the  portion  thereof
reimbursable to the Master Servicer or any Sub-Servicer  with respect to related
Advances not previously reimbursed. With respect to each Mortgage Loan which has
become  the  subject  of a  Deficient  Valuation,  the  difference  between  the
principal  balance of the Mortgage Loan  outstanding  immediately  prior to such
Deficient Valuation and the principal balance of the Mortgage Loan as reduced by
the Deficient Valuation. With respect to each Mortgage Loan

                                      -23-
<PAGE>

which has become the  subject of a Debt  Service  Reduction,  the amount of such
Debt Service Reduction.

     "Record Date": The last Business Day of the month immediately preceding the
month of the related Distribution Date.

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

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

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

     "Remittance Report": A report prepared by the Master Servicer providing the
information set forth in Section 4.02.

     "REO Acquisition":  The acquisition by the Master Servicer on behalf of the
Trustee for the benefit of the  Certificateholders  of any REO Property pursuant
to Section 3.15.

     "REO Disposition": The final receipt by or on behalf of the Master Servicer
of all Insurance Proceeds, Liquidation Proceeds, REO Proceeds and other payments
and recoveries  (including  proceeds of a final sale) which the Master  Servicer
expects to be finally  recoverable from the sale or other disposition of the REO
Property.

     "REO Imputed Interest":  As to any REO Property,  for any period, an amount
equivalent to interest (at the Mortgage Rate that would have been  applicable to
the  related  Mortgage  Loan had it been  outstanding)  on the unpaid  principal
balance of the  Mortgage  Loan as of the date of  acquisition  thereof  (as such
balance is reduced  pursuant to Section 3.15 by any income from the REO Property
treated as a recovery of principal).

     "REO Proceeds":  Proceeds,  net of directly related  expenses,  received in
respect of any REO Property  (including,  without limitation,  proceeds from the
rental of the related  Mortgaged  Property  and of any REO  Disposition),  which
proceeds  are required to be deposited  into the  Custodial  Account as and when
received.

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

     "Request for Release": A release signed by a Servicing Officer, in the form
of Exhibits F-1 or F-2 attached hereto.

     "Residual Certificate": Any of the Class R Certificates.


                                      -24-
<PAGE>

     "Responsible Officer":  When used with respect to the Trustee, the Chairman
or Vice  Chairman of the Board of Directors  or  Trustees,  the Chairman or Vice
Chairman of the  Executive  or Standing  Committee  of the Board of Directors or
Trustees,  the President,  the Chairman of the Committee on Trust  Matters,  any
vice  president,  any assistant vice  president,  the  Secretary,  any assistant
secretary,  the Treasurer,  any assistant treasurer,  the Cashier, any assistant
cashier,  any trust officer, any assistant trust officer, the Controller and any
assistant controller or any other officer of the Trustee customarily  performing
functions similar to those performed by any of the above designated officers and
also, with respect to a particular matter, any other officer to whom such matter
is referred  because of such  officer's  knowledge of and  familiarity  with the
particular subject.

     "Rule 144A": Rule 144A under the Securities Act of 1933, as amended,  as in
effect from time to time.

     "Scheduled Principal and Net Recoveries":  With respect to any Distribution
Date, an amount equal to the aggregate of the following:

                    (1) the  principal  portion of each  Monthly  Payment on the
          Outstanding Mortgage Loans due on the related Due Date, whether or not
          received  on or  prior to the  related  Determination  Date,  less the
          principal portion of related Debt Service  Reductions which constitute
          Excess Bankruptcy Losses;

                    (2)  the  Stated  Principal  Balance  of any  Mortgage  Loan
          repurchased during the related Prepayment Period; and

                    (3)  the  principal  portion  of  all  Insurance   Proceeds,
          Liquidation  Proceeds  and related REO  Proceeds  received  during the
          related  Prepayment  Period  minus the  aggregate  amount of  expenses
          incurred by the Master  Servicer in connection with the liquidation of
          the  related  Mortgage  Loans  to the  extent  such  expenses  are not
          otherwise  recoverable  from  such  Insurance  Proceeds,   Liquidation
          Proceeds or REO Proceeds; but only to the extent that any such amounts
          either (A) were not received in connection with a Cash  Liquidation or
          REO  Disposition,  or (B)  were  received  in  connection  with a Cash
          Liquidation  or REO  Disposition  which  resulted in an Excess Special
          Hazard   Loss,   Excess   Bankruptcy   Loss,   Excess  Fraud  Loss  or
          Extraordinary Loss.

     "Second Step Margin":  With respect to each Step Loan, the fixed percentage
amount  set  forth in the  related  Mortgage  Note to be  added  to the  initial
Mortgage Rate on the second Adjustment Date of such Step Loan in accordance with
the terms of the related  Mortgage  Note and used to determine the Mortgage Rate
for such Step Loan.  The Second Step Margin as to each Step Loan is set forth on
the Mortgage Loan Schedule.

     "Seller": Quality Mortgage USA, Inc., and its successors and assigns.

     "Seller's Warranty  Certificate":  The Seller's Warranty  Certificate dated
November 21, 1995 and executed by the Seller with respect to the Mortgage  Loans
purchased under certain Mortgage Loan Purchase Agreements between the Seller and
DLJMCI.


                                      -25-
<PAGE>

     "Senior  Certificate":  Any of the  Class S  Certificates,  the  Class  A-1
Certificates,  the Class A-2  Certificates,  the Class A-3  Certificates  or the
Class P Certificates.

     "Senior  Percentage":  With respect to any Distribution Date, the lesser of
100% and a fraction,  expressed as a  percentage,  the numerator of which is the
aggregate  Certificate  Principal Balance of the Senior Certificates (other than
the Class P Certificates)  immediately  prior to such  Distribution Date and the
denominator  of which is the aggregate  Stated  Principal  Balance of all of the
Mortgage  Loans (or related  REO  Properties)  (other than the related  Discount
Fraction of each Discount  Mortgage Loan) immediately prior to such Distribution
Date.

     "Senior  Prepayment  Percentage":  The Senior  Prepayment  Percentage shall
equal, with respect to any Distribution Date, the percentage indicated below:


                                            Senior Prepayment
Distribution Date                           Percentage         
- --------------------------------------------------------------

December 1995 through                             100%
  November 2000

December 2000 through                             Senior Percentage, plus 70% of
  November 2001                       the difference between 100% and the Senior
                                      Percentage

December 2001 through                             Senior Percentage, plus 60% of
  November 2002                       the difference between 100% and the Senior
                                      Percentage

December 2002 through                             Senior Percentage, plus 40% of
  November 2003                       the difference between 100% and the Senior
                                      Percentage

December 2003 through                             Senior Percentage, plus 20% of
  November 2004                       the difference between 100% and the Senior
                                      Percentage

December 2004 and                                 Senior Percentage;
  thereafter

provided,  however,  (i) that any scheduled  reduction to the Senior  Prepayment
Percentage  described above shall not occur as of any  Distribution  Date unless
either (a)(1) the outstanding  principal balance of Mortgage Loans delinquent 60
days or more (including foreclosure and REO Property) averaged over the last six
months,  as a percentage of the aggregate  outstanding  principal balance of all
Mortgage  Loans  averaged  over the last six months,  does not exceed 2% and (2)
Realized  Losses on the  Mortgage  Loans to date for such  Distribution  Date if
occurring during the sixth,  seventh,  eighth,  ninth or tenth year (or any year
thereafter)  after  November 1995  are less than  30%,  35%,  40%,  45% and 50%,
respectively, of the sum of the

                                      -26-
<PAGE>

Initial  Certificate   Principal  Balances  of  the  Class  M  Certificates  and
Subordinate  Certificates or (b)(1) the aggregate  outstanding principal balance
of the Mortgage Loans delinquent 60 days or more (including  foreclosure and REO
Property)  averaged  over the last six months,  as a percentage of the aggregate
outstanding  principal  balance of all Mortgage Loans averaged over the last six
months, does not exceed 4% and (2) Realized Losses on the Mortgage Loans to date
are less than 10% of the sum of the Initial  Certificate  Principal  Balances of
the  Class M  Certificates  and  Subordinate  Certificates,  (ii)  that  for any
Distribution  Date on which the Senior  Percentage  is greater than the Original
Senior Percentage,  the Senior Prepayment  Percentage for such Distribution Date
shall be 100% and (iii) that for any Distribution Date prior to the Distribution
Date in December 2002 on which the Subordinate Percentage is less than twice the
Subordinate  Percentage as of the Cut-off Date, the Senior Prepayment Percentage
for such Distribution Date shall be 100%.  Notwithstanding  the foregoing,  upon
the  reduction  of the  aggregate  Certificate  Principal  Balance of the Senior
Certificates  (other  than  the  Class  P  Certificates)  to  zero,  the  Senior
Prepayment Percentage will equal 0%.

     "Senior Principal  Distribution  Amount":  As to any Distribution Date, the
lesser of (a) the balance of the Available  Distribution  Amount remaining after
the distribution of all amounts  required to be distributed  pursuant to Section
4.01(b)(i) and (ii) and (b) the sum of the amounts required to be distributed to
the  Senior   Certificates  (other  than  the  Class  P  Certificates)  on  such
Distribution Date pursuant to Section 4.01(b)(iii).

     "Servicing Account":   The  account  or  accounts  created  and  maintained
pursuant to Section 3.09.

     "Servicing  Advances":  All  customary,  reasonable  and necessary  "out of
pocket" costs and expenses incurred in connection with a default, delinquency or
other  unanticipated  event by the Master  Servicer  in the  performance  of its
servicing  obligations,  including,  but not  limited  to,  the  cost of (i) the
preservation,  restoration  and  protection  of a Mortgaged  Property,  (ii) any
enforcement  or  judicial  proceedings,   including   foreclosures,   (iii)  the
management  and  liquidation  of any REO Property and (iv)  compliance  with the
obligations under the second paragraph of Section 3.01 and Section 3.09.

     "Servicing  Fee": As to each Mortgage  Loan, an amount,  payable out of any
payment of interest on the Mortgage  Loan,  equal to interest at the  applicable
Servicing Fee Rate on the Stated Principal Balance of such Mortgage Loan for the
calendar month  preceding the month in which the payment is due  (alternatively,
in the event such payment of interest  accom-  panies a Principal  Prepayment in
full made by the  Mortgagor,  interest  for the  number of days  covered by such
payment of interest).

     "Servicing  Fee Rate":  With respect to each Mortgage  Loan,  the per annum
rate of 0.500%.

     "Servicing Officer":  Any officer of the Master  Servicer  involved  in, or
responsible for, the  administration  and servicing of the Mortgage Loans, whose
name  appears on a list of  servicing  officers  furnished to the Trustee by the
Master Servicer, as such list may from time to time be amended.


                                      -27-
<PAGE>

     "Servicing  Transfer":  The  transfer of  servicing  responsibilities  to a
successor Master Servicer pursuant to Section 7.01 and 7.02 of this Agreement.

     "Single Certificate":  A  Certificate  of any Class  evidencing  an initial
Certificate Principal Balance equal to $1,000.

     "Special Hazard Amount":  As of any  Distribution  Date, an amount equal to
$1,090,965.92  (the initial  "Special  Hazard  Amount") minus the sum of (i) the
aggregate  amount  of  Special  Hazard  Losses  allocated  solely to the Class M
Certificates  and the  Subordinate  Certificates in accordance with Section 4.04
and (ii) the Adjustment  Amount (as defined below) as most recently  calculated.
For each  Anniversary,  the Adjustment  Amount with respect to the  Certificates
shall be  calculated  and  shall be equal to the  amount,  if any,  by which the
amount  calculated in accordance  with the preceding  sentence  (without  giving
effect to the deduction of the related  Adjustment  Amount for such Anniversary)
exceeds the greater of (A) the product of the Special Hazard Percentage for such
Anniversary  multiplied by the outstanding principal balance of all the Mortgage
Loans on such Anniversary and (B) twice the outstanding principal balance of the
Mortgage  Loan in the Trust Fund  which has the  largest  outstanding  principal
balance of all Mortgage Loans on such Anniversary.

     "Special Hazard Loss":  Any Realized Loss suffered by a Mortgaged  Property
on account of direct  physical  loss,  but not  including (i) any loss of a type
covered by a hazard  insurance policy or a flood insurance policy required to be
maintained in respect to such Mortgaged Property pursuant to Section 3.13 to the
extent of the amount of such loss  covered  thereby,  or (ii) any  Extraordinary
Loss.

     "Special Hazard Percentage":  With respect to the Mortgage Loans as of each
Anniversary,  the greater of (i) 1% and (ii) the largest percentage  obtained by
dividing the aggregate  outstanding principal balance on such Anniversary of the
Mortgage Loans secured by Mortgaged  Properties located in a single,  five-digit
zip code area in the State of California by the outstanding principal balance of
all the Mortgage Loans on such Anniversary.

     "Standard & Poor's": Standard & Poor's Ratings Services or its successor in
interest.

     "Startup Day": The day designated as such pursuant to Article X hereof.

     "Stated  Principal  Balance":  With respect to any Mortgage Loan or related
REO Property at any given time,  (i) the principal  balance of the Mortgage Loan
outstanding as of the Cut-off Date, after application of principal  payments due
on or before such date,  whether or not received,  minus (ii) the sum of (a) the
principal portion of the Monthly Payments due with respect to such Mortgage Loan
or REO  Property  during  each  Due  Period  ending  prior  to the  most  recent
Distribution Date which were distributed or with respect to which an Advance was
distributed,  and (b) all  Principal  Prepayments  with respect to such Mortgage
Loan or REO Property,  and all Insurance Proceeds,  Liquidation Proceeds and net
income  from a REO  Property  to the extent  applied by the Master  Servicer  as
recoveries  of  principal in  accordance  with Section 3.15 with respect to such
Mortgage Loan or REO Property, which were distributed

                                      -28-
<PAGE>

pursuant to Section 4.01 on any previous Distribution Date, and (c) any Realized
Loss with respect  thereto  allocated  pursuant to Section 4.04 for any previous
Distribution Date.

     "Step Loan":  Each of the step mortgage loans  transferred  and assigned to
the Trustee  pursuant to Section 2.01 or Section 2.03 and from time to time held
in the Trust Fund, the Step Loans  originally so transferred,  assigned and held
being identified in the Mortgage Loan Schedule.  As used herein,  the term "Step
Loan" includes the related Mortgage Note and Mortgage.

     "Subordinate Certificate": Any of the Class B-1 Certificates, the Class B-2
Certificates or the Class B-3 Certificates.

     "Subordinate Percentage": With respect to any Distribution Date, 100% minus
the Senior Percentage for such Distribution Date.

     "Subordinate   Principal   Distribution   Amount":   With  respect  to  any
Distribution Date and the Class M Certificates and each Class of the Subordinate
Certificates,  (A)  the  sum of (i)  the  product  of (x)  the  related  Class M
Percentage  or  Class  B  Percentage  and (y) the  Scheduled  Principal  and Net
Recoveries for such  Distribution Date (other than the related Discount Fraction
of the  principal  portion of such  payments and  collections  with respect to a
Discount  Mortgage  Loan),  (ii)  the  product  of (x)  the  related  Prepayment
Distribution Percentage, (y) 100% minus the Senior Prepayment Percentage and (z)
the aggregate of all Principal  Prepayments  received in the related  Prepayment
Period (other than the related Discount  Fraction of such Principal  Prepayments
with respect to a Discount  Mortgage  Loan),  (iii) such Class's pro rata share,
based on the Certificate Principal Balance of each Class of Class M Certificates
and Subordinate  Certificates then outstanding,  of any Cash Liquidations or REO
Dispositions  that  occurred  during the related  Prepayment  Period and did not
result  in  any  Excess  Special  Hazard  Loses,  Excess  Fraud  Losses,  Excess
Bankruptcy Losses or Extraordinary Losses to the extent such collections are not
otherwise   distributed  to  the  Class  P  Certificates   pursuant  to  Section
4.01(b)(ii) or the Class A-1  Certificates,  the Class A-2  Certificates  or the
Class A-3 Certificates pursuant to Section 4.01(b)(iii)(C), and (iv) any amounts
described  in  clauses  (i),  (ii) and  (iii)  as  determined  for any  previous
Distribution Date, that remain undistributed to the extent that such amounts are
not  attributable  to Realized  Losses  which have been  allocated to a Class of
Certificates  having a lower payment  priority,  minus (B) the aggregate  amount
specified with respect to such Distribution Date in clause (5) of the definition
of "Class P Distribution Amount" in this Section 1.01, to the extent not covered
by the Subordinate  Principal  Distribution  Amount  otherwise  distributable in
respect of any Class or Classes of Certificates  having a lower payment priority
and, in the case of the Class M Certificates, the Class B-1 Certificates and the
Class  B-2  Certificates,   Accrued  Certificate   Interest  on  the  Class  B-3
Certificates,  provided,  however, that the Subordinate  Principal  Distribution
Amount for any Class of Certificates and any Distribution Date shall in no event
exceed  the  outstanding   Certificate   Principal  Balance  of  such  Class  of
Certificates immediately prior to such date.

     "Sub-Servicer":  Any Person with which the Master Servicer has entered into
a Sub-Servicing  Agreement and which meets the  qualifications of a Sub-Servicer
pursuant to Section 3.02.


                                      -29-
<PAGE>

     "Sub-Servicer  Remittance Date": The 18th day of each month, or if such day
is not a Business Day, the immediately preceding Business Day.

     "Sub-Servicing  Account":  An account  established by a Sub-Servicer  which
meets the requirements set forth in Section 3.08 and is otherwise  acceptable to
the Master Servicer.

     "Sub-Servicing Agreement": The written contract between the Master Servicer
and a  Sub-Servicer  and any  successor  Sub-Servicer  relating to servicing and
administration of certain Mortgage Loans as provided in Section 3.02.

     "Tax Returns":  The federal income tax return on Internal  Revenue  Service
Form 1066,  U.S.  Real Estate  Mortgage  Investment  Conduit  Income Tax Return,
including  Schedule Q thereto,  Quarterly Notice to Residual Interest Holders of
REMIC Taxable Income or Net Loss Allocation, or any successor forms, to be filed
on behalf of the Trust Fund due to its classification as a REMIC under the REMIC
Provisions, together with any and all other information, reports or returns that
may be  required to be  furnished  to the  Certificateholders  or filed with the
Internal  Revenue Service or any other  governmental  taxing authority under any
applicable provisions of federal, state or local tax laws.

     "Termination Event": The event described in Section 7.02.

     "Total  Expected  Losses":  On any  Distribution  Date,  the sum of (a) the
aggregate amount of Realized Losses on the Mortgage Loans  previously  allocated
solely to any of the Class M Certificates, the Class B-1 Certificates, the Class
B-2 Certificates or the Class B-3 Certificates and (b) the Prospective Losses as
of such Determination Date.

     "Transfer": Any direct or indirect transfer, sale, pledge, hypothecation or
other form of assignment of any Ownership Interest in a Certificate.

     "Transferor":  Any Person who is  disposing  by Transfer  of any  Ownership
Interest in a Certificate.

     "Trust Fund":  The segregated pool of assets subject  hereto,  constituting
the primary trust created hereby and to be administered hereunder,  with respect
to which a REMIC  election is to be made,  consisting of: (i) the Mortgage Loans
(exclusive  of payments of  principal  and interest due on or before the Cut-off
Date,  if any)  as from  time to time  are  subject  to this  Agreement  and all
payments under and proceeds of the Mortgage  Loans  (exclusive of any prepayment
fees and late payment charges received on the Mortgage Loans), together with all
documents  included in the related Mortgage File,  subject to Section 2.01; (ii)
such  funds or  assets  as from  time to time  are  deposited  in the  Custodial
Account, the Excess Proceeds Account or the Certificate  Account;  (iii) any REO
Property;  (iv) the Primary  Hazard  Insurance  Policies,  if any, and all other
Insurance  Policies with respect to the Mortgage Loans;  and (v) the Depositor's
interest in respect of the  representations and warranties made by the Seller in
each Mortgage Loan Purchase  Agreement and in the Seller's Warranty  Certificate
as assigned to the Trustee pursuant to Section 2.04 hereof.


                                      -30-
<PAGE>

     "Trustee":  Bankers Trust  Company,  or its  successor in interest,  or any
successor trustee appointed as herein provided.

     "Uninsured Cause":  Any cause of damage to  property  subject to a Mortgage
such that the complete restoration of such property is not fully reimbursable by
the  hazard  insurance  policies  or flood  insurance  policies  required  to be
maintained pursuant to Section 3.13.

     "United  States  Person":  A citizen or  resident of the United  States,  a
corporation,  partnership  or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources without the United States is includible in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States. The
term  "United  States"  shall have the meaning set forth in Section  7701 of the
Code or successor provisions.

     "Voting  Rights":   The  portion  of  the  voting  rights  of  all  of  the
Certificates which is allocated to any Certificate. At all times during the term
of this  Agreement,  97% of all of the Voting  Rights shall be  allocated  among
Holders of the Class A-1 Certificates, the Class A-2 Certificates, the Class A-3
Certificates,  the Class P Certificates, the Class M Certificates, the Class B-1
Certificates,  the Class B-2  Certificates  and the  Class B-3  Certificates  in
proportion to the outstanding Certificate Principal Balances of their respective
Certificates;  and the  Holders  of the  Class S  Certificates  and the  Class R
Certificates shall collectively be entitled to 2.00% and 1.00%, respectively, of
all of the Voting Rights, allocated among the Certificates of each such Class in
accordance with their respective Percentage Interests.

                                      -31-
<PAGE>

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

     SECTION 2.01. Conveyance of Mortgage Loans.

     The Depositor,  as of the Closing Date, and concurrently with the execution
and delivery hereof, does hereby assign,  transfer, sell, set over and otherwise
convey to the Trustee without recourse all the right,  title and interest of the
Depositor in and to the Mortgage Loans  identified on the Mortgage Loan Schedule
(exclusive of any prepayment fees and late payment charges received thereon) and
all other assets included or to be included in the Trust Fund for the benefit of
the  Certificateholders.  Such  assignment  includes all  principal and interest
received by the Master  Servicer on or with respect to the Mortgage Loans (other
than payment of principal and interest due on or before the Cut-off Date).

     In  connection  with  such  transfer  and  assignment,  the  Depositor  has
requested  the Seller to deliver to, and deposit with the Trustee,  as described
in  the  Mortgage  Loan  Purchase   Agreements,   the  following   documents  or
instruments:

                    (i) the original Mortgage Note, endorsed without recourse to
          the order of "Bankers Trust Company,  as trustee" with all intervening
          endorsements  showing  a  complete  chain  of  endorsements  from  the
          originator to the Person endorsing it to the Trustee;

                    (ii) the  original  recorded  Mortgage  or, if the  original
          Mortgage has not been returned from the  applicable  public  recording
          office,  a copy of the  Mortgage  certified by the Seller to be a true
          and  complete  copy of the  original  Mortgage  submitted to the title
          insurance company for recording;

                    (iii) a duly executed original Assignment of the Mortgage in
          recordable form to "Bankers Trust Company,  as trustee" or to "Bankers
          Trust Company,  as trustee for the holders of DLJ Mortgage  Acceptance
          Corp. Mortgage Pass-Through Certificates";

                    (iv) the original recorded  Assignment or Assignments of the
          Mortgage  showing a complete  chain of assignment  from the originator
          thereof  to the Person  assigning  it to the  Trustee  or, if any such
          Assignment has not been returned from the applicable  public recording
          office, a copy of such Assignment certified by the Seller to be a true
          and complete  copy of the original  Assignment  submitted to the title
          insurance company for recording;

                    (v) the original  lender's title  insurance  policy,  or, if
          such  policy has not been issued and if the  Mortgage  Loan was funded
          through a title  insurance  company  pursuant  to  escrow  or  closing
          instructions   precluding  the  title   insurance   company  or  other
          comparable  escrow or closing  agent from funding until it is prepared
          to issue the required title insurance coverage,  a copy of such escrow
          or closing instructions;


                                      -32-
<PAGE>

                    (vi) the original of any assumption, modification, extension
          or guaranty agreement;

                    (vii) the original or a copy of the preliminary title report
          (or equivalent thereof) on the Mortgage Property;

                    (viii) if any of the  documents or  instruments  referred to
          above was executed on behalf of the Mortgagor by another  Person,  the
          original  power of attorney or other  instrument  that  authorized and
          empowered  such Person to sign,  or a copy  thereof  certified  by the
          Seller (or by an officer of the applicable  title  insurance or escrow
          company) to be a true and correct copy of the original; and

                    (ix) the  notice  to  assignees  that the  Mortgage  Loan is
          subject to special truth in lending rules,  to the extent  required by
          applicable law.

     The Seller is obligated  pursuant to each Mortgage Loan Purchase  Agreement
to deliver to the Trustee: (a) either the original recorded Mortgage,  or in the
event such original  cannot be delivered by the Seller,  a copy of such Mortgage
certified as true and complete by the  appropriate  recording  office,  in those
instances  where a copy  thereof  certified  by the Seller was  delivered to the
Trustee pursuant to clause (ii) above; and (b) either the original Assignment or
Assignments  of the  Mortgage,  with  evidence of recording  thereon,  showing a
complete chain of assignment from the originator to the Seller,  or in the event
such original  cannot be delivered by the Seller,  a copy of such  Assignment or
Assignments  certified as true and complete by the appropriate recording office,
in those instances  where copies thereof  certified by the Seller were delivered
to the Trustee  pursuant to clause (iv) above.  Notwithstanding  anything to the
contrary  contained in this Section  2.01, in those  instances  where the public
recording office retains the original  Mortgage after it has been recorded,  the
Seller shall be deemed to have satisfied its obligations hereunder upon delivery
to the  Trustee of a copy of such  Mortgage  certified  by the public  recording
office to be a true and complete copy of the recorded original thereof.

     As promptly as  practicable  after the Closing Date, the Seller shall cause
to be delivered to the  appropriate  public office for  recordation  in the real
property  records the  Assignment  referred to in clause (iii) and to the extent
necessary  in clause (iv) of this  Section  2.01.  While such  Assignment  to be
recorded  is being  recorded,  the  Trustee  shall  retain a  photocopy  of such
Assignment.  If any  Assignment  is lost or returned  unrecorded  to the Trustee
because of any defect  therein,  the Seller is required to prepare a  substitute
Assignment or cure such defect,  as the case may be, and the Trustee shall cause
such Assignment to be recorded in accordance with this paragraph.

     The Seller is required  under each  Mortgage  Loan  Purchase  Agreement  to
exercise its best reasonable  efforts to deliver or cause to be delivered to the
Trustee  within 120 days of the Closing Date, or such other date as set forth in
such Mortgage Loan Purchase Agreement,  the original or a photocopy of the title
insurance  policy with respect to each of the related Mortgage Loans assigned to
the Trustee pursuant to this Section 2.01.

     All  original  documents  relating  to the  Mortgage  Loans  which  are not
delivered  to the Trustee,  to the extent  delivered by the Seller to the Master
Servicer, are and shall be held

                                      -33-
<PAGE>

by the Master  Servicer in trust for the benefit of the Trustee on behalf of the
Certificateholders.

     Except  as  may  otherwise  expressly  be  provided  herein,   neither  the
Depositor,  the Master  Servicer nor the Trustee shall (and the Master  Servicer
shall ensure that no Sub-Servicer  shall) assign,  sell,  dispose of or transfer
any interest in the Trust Fund or any portion thereof,  or permit the Trust Fund
or any  portion  thereof to be subject to any lien,  claim,  mortgage,  security
interest, pledge or other encumbrance of, any other Person.

     It is intended that the  conveyance of the Mortgage  Loans by the Depositor
to the Trustee as provided in this  Section be, and be  construed  as, a sale of
the  Mortgage  Loans by the  Depositor  to the  Trustee  for the  benefit of the
Certificateholders.  It is, further, not intended that such conveyance be deemed
a pledge of the Mortgage  Loans by the Depositor to the Trustee to secure a debt
or other  obligation of the Depositor.  However,  in the event that the Mortgage
Loans  are held to be  property  of the  Depositor,  or if for any  reason  this
Agreement is held or deemed to create a security interest in the Mortgage Loans,
then it is  intended  that,  (a) this  Agreement  shall  also be  deemed to be a
security  agreement  within  the  meaning  of  Articles  8 and 9 of the New York
Uniform  Commercial Code and the Uniform Commercial Code of any other applicable
jurisdiction; (b) the conveyance provided for in this Section shall be deemed to
be (1) a grant by the Depositor to the Trustee of a security  interest in all of
the Depositor's  right (including the power to convey title thereto),  title and
interest,  whether now owned or hereafter  acquired,  in and to (A) the Mortgage
Loans,  including  the Mortgage  Notes,  the  Mortgages,  any related  insurance
policies and all other documents in the related  Mortgage Files, (B) all amounts
payable  to the  holders  of the  Mortgage  Loans in  accordance  with the terms
thereof and (C) all proceeds of the conversion, voluntary or involuntary, of the
foregoing  into  cash,  instruments,  securities  or other  property,  including
without  limitation  all  amounts  from  time to time  held or  invested  in the
Certificate  Account  or the  Custodial  Account,  whether  in the form of cash,
instruments, securities or other property and (2) an assignment by the Depositor
to the Trustee of any  security  interest in any and all of the  Seller's  right
(including the power to convey title thereto),  title and interest,  whether now
owned or hereafter  acquired,  in and to the property described in the foregoing
clauses (1)(A)  through (C) granted by the Seller to the Depositor  pursuant the
related Mortgage Loan Purchase  Agreements or granted by DLJMCI to the Depositor
pursuant to the Assignment  Agreement;  (c) the possession by the Trustee or its
agent  of  Mortgage  Notes  and  such  other  items of  property  as  constitute
instruments,  money, negotiable documents or chattel paper shall be deemed to be
"possession  by the secured  party" or  possession  by a  purchaser  or a person
designated  by such  secured  party,  for  purposes of  perfecting  the security
interest  pursuant  to the New York  Uniform  Commercial  Code  and the  Uniform
Commercial  Code  of  any  other  applicable  jurisdiction  (including,  without
limitation,  Sections 9-305,  8-313 or 8-321 thereof);  and (d) notifications to
persons holding such property,  and  acknowledgments,  receipts or confirmations
from  persons  holding  such  property,  shall be  deemed  notifications  to, or
acknowledgments,  receipts  or  confirmations  from,  financial  intermediaries,
bailees or agents (as  applicable)  of the Trustee for the purpose of perfecting
such  security  interest  under  applicable  law. The  Depositor and the Trustee
shall, to the extent consistent with this Agreement, take such actions as may be
necessary to ensure  that,  if this  Agreement  were deemed to create a security
interest in the Mortgage Loans,  such security  interest would be deemed to be a
perfected  security  interest of first priority under applicable law and will be
maintained as such throughout the term of the Agreement.


                                      -34-
<PAGE>

     SECTION 2.02. Acceptance of the Trust Fund by the Trustee.

     The Trustee  acknowledges  receipt  (subject to any exceptions noted in the
Initial  Certification  described below) of the documents referred to in Section
2.01 above and all other assets  included in the Trust Fund and declares that it
holds and will hold such  documents  and the  other  documents  delivered  to it
constituting  the  Mortgage  Files,  and that it holds or will hold  such  other
assets  included in the Trust Fund (to the extent  delivered  or assigned to the
Trustee),  in trust for the  exclusive use and benefit of all present and future
Certificateholders.

     The Trustee agrees,  for the benefit of the  Certificateholders,  to review
each Mortgage File on or before the Closing Date to ascertain that all documents
required to be delivered to it are in its possession,  and the Trustee agrees to
execute and deliver to the Depositor and the Master Servicer on the Closing Date
an Initial  Certification  in the form annexed hereto as Exhibit C to the effect
that, as to each Mortgage Loan listed in the Mortgage Loan Schedule  (other than
any Mortgage Loan paid in full or any Mortgage Loan  specifically  identified in
such  certification  as not covered by such  certification),  (i) all  documents
required to be delivered to it pursuant to this  Agreement  with respect to such
Mortgage Loan are in its  possession,  (ii) such documents have been reviewed by
it and appear  regular on their face and relate to such  Mortgage Loan and (iii)
based on its examination and only as to the foregoing documents, the information
set forth in items (i) - (vii),  (xi) - (xiv),  (xvi),  (xxi) and  (xxii) of the
definition of the "Mortgage Loan Schedule"  accurately reflects  information set
forth in the Mort- gage File.  Neither the Trustee nor the Master Servicer shall
be under any duty to determine  whether any Mortgage File should  include any of
the documents  specified in clause (vi) of Section 2.01. Neither the Trustee nor
the Master Servicer shall be under any duty or obligation to inspect,  review or
examine said documents,  instruments,  certificates or other papers to determine
that  the same are  genuine,  enforceable  or  appropriate  for the  represented
purpose or that they have  actually  been  recorded  or that they are other than
what they purport to be on their face.

     Within  90 days of the  Closing  Date  the  Trustee  shall  deliver  to the
Depositor  and the Master  Servicer a Final  Certification  in the form  annexed
hereto as Exhibit D evidencing the completeness of the Mortgage Files,  with any
applicable exceptions noted thereon.

     If in the  process  of  reviewing  the  Mortgage  Files and  preparing  the
certifications  referred to above the Trustee  finds any  document or  documents
constituting  a part  of a  Mortgage  File to be  missing  or  defective  in any
material  respect,  the Trustee  shall  promptly  notify the Seller,  the Master
Servicer and the Depositor. The Trustee shall promptly notify the Seller of such
defect and request that the Seller cure any such defect  within 60 days from the
date on which the Seller was notified of such defect, and if the Seller does not
cure such defect in all material  respects during such period,  request that the
Seller  purchase  such  Mortgage  Loan  from the  Trust  Fund on  behalf  of the
Certificateholders  at the Purchase Price within 90 days after the date on which
the Seller was notified of such  defect.  It is  understood  and agreed that the
obligation of the Seller to cure a material  defect in, or purchase any Mortgage
Loan as to which a  material  defect  in a  constituent  document  exists  shall
constitute   the   sole   remedy    respecting   such   defect    available   to
Certificateholders or the Trustee on behalf of Certificateholders.  The Purchase
Price  for the  purchased  Mortgage  Loan  shall be  deposited  or  caused to be
deposited upon receipt by the Master Servicer in the Custodial Account and, upon
receipt by the Trustee

                                      -35-
<PAGE>

of written  notification  of such  deposit  signed by a Servicing  Officer,  the
Trustee shall release or cause to be released to the Seller the related Mortgage
File and shall execute and deliver such  instruments  of transfer or assignment,
in each case without recourse,  as the Seller shall require as necessary to vest
in the Seller  ownership of any Mortgage  Loan released  pursuant  hereto and at
such time the Trustee shall have no further  responsibility  with respect to the
related Mortgage File.

     SECTION  2.03.  Representations,  Warranties  and  Covenants  of the Master
Servicer and the Depositor.

     (a) The Master  Servicer  hereby  represents  and warrants to and covenants
with the Depositor and the Trustee for the benefit of Certificateholders that:

                         (i) The Master  Servicer  is, and  throughout  the term
          hereof shall remain,  a corporation  duly organized,  validly existing
          and in good standing  under the laws of the State of Nevada (except as
          otherwise permitted pursuant to Section 6.02), the Master Servicer is,
          and shall remain,  in compliance  with the laws of each state in which
          any Mortgaged  Property is located to the extent  necessary to perform
          its obligations under this Agreement,  and the Master Servicer is, and
          shall remain,  approved to sell mortgage loans to and service mortgage
          loans for FNMA and FHLMC;

                         (ii) The  execution  and delivery of this  Agreement by
          the Master Servicer, and the performance and compliance with the terms
          of this Agreement by the Master Servicer,  will not violate the Master
          Servicer's  charter  or bylaws or  constitute  a default  (or an event
          which,  with  notice or lapse of time,  or both,  would  constitute  a
          default) under, or result in the breach of, any material  agreement or
          other  instrument  to which it is a party or which is applicable to it
          or any of its assets;

                         (iii)  The  Master  Servicer  has the  full  power  and
          authority to enter into and consummate all  transactions  contemplated
          by this  Agreement,  has duly  authorized the execution,  delivery and
          performance  of this  Agreement,  and has duly  executed and delivered
          this Agreement;

                         (iv)  This  Agreement,   assuming  due   authorization,
          execution and delivery by the Depositor and the Trustee, constitutes a
          valid,   legal  and  binding   obligation  of  the  Master   Servicer,
          enforceable  against the Master  Servicer in accordance with the terms
          hereof,   subject   to   (A)   applicable   bankruptcy,    insolvency,
          reorganization, moratorium and other laws affecting the enforcement of
          creditors'  rights  generally,  and (B) general  principles of equity,
          regardless of whether such  enforcement  is considered in a proceeding
          in equity or at law;

                         (v) The Master Servicer is not in violation of, and its
          execution  and  delivery of this  Agreement  and its  performance  and
          compliance  with the terms of this  Agreement  will not  constitute  a
          violation of, any law, any order or decree of any court or arbiter, or
          any  order,  regulation  or  demand  of any  federal,  state  or local
          governmental  or regulatory  authority,  which  violation is likely to
          affect materially and adversely either

                                      -36-
<PAGE>

          the ability of the Master  Servicer to perform its  obligations  under
          this Agreement or the financial condition of the Master Servicer;

                         (vi) No  litigation  is pending  or, to the best of the
          Master Servicer's  knowledge,  threatened  against the Master Servicer
          which would  prohibit its entering  into this  Agreement or performing
          its obligations under this Agreement or is likely to affect materially
          and adversely either the ability of the Master Servicer to perform its
          obligations  under this  Agreement or the  financial  condition of the
          Master Servicer;

                         (vii) The Master  Servicer  will comply in all material
          respects in the  performance  of this  Agreement  with all  reasonable
          rules and requirements of each insurer under each Insurance Policy;

                         (viii)  The   execution  of  this   Agreement  and  the
          performance  of the Master  Servicer's  obligations  hereunder  do not
          require  any  license,  consent  or  approval  of any state or federal
          court, agency,  regulatory authority or other governmental body having
          jurisdiction  over the Master  Servicer,  other than such as have been
          obtained; and

                         (ix)  No   information,   certificate  of  an  officer,
          statement  furnished in writing or report  delivered to the Depositor,
          any affiliate of the  Depositor or the Trustee by the Master  Servicer
          will,  to the  knowledge  of the Master  Servicer,  contain any untrue
          statement of a material fact or omit a material fact necessary to make
          the information, certificate, statement or report not misleading.

     It is  understood  and  agreed  that the  representations,  warranties  and
covenants  set forth in this Section  2.03(a)  shall  survive the  execution and
delivery of this Agreement, and shall inure to the benefit of the Depositor, the
Trustee and the Certificateholders. Upon discovery by the Depositor, the Trustee
or the  Master  Servicer  of a breach of any of the  foregoing  representations,
warranties and covenants that materially and adversely  affects the interests of
the  Depositor  or the  Trustee,  the party  discovering  such breach shall give
prompt written notice to the other parties.

     (b) The Depositor hereby represents and warrants to the Master Servicer and
the Trustee for the benefit of  Certificateholders  that as of the Closing  Date
(or, if otherwise specified below, as of the date so specified):

                         (i) Assuming that  representation (v) of the Seller set
                    forth  in  Exhibit  J  hereto  is  true  and  correct,  then
                    immediately prior to the assignment of the Mortgage Loans to
                    the Trustee,  the  Depositor  had good title to, and was the
                    sole  owner  of,  each  Mortgage  Loan free and clear of any
                    pledge,  lien,  encumbrance or security interest (other than
                    rights  to  servicing  and  related  compensation)  and such
                    assignment validly transfers ownership of the Mortgage Loans
                    to  the  Trustee  free  and  clear  of  any  pledge,   lien,
                    encumbrance or security interest; and

                         (ii) The  representations  and warranties of the Seller
                    with respect to the Mortgage Loans and the remedies therefor
                    that are contained in related Mortgage

                                      -37-
<PAGE>

                    Loan  Purchase  Agreements  and  in  the  Seller's  Warranty
                    Certificate  are as set forth in the  aggregate in Exhibit J
                    hereto.

It is understood and agreed that the representations and warranties set forth in
this Section 2.03(b) shall survive delivery of the respective  Mortgage Files to
the Trustee.

     Upon discovery by either the Depositor,  the Master Servicer or the Trustee
of a breach of any  representation  or warranty  set forth in this  Section 2.03
which materially and adversely  affects the interests of the  Certificateholders
in any  Mortgage  Loan,  the party  discovering  such  breach  shall give prompt
written notice to the other parties.

     SECTION 2.04. Representations and Warranties of the Seller.

     The   Depositor   hereby   assigns  to  the  Trustee  for  the  benefit  of
Certificateholders its interest in respect of the representations and warranties
made by the Seller in each  Mortgage  Loan  Purchase  Agreement  or the exhibits
thereto and in the Seller's Warranty  Certificate.  Insofar as any Mortgage Loan
Purchase  Agreement or the  Seller's  Warranty  Certificate  relates to any such
representations  and  warranties  and any remedies  provided  thereunder for any
breach of such  representations  and warranties,  such right, title and interest
may be  enforced by the  Trustee on behalf of the  Certificateholders.  Upon the
discovery by the  Depositor,  the Master  Servicer or the Trustee of a breach of
any of the  representations  and  warranties  made in any Mortgage Loan Purchase
Agreement or in the  Seller's  Warranty  Certificate  in respect of any Mortgage
Loan which are set forth in  Exhibit J  attached  hereto  which  materially  and
adversely affects the interests of the Certificateholders in such Mortgage Loan,
the party  discovering such breach shall give prompt written notice to the other
parties. The Trustee shall promptly notify the Seller of such breach and request
that such Seller  shall,  within 90 days from the date that the  Depositor,  the
Master Servicer or the Trustee was notified of such breach, either (i) cure such
breach in all material  respects or (ii)  purchase  such  Mortgage Loan from the
Trust Fund at the  Purchase  Price and in the manner set forth in Section  2.02.
Except as expressly set forth herein neither the Trustee nor the Master Servicer
is  under  any  obligation  to  discover  any  breach  of  the  above  mentioned
representations and warranties.  It is understood and agreed that the obligation
of the Seller to cure such breach or  purchase  such  Mortgage  Loan as to which
such a breach has occurred and is continuing  shall  constitute  the sole remedy
respecting such breach available to  Certificateholders or the Trustee on behalf
of Certificateholders.

     SECTION 2.05.  Issuance of Certificates  Evidencing  Interests in the Trust
                    Fund.

     The Trustee acknowledges the assignment to it of the Mortgage Loans and the
delivery of the Mortgage  Files to it together with the  assignment to it of all
other  assets   included  in  the  Trust  Fund,   receipt  of  which  is  hereby
acknowledged.  Concurrently  with such  delivery and in exchange  therefor,  the
Trustee, pursuant to the written request of the Depositor executed by an officer
of the Depositor has executed and caused to be  authenticated  and delivered to,
or upon the order of, the Depositor the Certificates in authorized denominations
which evidence ownership of the entire Trust Fund.

                                      -38-
<PAGE>

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

     SECTION 3.01. Master Servicer to Act as Master Servicer.

     The Master  Servicer  shall service and  administer  the Mortgage  Loans in
accordance with this Agreement, the related Mortgage Notes and Mortgages and the
customary  and usual  standards of practice of prudent  mortgage  lenders in the
respective states in which the Mortgaged  Properties are located, and shall have
full power and authority,  acting alone and/or through Sub-Servicers as provided
in Section 3.02, to do or cause to be done any and all things in connection with
such  servicing  and  administration  that it may deem  necessary or  desirable.
Without limiting the generality of the foregoing, the Master Servicer in its own
name or in the name of a Sub-Servicer is hereby  authorized and empowered by the
Trustee when the Master  Servicer  believes it appropriate in its best judgment,
to (i) execute and deliver, on behalf of the  Certificateholders and the Trustee
or any of them, any and all instruments of satisfaction or  cancellation,  or of
partial or full release or discharge, and all other comparable instruments, with
respect to the  Mortgage  Loans and the  Mortgaged  Properties,  (ii)  institute
foreclosure  pro-  ceedings or obtain a  deed-in-lieu  of  foreclosure  so as to
convert the  ownership  of such  properties,  and (iii) hold or cause to be held
title to such properties,  on behalf of the Trustee and Certificateholders.  The
Master  Servicer  shall service and  administer the Mortgage Loans in accordance
with  applicable  state and federal law and shall provide to the  Mortgagors any
reports  required to be provided to them thereby.  Subject to Section 3.16,  the
Trustee shall execute  based on the written  request of the Master  Servicer and
furnish to the  Master  Servicer  and any  Sub-Servicer  any  special or limited
powers of attorney and other  documents  necessary or  appropriate to enable the
Master  Servicer  and  any   Sub-Servicer  to  carry  out  their  servicing  and
administrative duties hereunder.  The Trustee shall not be liable for any action
taken by the Master Servicer or any Sub-Servicer  pursuant to the application of
such special or limited powers of attorney.

     In accordance  with the standards of the  preceding  paragraph,  the Master
Servicer  shall  advance  or cause to be  advanced  funds as  necessary  for the
purpose of  effecting  the  payment of taxes and  assessments  on the  Mortgaged
Properties,  which  advances  shall be  reimbursable  in the first instance from
related collections from the Mortgagors pursuant to Section 3.09, and further as
provided  in  Section  3.11.  No costs  incurred  by the Master  Servicer  or by
Sub-Servicers in effecting the payment of taxes and assessments on the Mortgaged
Properties   shall,   for  the   purpose   of   calculating   distributions   to
Certificateholders,  be added to the amount  owing  under the  related  Mortgage
Loans, notwithstanding that the terms of such Mortgage Loans so permit.

     It is  expressly  understood  and agreed that in light of the  underwriting
criteria  applicable to the Mortgage  Loans,  special  servicing  procedures are
desirable  in order to  minimize  the  delinquency  and loss  experience  of the
Mortgage Loans. The Master Servicer hereby covenants that it will use reasonable
efforts to prevent and to resolve  delinquencies  promptly and  appropriately in
light of the underwriting  criteria applicable to the Mortgage Loans and that it
will modify its procedures from time to time in accordance with the reasonable

                                      -39-
<PAGE>

written request of the Depositor.  Notwithstanding anything in this Agreement to
the contrary,  the Master Servicer shall not (unless the Mortgagor is in default
with  respect to the  Mortgage  Loan or such  default is, in the judgment of the
Master Servicer, reasonably foreseeable) make or permit any modification, waiver
or  amendment  of any term of any  Mortgage  Loan that  would both (i) effect an
exchange or  reissuance of such Mortgage Loan under Section 1001 of the Code (or
final,  temporary or proposed Treasury regulations  promulgated  thereunder) and
(ii) cause the Trust  Fund to fail to  qualify as a REMIC  under the Code or the
imposition of any tax on "prohibited  transactions" or "contributions" after the
Startup Day under the REMIC Provisions.

     The relationship of the Master Servicer (and of any successor to the Master
Servicer  under this  Agreement) to the Trustee under this Agreement is intended
by the parties to be that of an  independent  contractor and not that of a joint
venturer, partner or agent.

     SECTION  3.02.   Sub-Servicing   Agreements  Between  Master  Servicer  and
                      Sub-Servicers.

     (a) The Master Servicer may enter into  Sub-Servicing  Agreements with Sub-
Servicers for the servicing and administration of the Mortgage Loans and for the
performance of any and all other  activities of the Master  Servicer  hereunder.
Each  Sub-Servicer  shall be either (i) an institution the accounts of which are
insured by the FDIC or (ii)  another  entity  that  engages in the  business  of
originating or servicing  mortgage loans, and in either case shall be authorized
to  transact  business  in the state or states  in which the  related  Mortgaged
Properties  it is to service  are  situated,  if and to the extent  required  by
applicable law to enable the Sub- Servicer to perform its obligations  hereunder
and under the  Sub-Servicing  Agreement,  and in either case shall be a FHLMC or
FNMA approved mortgage servicer. Each Sub-Servicing Agreement must impose on the
Sub-Servicer requirements conforming to the provisions set forth in Section 3.08
and provide for  servicing of the Mortgage  Loans  consistent  with the terms of
this  Agreement.  With the consent of the Trustee,  which  consent  shall not be
unreasonably  withheld, the Master Servicer and the Sub-Servicers may enter into
Sub-Servicing  Agreements and make amendments to the Sub-Servicing Agreements or
enter into different forms of Sub-Servicing Agreements;  provided, however, that
any such  amendments or different forms shall be consistent with and not violate
the provisions of this  Agreement,  and that no such amendment or different form
shall  be  made or  entered  into  which  could  be  reasonably  expected  to be
materially  adverse to the  interests  of the  Certificateholders,  without  the
consent of the  Holders of  Certificates  entitled to at least 51% of the Voting
Rights.   Notwithstanding   any  inconsistent  or  contrary  provision  of  this
Agreement,  neither any Interim  Subservicer nor any Interim Servicing Agreement
shall be subject to the foregoing provisions during the Interim Servicing Period
for any related Mortgage Loan.

     (b) As part of its servicing activities hereunder, the Master Servicer, for
the  benefit  of the  Trustee  and the  Certificateholders,  shall  enforce  the
obligations  of each  Sub-Servicer  under the related  Sub-Servicing  Agreement,
including,  without  limitation,  any  obligation to make advances in respect of
delinquent payments as required by a Sub-Servicing Agreement.  Such enforcement,
including,  without limitation,  the legal prosecution of claims, termination of
Sub-Servicing Agreements and the pursuit of other appropriate remedies, shall be
in such form and  carried  out to such an extent  and at such time as the Master
Servicer,  in its good faith business judgment,  would require were it the owner
of the related Mortgage

                                      -40-
<PAGE>

Loans.  The Master  Servicer shall pay the costs of such  enforcement at its own
expense,  but shall be  reimbursed  therefor  only (i) from a  general  recovery
resulting from such enforcement  only to the extent,  if any, that such recovery
exceeds all amounts due in respect of the related  Mortgage Loans or (ii) from a
specific  recovery  of costs,  expenses  or  attorneys'  fees  against the party
against whom such enforcement is directed.

     SECTION 3.03. Successor Sub-Servicers.

     The Master  Servicer  shall be  entitled  to  terminate  any  Sub-Servicing
Agreement and the rights and  obligations  of any  Sub-Servicer  pursuant to any
Sub-Servicing  Agreement in  accordance  with the terms and  conditions  of such
Sub-Servicing  Agreement.  In the event of termination of any Sub-Servicer,  all
servicing  obligations of such Sub-Servicer  shall be assumed  simultaneously by
the Master Servicer without any act or deed on the part of such  Sub-Servicer or
the Master  Servicer,  and the Master Servicer either shall service directly the
related  Mortgage  Loans or shall enter into a  Sub-Servicing  Agreement  with a
successor  Sub-Servicer  which qualifies under Section 3.02. Each  Sub-Servicing
Agreement,  if any,  shall  include the  provision  that such  agreement  may be
immediately  temrinated  by any  successor  Master  Servicer  without  cause and
without  payment of any fee or  penalty  in the event  that the Master  Servicer
shall, for any reason, no longer be the Master Servicer  (including by reason of
an Event of Default).

     SECTION 3.04. Liability of the Master Servicer.

     Notwithstanding any Sub-Servicing  Agreement, any of the provisions of this
Agreement relating to agreements or arrangements between the Master Servicer and
a Sub-  Servicer  or  reference  to  actions  taken  through a  Sub-Servicer  or
otherwise,  the Master Servicer shall remain  obligated and primarily  liable to
the Trustee and  Certificateholders  for the servicing and  administering of the
Mortgage  Loans in  accordance  with the  provisions  of  Section  3.01  without
diminution  of such  obligation  or  liability  by virtue of such  Sub-Servicing
Agreements or arrangements or by virtue of indemnification from the Sub-Servicer
and to the same extent and under the same terms and  conditions as if the Master
Servicer alone were servicing and administering the Mortgage Loans. For purposes
of this Agreement, the Master Servicer shall be deemed to have received payments
on Mortgage Loans when the Sub-Servicer  has received such payments.  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  this   Agreement   shall  be  deemed  to  limit  or  modify  such
indemnification.

     SECTION 3.05. No Contractual Relationship Between Sub-Servicers and Trustee
                   or Certificateholders.

     Any  Sub-Servicing  Agreement that may be entered into and any transactions
or services  relating to the  Mortgage  Loans  involving a  Sub-Servicer  in its
capacity  as such and not as an  originator  shall be deemed to be  between  the
Sub-Servicer   and   the   Master   Servicer   alone,   and  the   Trustee   and
Certificateholders shall not be deemed parties thereto and shall have no claims,
rights,  obligations,  duties or  liabilities  with respect to the  Sub-Servicer
except as set forth in Section 3.06.


                                      -41-
<PAGE>

     SECTION 3.06.  Assumption or  Termination  of  Sub-Servicing  Agreements by
                    Trustee.

     In the  event the  Master  Servicer  shall for any  reason no longer be the
master servicer (including by reason of an Event of Default), the Trustee or its
designee shall thereupon  assume all of the rights and obligations of the Master
Servicer under each  Sub-Servicing  Agreement that the Master  Servicer may have
entered into,  unless the Trustee is then  permitted and elects to terminate any
Sub-Servicing  Agreement in accordance with its terms.  Subject to Section 3.03,
the Trustee,  its designee or the  successor  servicer for the Trustee  shall be
deemed to have assumed all of the Master Servicer's interest therein and to have
replaced the Master Servicer as a party to each  Sub-Servicing  Agreement to the
same extent as if the Sub-Servicing Agreements had been assigned to the assuming
party,  except  that the Master  Servicer  shall not  thereby be relieved of any
liability or  obligations  under the  Sub-Servicing  Agreements,  and the Master
Servicer  shall  continue to be  entitled to any rights or benefits  which arose
prior to its termination as master servicer.

     The Master  Servicer at its expense  shall,  upon  request of the  Trustee,
deliver  to the  assuming  party all  documents  and  records  relating  to each
Sub-Servicing  Agreement  and the  Mortgage  Loans  then being  serviced  and an
accounting  of  amounts  collected  and  held by it and  otherwise  use its best
efforts  to effect the  orderly  and  efficient  transfer  of the  Sub-Servicing
Agreements to the assuming party.

     SECTION 3.07. Collection of Certain Mortgage Loan Payments.

     The Master Servicer shall make  reasonable  efforts to collect all payments
called for under the terms and provisions of the Mortgage  Loans,  and shall, to
the extent such procedures shall be consistent with this Agreement and the terms
and  provisions  of  any  related  Insurance  Policy,   follow  such  collection
procedures as it would follow with respect to mortgage  loans  comparable to the
Mortgage  Loans and held for its own account.  The Master  Servicer shall not be
required to institute or join in  litigation  with respect to  collection of any
payment  (whether  under a Mortgage,  Mortgage Note,  Primary  Hazard  Insurance
Policy or otherwise or against any public or governmental authority with respect
to a taking or condemnation) if it reasonably  believes that it is prohibited by
applicable law from enforcing the provision of the Mortgage or other  instrument
pursuant to which such payment is required.  Notwithstanding the foregoing,  the
Master  Servicer may not waive any late payment charge or any prepayment  charge
or penalty interest in connection with the prepayment of a Mortgage Loan without
the express  written consent of the Seller,  except as otherwise  required under
applicable  law or under the  provisions of the Mortgage or Mortgage  Note,  and
except as otherwise  provided in any agreement  among the Depositor,  the Seller
and the Master Servicer.  The Master Servicer shall be responsible for preparing
and distributing all information statements relating to payments on the Mortgage
Loans,  in  accordance  with  all  applicable  federal  and  state  tax laws and
regulations.


                                      -42-
<PAGE>

     SECTION 3.08. Sub-Servicing Accounts.

     In those cases where a  Sub-Servicer  is servicing a Mortgage Loan pursuant
to a Sub-Servicing Agreement, the Sub-Servicer will be required to establish and
maintain one or more accounts (collectively,  the "Sub-Servicing  Account"). The
Sub-Servicing  Account  shall be an  Eligible  Account  and shall  otherwise  be
acceptable to the Master Servicer.  All amounts held in a Sub-Servicing  Account
shall   be  held  in   trust   for  the   Trustee   for  the   benefit   of  the
Certificateholders.  The  Sub-Servicer  will be  required  to  deposit  into the
Sub-Servicing  Account no later than the first Business Day after receipt of all
proceeds of the Mortgage Loans received by the Sub-Servicer,  less its servicing
compensation and any unreimbursed expenses and advances, to the extent permitted
by the  Sub-Servicing  Agreement.  On  each  Sub-Servicer  Remittance  Date  the
Sub-Servicer  will be required to remit to the Master Servicer all funds held in
the  Sub-Servicing  Account  with  respect  to  any  Mortgage  Loan  as  of  the
Sub-Servicer  Remittance  Date,  after  deducting from such remittance an amount
equal to the servicing  compensation and  unreimbursed  expenses and advances to
which it is then entitled pursuant to the related  Sub-Servicing  Agreement,  to
the  extent not  previously  paid to or  retained  by it. In  addition,  on each
Sub-Servicer  Remittance Date the Sub-Servicer  will be required to remit to the
Master  Servicer  any amounts  required  to be advanced  pursuant to the related
Sub-Servicing  Agreement. The Sub-Servicer will also be required to remit to the
Master  Servicer,  within one  Business  Day of  receipt,  the  proceeds  of any
Principal  Prepayment  made by the  Mortgagor  and  any  Insurance  Proceeds  or
Liquidation Proceeds.

     SECTION 3.09. Collection of Taxes, Assessments and Similar Items; Servicing
                   Accounts.

     The Master Servicer and the Sub-Servicers  shall establish and maintain one
or more  accounts  (the  "Servicing  Accounts"),  and shall  deposit  and retain
therein  all  collections   from  the  Mortgagors  (or  related   advances  from
Sub-Servicers) for the payment of taxes,  assessments,  Primary Hazard Insurance
Policy premiums, and comparable items for the account of the Mortgagors,  to the
extent  that  the  Master  Servicer   customarily   escrows  for  such  amounts.
Withdrawals of amounts so collected from a Servicing Account may be made only to
(i) effect  payment  of taxes,  assessments,  Primary  Hazard  Insurance  Policy
premiums  and  comparable  items;  (ii)  reimburse  the  Master  Servicer  (or a
Sub-Servicer to the extent provided in the related Sub-Servicing  Agreement) out
of related  collections  for any payments  made  pursuant to Sections 3.01 (with
respect  to taxes and  assessments),  and 3.13 (with  respect to Primary  Hazard
Insurance Policies); (iii) refund to Mortgagors any sums as may be determined to
be  overages;  or  (iv)  clear  and  terminate  the  Servicing  Account  at  the
termination of this Agreement pursuant to Section 9.01. As part of its servicing
duties,  the  Master  Servicer  or  Sub-Servicers  shall,  if and to the  extent
required by law, pay to the Mortgagors  interest on funds in Servicing  Accounts
from its or their own funds, without any reimbursement therefor.
 
     SECTION 3.10. Custodial Account.

     (a) The Master  Servicer shall  establish and maintain one or more accounts
(collectively,  the  "Custodial  Account")  in which the Master  Servicer  shall
deposit or cause to be deposited on a daily basis,  or as and when received from
the Sub-Servicers, the following payments and collections received or made by or
on behalf of it subsequent to the Cut-off Date,

                                      -43-
<PAGE>

or received by it prior to the Cut-off Date but allocable to a period subsequent
thereto  (other than in respect of principal and interest on the Mortgage  Loans
due on or before the Cut-off Date):

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

                    (ii) all  payments on account of  interest  on the  Mortgage
          Loans,  exclusive  of any  portion  thereof  representing  interest in
          excess of the related Net Mortgage Rate;

                    (iii) all  Insurance  Proceeds,  other  than  proceeds  that
          represent  reimbursement of costs and expenses  incurred by the Master
          Servicer  in  connection  with  presenting  claims  under the  related
          Insurance Policies, Liquidation Proceeds and REO Proceeds;

                    (iv)  all  proceeds  of any  Mortgage  Loan or REO  Property
          repurchased or purchased in accordance with Sections 2.02,  2.04, 3.22
          or 9.01;

                    (v) any amounts required to be deposited pursuant to Section
          3.12 or 3.13; and

                    (vi) all amounts transferred from the Certificate Account to
          the Custodial Account in accordance with Section 4.01(b).

     The foregoing  requirements  for deposit in the Custodial  Account shall be
exclusive.  In the event the Master  Servicer  shall  deposit  in the  Custodial
Account any amount not required to be deposited  therein,  it may withdraw  such
amount  from  the  Custodial  Account,  any  provision  herein  to the  contrary
notwithstanding.  The  Custodial  Account  shall be  maintained  as a segregated
account,  separate and apart from trust funds created for mortgage  pass-through
certificates of other series, and the other accounts of the Master Servicer.

     (b) Funds in the Custodial Account may be invested in Permitted Instruments
in accordance with the provisions set forth in Section 3.12. The Master Servicer
shall give  notice to the  Trustee  and the  Depositor  of the  location  of the
Custodial Account after any change thereof.

     (c)  Payments in the nature of  prepayment  fees and late  payment  charges
received on the Mortgage Loans shall not be deposited in the Custodial  Account,
but rather  shall be  received  and held by the Master  Servicer  solely for the
benefit of and at the direction of the Seller. Upon receipt,  such amounts shall
be  deposited  by the  Master  Servicer  into a  separate  account  meeting  the
requirements for an Eligible  Account,  and such amounts shall be distributed by
the Master Servicer to the Seller on a monthly basis.  Such amounts shall not be
applied or made available by the Master Servicer for any other purpose.

     SECTION 3.11. Permitted Withdrawals From the Custodial Account.

     The  Master  Servicer  may,  from  time to time as  provided  herein,  make
withdrawals from the Custodial Account of amounts on deposit therein pursuant to
Section  3.10 that are  attributable  to the  Mortgage  Loans for the  following
purposes:

                                      -44-
<PAGE>


                         (i) to make  deposits into the  Certificate  Account in
          the amounts and in the manner provided for in Section 4.01;

                         (ii) to pay to itself, the Depositor, the Seller or any
          other  appropriate  person,  as the case may be, with  respect to each
          Mortgage  Loan  that has  previously  been  purchased  or  repurchased
          pursuant to Sections 2.02, 2.04 or 9.01 all amounts  received  thereon
          and not yet distributed as of the date of purchase or repurchase;

                         (iii)  to  reimburse  itself  or any  Sub-Servicer  for
          Advances  not  previously  reimbursed,  the Master  Servicer's  or any
          Sub-Servicer's  right to  reimbursement  pursuant to this clause (iii)
          being limited to amounts  received which  represent  Late  Collections
          (net of the related  Servicing  Fees) of Monthly  Payments on Mortgage
          Loans or REO Property  with respect to which such  Advances  were made
          and as further provided in Section 3.15;

                         (iv) to reimburse itself,  the Trustee or the Depositor
          for expenses  incurred by or reimbursable to the Master Servicer,  the
          Trustee or the Depositor  pursuant to Sections 3.22, 6.03 or 10.01(c),
          except as otherwise provided in such Sections;

                         (v) to reimburse  itself or any  Sub-Servicer for costs
          and  expenses  incurred  by or  reimbursable  to it  relating  to  the
          prosecution of any claims  pursuant to Section 3.13 that are in excess
          of the amounts so recovered;

                         (vi) to reimburse itself or any Sub-Servicer for unpaid
          Servicing  Fees  and  unreimbursed   Servicing  Advances,  the  Master
          Servicer's or any  Sub-Servicer's  right to reimbursement  pursuant to
          this clause (vi) with  respect to any Mortgage  Loan being  limited to
          late  recoveries  of the  payments for which such  advances  were made
          pursuant to Section  3.01 or Section  3.09 and any other  related Late
          Collections;
 
                         (vii)  to pay  itself  as  servicing  compensation  (in
          addition to the Servicing  Fee), on or after each  Distribution  Date,
          any interest or  investment  income  earned on funds  deposited in the
          Custodial  Account for the period  ending on such  Distribution  Date,
          subject to Section 8.05;

                         (viii) to reimburse  itself or any Sub-Servicer for any
          Advance previously made which the Master Servicer has determined to be
          a  Nonrecoverable  Advance,  provided that either (a) such Advance was
          made with respect to a  delinquency  that  ultimately  constituted  an
          Excess Special Hazard Loss,  Excess Fraud Loss, Excess Bankruptcy Loss
          or Extraordinary Loss or (b) the Certificate Principal Balances of the
          Class M Certificates and Subordinate Certificates have been reduced to
          zero; and

                         (ix) to clear and terminate  the  Custodial  Account at
          the termination of this Agreement pursuant to Section 9.01.

     The Master Servicer shall keep and maintain separate  accounting records on
a Mortgage  Loan by Mortgage  Loan  basis,  for the  purpose of  justifying  any
withdrawal  from the Custodial  Account  pursuant to such clauses  (ii),  (iii),
(iv), (vi), (vii) and (viii).

                                      -45-
<PAGE>


     In connection with clause (viii) above, the Trustee shall notify the Master
Servicer  if  and  when  the  Certificate  Principal  Balances  of the  Class  M
Certificates and Subordinate Certificates have been reduced to zero.

     SECTION 3.12. Permitted Instruments.

     Any institution maintaining the Custodial Account shall at the direction of
the Master Servicer  invest the funds in such account in Permitted  Instruments,
each of which shall mature not later than the Business Day immediately preceding
the Certificate  Account Deposit Date next following the date of such investment
(except that if such  Permitted  Instrument is an obligation of the  institution
that maintains such account,  then such  Permitted  Instrument  shall mature not
later  than  such  Certificate  Account  Deposit  Date) and shall not be sold or
disposed of prior to its  maturity.  All income and gain  realized from any such
investment as well as any interest  earned on deposits in the Custodial  Account
shall be for the  benefit of the Master  Servicer.  The  Master  Servicer  shall
deposit in the Custodial  Account (with respect to investments made hereunder of
funds  held  therein)  an amount  equal to the  amount of any loss  incurred  in
respect of any such investment immediately upon realization of such loss without
right of reimbursement.

     SECTION 3.13. Maintenance of Primary Hazard Insurance.

     (a) The Master Servicer shall cause to be maintained for each Mortgage Loan
primary  hazard  insurance  with  extended  coverage  on the  related  Mortgaged
Property in an amount equal to the  replacement  value of the  improvements,  as
determined by the insurance  company,  on such  Mortgaged  Property.  The Master
Servicer   shall  also  cause  to  be  maintained  on  property   acquired  upon
foreclosure,  or deed  in  lieu  of  foreclosure,  of any  Mortgage  Loan,  fire
insurance with extended  coverage in an amount equal to the replacement value of
the improvements thereon. Pursuant to Section 3.10, any amounts collected by the
Master Servicer under any such policies (other than amounts to be applied to the
restoration  or  repair of the  related  Mortgaged  Property  or  property  thus
acquired or amounts  released to the  Mortgagor  in  accordance  with the Master
Servicer's  normal  servicing  procedures)  shall be deposited in the  Custodial
Account,  subject to withdrawal  pursuant to Section 3.11.  Any cost incurred by
the Master Servicer in maintaining any such insurance shall not, for the purpose
of calculating  monthly  distributions  to  Certificateholders,  be added to the
amount  owing under the  Mortgage  Loan,  notwithstanding  that the terms of the
Mortgage Loan so permit. It is understood and agreed that no earthquake or other
additional  insurance  is to be  required  of any  Mortgagor  or  maintained  on
property  acquired  in respect of a Mortgage  Loan other than  pursuant  to such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such additional insurance. Whenever the improvements securing a Mortgage
Loan are located in a federally designated special flood hazard area, the Master
Servicer shall cause flood insurance (to the extent  available) to be maintained
in respect  thereof.  Such flood  insurance  shall be in an amount  equal to the
lesser of (i) the replacement value of the improvements,  which are part of such
Mortgaged  Property on a replacement  cost basis and (ii) the maximum  amount of
such insurance  available for the related Mortgaged  Property under the national
flood insurance program (assuming that the area in which such Mortgaged Property
is located is participating in such program).


                                      -46-
<PAGE>

     In the event that the Master  Servicer  shall obtain and maintain a blanket
fire insurance policy with extended  coverage  insuring against hazard losses on
all of the Mortgage Loans, it shall conclusively be deemed to have satisfied its
obligations  as set forth in the first two  sentences of this Section  3.13,  it
being understood and agreed that such policy may contain a deductible clause, in
which case the Master  Servicer  shall,  in the event that there  shall not have
been maintained on the related  Mortgaged  Property a policy  complying with the
first two  sentences of this Section 3.13 and there shall have been a loss which
would have been covered by such policy,  deposit in the Certificate  Account the
amount not otherwise payable under the blanket policy because of such deductible
clause. Any such deposit by the Master Servicer shall be made on the Certificate
Account  Deposit Date next preceding the  Distribution  Date which occurs in the
month  following  the month in which  payments  under any such policy would have
been deposited in the Custodial  Account.  In connection  with its activities as
administrator  and servicer of the Mortgage Loans, the Master Servicer agrees to
present, on behalf of itself, the Trustee and  Certificateholders,  claims under
any such blanket policy.

     SECTION 3.14. Enforcement of Due-on-Sale Clauses; Assumption Agreements.

     The Master  Servicer will, to the extent it has knowledge of any conveyance
or prospective conveyance by any Mortgagor of the Mortgaged Property (whether by
absolute  conveyance  or by contract of sale,  and whether or not the  Mortgagor
remains  or is to  remain  liable  under  the  Mortgage  Note or the  Mortgage),
exercise or cause to be exercised its rights to accelerate  the maturity of such
Mortgage  Loan under any  "due-on-sale"  clause  applicable  thereto;  provided,
however,  that the Master  Servicer  shall not  exercise  any such  rights if it
reasonably  believes  that it is  prohibited by law from doing so. If the Master
Servicer  is unable to enforce  such  "due-on-sale"  clause (as  provided in the
previous  sentence)  or if no "due-on-  sale" clause is  applicable,  the Master
Servicer or the  Sub-Servicer  will enter into an  assumption  and  modification
agreement with the Person to whom such property has been conveyed or is proposed
to be conveyed,  pursuant to which such Person becomes liable under the Mortgage
Note and, to the extent permitted by applicable state law, the Mortgagor remains
liable  thereon.  The  Master  Servicer  is  also  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
the Mortgagor and becomes  liable under the Mortgage  Note. Any fee collected by
or on  behalf  of the  Master  Servicer  for  entering  into  an  assumption  or
substitution  of  liability  agreement  will be  retained by or on behalf of the
Master  Servicer as additional  servicing  compensation.  In connection with any
such  assumption,  no material  term of the  Mortgage  Note  (including  but not
limited to the Mortgage  Rate,  the amount of the Monthly  Payment,  the Maximum
Rate, the Minimum Rate, the Gross Margin, the First Step Margin, the Second Step
Margin,  the  Periodic  Rate Cap (to the  extent  that such  terms  apply to any
Mortgage  Loan) and any other term  affecting the amount or timing of payment on
the Mortgage Loan) may be changed.  The Master Servicer shall not enter into any
substitution  or assumption if such  substitution  or assumption  shall (i) both
constitute a "significant  modification"  effecting an exchange or reissuance of
such  Mortgage  Loan under the Code (or final,  temporary  or proposed  Treasury
regulations  promulgated thereunder) and cause the Trust Fund to fail to qualify
as a REMIC under the REMIC Provisions or (ii) cause the imposition of any tax on
"prohibited  transactions"  or  "contributions"  after the Startup Day under the
REMIC  Provisions.  The Master  Servicer  shall notify the Trustee that any such
substitution or assumption agreement has been

                                      -47-
<PAGE>

completed by forwarding to the Trustee the original copy of such substitution or
assumption agreement, which copy shall be added to the related Mortgage File and
shall, for all purposes,  be considered a part of such Mortgage File to the same
extent as all other documents and instruments constituting a part thereof.

     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 viola- tion of its  obligations  hereunder by reason of any assumption
of a  Mortgage  Loan by  operation  of law or any  assumption  that  the  Master
Servicer may be restricted by law from  preventing,  for any reason  whatsoever.
For  purposes of this  Section  3.14,  the term  "assumption"  is deemed to also
include a sale of a Mortgaged  Property that is not accompanied by an assumption
or substitution of liability agreement.

     SECTION 3.15. Realization Upon Defaulted Mortgage Loans.

     The Master Servicer shall exercise reasonable efforts,  consistent with the
procedures  that the Master  Servicer  would use in servicing  loans for its own
account, to foreclose upon or otherwise comparably convert (which may include an
REO Acquisition) the ownership of properties securing such of the Mortgage Loans
as  come  into  and  continue  in  default  and  as  to  which  no  satisfactory
arrangements  can be made for  collection  of  delinquent  payments  pursuant to
Section  3.07,  and which are not released  from the Trust Fund  pursuant to any
other  provision  hereof.  The Master  Servicer shall use reasonable  efforts to
realize upon such  defaulted  Mortgage Loans in such manner as will maximize the
receipt of principal  and interest by  Certificateholders,  taking into account,
among other  things,  the timing of  foreclosure  proceedings.  The foregoing is
subject to the provisions  that, in any case in which  Mortgaged  Property shall
have suffered damage from an Uninsured  Cause,  the Master Servicer shall not be
required to expend its own funds toward the  restoration of such property unless
it  shall  determine  in its sole  discretion  (i) that  such  restoration  will
increase  the net  proceeds  of  liquidation  of the  related  Mortgage  Loan to
Certificateholders  after  reimbursement  to itself for such expenses,  and (ii)
that such expenses will be recoverable by the Master Servicer through  Insurance
Proceeds  or  Liquidation  Proceeds  from the  related  Mortgaged  Property,  as
contemplated  in Section 3.11. The Master  Servicer shall be responsible for all
other  costs and  expenses  incurred  by it in any such  proceedings;  provided,
however,  that it shall be entitled to  reimbursement  thereof  from the related
property, as contemplated in Section 3.11.

     The proceeds of any Cash  Liquidation  or REO  Disposition,  as well as any
recovery   resulting  from  a  partial   collection  of  Insurance  Proceeds  or
Liquidation Proceeds or any income from an REO Property,  will be applied in the
following  order of priority:  first,  to reimburse  the Master  Servicer or any
Sub-Servicer  for any  related  unreimbursed  Servicing  Advances,  pursuant  to
Section 3.11(vi) or 3.22; second, to accrued and unpaid interest on the Mortgage
Loan or REO Imputed Interest, at the Mortgage Rate, to the last day of the month
in which the Cash  Liquidation or REO Disposition  occurred,  or to the Due Date
prior to the  Distribution  Date on which such amounts are to be  distributed if
not in connection with a Cash  Liquidation or REO  Disposition;  and third, as a
recovery of  principal of the  Mortgage  Loan.  If the amount of the recovery so
allocated to interest is less than a full recovery thereof,  that amount will be
allocated as follows:  first, to unpaid Servicing Fees; and second,  to interest
at the Net  Mortgage  Rate.  The portion of the  recovery so allocated to unpaid
Servicing Fees shall

                                      -48-
<PAGE>

be reimbursed  to the Master  Servicer or any  Sub-Servicer  pursuant to Section
3.11(vi).  The  portions  of the  recovery so  allocated  to interest at the Net
Mortgage Rate and to principal of the Mortgage Loan shall be applied as follows:
first,  to reimburse  the Master  Servicer or any Sub-  Servicer for any related
unreimbursed  Advances in accordance with Section 3.11(iii) or 3.22, and second,
for distribution in accordance with the provisions of Section  4.01(b),  subject
to  Section  3.22 with  respect to certain  recoveries  from an REO  Disposition
constituting Excess Proceeds.

     SECTION 3.16. Trustee to Cooperate; Release of Mortgage Files.

     Upon the payment in full of any Mortgage Loan, or the receipt by the Master
Servicer of a  notification  that  payment in full shall be escrowed in a manner
customary for such purposes,  the Master  Servicer will  immediately  notify the
Trustee by a certification (which certification shall include a statement to the
effect that all amounts  received  or to be  received  in  connection  with such
payment which are required to be deposited in the Custodial  Account pursuant to
Section 3.10 have been or will be so deposited) of a Servicing Officer and shall
request  delivery  to it of the  Mortgage  File in the form of the  Request  for
Release attached hereto as Exhibit F-2. Upon receipt of such  certification  and
request,  the Trustee shall  promptly  release the related  Mortgage File to the
Master  Servicer.  Subject to the receipt by the Master Servicer of the proceeds
of such  payment in full and the payment of all related fees and  expenses,  the
Master  Servicer  shall arrange for the release to the Mortgagor of the original
cancelled  Mortgage  Note.  All other  documents in the  Mortgage  File shall be
retained by the Master  Servicer to the extent  required by  applicable  law. No
expenses  incurred in connection  with any instrument of satisfaction or deed of
reconveyance shall be chargeable to the Custodial  Account,  the Excess Proceeds
Account or the Certificate Account.

     From time to time and as  appropriate  for the servicing or  foreclosure of
any Mortgage Loan, including,  for this purpose,  collection under any insurance
policy  relating to the Mortgage Loan,  the Trustee  shall,  upon request of the
Master Servicer and delivery to the Trustee of a Request for Release in the form
attached hereto as Exhibit F-1,  release the related Mortgage File to the Master
Servicer,  and the Trustee shall execute such  documents as the Master  Servicer
shall  prepare and request as being  necessary  to the  prosecution  of any such
proceedings.  Such Request for Release  shall  obligate  the Master  Servicer to
return each document previously  requested from the Mortgage File to the Trustee
when the need  therefor  by the Master  Servicer  no longer  exists,  unless the
Mortgage Loan has been liquidated and the Liquidation  Proceeds  relating to the
Mortgage Loan have been deposited in the Custodial  Account or the Mortgage File
or such document has been  delivered to an attorney,  or to a public  trustee or
other public official as required by law, for purposes of initiating or pursuing
legal action or other proceedings for the foreclosure of the Mortgaged  Property
either  judicially or  non-judicially,  and the Master Servicer has delivered to
the Trustee a certificate of a Servicing  Officer  certifying as to the name and
address of the Person to which such Mortgage File or such document was delivered
and the purpose or purposes of such delivery. Upon receipt of a certification of
a Servicing  Officer in the form of the Request for Release  attached  hereto as
Exhibit F-1, stating that such Mortgage Loan was liquidated and that all amounts
received  or to be  received  in  connection  with  such  liquidation  which are
required to be  deposited  into the  Custodial  Account  have been or will be so
deposited, or that such Mortgage Loan has become

                                      -49-
<PAGE>

an REO  Property,  a copy of such  Request for Release  shall be released by the
Trustee to the Master Servicer.

     Upon written request of a Servicing Officer,  the Trustee shall execute and
deliver to the Master Servicer any court pleadings,  requests for trustee's sale
or other  documents  prepared by the Master  Servicer  that are necessary to the
foreclosure or trustee's sale in respect of a Mortgaged Property or to any legal
action brought to obtain judgment  against any Mortgagor on the Mortgage Note or
Mortgage or to obtain a deficiency judgment, or to enforce any other remedies or
rights  provided by the Mortgage Note or Mortgage or otherwise  available at law
or in equity.  Each such request that such pleadings or documents be executed by
the Trustee shall  include a  certification  as to the reason such  documents or
pleadings  are  required  and that the  execution  and  delivery  thereof by the
Trustee will not invalidate or otherwise affect the lien of the Mortgage, except
for the  termination  of  such a lien  upon  completion  of the  foreclosure  or
trustee's sale.

     SECTION 3.17. Servicing Compensation.

     As compensation for its activities hereunder,  the Master Servicer shall be
entitled  to  retain,   from  deposits  to  the  Custodial  Account  of  amounts
representing payments or recoveries of interest, the Servicing Fees with respect
to each  Mortgage  Loan  (less  any  portion  of such  amounts  retained  by any
Sub-Servicer).  In addition,  the Master  Servicer  shall be entitled to recover
unpaid Servicing Fees out of related Late Collections to the extent permitted in
Section 3.11.

     The Master  Servicer  also shall be entitled  pursuant  to Section  3.11 to
receive from the Custodial Account as additional servicing compensation interest
or other income earned on deposits therein,  subject to Section 3.23, as well as
any assumption fees and reconveyance fees. The Master Servicer shall be required
to pay all expenses  incurred by it in connection with its servicing  activities
hereunder  (including  payment of the premiums for any blanket  policy  insuring
against hazard losses  pursuant to Section 3.13,  servicing  compensation of the
Sub-  Servicer to the extent not retained by it and the fees and expenses of the
Trustee),  and  shall  not be  entitled  to  reimbursement  therefor  except  as
specifically  provided in Section 3.11. The Servicing Fee may not be transferred
in whole or in part except in connection  with the transfer of all of the Master
Servicer's responsibilities and obligations under this Agreement.

     SECTION 3.18. Maintenance of Certain Servicing Policies.

     During the term of its  service  as Master  Servicer,  the Master  Servicer
shall  maintain in force (i) a policy or policies of insurance  covering  errors
and omissions in the  performance of its  obligations as servicer  hereunder and
(ii) a fidelity bond in respect of its officers,  employees or agents. Each such
policy or policies and bond shall,  together,  comply with the requirements from
time to time of FNMA or FHLMC for  persons  performing  servicing  for  mortgage
loans  purchased by such  corporation.  The Master  Servicer  shall  prepare and
present, on behalf of itself, the Trustee and  Certificateholders,  claims under
any such errors and  omissions  policy or policies or fidelity  bond in a timely
fashion in accordance with the terms of such policy or bond, and upon the filing
of any claim on any policy or bond described in this

                                      -50-
<PAGE>

Section,  the Master  Servicer  shall  promptly  notify the  Trustee of any such
claims and the Trustee shall notify each Rating Agency of such claim.

     SECTION 3.19. Annual Statement as to Compliance.

     The Master  Servicer  will  deliver to the Trustee and the  Depositor on or
before  April 30th of each year,  beginning  with April 30,  1996,  an Officers'
Certificate  stating,  as to each  signatory  thereof,  that (i) a review of the
activities of the Master  Servicer  during the preceding  fiscal year and of its
performance under this Agreement has been made under such officers' supervision,
and (ii) to the best of such  officers'  knowledge,  based on such  review,  the
Master  Servicer  has  fulfilled  all of its  obligations  under this  Agreement
throughout  such year, or, if there has been a default in the fulfillment of any
such  obligation,  specifying  each such default  known to such officers and the
nature and status thereof.

     SECTION 3.20. Annual Independent Public Accountants' Servicing Statement.

     On or before April 30th of each year,  beginning  with April 30, 1996,  the
Master  Servicer at its expense shall furnish to the Depositor,  the Trustee and
the Seller (i) an opinion by a firm of independent  certified public accountants
on the financial  position of the Master  Servicer at the end of its fiscal year
and the results of  operations  and changes in financial  position of the Master
Servicer  for such year then ended on the basis of an  examination  conducted in
accordance with generally  accepted auditing  standards,  and (ii) if the Master
Servicer is then servicing any Mortgage Loans, a statement from such independent
certified  public  accountants  to the effect  that based on an  examination  of
certain specified  documents and records relating to the servicing of the Master
Servicer's  mortgage loan portfolio  conducted  substantially in compliance with
the audit program for mortgages  serviced for FNMA and FHLMC,  the United States
Department of Housing and Urban  Development  Mortgage Audit  Standards,  or the
Uniform Single Audit Program for Mortgage  Bankers (the  "Applicable  Accounting
Standards"),  such firm is of the opinion that such servicing has been conducted
in  compliance  with the  Applicable  Accounting  Standards  except for (a) such
exceptions  as such firm  shall  believe  to be  immaterial  and (b) such  other
exceptions as shall be set forth in such statement. In rendering such statement,
such firm may rely, as to matters relating to direct servicing of mortgage loans
by  Sub-Servicers,   upon  comparable  statements  for  examinations   conducted
substantially  in compliance  with the Uniform Single Audit Program for Mortgage
Bankers or the audit program for mortgages  serviced for FHLMC (rendered  within
one year of such statement) of independent  public  accountants  with respect to
the  related  Sub-Servicer.  Copies of such  statement  shall be provided by the
Trustee to any Certificateholder  upon request at the Master Servicer's expense,
provided such statement is delivered by the Master Servicer to the Trustee.

     SECTION 3.21. Access to Certain Documentation.

     (a) The  Master  Servicer  shall  provide  to the OTS,  the FDIC and  other
federal banking regulatory agencies,  and their respective examiners,  access to
the   documentation   regarding  the  Mortgage   Loans  required  by  applicable
regulations of the OTS, the FDIC and such other  agencies.  Such access shall be
afforded without charge, but only upon reasonable and

                                      -51-
<PAGE>

prior  written  request and during normal  business  hours at the offices of the
Master  Servicer  designated by it.  Nothing in this Section shall derogate from
the obligation of the Master  Servicer to observe any applicable law prohibiting
disclosure of information regarding the Mortgagors and the failure of the Master
Servicer  to  provide  access as  provided  in this  Section as a result of such
obligation shall not constitute a breach of this section.

     (b) The Master  Servicer  shall afford the Depositor and the Trustee,  upon
reasonable notice, during normal business hours access to all records maintained
by the Master  Servicer in respect of its rights and  obligations  hereunder and
access to officers of the Master Servicer responsible for such obligations. Upon
request,  the Master  Servicer  shall furnish the Depositor and the Trustee with
its most recent  financial  statements and such other  information as the Master
Servicer  possesses  regarding its business,  affairs,  property and  condition,
financial or otherwise  to the extent  related to the  servicing of the Mortgage
Loans.  The Depositor may, but is not obligated to,  enforce the  obligations of
the Master  Servicer  hereunder and may, but is not obligated  to,  perform,  or
cause a designee to perform,  any defaulted  obligation  of the Master  Servicer
hereunder or exercise the rights of the Master Servicer hereunder; provided that
the Master Servicer shall not be relieved of any of its obligations hereunder by
virtue of such performance by the Depositor or its designee. The Depositor shall
not have any responsibility or liability for any action or failure to act by the
Master  Servicer and is not obligated to supervise the performance of the Master
Servicer under this Agreement or otherwise.

     SECTION 3.22. Title, Conservation and Disposition of REO Property.

     This Section shall apply only to REO Properties acquired for the account of
the Trust Fund,  and shall not apply to any REO Property  relating to a Mortgage
Loan which was  purchased  or  repurchased  from the Trust Fund  pursuant to any
provision  hereof. In the event that title to any such REO Property is acquired,
the deed or  certificate  of sale  shall be  issued  to the  Trustee,  or to its
nominee, on behalf of the Certificateholders.  The Master Servicer, on behalf of
the Trust Fund,  shall either sell any REO  Property  within two years after the
Trust Fund  acquires  ownership  of such REO  Property  for  purposes of Section
860G(a)(8) of the Code or, at the expense of the Trust Fund, request,  more than
60 days  before  the day on which the  two-year  grace  period  would  otherwise
expire,  an extension of the two-year grace period,  unless the Master  Servicer
has delivered to the Trustee an Opinion of Counsel  addressed to the Trustee and
the Master  Servicer,  to the effect  that the holding by the Trust Fund of such
REO Property  subsequent to two years after its  acquisition  will not result in
the imposition on the Trust Fund of taxes on "prohibited  transactions" thereof,
as  defined  in  Section  860F of the Code,  or cause the Trust  Fund to fail to
qualify as a REMIC under the REMIC  Provisions or  comparable  provisions of the
laws  of the  State  of  California  at  any  time  that  any  Certificates  are
outstanding.  The Master  Servicer shall manage,  conserve,  protect and operate
each REO  Property  for the  Certificateholders  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)  or  result in the  receipt  by the Trust  Fund 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

                                      -52-
<PAGE>

located and may, incident to its conservation and protection of the interests of
the  Certificate-  holders,  rent the same, or any part  thereof,  as the Master
Servicer  deems to be in the best  interest  of the  Certificateholders  for the
period prior to the sale of such REO Property.

     Any REO  Disposition  shall be for cash only  (unless  changes in the REMIC
Provisions   made  subsequent  to  the  Startup  Day  allow  a  sale  for  other
consideration).

     The  Master  Servicer  shall  segregate  and hold all funds  collected  and
received in connection with the operation of any REO Property separate and apart
from its own funds and general  assets.  The Master  Servicer shall deposit,  or
cause to be deposited,  on a daily basis in the  Custodial  Account all revenues
received  with  respect  to the  REO  Properties,  net of any  directly  related
expenses incurred and funds withheld therefrom that are necessary for the proper
operation, management and maintenance of the REO Property.

     If as of the date of  acquisition of title to any REO Property there remain
outstanding unreimbursed Servicing Advances with respect to such REO Property or
any outstanding  Advances  allocated  thereto the Master  Servicer,  upon an REO
Disposition,  shall be entitled to  reimbursement  for any related  unreimbursed
Servicing  Advances and any unreimbursed  related Advances as well as any unpaid
Servicing Fees from proceeds received in connection with the REO Disposition, as
further provided in Section 3.15.

     The REO  Disposition  shall be carried  out by the Master  Servicer at such
price and upon such terms and conditions as the Master Servicer shall determine.

     The Master  Servicer  shall deposit the proceeds from the REO  Disposition,
net of any payment to the Master  Servicer as provided  above,  in the Custodial
Account upon receipt  thereof for  distribution in accordance with Section 4.01;
provided that any such net proceeds which are in excess of the applicable Stated
Principal  Balance plus all unpaid REO Imputed Interest thereon through the last
day of the month in which the REO Disposition occurred ("Excess Proceeds") shall
be deposited into the Excess Proceeds  Account in accordance with the provisions
of Section 3.25(a).
 
     Notwithstanding the foregoing provisions of this Section 3.22, with respect
to any Mortgage Loan as to which the Master  Servicer has received notice of, or
has actual knowledge of, the presence of any toxic or hazardous substance on the
Mortgaged Property,  the Master Servicer shall promptly request the Depositor to
provide directions and instructions with respect to such Mortgage Loan and shall
act in accordance  with any such  directions  and  instructions  provided by the
Depositor.  Notwithstanding  the preceding  sentence of this Section 3.22,  with
respect to any Mortgage Loan  described by such  sentence,  the Master  Servicer
shall not,  on behalf of the  Trustee,  either (i) obtain  title to the  related
Mortgaged  Property as a result of or in lieu of  foreclosure  or otherwise,  or
(ii) otherwise acquire possession of, the related Mortgaged Property, unless (i)
the Depositor and the Trustee  jointly  direct the Master  Servicer to take such
action and (ii)  either (A) the Master  Servicer  has, at least 30 days prior to
taking such action,  obtained and  delivered to the  Depositor an  environmental
audit report prepared by a Person who regularly  conducts  environmental  audits
using customary  industry standards or (B) the Depositor has directed the Master
Servicer not to obtain an environmental  audit report.  If the Depositor has not
provided  directions and  instructions to the Master Servicer in connection with
any such

                                      -53-
<PAGE>

Mortgage  Loan  within  30 days of a request  by the  Master  Servicer  for such
directions and instructions,  then the Master Servicer shall take such action as
it deems to be in the best  economic  interest  of the Trust  Fund  (other  than
proceeding against the Mortgaged Property) and is hereby authorized at such time
as it deems appropriate to release such Mortgaged  Property from the lien of the
related Mortgage.

     The cost of the  environmental  audit report  contemplated  by this Section
3.22 shall be advanced  by the Master  Servicer as an expense of the Trust Fund,
and the Master Servicer shall be reimbursed  therefor from the Custodial Account
as provided in Section 3.11, any such right of reimbursement  being prior to the
rights of the Certificateholders to receive any amount in the Custodial Account.

     If the Master Servicer  determines,  as described above,  that it is in the
best  economic  interest of the Trust Fund to take such actions as are necessary
to bring any such Mortgaged Property in compliance with applicable environmental
laws,  or to take such  action  with  respect to the  containment,  clean-up  or
remediation of hazardous substances,  hazardous materials,  hazardous wastes, or
petroleum-based materials affecting any such Mortgaged Property, then the Master
Servicer shall take such action as it deems to be in the best economic  interest
of the Trust Fund.  The cost of any such  compliance,  containment,  clean-up or
remediation  shall be advanced by the Master Servicer as an expense of the Trust
Fund, and the Master  Servicer shall be entitled to be reimbursed  therefor from
the  Custodial   Account  as  provided  in  Section  3.11,  any  such  right  of
reimbursement being prior to the rights of the Certificateholders to receive any
amount in the Custodial Account.

     The Master  Servicer  shall have the option to purchase from the Trust Fund
any Mortgage Loan that is 90 days or more delinquent (i.e., any Mortgage Loan on
which the related Mortgagor has failed to make four or more consecutive  Monthly
Payments) and that the Master  Servicer  determines in good faith will otherwise
become subject to foreclosure proceedings (such determination to be evidenced by
an Officer's  Certificate of the Master Servicer  delivered to the Trustee prior
to purchase) for an amount equal to the Purchase  Price.  The Purchase Price for
any Mortgage Loan purchased  pursuant to this Section 3.22 shall be deposited in
the Custodial Account, and upon receipt of written certification from the Master
Servicer of such  deposit,  the Trustee shall release or cause to be released to
the Master Servicer the related Mortgage File and shall execute and deliver such
instruments of transfer or  assignment,  in each case without  recourse,  as the
Master  Servicer  shall  furnish and as shall be necessary to vest in the Master
Servicer title to any Mortgage Loan released pursuant to this Section 3.22.

     SECTION 3.23. Additional Obligations of the Master Servicer.

     On each Certificate Account Deposit Date, the Master Servicer shall deliver
to the  Trustee for deposit in the  Certificate  Account  from its own funds and
without  any  right  of  reimbursement  therefor,  a total  amount  equal to the
aggregate of the  Prepayment  Interest  Shortfalls for such  Distribution  Date;
provided that the Master  Servicer's  obligations  under this  subsection on any
Distribution  Date  shall  not be more than the  total  amount of its  servicing
compensation payable in such month.


                                      -54-
<PAGE>

     SECTION 3.24. Additional Obligations of the Depositor.

     The  Depositor  agrees  that on or prior to the tenth day after the Closing
Date,  the  Depositor  shall  provide the Trustee  with a written  notification,
substantially in the form of Exhibit K attached  hereto,  relating to each Class
of  Certificates,  setting  forth  (i)  in  the  case  of  each  Class  of  such
Certificates,  (a) if  less  than  10% of the  aggregate  Certificate  Principal
Balance of such Class of  Certificates  has been sold as of such date, the value
calculated  pursuant to clause  (b)(iii) of Exhibit K hereto,  or, (b) if 10% or
more of such Class of  Certificates  has been sold as of such date but no single
price is paid for at least 10% of the aggregate Certificate Principal Balance of
such  Class  of  Certificates,  then the  weighted  average  price at which  the
Certificates   of  such  Class  were  sold  and  the  aggregate   percentage  of
Certificates  of such Class sold,  (c) the first  single price at which at least
10% of the aggregate Certificate Principal Balance of such class of Certificates
was sold, or (d) if any  Certificates of each Class of Certificates are retained
by the Depositor or an affiliate corporation, or are delivered to the Seller the
fair  market  value  of such  Certificates  as of the  Closing  Date,  (ii)  the
prepayment  assumption  used in pricing the  Certificates,  and (iii) such other
information  as to  matters of fact as the  Trustee  may  reasonably  request to
enable it to comply with its reporting  requirements  with respect to each Class
of such  Certificates  to the  extent  such  information  can in the good  faith
judgment of the Depositor be determined by it.

     SECTION 3.25 Excess Proceeds Account

     (a)  The  Trustee  shall  establish  and  maintain  one  or  more  accounts
(collectively,  the  "Excess  Proceeds  Account")  in which the Master  Servicer
shall, on behalf of the Trust Fund,  deposit or cause to be deposited on a daily
basis, or as and when received from the Sub-Servicers,  the Excess Proceeds,  if
any, with respect to each Mortgage Loan as to which an REO  Disposition  occurs.
The  Excess  Proceeds  Account  shall be  maintained  as a  segregated  account,
separate  and  apart  from  trust  funds   created  for  mortgage   pass-through
certificates  of other  series,  from  funds of  investors,  from funds or other
assets of the Trustee, and from the other accounts of the Trustee.

     (b) On or before 2:00 P.M.  Los Angeles  time on each  Certificate  Account
Deposit  Date,  the Trustee  shall  withdraw or cause to be  withdrawn  from the
Excess Proceeds  Account, to the extent of the amount on deposit therein at such
time, and deposit or cause to be deposited in the  Certificate Account,  by wire
transfer of immediately  available  funds,  an amount equal to the lesser of (i)
the amount, if any, on deposit in the Excess Proceeds Account as of the close of
business on the related  Determination Date and (ii)(A) the sum of the aggregate
amount of all Realized Losses  allocated among the  Certificates on any previous
Distribution  Date  pursuant  to Section  4.04 and the  aggregate  amount of all
Realized  Losses  to  be  allocated  among  the   Certificates  on  the  related
Distribution Date pursuant to Section 4.04 minus (B) the aggregate amount of all
distributions   allocated   among  the   Certificateholders   on  any   previous
Distribution Date in accordance with Section 4.01(b)(xviii),  (xix), (xx), (xxi)
or (xxii) or in accordance with Section 4.01(i).

     (c) If the amount on deposit in the Excess Proceeds Account as of the close
of business on any Determination  Date would exceed the product of 1.00% and the
aggregate Certificate  Principal Balance of all of the Certificates  outstanding
immediately after the close of

                                      -55-
<PAGE>

business on the related  Distribution  Date,  the  Trustee  shall,  on or before
2:00 P.M.  Los Angeles time on the related  Certificate  Account  Deposit  Date,
withdraw  or cause to be  withdrawn  from the Excess  Proceeds  Account,  to the
extent of the amount on deposit therein at such time, and deposit or cause to be
deposited in the Certificate Account,  by wire transfer of immediately available
funds, the excess of such amount over such product.

     (d) The Excess Proceeds  Account shall be an Eligible Account in accordance
with the  definition of "Excess  Proceeds  Account" in Section 1.01. The Trustee
shall,  upon  written  request  from the  Master  Servicer,  invest or cause the
institution  maintaining the Excess Proceeds  Account to invest the funds in the
Excess Proceeds Account in one or more Permitted  Instruments  designated in the
name of the  Trustee for the  benefit of the  Certificateholders,  each of which
Permitted  Instruments shall be held to maturity,  unless payable on demand, and
shall  mature,  unless  payable  on  demand,  not later  than the  Business  Day
immediately  preceding the  Certificate Account  Deposit Date next following the
date  of  such  investment  (except  that if  such  Permitted  Instrument  is an
obligation  of the  institution  with  which  the  Excess  Proceeds  Account  is
maintained,  then such  Permitted Instrument  shall  mature  not later than such
Certificate  Account  Deposit Date).  All income and gain realized from any such
investment  as well as any  interest  earned on deposits in the Excess  Proceeds
Account shall be for the benefit of the  Certificateholders and shall be held in
the Excess Proceeds  Account (or in Permitted  Instruments in which the funds in
the Excess  Proceeds  Account are invested)  until  transferred  from the Excess
Proceeds  Account to the Certificate  Account in accordance with Section 3.25(b)
or (c).  The amount of any loss incurred in respect of any such investment shall
be borne by the Certificateholders without any right of reimbursement.

     (e) As part of each  Determination  Date Report delivered to the Trustee in
accordance with Section 4.03(a),  the Master Servicer shall provide  information
with respect to the amount, if any, of  Excess Proceeds  deposited in the Excess
Proceeds Account in respect of each Mortgage Loan as to which an REO Disposition
occurred during the related Prepayment Period.

     (f) The Trustee  shall  promptly  provide  notice to the  Depositor and the
Master Servicer of the initial location of the Excess Proceeds Account and shall
promptly provide notice to the Depositor and the Master Servicer of the location
of the  Excess  Proceeds  Account  after any  change in  location  of the Excess
Proceeds Account.

                                      -56-
<PAGE>


                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

     SECTION 4.01. Certificate Account; Distributions.

     (a) The Trustee  shall  establish and maintain a  Certificate  Account,  in
which the Master  Servicer  shall cause to be deposited on behalf of the Trustee
on or before 2:00 P.M. Los Angeles time on each Certificate Account Deposit Date
by wire transfer of  immediately  available  funds an amount equal to the sum of
(i) any Advance  for the  immediately  succeeding  Distribution  Date,  (ii) any
amount required to be deposited in the Certificate  Account pursuant to Sections
3.13,  3.22 or 3.23 and (iii)  all  other  amounts  constituting  the  Available
Distribution Amount for the immediately succeeding Distribution Date.

     (b) On each  Distribution  Date the Trustee shall  distribute to the Master
Servicer, in the case of a distribution pursuant to Section 4.01(b)(iv),  (vii),
(x) or (xiii),  and to each  Certificateholder  of record on the next  preceding
Record  Date  (other  than as  provided  in Section  9.01  respecting  the final
distribution)  either  in  immediately  available  funds  (by wire  transfer  or
otherwise)  to the account of such  Certificateholder  at a bank or other entity
having  appropriate  facilities  therefor,  if  such  Certificateholder  has  so
notified the Trustee at least 5 Business  Days prior to the related  Record Date
and such Certificateholder is the registered owner of Certificates the aggregate
Initial Certificate  Principal Balance of which is not less than $2,500,000 (or,
with respect to the Class S Certificates,  is the registered owner of an initial
Notional  Amount of not less than  $10,000,000  of such Class),  or otherwise by
check mailed to such  Certificateholder  at the address of such Holder appearing
in the  Certificate  Register,  such  Certificateholder's  share  (based  on the
aggregate  of  the  Percentage  Interests  represented  by  Certificates  of the
applicable Class held by such Holder) of the following amounts, in the following
order of  priority,  in each case to the  extent of the  Available  Distribution
Amount:

                    (i)  to  the  Class  S  Certificateholders,  the  Class  A-1
          Certificateholders, the Class A-2 Certificateholders and the Class A-3
          Certificateholders, on a pro rata basis based on the aggregate Accrued
          Certificate Interest payable thereon,  Accrued Certificate Interest on
          such Classes of  Certificates  for such  Distribution  Date,  plus any
          Accrued  Certificate   Interest  thereon  remaining  unpaid  from  any
          previous Distribution Date;

                    (ii)  to  the  Class  P  Certificateholders,   the  Class  P
          Distribution  Amount,  applied  to reduce  the  Certificate  Principal
          Balance thereof;

                    (iii) to the  Class  A-1  Certificateholders,  the Class A-2
          Certificateholders and the Class A-3 Certificateholders,  in the order
          set forth in Section 4.01(c), the sum of the following amounts applied
          to reduce the Certificate Principal Balances thereof:

                              (A) an amount equal to the then applicable  Senior
                    Percentage  for such  Distribution  Date times the Scheduled
                    Principal  and Net  Recoveries  for such  Distribution  Date
                    (other than the related  Discount  Fraction of the principal
                    portion of such payments and  collections  with respect to a
                    Discount Mortgage Loan);

                                      -57-
<PAGE>


                              (B) an amount equal to the then applicable  Senior
                    Prepayment  Percentage for such  Distribution Date times the
                    aggregate  of  all  Principal  Prepayments  received  in the
                    related  Prepayment  Period (other than the related Discount
                    Fraction of such  Principal  Prepayments  with  respect to a
                    Discount Mortgage Loan);

                              (C) with respect to each Mortgage Loan for which a
                    Cash  Liquidation or an REO Disposition  occurred during the
                    related  Prepayment  Period and did not result in any Excess
                    Special   Hazard   Losses,   Excess  Fraud  Losses,   Excess
                    Bankruptcy  Losses or Extraordinary  Losses, an amount equal
                    to the lesser of (i) the then applicable  Senior  Percentage
                    of the Stated Principal Balance of such Mortgage Loan (other
                    than the related Discount  Fraction of such Stated Principal
                    Balance,  with respect to a Discount Mortgage Loan) and (ii)
                    the Senior Prepayment  Percentage for such Distribution Date
                    times the related collections  (including without limitation
                    Insurance  Proceeds and Liquidation  Proceeds) to the extent
                    applied by the Master Servicer as recoveries of principal of
                    the related  Mortgage  Loan  pursuant to Section 3.15 (other
                    than the related Discount  Fraction of such collections with
                    respect to a Discount Mortgage Loan); and

                              (D)  any  amounts   described   in  this   Section
                    4.01(b)(iii),  as determined  for any previous  Distribution
                    Date,  which  remain  unpaid  after  application  of amounts
                    previously  distributed  pursuant  to this clause (D) to the
                    extent  that  any  such  amounts  are  not  attributable  to
                    Realized   Losses  that  were   allocated  to  the  Class  M
                    Certificates or the of Subordinate Certificates;

                    (iv)  if  the   Certificate   Principal   Balances   of  the
          Subordinate  Certificates  have been  reduced  to zero,  to the Master
          Servicer or a Sub-Servicer,  by remitting for deposit to the Custodial
          Account,  to the  extent  of and in  reimbursement  for  any  Advances
          previously  made with  respect to any  Mortgage  Loan or REO  Property
          which  remain  unreimbursed  in  whole or in part  following  the Cash
          Liquidation or REO  Disposition of such Mortgage Loan or REO Property,
          minus any such Advances  that were made with respect to  delinquencies
          that ultimately constituted Excess Special Hazard Losses, Excess Fraud
          Losses, Excess Bankruptcy Losses or Extraordinary Losses;

                    (v) to the Class M  Certificateholders,  Accrued Certificate
          Interest on such  Certificates  for such  Distribution  Date, plus any
          Accrued  Certificate   Interest  thereon  remaining  unpaid  from  any
          previous Distribution Date;

                    (vi) to the Holders of the Class M  Certificates,  an amount
          equal to the Subordinate Principal  Distribution Amount for such Class
          of  Certificates  for such  Distribution  Date,  applied to reduce the
          Certificate Principal Balance thereof;

                    (vii) if the Certificate Principal Balances of the Class B-2
          Certificates and the Class B-3 Certificates have been reduced to zero,
          to the Master Servicer or a Sub- Servicer, by remitting for deposit to
          the Custodial  Account,  to the extent of and in reimbursement for any
          Advances  previously  made with  respect to any  Mortgage  Loan or REO
          Property which remain  unreimbursed  in whole or in part following the
          Cash

                                      -58-
<PAGE>

          Liquidation or REO  Disposition of such Mortgage Loan or REO Property,
          minus any such Advances  that were made with respect to  delinquencies
          that ultimately constituted Excess Special Hazard Losses, Excess Fraud
          Losses, Excess Bankruptcy Losses or Extraordinary Losses;

                    (viii)  to  the  Class   B-1   Certificateholders,   Accrued
          Certificate   Interest  on  the  Class  B-1   Certificates   for  such
          Distribution  Date,  plus any  Accrued  Certificate  Interest  thereon
          remaining unpaid from any previous Distribution Date;

                    (ix) to the Holders of the Class B-1 Certificates, an amount
          equal to the Subordinate Principal  Distribution Amount for such Class
          of  Certificates  for such  Distribution  Date,  applied to reduce the
          Certificate Principal Balance thereof;

                    (x) if the  Certificate  Principal  Balance of the Class B-3
          Certificates  has been  reduced to zero,  to the Master  Servicer or a
          Sub-Servicer,  by remitting for deposit to the Custodial  Account,  to
          the extent of and in  reimbursement  for any Advances  previously made
          with  respect  to any  Mortgage  Loan  or REO  Property  which  remain
          unreimbursed in whole or in part following the Cash Liquidation or REO
          Disposition  of such  Mortgage  Loan or REO  Property,  minus any such
          Advances that were made with respect to delinquencies  that ultimately
          constituted Excess Special Hazard Losses,  Excess Fraud Losses, Excess
          Bankruptcy Losses or Extraordinary Losses;

                    (xi)   to  the   Class   B-2   Certificateholders,   Accrued
          Certificate   Interest  on  the  Class  B-2   Certificates   for  such
          Distribution  Date,  plus any  Accrued  Certificate  Interest  thereon
          remaining unpaid from any previous Distribution Date;

                    (xii) to the  Holders  of the  Class  B-2  Certificates,  an
          amount equal to the Subordinate Principal Distribution Amount for such
          Class of Certificates for such  Distribution  Date,  applied to reduce
          the Certificate Principal Balance thereof;

                    (xiii)  to  the  Master  Servicer  or  a  Sub-Servicer,   by
          remitting for deposit to the Custodial  Account,  to the extent of and
          in reimbursement for any Advances  previously made with respect to any
          Mortgage Loan or REO Property which remain unreimbursed in whole or in
          part  following  the  Cash  Liquidation  or REO  Disposition  of  such
          Mortgage Loan or REO Property,  minus any such Advances that were made
          with  respect to  delinquencies  that  ultimately  constituted  Excess
          Special Hazard Losses,  Excess Fraud Losses,  Excess Bankruptcy Losses
          or Extraordinary Losses;

                    (xiv) to the Class B-1  Certificateholders,  the portion, if
          any of the Available Distribution Amount remaining after the foregoing
          distributions,  applied to reduce the  Certificate  Principal  Balance
          thereof,  but  in no  event  more  than  the  outstanding  Certificate
          Principal Balance of the Class B-1 Certificates;

                    (xv) to the Class B-2  Certificateholders,  the portion,  if
          any of the Available Distribution Amount remaining after the foregoing
          distributions,  applied to reduce the  Certificate  Principal  Balance
          thereof,  but  in no  event  more  than  the  outstanding  Certificate
          Principal Balance of the Class B-2 Certificates;

                                      -59-
<PAGE>


                    (xvi) on and after the related  Accretion  Termination Date,
          to the Class B-3  Certificateholders,  Accrued Certificate Interest on
          the  Class  B-3  Certificates  for such  Distribution  Date,  plus any
          Accrued  Certificate   Interest  thereon  remaining  unpaid  from  any
          previous  Distribution  Date  occurring  on and  after  the  Accretion
          Termination Date;

                    (xvii) on and after the related Accretion  Termination Date,
          to  the  Class  B-3  Certificateholders,  the  portion,  if any of the
          Available   Distribution   Amount   remaining   after  the   foregoing
          distributions,  applied to reduce the  Certificate  Principal  Balance
          thereof;

                    (xviii) to the Class A-1  Certificateholders,  the Class A-2
          Certificateholders and the Class A-3 Certificateholders, on a pro rata
          basis,  the  portion,  if any, of the  Available  Distribution  Amount
          remaining, but in no event more than the principal portion of Realized
          Losses  previously  allocated  thereto and not  previously  reimbursed
          pursuant to this clause;

                    (xix) to the Class M  Certificateholders,  the  portion,  if
          any, of the Available  Distribution Amount remaining,  but in no event
          more  than  the  principal   portion  of  Realized  Losses  previously
          allocated  thereto  and not  previously  reimbursed  pursuant  to this
          clause;

                    (xx) to the Class B-1  Certificateholders,  the portion,  if
          any, of the Available  Distribution Amount remaining,  but in no event
          more  than  the  principal   portion  of  Realized  Losses  previously
          allocated  thereto  and not  previously  reimbursed  pursuant  to this
          clause;

                    (xxi) to the Class B-2  Certificateholders,  the portion, if
          any, of the Available  Distribution Amount remaining,  but in no event
          more  than  the  principal   portion  of  Realized  Losses  previously
          allocated  thereto  and not  previously  reimbursed  pursuant  to this
          clause;

                    (xxii) to the Class B-3 Certificateholders,  the portion, if
          any, of the Available  Distribution Amount remaining,  but in no event
          more  than  the  principal   portion  of  Realized  Losses  previously
          allocated  thereto  and not  previously  reimbursed  pursuant  to this
          clause; and

                    (xxiii) to the Class R  Certificateholders,  the balance, if
          any, of the related Available Distribution Amount.

     (c) Distributions of the Senior Principal  Distribution Amount on the Class
A-1  Certificates,  the Class A-2 Certificates and the Class A-3 Certificates on
each  Distribution  Date prior to the occurrence of the Credit Support Depletion
Date will be made as follows:

                    (i)  first,  to  the  Class  A-1  Certificates,   until  the
          Certificate Principal Balance thereof has been reduced to zero;


                                      -60-
<PAGE>

                    (ii)  second,  to the  Class  A-2  Certificates,  until  the
          Certificate Principal Balance thereof has been reduced to zero; and

                    (iii)  third,  to the  Class  A-3  Certificates,  until  the
          Certificate Principal Balance thereof has been reduced to zero.

     (d) On or after the Credit Support Depletion Date, all priorities  relating
to  distributions  as described in Section 4.01(c) above in respect of principal
among the Class A-1  Certificates,  the Class A-2 Certificates and the Class A-3
Certificates  will be disregarded,  an amount equal to the Discount  Fraction of
the principal portion of scheduled payments and unscheduled collections received
or advanced in respect of the Discount Mortgage Loans will be distributed to the
Class P  Certificates,  and the Senior  Principal  Distribution  Amount  will be
distributed to the Class A-1  Certificates,  the Class A-2  Certificates and the
Class A-3 Certificates pro rata in accordance with their respective  outstanding
Certificate Principal Balances.

     (e) After  reduction of the  Certificate  Principal  Balances of the Senior
Certificates  (other  than the  Class P  Certificates)  to zero but prior to the
occurrence of the Credit Support Depletion Date, the Senior  Certificates (other
than the Class P Certificates)  will be entitled to no further  distributions of
principal thereon and the Available  Distribution  Amount will be paid solely to
the holders of the Class P Certificates,  the Class S Certificates,  the Class M
Certificates and the Subordinate Certificates.

     (f) The Trustee  shall,  upon  written  request  from the Master  Servicer,
invest or cause the institution  maintaining  the Certificate  Account to invest
the funds in the Certificate Account in Permitted Instruments  designated in the
name of the  Trustee  for the  benefit of the  Certificateholders,  which  shall
mature not later than the Business Day next preceding the Distribution Date next
following  the  date of such  investment  (except  that  (i) any  investment  in
obligations of the institution with which the Certificate  Account is maintained
may mature on such Distribution Date and (ii) any other investment may mature on
such  Distribution  Date if the  Trustee  shall  agree to advance  funds on such
Distribution  Date to the  Certificate  Account  in the  amount  payable on such
investment on such  Distribution  Date,  pending  receipt  thereof to the extent
necessary to make  distributions on the  Certificates)  and shall not be sold or
disposed  of prior to  maturity.  All  income  and gain  realized  from any such
investment  shall be for the benefit of the Master Servicer and shall be subject
to its withdrawal or order from time to time. The amount of any losses  incurred
in respect of any such investments shall be deposited in the Certificate Account
by the Master  Servicer  out of its own funds  immediately  as realized  without
right of reimbursement.

     (g) On each Distribution  Date prior to the related  Accretion  Termination
Date,  Accrued  Certificate  Interest  on the  Class B-3  Certificates  for such
Distribution  Date that would  otherwise be distributed on such  Certificates on
such  Distribution  Date  shall  instead be added to the  Certificate  Principal
Balance  thereof,  to the extent  provided by  operation  of the  definition  of
Certificate  Principal Balance.  On and after the related Accretion  Termination
Date, the entire Accrued Certificate  Interest on the Class B-3 Certificates for
such Distribution Date shall be payable to the Class B-3 Certificateholders,  as
applicable,  to the extent that any portion of such Accrued Certificate Interest
is not required to retire the Class B-1 Certificates and Class B-2

                                      -61-
<PAGE>

Certificates as applicable, after application of all other amounts distributable
under Section  4.01(b)(xvi) and (xvii) on such Distribution Date. Any portion of
the Accrued  Certificate  Interest on the Class B-3  Certificates not payable to
the  Class  B-3  Certificates  on the  related  Accretion  Termination  Date  in
accordance  with the  foregoing  shall be  added  to the  Certificate  Principal
Balance thereof on such date.

     (h) Except as  otherwise  provided in Section  9.01,  whenever  the Trustee
expects that the final  distribution  with respect to any Class of  Certificates
will be made on the next  Distribution  Date, the Trustee  shall,  no later than
five days after the Determination Date, mail to each Holder on such date of such
Class of Certificates a notice to the effect that:

                    (i) the Trustee  expects  that the final  distribution  with
          respect  to  such  Class  of   Certificates   will  be  made  on  such
          Distribution  Date but only upon  presentation  and  surrender of such
          Certificates at the office of the Trustee therein specified, and

                    (ii) no interest shall accrue on such  Certificates from and
          after the end of the related Interest Accrual Period.

Any funds not distributed to any Holder or Holders of Certificates of such Class
on such  Distribution  Date  because of the failure of such Holder or Holders to
tender their  Certificates  shall,  on such date, be set aside and held in trust
and credited to the account of the appropriate  non-tendering Holder or Holders.
If any  Certificates  as to which notice has been given pursuant to this Section
4.01(e) shall not have been surrendered for cancellation within six months after
the time specified in such notice, the Trustee shall mail a second notice to the
remaining non- tendering Certificateholders  instructing such Certificateholders
to surrender their  Certificates  for cancellation in order to receive the final
distribution with respect thereto.  If within six months after the second notice
all such  Certificates  shall not have been  surrendered for  cancellation,  the
Trustee shall take reasonable steps as directed by the Depositor,  or appoint an
agent  to  take  reasonable  steps,  to  contact  the  remaining   non-tendering
Certificateholders  concerning  surrender of their  Certificates.  The costs and
expenses   of   maintaining   the  funds  in  trust  and  of   contacting   such
Certificateholders  shall be paid out of the assets remaining in the Trust Fund.
If within nine months after the second  notice any such  Certificates  shall not
have been surrendered for cancellation,  the Class R Certificateholders shall be
entitled to all unclaimed funds and other assets which remain subject hereto. No
interest shall accrue or be payable to any  Certificateholder on any amount held
in  trust as a result  of such  Certificateholder's  failure  to  surrender  its
Certificate(s)  for final  payment  thereof  in  accordance  with  this  Section
4.01(e).

     (i) On  each  Distribution  Date,  the  Trustee  shall  distribute  to each
Certificateholder  of record on the next  preceding  Record  Date (other than as
provided in Section 9.01  respecting the final distribution),  in the manner set
forth in Section 4.01(b), such Certificateholder's share (based on the aggregate
of the Percentage  Interests  represented by the  Certificates of the applicable
Class held by such  Certificateholder) of the amount transferred from the Excess
Proceeds Account to the Certificate  Account on the related  Certificate Account
Deposit Date in  accordance  with Section  3.25(b),  in the  following  order of
priority;  first,  to the  Holders  of the Class S  Certificates,  the Class A-1
Certificates, the Class A-2 Certificates and the Class A-3 Certificates on a pro
rata basis,  to the extent of and in proportion  to the interest  portion of the
aggregate amount of all Realized Losses allocated to the Certificates of such

                                      -62-
<PAGE>

Classes  on  such  Distribution  Date  or  any  previous  Distribution  Date  in
accordance  with  Section 4.04  and  not  subsequently   recovered  through  any
distribution in accordance with this Section  4.01(i),  and then second,  to the
Holders of the Class A-1 Certificates, the Class A-2 Certificates, the Class A-3
Certificates  and the Class P Certificates on a pro rata basis, to the extent of
and in  proportion  to the  principal  portion  of the  aggregate  amount of all
Realized  Losses   allocated  to  the  Certificates  of  such  Classes  on  such
Distribution  Date or any previous  Distribution Date in accordance with Section
4.04 and not subsequently  recovered through any distribution in accordance with
Section 4.01(b)(xviii) or in accordance with this Section 4.01(i), third, to the
Holders of the Class M  Certificates,  fourth,  to the  Holders of the Class B-1
Certificates, fifth, to the Holders of the Class B-2 Certificates, and sixth, to
the  Holders  of the Class B-3  Certificates,  in each case to the extent of the
aggregate  amount of all Realized  Losses  allocated to the  Certificate of such
Class on such Distribution Date or any previous  Distribution Date in accordance
with  Section 4.04  and not subsequently  recovered  through any distribution in
accordance  with Section  4.01(b)(xix),  (xx),  (xxi) or (xxii) or in accordance
with this  Section 4.01(i),  and then  seventh,  to the  Holders  of the Class R
Certificates.  The  distribution  of any amount in accordance  with this Section
4.01(i) shall not have the effect of reducing the Certificate  Principal Balance
of any Certificate to which such distribution is allocated.

     (j) On each Distribution Date, the Trustee shall distribute to each Class R
Certificateholder  of record on the next  preceding  Record  Date (other than as
provided in Section 9.01  respecting the final distribution),  in the manner set
forth in Section 4.01(b),  such Class R Certificateholder's  share (based on the
aggregate of the  Percentage  Interests  represented by the Class R Certificates
held by such  Class R  Certificateholder)  of the  amount  transferred  from the
Excess Proceeds  Account to the Certificate  Account on the related  Certificate
Account Deposit Date in accordance with Section 3.25(c).

     SECTION 4.02. Statements to Certificateholders.

     On each  Distribution  Date  the  Trustee  shall  forward  or  cause  to be
forwarded by mail to each Holder of a  Certificate  and to the Depositor and the
Master Servicer a statement as to such distribution setting forth:

                    (i)   (a)  the   amount   of   such   distribution   to  the
          Certificateholders  of each Class  applied  to reduce the  Certificate
          Principal  Balance thereof,  (b) the aggregate amount included therein
          representing   Principal   Prepayments,   (c)  the  Senior  Prepayment
          Percentage with respect to the Class A-1  Certificates,  the Class A-2
          Certificates  and the Class A-3  Certificates,  the Class M Percentage
          and the Class B-1 Percentage  applicable to such  distribution and (d)
          the aggregate of the Stated  Principal  Balances of any Mortgage Loans
          repurchased during the related Prepayment Period;

                    (ii)   the    amount   of   such    distribution    to   the
          Certificateholders of such Class allocable to interest;

                    (iii) the amount of related servicing  compensation received
          by or on behalf of the  Master  Servicer  and any  Sub-Servicers  with
          respect to such Distribution Date and such other customary information
          as the Master Servicer deems necessary or

                                      -63-
<PAGE>

          desirable  and supplies to the Trustee,  or which a  Certificateholder
          reasonably requests, to enable Certificateholders to prepare their tax
          returns;

                    (iv) the  aggregate  amount  of  Advances  included  in such
          distribution on such Distribution Date;

                    (v) the number and aggregate Stated Principal Balance of the
          Mortgage Loans at the close of business on such Distribution Date;

                    (vi)  the   Certificate   Principal   Balance  of  a  Single
          Certificate of such Class, the aggregate Certificate Principal Balance
          of the Class A-1 Certificates,  the Class A-2 Certificates,  the Class
          A-3 Certificates,  the Class P Certificates, the Class M Certificates,
          the Class B-1 Certificates,  the Class B-2 Certificates, the Class B-3
          Certificates  and the Class R Certificates,  respectively,  the Senior
          Percentage,  the Class M  Percentage,  the Class B-1  Percentage,  the
          Class B-2 Percentage and the Class B-3 Percentage  after giving effect
          to the  amounts  distributed  on  such  Distribution  Date  separately
          identifying  any reduction  thereof due to Realized  Losses other than
          pursuant to an actual distribution of principal;

                    (vii) the number and aggregate Stated  Principal  Balance of
          Mortgage  Loans (a)  delinquent 31 to 60 days, (b) delinquent 61 to 90
          days and (c) delinquent 91 days or more;

                    (viii) the number and aggregate Stated Principal  Balance of
          Mortgage Loans as to which foreclosure proceedings have been commenced
          in each case as of the  related  Determination  Date and which are (a)
          delinquent  31 to 60  days,  (b)  delinquent  61 to 90  days  and  (c)
          delinquent 91 days or more;

                    (ix) the number and aggregate  Stated  Principal  Balance of
          Mortgage Loans as to which bankruptcy  proceedings have been commenced
          in each case as of the  related  Determination  Date and which are (a)
          delinquent  31 to 60  days,  (b)  delinquent  61 to 90  days  and  (c)
          delinquent 91 days or more;

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

                    (xi) the book value of any REO  Property  as of the close of
          business on the last Business Day of the calendar month  preceding the
          Distribution Date;

                    (xii)  the  Pass-Through  Rate in effect  for the  preceding
          calendar month with respect to each Class of Certificates  (other than
          the Class R Certificates);

                    (xiii) the aggregate Accrued Certificate  Interest remaining
          unpaid, if any, for each Class of Certificates, after giving effect to
          the distribution made on such Distribution Date;

                                      -64-
<PAGE>


                    (xiv) the  Special  Hazard  Amount,  Fraud  Loss  Amount and
          Bankruptcy   Amount  remaining   available   immediately   after  such
          Distribution Date;

                    (xv)  the  aggregate  Realized  Losses  incurred  since  the
          Cut-off Date; and

                    (xvi) the amount of any Excess Proceeds  distributed to each
          Class of Certificates.

     In the case of  information  furnished  pursuant  to  subclauses  (i)-(iii)
above,  the  amounts  shall  also be  expressed  as a dollar  amount  per Single
Certificate.

     Within a reasonable period of time after the end of each calendar year, the
Trustee  shall  prepare and  forward,  to each Person who at any time during the
calendar year was a Holder of a Certificate  (other than a Class R Certificates)
a statement  containing  the  information  set forth in  subclauses  (i) - (iii)
above,  aggregated for such calendar year or applicable  portion  thereof during
which such person was a Certificateholder.  Such obligation of the Trustee shall
be deemed to have been  satisfied  to the extent that  substantially  comparable
information shall be provided by the Trustee pursuant to any requirements of the
Code and regulations thereunder as from time to time are in force.

     On each  Distribution  Date the Trustee shall prepare and forward,  to each
Holder of a Class R Certificate  a copy of the reports  forwarded to each of the
Certificateholders   (other  than  the  Class  R  Certificateholders)   on  such
Distribution Date and a statement setting forth the amounts actually distributed
with respect to the Class R Certificates on such Distribution Date.

     Within a reasonable period of time after the end of each calendar year, the
Trustee  shall  prepare and  forward,  to each Person who at any time during the
calendar year was a Holder of a Class R Certificate a statement  containing  the
information  provided  pursuant to the previous  paragraph  aggregated  for such
calendar year or applicable portion thereof during which such Person was a Class
R Certificateholder. Such obligation of the Trustee shall be deemed to have been
satisfied  to the extent  that  substantially  comparable  information  shall be
provided by the Trustee pursuant to any requirements of the Code as from time to
time are in force.

     SECTION 4.03. Remittance Reports; Advances by the Master Servicer.

     (a) On the second  Business Day  following  each  Determination  Date,  the
Master Servicer shall deliver to the Trustee a report,  prepared as of the close
of business on the Determination Date (the "Determination Date Report"),  in the
form of an  electromagnetic  tape or disk. The Determination Date Report and any
written  information  supplemental  thereto shall include such  information with
respect  to the  Mortgage  Loans  that is  reasonably  available  to the  Master
Servicer  and that is  required  by the  Trustee  for  purposes  of  making  the
calculations  referred to in the  following  paragraph,  as set forth in written
specifications  or guidelines issued by the Trustee from time to time. Not later
than 10:00 A.M. Los Angeles time on the Business Day preceding each  Certificate
Account  Deposit  Date,  the  Trustee  shall  furnish by  telecopy to the Master
Servicer a statement (the  information in such statement to be made available to
Certificateholders  or the Depositor by the Master Servicer on request)  setting
forth (i) the Available  Distribution Amount and (ii) the amounts required to be
withdrawn from the Custodial

                                      -65-
<PAGE>

Account and deposited into the Certificate Account on the immediately succeeding
Certificate  Account  Deposit Date pursuant to clause (iii) of Section  4.01(a).
The Trustee shall have no obligation  to  recompute,  recalculate  or verify any
information  provided to it by the Master  Servicer.  The  determination  by the
Trustee of such amounts shall, in the absence of obvious error, be presumptively
deemed to be correct for all purposes hereunder.

     (b) Prior to the close of  business  on the  Business  Day  preceding  each
Certificate  Account  Deposit Date, the Trustee shall notify the Master Servicer
of the  aggregate  amount  of  Advances  required  to be made  for  the  related
Distribution  Date, which shall be in an aggregate amount equal to the aggregate
amount of Monthly Payments,  (with each interest portion thereof adjusted to the
Net Mortgage  Rate) less the amount of any related Debt  Service  Reductions  or
reductions in the amount of interest  collectable from the Mortgagor pursuant to
the Soldiers' and Sailors' Civil Relief Act of 1940, on the Outstanding Mortgage
Loans as of the related Due Date,  which Monthly  Payments were delinquent as of
the close of  business  as of the  related  Determination  Date;  provided  that
following the  reduction of the  Certificate  Principal  Balances of the Class M
Certificates and the Subordinate  Certificates to zero, no Advance shall be made
if it would be a Nonrecoverable Advance. On or before 2:00 P.M. Los Angeles time
on each  Certificate  Account  Deposit Date,  the Master  Servicer  shall either
(i) deposit  in the  Certificate  Account from its own funds,  or funds received
therefor from the  Sub-Servicers,  an amount equal to the Advances to be made by
the Master Servicer in respect of the related  Distribution Date,  (ii) withdraw
from amounts on deposit in the Custodial  Account and deposit in the Certificate
Account  all or a  portion  of the  amounts  held  for  future  distribution  in
discharge  of any  such  Advance,  or  (iii)  make  advances  in the form of any
combination of (i) and (ii) aggregating the amount of such Advance.  Any portion
of the  amounts  held for future  distribution  so used shall be replaced by the
Master  Servicer by deposit in the  Certificate  Account on or before 11:00 A.M.
Los Angeles time on any future  Certificate  Account  Deposit Date to the extent
that  funds  attributable  to the  Mortgage  Loans  that  are  available  in the
Custodial  Account for deposit in the  Certificate  Account on such  Certificate
Account Deposit Date shall be less than payments to Certificateholders  required
to be made on the following  Distribution  Date. The amount of any reimbursement
pursuant to any clause under Section 4.01(b), in respect of outstanding Advances
on any Distribution Date shall be allocated to specific Monthly Payments due but
delinquent  for previous Due Periods,  which  allocation  shall be made,  to the
extent  practicable,  to Monthly  Payments  which have been  delinquent  for the
longest  period of time.  Such  allocations  shall be conclusive for purposes of
reimbursement  to the Master Servicer from recoveries on related  Mortgage Loans
pursuant to Section 3.11. The  determination  by the Master Servicer that it has
made a  Nonrecoverable  Advance or that any  proposed  Advance,  if made,  would
constitute a  Nonrecoverable  Advance,  shall be evidenced by a certificate of a
Servicing  Officer  delivered to the Seller and the Trustee.  The Trustee  shall
deposit all funds it receives pursuant to this Section 4.03 into the Certificate
Account.

     (c) In the event that the Master Servicer determines as of the Business Day
preceding any Certificate Account Deposit Date that it will be unable to deposit
in the  Certificate  Account an amount equal to the Advance  required to be made
for the immediately succeeding Distribution Date in the amount determined by the
Trustee  pursuant to paragraph (b) above, it shall give notice to the Trustee of
its inability to advance (such notice may be given by telecopy),  not later than
3:00 P.M.,  Los Angeles time, on such  Business Day,  specifying  the portion of
such  amount that it will be unable to  deposit.  Not later than 5:30 P.M.,  Los
Angeles

                                      -66-
<PAGE>

time, on the Certificate  Account  Deposit Date,  unless by such time the Master
Servicer shall have directly or indirectly  deposited in the Certificate Account
the  entire  amount  of  the  Advances  required  to be  made  for  the  related
Distribution Date, pursuant to Section 7.01, the Trustee shall (a) terminate all
of the rights and  obligations  of the Master  Servicer  under this Agreement in
accordance  with Section 7.01 and (b) assume the rights and  obligations  of the
Master  Servicer   hereunder,   including  the  obligation  to  deposit  in  the
Certificate  Account  an  amount  equal  to  the  Advance  for  the  immediately
succeeding  Distribution Date; provided,  however, that the Trustee's obligation
to advance such amounts shall be as of the related Distribution Date.

     SECTION 4.04. Allocation of Realized Losses.

     Prior to each  Distribution  Date, the Master  Servicer shall determine the
total  amount  of  Realized  Losses,   if  any,  that  resulted  from  any  Cash
Liquidation, Debt Service Reduction, Deficient Valuation or REO Disposition that
occurred during the related  Prepayment Period. The amount of each Realized Loss
shall be evidenced by an Officers' Certificate by the Master Servicer.  Realized
Losses  shall  be  allocated  among  the  various  Classes  of  Certificates  as
determined  by the Trustee in  accordance  with the  following  provisions.  All
Realized  Losses in respect of the  Mortgage  Loans,  other than Excess  Special
Hazard Losses,  Extraordinary  Losses,  Excess Bankruptcy Losses or Excess Fraud
Losses,  shall be  allocated  first to the  Class  B-3  Certificates  until  the
Certificate Principal Balance of such Class B-3 Certificates has been reduced to
zero,  then,  to the Class B-2  Certificates  until  the  Certificate  Principal
Balance of such Class B-2  Certificates  has been reduced to zero,  then, to the
Class B-1 Certificates until the Certificate Principal Balance of such Class B-1
Certificates has been reduced to zero, then to the Class M  Certificates,  until
the Certificate  Principal Balance thereof is reduced to zero, and,  thereafter,
any Realized Losses on the Mortgage Loans will be allocated, if any such loss is
on a Discount  Mortgage Loan, to the Class P Certificates  in an amount equal to
the related  Discount  Fraction of the principal  portion of such Realized Loss,
and the remainder of such Realized Losses and the entire amount of such Realized
Losses on the  Non-Discount  Mortgage  Loans to the remaining  Classes of Senior
Certificates  (other  than the  Class P  Certificates)  on a  pro-rata  basis as
described below.  Any Excess Special Hazard Losses,  Excess  Bankruptcy  Losses,
Excess Fraud Losses and Extraordinary Losses on Non-Discount Mortgage Loans will
be allocated on a pro rata basis among the Senior  Certificates  (other than the
Class P  Certificates),  Class M Certificates and Subordinate  Certificates,  as
described below. The principal portion of such losses on Discount Mortgage Loans
will be allocated to the Class P Certificates  in an amount equal to the related
Discount  Fraction  thereof,  and the remainder of the principal portion of such
losses,  and the interest portion of such losses on Discount Mortgage Loans will
be  allocated  among  all  classes  of  Certificates  (other  than  the  Class P
Certificates) on a pro rata basis.

     As used  herein,  an  allocation  of a Realized  Loss on a "pro rata basis"
among two or more specified Classes of Certificates means an allocation on a pro
rata basis,  without  priority among the various  Classes so specified,  to each
such  Class of  Certificates  on the basis of the then  outstanding  Certificate
Principal  Balances  thereof in the case of the principal  portion of a Realized
Loss or based on the  Accrued  Certificate  Interest  thereon  in the case of an
interest portion of a Realized Loss. Any allocation of the principal  portion of
Realized Losses (other than Debt Service Reductions) to a Certificate (except as
follows) shall be made by reducing the Certificate  Principal Balance thereof by
the amount so allocated, which allocation shall be

                                      -67-
<PAGE>

deemed to have occurred at the close of business on such Distribution  Date. Any
allocation of the principal  portion of Realized Losses (other than Debt Service
Reductions) to the most subordinate Class of Certificates outstanding,  shall be
made by operation of the definition of "Certificate  Principal  Balance," and by
operation of the  provisions  of Section  4.01(b).  Allocations  of the interest
portions of Realized  Losses  shall be made by operation  of the  definition  of
"Accrued  Certificate  Interest"  and by operation of the  provisions of Section
4.01(b).  Allocations of the principal portion of Debt Service  Reductions shall
be made by operation of the provisions of Section  4.01(b).  All Realized Losses
and all other losses  allocated  to a Class of  Certificates  hereunder  will be
allocated  among the  Certificates of such Class in proportion to the Percentage
Interests  evidenced thereby.  For purposes of the foregoing,  the Trustee shall
maintain  records  relating  to the  Bankruptcy  Amount,  Fraud Loss  Amount and
Special Hazard Amount as in effect from time to time.

     SECTION 4.05. Information Reports to be Filed by the Master Servicer.

     The Master Servicer or Sub-Servicers  shall file  information  returns with
respect to the receipt of  mortgage  interest  received in a trade or  business,
reports  of  foreclosures  and  abandonments  of  any  Mortgaged   Property  and
cancellation  of indebtedness  income with respect to any Mortgaged  Property as
required  by  Sections  6050H,  6050J and 6050P of the Code,  respectively,  and
promptly  deliver  upon such  filing to the  Trustee  an  Officer's  Certificate
stating  that such reports  have been filed.  Such reports  shall be in form and
substance sufficient to meet the reporting requirements imposed by such Sections
6050H, 6050J and 6050P of the Code.

     SECTION 4.06. Compliance with Withholding Requirements.

     Notwithstanding  any other provision of this  Agreement,  the Trustee shall
comply  with  all  federal  withholding   requirements  respecting  payments  to
Certificateholders of interest or original issue discount on the Mortgage Loans,
and payments of interest or discount on amounts invested by the Trustee as agent
for  Certificateholders  pursuant to an election made under Section 4.01 hereof,
that the Trustee reasonably  believes are applicable under the Code. The consent
of Certificateholders  shall not be required for such withholding.  In the event
the Trustee  withholds  any amount from  interest  or  original  issue  discount
payments  or  advances  thereof  to any  Certificateholder  pursuant  to federal
withholding requirements, the Trustee shall, together with its monthly report to
such  Certificateholders  pursuant to Section 4.02 hereof,  indicate such amount
withheld.


                                      -68-
<PAGE>

                                    ARTICLE V

                                THE CERTIFICATES


     SECTION 5.01. The Certificates.

     (a) The Certificates  will be substantially in the respective forms annexed
hereto as  Exhibits A,  B-1,  B-2,  B-3, B-4 and B-5. The  Certificates  will be
issuable in registered  form only.  Except as provided in Section 5.01(b) below,
the  Class  A-1  Certificates,   the  Class  A-2  Certificates,  the  Class  A-3
Certificates  and the Class P Certificates  will be issuable in denomina-  tions
evidencing  initial  Certificate  Principal  Balances of not less than $1.00 and
integral multiples of $1.00 in excess thereof,  the Class M Certificates will be
issuable in denominations  evidencing initial Certificate  Principal Balances of
not less than $25,000 and integral  multiples of $1,000 in excess  thereof,  and
the  Class  B-1  Certificates,  the  Class  B-2  Certificates  and the Class B-3
Certificates will be issuable in denominations  evidencing  initial  Certificate
Principal Balances of not less than $250,000 and integral multiples of $1,000 in
excess thereof,  except that one Certificate of each such Class may be issued in
an amount  (whether  greater or less than the applicable  minimum  denomination)
such that the denomination of such Certificate and the aggregate denomination of
all other  outstanding  Certificates  of such Class together equal the aggregate
Certificate  Principal  Balance of such  Class.  Except as  provided  in Section
5.01(b)  below,  the Class S  Certificates  will be  issuable  in  denominations
evidencing  an  initial  Notional  Amount  of not less than  $1.00 and  integral
multiples of $1.00 in excess thereof, except that one Certificate of the Class S
Certificates  will be issuable in an amount such that the  denomination  of such
Certificate and the aggregate denomination of all other outstanding Certificates
of such Class  together  equal the initial  Notional  Amount of such Class.  The
Class R Certificates  will each be issuable in  denominations  of any Percentage
Interest representing 5.00% and multiples of 0.01% in excess thereof;  provided,
however, that one Class R Certificate may be issued to the "tax matters person",
pursuant  to  Article X, in a minimum  denomination  representing  a  Percentage
Interest of not less than 0.01%.

     Upon original issue,  the Certificates  shall,  upon the written request of
the Depositor executed by an officer of the Depositor, be executed and delivered
by the Trustee,  authenticated by the Trustee and delivered to or upon the order
of the  Depositor  upon  receipt by the Trustee of the  documents  specified  in
Section  2.01.  The  Certificates  shall be  executed  by  manual  or  facsimile
signature  on behalf of the Trustee in its  capacity as trustee  hereunder  by a
Responsible Officer.  Certificates bearing the manual or facsimile signatures of
individuals  who were at any time the proper  officers of the Trustee shall bind
the Trustee, notwithstanding that such individuals or any of them have ceased to
hold such offices prior to the  authentication and delivery of such Certificates
or did not hold such offices at the date of such  Certificates.  No  Certificate
shall be  entitled  to any  benefit  under this  Agreement,  or be valid for any
purpose,   unless  there  appears  on  such   Certificate   a   certificate   of
authentication  substantially  in the form  provided for herein  executed by the
Trustee by manual signature,  and such certificate upon any Certificate shall be
conclusive evidence, and the only evidence,  that such Certificate has been duly
authenticated and delivered  hereunder.  All Certificates  issued on the Closing
Date shall be dated the Closing Date and any Certificates  delivered  thereafter
shall be dated the date of their authentication.

                                      -69-
<PAGE>


     (b) The Class S  Certificates,  the Class A-1  Certificates,  the Class A-2
Certificate and the Class A-3  Certificates  shall initially be issued as one or
more  Certificates  registered in the name of the Depository or its nominee and,
except  as  provided  below,  registration  of  such  Certificates  may  not  be
transferred by the Trustee except to another Depository that agrees to hold such
Certificates  for the respective  Certificate  Owners with  Ownership  Interests
therein.  The Certificate Owners shall hold their respective Ownership Interests
in and to each of the Class S  Certificates,  the Class  A-1  Certificates,  the
Class A-2  Certificates  and the Class A-3  Certificates  through the book-entry
facilities  of the  Depository  and,  except  as  provided  below,  shall not be
entitled to Definitive Certificates in respect of such Ownership Interests.  All
transfers by Certificate Owners of their respective  Ownership  Interests in the
Book-Entry  Certificates  shall  be  made  in  accordance  with  the  procedures
established by the Depository  Participant or brokerage firm  representing  such
Certificate  Owner.  Each  Depository  Participant  shall transfer the Ownership
Interests  only  in  the  Book-Entry   Certificates  of  Certificate  Owners  it
represents or of brokerage  firms for which it acts as agent in accordance  with
the Depository's normal procedures.

     The Trustee,  the Master  Servicer and the  Depositor  may for all purposes
(including  the making of payments due on the  respective  Classes of Book-Entry
Certificates)  deal with the Depository as the authorized  representative of the
Certificate  Owners  with  respect  to  the  respective  Classes  of  Book-Entry
Certificates  for the purposes of  exercising  the rights of  Certificateholders
hereunder.  The rights of  Certificate  Owners  with  respect to the  respective
Classes of Book-Entry  Certificates shall be limited to those established by law
and agreements between such Certificate  Owners and the Depository  Participants
and brokerage firms representing such Certificate Owners.  Multiple requests and
directions  from,  and  votes  of,  the  Depository  as  Holder  of any Class of
Book-Entry  Certificates  with  respect to any  particular  matter  shall not be
deemed  inconsistent  if they are made with  respect  to  different  Certificate
Owners.  The Trustee shall utilize the next available  record date in connection
with  solicitations of consents from or voting by  Certificateholders  and shall
give notice to the Depository of such record date.

     If (i)(A) the Depositor  advises the Trustee in writing that the Depository
is no longer  willing or able to  properly  discharge  its  responsibilities  as
Depository  and (B) the  Depositor is unable to locate a qualified  successor or
(ii) the  Depositor at its option  advises the Trustee in writing that it elects
to terminate the  book-entry  system through the  Depository,  the Trustee shall
notify all Certificate Owners, through the Depository,  of the occurrence of any
such event and of the  availability  of Definitive  Certificates  to Certificate
Owners  requesting  the same.  Upon  surrender to the Trustee of the  Book-Entry
Certificates by the Depository,  accompanied by registration  instructions  from
the  Depository  for  registration  of  transfer,  the  Trustee  shall,  at  the
Depositor's  expense,  issue  the  Definitive   Certificates.   Such  Definitive
Certificates will be issued in minimum  denominations of $1,000, except that any
certificate  that was represented by a Book-Entry  Certificate in an amount less
than $1,000 immediately prior to the issuance of a Definitive  Certificate shall
be issued in a minimum  denomination  equal to the  amount  represented  by such
Book-Entry  Certificate.  Neither the  Depositor,  the Master  Servicer  nor the
Trustee shall be liable for any actions taken by the  Depository or its nominee,
including,  without  limitation,  any delay in delivery of such instructions and
may  conclusively   rely  on,  and  shall  be  protected  in  relying  on,  such
instructions. Upon the issuance of Definitive Certificates all references herein
to obligations imposed upon or to be performed by the

                                      -70-
<PAGE>

Depository  in  connection  with the  issuance  of the  Definitive  Certificates
pursuant to this Section  5.01 shall be deemed to be imposed upon and  performed
by the Trustee,  and the Trustee and the Master  Servicer  shall  recognize  the
Holders of the Definitive Certificates as Certificateholders hereunder.


     SECTION 5.02. Registration of Transfer and Exchange of Certificates.

     (a) The Trustee shall maintain a Certificate  Register in which, subject to
such reasonable  regulations as it may prescribe,  the Trustee shall provide for
the  registration of Certificates and of transfers and exchanges of Certificates
as herein provided.

     (b) Except as provided in Section  5.02(c),  no transfer,  sale,  pledge or
other disposition of a Class P Certificate, a Class B-2 Certificate, a Class B-3
Certificate or a Class R Certificate  shall be made unless such transfer,  sale,
pledge or other disposition is exempt from the registration  requirements of the
Securities  Act of 1933,  as  amended  (the  "Act"),  and any  applicable  state
securities  laws or is made in  accordance  with said Act and laws. In the event
that a transfer of a Class P Certificate,  a Class B-2 Certificate,  a Class B-3
Certificate,  or a Class R Certificate is to be made under this Section 5.02(b),
(i) the  Depositor  may  direct  the  Trustee  to  require an Opinion of Counsel
acceptable  to and in form and  substance  satisfactory  to the  Trustee and the
Depositor that such transfer shall 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 Depositor or the Master Servicer,  provided that
such  Opinion of Counsel  will not be  required in  connection  with the initial
transfer of any such Certificate by the Depositor or any affiliate thereof, to a
non-affiliate of the Depositor and (ii) the Trustee shall require the transferee
to execute a  representation  letter,  substantially  in the form of Exhibit G-1
hereto, and the Trustee shall require the transferor to execute a representation
letter,  substantially in the form of Exhibit G-2 hereto, each acceptable to and
in form and substance  satisfactory to the Depositor and the Trustee  certifying
to the  Depositor and the Trustee the facts  surrounding  such  transfer,  which
representation  letters shall not be an expense of the Trustee, the Depositor or
the Master Servicer;  provided however that such representation letters will not
be required in  connection  with any  transfer  of any such  Certificate  by the
Depositor to an affiliate of the Depositor, and the Trustee shall be entitled to
conclusively rely upon a representation (which, upon the request of the Trustee,
shall be a written  representation)  from the  Depositor  of the  status of such
transferee as an affiliate of the Depositor. Any such Certificateholder desiring
to effect such transfer shall,  and does hereby agree to, indemnify the Trustee,
the Depositor and the Master  Servicer  against any liability that may result if
the transfer is not so exempt or is not made in accordance  with such applicable
federal and state laws.

     (c) Transfers of  Certificates  may be made in accordance with this Section
5.02(c) if the prospective  transferee of a Certificate provides the Trustee and
the Depositor with an investment  letter  substantially in the form of Exhibit H
attached hereto, which investment letter shall not be an expense of the Trustee,
the Depositor or the Master Servicer,  and which investment  letter states that,
among other  things,  such  transferee is a "qualified  institutional  buyer" as
defined under Rule 144A.  Such  transfers  shall be deemed to have complied with
the requirements of Section 5.02(b) hereof; provided,  however, that no Transfer
of any of the

                                      -71-
<PAGE>

Certificates may be made pursuant to this Section 5.02(c) by the Depositor.  Any
such  Certificateholder  desiring to effect such transfer shall, and does hereby
agree to,  indemnify the Trustee,  the Depositor and the Master Servicer against
any liability that may result if the transfer is not so exempt or is not made in
accordance with such applicable federal and state laws.

     (d) The  Trustee  shall  require an Opinion of Counsel  from a  prospective
transferee  prior  to the  transfer  of  any  Class  M  Certificate,  Class  B-1
Certificate, Class B-2 Certificate, Class B-3 Certificate or Class R Certificate
to  any  employee  benefit  plan  or  other  retirement  arrangement,  including
individual  retirement  accounts and Keogh plans, that is subject to Section 406
of the Employee  Retirement Income Security Act of 1974, as amended ("ERISA") or
Section 4975 of the Code (any of the foregoing, a "Plan"), to a trustee or other
Person  acting on behalf of any Plan,  or to any other person who is using "plan
assets" of any Plan to effect such acquisition  (including any insurance company
using  funds in its  general or  separate  accounts  that may  constitute  "plan
assets").  Such Opinion of Counsel must  establish  to the  satisfaction  of the
Depositor and the Trustee or the  Certificate  Registrar  that such  disposition
will not violate the prohibited  transaction  provisions of Section 406 of ERISA
and Section 4975 of the Code. Neither the Depositor, the Master Servicer nor the
Trustee  will be  required  to obtain  such  Opinion of Counsel on behalf of any
prospective   transferee.   In  the  case  of  any  transfer  of  the  foregoing
Certificates to an insurance  company,  in lieu of such Opinion of Counsel,  the
Trustee  shall  require a  certification  in the form of Exhibit G-5 (or in such
other form as shall be mutually  agreed upon by the  Depositor  and the Trustee)
substantially to the effect that the source of the funds used by such transferee
to purchase such  Certificates is an "insurance  company general account," among
other things;  provided however that such  certification will not be required in
connection  with any  transfer of any such  Certificate  by the  Depositor to an
affiliate of the  Depositor,  and the Trustee shall be entitled to  conclusively
rely upon a representation  (which, upon the request of the Trustee,  shall be a
written  representation)  from the Depositor of the status of such transferee as
an affiliate of the  Depositor.  The  permission of any transfer in violation of
the  restriction on transfer set forth in this paragraph  shall not constitute a
default or an Event of Default.

     (e) (i) Each Person who has or who  acquires  any  Ownership  Interest in a
Class R Certificate  shall be deemed by the  acceptance or  acquisition  of such
Ownership Interest to have agreed to be bound by the following provisions and to
have  irrevocably  authorized the Trustee or its designee under clause  (iii)(A)
below to deliver  payments to a Person  other than such Person and to  negotiate
the terms of any mandatory  sale under clause  (iii)(B) below and to execute all
instruments of transfer and to do all other things  necessary in connection with
any such sale. The rights of each Person  acquiring any Ownership  Interest in a
Class R Certificate are expressly subject to the following provisions:

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

                    (B)  In  connection  with  any  proposed   Transfer  of  any
          Ownership Interest in a Class R Certificate, the Trustee shall require
          delivery  to it, and shall not  register  the  Transfer of any Class R
          Certificate  until its receipt of (I) an  affidavit  and  agreement (a
          "Transfer  Affidavit and  Agreement"  in the form  attached  hereto as
          Exhibit G-3) from the

                                      -72-
<PAGE>

          proposed Transferee,  in form and substance satisfactory to the Master
          Servicer  and the Trustee  representing  and  warranting,  among other
          things,  that it is a Permitted  Transferee,  that it is not acquiring
          its Ownership  Interest in the Class R Certificate that is the subject
          of the proposed Transfer as a nominee, trustee or agent for any Person
          who is not a Permitted Transferee,  that for so long as it retains its
          Ownership  Interest  in a Class R  Certificate,  it will  endeavor  to
          remain a Permitted Transferee, and that it has reviewed the provisions
          of this  Section  5.02 and  agrees  to be  bound  by them,  and (II) a
          certificate,  in the form  attached  hereto as Exhibit  G-4,  from the
          Holder  wishing  to  transfer  the  Class R  Certificate,  in form and
          substance   satisfactory  to  the  Master  Servicer  and  the  Trustee
          representing  and warranting,  among other things,  that no purpose of
          the proposed  Transfer is to impede the  assessment  or  collection of
          tax.

                    (C) Notwithstanding the delivery of a Transfer Affidavit and
          Agreement  by a proposed  Transferee  under  clause  (B)  above,  if a
          Responsible  Officer of the Trustee  assigned to this  transaction has
          actual  knowledge  that the  proposed  Transferee  is not a  Permitted
          Transferee,  no  Transfer  of  an  Ownership  Interest  in a  Class  R
          Certificate to such proposed Transferee shall be effected.

                    (D) Each Person holding or acquiring any Ownership  Interest
          in a Class  R  Certificate  shall  agree  (x) to  require  a  Transfer
          Affidavit  and  Agreement  from any other  Person to whom such  Person
          attempts to transfer its  Ownership  Interest in a Class R Certificate
          and (y) not to transfer its  Ownership  Interest  unless it provides a
          certificate to the Trustee in the form attached hereto as Exhibit G-4.

                    (E) Each Person  holding or acquiring an Ownership  Interest
          in a Class R Certificate,  by purchasing an Ownership Interest in such
          Certificate,  agrees to give the Trustee  written  notice that it is a
          "pass-through   interest  holder"  within  the  meaning  of  Temporary
          Treasury  Regulations  Section  1.67-3T(a)(2)(i)(A)  immediately  upon
          acquiring an Ownership Interest in a Class R Certificate,  if it is "a
          pass-through  interest holder", or is holding an Ownership Interest in
          a Class R Certificate on behalf of a "pass-through interest holder."

     (ii) The Trustee will register the Transfer of any Class R Certificate only
if it shall have  received  the  Transfer  Affidavit  and  Agreement in the form
attached  hereto as Exhibit G-3, a  certificate  of the Holder  requesting  such
transfer  in the form  attached  hereto  as  Exhibit  G-4 and all of such  other
documents as shall have been  reasonably  required by the Trustee as a condition
to such registration. Transfers of the Class R Certificates to Non-United States
Persons and Disqualified Organizations are prohibited.

     (iii) (A) If any Disqualified Organization shall become a Holder of a Class
R Certificate,  then the last preceding Permitted  Transferee shall be restored,
to the extent  permitted by law, to all rights and obligations as Holder thereof
retroactive  to the  date of  registration  of  such  Transfer  of such  Class R
Certificate.  If a Non-United  States  Person shall become a Holder of a Class R
Certificate,  then the last preceding Permitted Transferee shall be restored, to
the extent  permitted by law, to all rights and  obligations  as Holder  thereof
retroactive  to the  date of  registration  of  such  Transfer  of such  Class R
Certificate.  If a transfer of a Class R Certificate is disregarded  pursuant to
the provisions of Treasury Regulations Section 1.860E-1 or Section

                                      -73-
<PAGE>

1.860G-3, then the last preceding Permitted Transferee shall be restored, to the
extent  permitted  by law,  to all  rights  and  obligations  as Holder  thereof
retroactive  to the  date of  registration  of  such  Transfer  of such  Class R
Certificate.  The  Trustee  shall be under no  liability  to any  Person for any
registration of Transfer of a Class R Certificate  that is in fact not permitted
by this Section 5.02 or for making any payments due on such  Certificate  to the
holder  thereof or for taking any other action with respect to such holder under
the provisions of this Agreement.

            (B) If any purported  Transferee  shall become a Holder of a Class R
Certificate  in  violation of the  restrictions  in this Section 5.02 and to the
extent  that the  retroactive  restoration  of the  rights of the Holder of such
Class R  Certificate  as  described in clause  (iii)(A)  above shall be invalid,
illegal or unenforceable,  then the Trustee shall have the right, without notice
to the  holder or any prior  holder of such  Class R  Certificate,  to sell such
Class R Certificate to a purchaser  selected by the Trustee on such terms as the
Trustee may choose. Such purported Transferee shall promptly endorse and deliver
each Class R Certificate  in accordance  with the  instructions  of the Trustee.
Such purchaser may be the Trustee itself.  The proceeds of such sale, net of the
commissions (which may include commissions payable to the Trustee), expenses and
taxes due, if any, will be remitted by the Trustee to such purported Transferee.
The terms  and  conditions  of any sale  under  this  clause  (iii)(B)  shall be
determined in the sole  discretion of the Trustee,  and the Trustee shall not be
liable to any Person having an Ownership  Interest in a Class R Certificate as a
result of its exercise of such discretion.

     (iv) The Trustee shall make available to the Internal  Revenue  Service and
those Persons  specified by the REMIC Provisions,  all information  necessary to
compute any tax imposed (A) as a result of the transfer of an ownership interest
in a Class R  Certificate  to any  Person  who is a  Disqualified  Organization,
including  the  information  regarding  "excess  inclusions"  of  such  Class  R
Certificates required to be provided to the Internal Revenue Service and certain
Persons as described in Treasury Regulations Sections 1.860D-1(b)(5) and 1.860E-
2(a)(5),  and (B) as a result of any regulated  investment company,  real estate
investment trust, common trust fund, partnership,  trust, estate or organization
described  in Section  1381 of the Code that holds an  Ownership  Interest  in a
Class R  Certificate  having as among its record  holders at any time any Person
who is a Disqualified Organization. The Trustee may charge and shall be entitled
to reasonable  compensation  for providing  such  information as may be required
from those  Persons  which may have had a tax imposed  upon them as specified in
clauses (A) and (B) of this paragraph for providing such information.

     (f) Subject to the preceding paragraphs, upon surrender for registration of
transfer of any  Certificate  at the office of the Trustee  maintained  for such
purpose,  the Trustee shall execute and the Trustee or the Authenticating  Agent
shall  authenticate  and deliver,  in the name of the  designated  transferee or
transferees,  one or more new Certificates of the same Class of a like aggregate
initial  Certificate  Principal  Balance.  Every  Certificate   surrendered  for
transfer shall be accompanied by  notification  of the account of the designated
transferee or transferees for the purpose of receiving distributions pursuant to
Section 4.01 by wire transfer,  if any such  transferee  desires and is eligible
for distribution by wire transfer.

     (g) At the option of the Certificateholders,  Certificates may be exchanged
for other  Certificates of authorized  denominations of the same Class of a like
aggregate  initial  Certificate   Principal  Balance,   upon  surrender  of  the
Certificates to be exchanged at the office

                                      -74-
<PAGE>

of the Certificate  Registrar.  Whenever any Certificates are so surrendered for
exchange the Trustee shall execute,  authenticate  and deliver the  Certificates
which the  Certificateholder  making the exchange is entitled to receive.  Every
Certificate  presented  or  surrendered  for  transfer or exchange  shall (if so
required by the Trustee or the Certificate Registrar) be duly endorsed by, or be
accompanied by a written  instrument of transfer in the form satisfactory to the
Trustee or the Certificate Registrar duly executed by, the Holder thereof or his
attorney duly authorized in writing.

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

     (i) All  Certificates  surrendered  for  transfer  and  exchange  shall  be
canceled and retained by the Trustee in accordance  with the Trustee's  standard
procedures.

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

     If (i) any  mutilated  Certificate  is  surrendered  to the Trustee and the
Trustee receives evidence to its satisfaction of the destruction,  loss or theft
of any Certificate,  and (ii) there is delivered to the Trustee such security or
indemnity as may be required by it to save it harmless,  then, in the absence of
notice to the Trustee  that such  Certificate  has been  acquired by a bona fide
purchaser, the Trustee shall execute,  authenticate and deliver, in exchange for
or in lieu of any such mutilated,  destroyed, lost or stolen Certificate,  a new
Certificate of the same Class and initial  Certificate  Principal Balance.  Upon
the issuance of any new Certificate under this Section,  the Trustee may require
the payment of a sum  sufficient to cover any tax or other  governmental  charge
that may be imposed in relation  thereto and any other  expenses  (including the
fees  and  expenses  of  the  Trustee)  connected  therewith.   Any  replacement
Certificate  issued  pursuant to this  Section  shall  constitute  complete  and
indefeasible  evidence of ownership in the Trust Fund, as if originally  issued,
whether or not the lost,  stolen or destroyed  Certificate shall be found at any
time.

     SECTION 5.04. Persons Deemed Owners.

     The  Depositor,  the Master  Servicer,  the Trustee and any agent of any of
them may treat the person in whose name any  Certificate  is  registered  as the
owner of such Certificate for the purpose of receiving distributions pursuant to
Section 4.01 and for all other purposes  whatsoever,  and neither the Depositor,
the Master Servicer,  the Trustee nor any agent of any of them shall be affected
by notice to the contrary.

                                      -75-
<PAGE>

                                   ARTICLE VI

                      THE DEPOSITOR AND THE MASTER SERVICER

     SECTION 6.01. Liability of the Depositor and the Master Servicer.

     The  Depositor  and the Master  Servicer each shall be liable in accordance
herewith  only to the extent of the  obligations  specifically  imposed upon and
undertaken by the Depositor and the Master Servicer herein.

     SECTION 6.02.  Merger,  Consolidation or Conversion of the Depositor or the
                    Master Servicer.

     The  Depositor  and the Master  Servicer  each will keep in full effect its
existence, rights and franchises as a corporation under the laws of the state of
its  incorporation,  and each will obtain and preserve its  qualification  to do
business  as  a  foreign   corporation  in  each   jurisdiction  in  which  such
qualification   is  or  shall  be   necessary   to  protect  the   validity  and
enforceability of this Agreement,  the Certificates or any of the Mortgage Loans
and to perform its respective duties under this Agreement.

     Any  Person  into  which  the  Depositor  may be  merged,  consolidated  or
converted,  or any  corporation  resulting from any merger or  consolidation  to
which the Depositor shall be a party,  or any Person  succeeding to the business
of the Depositor, shall be the successor of the Depositor hereunder, without the
execution  or filing of any paper or any  further  act on the part of any of the
parties hereto, anything herein to the contrary notwithstanding.


     Any Person into which the Master  Servicer may be merged,  consolidated  or
converted,  or any  corporation  resulting from any merger or  consolidation  to
which the Master  Servicer  shall be a party,  or any Person  succeeding  to the
business of the Master Servicer  (including by a transfer of servicing portfolio
or  operations  by the Master  Servicer),  shall be the  successor of the Master
Servicer hereunder,  without the execution or filing of any paper or any further
act on the  part of any of the  parties  hereto;  provided,  however,  that  the
successor or surviving  Person to the Master Servicer must meet the criteria set
forth in Section 7.03 for a successor  Master Servicer and shall be qualified to
sell mortgage loans to and service mortgage loans for FNMA or FHLMC.

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

     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 Fund or the  Certificateholders  for any action
taken or for refraining  from the taking of any action in good faith pursuant to
this  Agreement,  or for  errors  in  judgment;  provided,  however,  that  this
provision  shall not  protect the  Depositor  or the Master  Servicer  (but this
provision  shall  protect  the above  described  persons)  against any breach of
warranties or  representations  made herein,  or against any specific  liability
imposed on the Master Servicer pursuant to Section 3.01

                                      -76-
<PAGE>

or any other Section hereof;  and provided further that this provision shall not
protect  the  Depositor,  the Master  Servicer or any such  person,  against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or  negligence  in the  performance  of duties  or by  reason of  reckless
disregard  of  obligations  and  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 prima facie
properly  executed and submitted by any Person  respecting  any matters  arising
hereunder.  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 Fund  against  any loss,  liability  or expense
incurred in connection  with any legal action  relating to this Agreement or the
Certificates,  other  than any loss,  liability  or  expense  related  to Master
Servicer's  servicing  obligations with respect to any specific Mortgage Loan or
Mortgage Loans (except as any such loss, liability or expense shall be otherwise
reimbursable  pursuant to this  Agreement)  or related to the Master  Servicer's
obligations  under Section 3.01, or any loss,  liability or expense  incurred by
reason of willful  misfeasance,  bad faith or negligence in the  performance  of
duties  hereunder or by reason of reckless  disregard of obligations  and duties
hereunder.  Neither the  Depositor  nor the Master  Servicer  shall be under any
obligation  to appear  in,  prosecute  or defend any legal  action  which is not
incidental  to its  respective  duties  under  this  Agreement  and which in its
opinion may involve it in any expense or liability;  provided, however, that the
Depositor or the Master Servicer may in its sole  discretion  undertake any such
action 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.  In such event,  the legal  expenses and costs of
such  action  and any  liability  resulting  therefrom  (except  any  action  or
liability related to the Master Servicer's obligations under Section 3.01) shall
be expenses,  costs and liabilities of the Trust Fund, and the Depositor and the
Master Servicer shall be entitled to be reimbursed therefor from the Certificate
Account as provided in Section 3.11, any such right of reimbursement being prior
to the rights of  Certificateholders  to receive  any amount in the  Certificate
Account.

     SECTION 6.04. Limitation on Resignation of the Master Servicer.

     The Master Servicer shall not resign from the obligations and duties hereby
imposed on it except (a) upon appointment of a successor servicer and receipt by
the  Trustee of a letter from each Rating  Agency  that such a  resignation  and
appointment  will  not,  in  and  of  itself,  result  in a  downgrading  of the
Certificates or (b) upon  determination  that its duties hereunder are no longer
permissible  under  applicable  law.  Any  such  determination   permitting  the
resignation  of the Master  Servicer shall be evidenced by an Opinion of Counsel
to such effect  delivered  to the  Trustee.  No such  resignation  shall  become
effective  until the  Trustee or a  successor  servicer  shall have  assumed the
Master  Servicer's   responsibilities,   duties,   liabilities  and  obligations
hereunder.



                                      -77-
<PAGE>

                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.01. Events of Default.

     "Event of Default",  wherever  used herein,  means any one of the following
events:

               (i) any  failure by the Master  Servicer  to remit to the Trustee
          for distribution to the  Certificateholders any payment (other than an
          Advance)  required to be made under the terms of the  Certificates  or
          this Agreement  which  continues  unremedied for a period of five days
          after the date upon which written  notice of such  failure,  requiring
          the same to be remedied,  shall have been given to the Master Servicer
          by the  Depositor  (with a copy to the Trustee) or the Trustee,  or to
          the Master  Servicer,  the Depositor and the Trustee by the Holders of
          Certificates entitled to at least 25% of the Voting Rights; or

               (ii) any  failure  on the  part of the  Master  Servicer  duly to
          observe or perform in any material  respect any other of the covenants
          or  agreements  on the part of the Master  Servicer  contained  in the
          Certificates or in this Agreement  (including any breach of the Master
          Servicer's  representations and warranties pursuant to Section 2.03(a)
          which   materially   and  adversely   affects  the  interests  of  the
          Certificateholders) which continues unremedied for a period of 30 days
          after the date on which written notice of such failure,  requiring the
          same to be remedied,  shall have been given to the Master  Servicer by
          the Depositor  (with a copy to the Trustee) or the Trustee,  or to the
          Master  Servicer,  the  Depositor  and the  Trustee by the  Holders of
          Certificates entitled to at least 25% of the Voting Rights; or

               (iii) a  decree  or order of a court  or  agency  or  supervisory
          authority having jurisdiction in an involuntary case under any present
          or future  federal or state  bankruptcy,  insolvency or similar law or
          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 Master
          Servicer  and  such  decree  or order  shall  have  remained  in force
          undischarged or unstayed for a period of 60 consecutive days; or

               (iv) the Master  Servicer  shall consent to the  appointment of a
          conservator or receiver or liquidator in any insolvency,  readjustment
          of debt,  marshalling of assets and liabilities or similar proceedings
          of or  relating  to the Master  Servicer  or of or  relating to all or
          substantially all of its property; or

               (v) the Master  Servicer  shall admit in writing its inability to
          pay its debts  generally  as they become due,  file a petition to take
          advantage of or otherwise  voluntarily  commence a case or  proceeding
          under any applicable bankruptcy,  insolvency,  reorganization or other
          similar  statute,  make an  assignment  for the  benefit of its credi-
          tors, or voluntarily suspend payment of its obligations; or


                                      -78-
<PAGE>

               (vi) the Master Servicer shall fail to deposit in the Certificate
          Account on any Certificate Account Deposit Date an amount equal to any
          required Advance.

If an Event of Default  described  in clauses  (i) - (v) of this  Section  shall
occur,  then,  and in each and every such case, so long as such Event of Default
shall not have been  remedied,  the  Depositor  or the Trustee  may,  and at the
direction of the Holders of Certificates  entitled to at least 51% of the Voting
Rights,  the  Trustee  shall,  by  notice  to the  Master  Servicer  (and to the
Depositor  if given by the Trustee or to the Trustee if given by the  Depositor)
terminate all of the rights and  obligations  of the Master  Servicer under this
Agreement  and  in  and  to  the  Trust  Fund,   other  than  its  rights  as  a
Certificateholder  hereunder.  If an Event of Default  described  in clause (vi)
hereof shall occur,  the Trustee shall, by notice to the Master Servicer and the
Depositor,  terminate all of the rights and  obligations of the Master  Servicer
under this  Agreement  and in and to the Trust Fund,  other than its rights as a
Certificateholder  hereunder;  provided, however, that if the Trustee determines
that the failure by the Master Servicer to make any required  Advance was due to
circumstances  beyond its control,  and the required Advance was otherwise made,
the Trustee shall not terminate the Master Servicer.  On or after the receipt by
the  Master  Servicer  of such  notice,  all  authority  and power of the Master
Servicer under this Agreement,  whether with respect to the Certificates  (other
than as a holder thereof) or the Mortgage Loans or otherwise,  shall pass to and
be vested in the  Trustee  pursuant  to and under  this  Section,  and,  without
limitation,  the  Trustee is hereby  authorized  and  empowered  to execute  and
deliver, on behalf of the Master Servicer, as attorney-in-fact or otherwise, any
and all documents and other instruments,  and to do or accomplish all other acts
or things  necessary  or  appropriate  to effect the  purposes of such notice of
termination,  whether to complete the transfer and  endorsement or assignment of
the Mortgage  Loans and related  documents,  or otherwise.  The Master  Servicer
agrees to cooperate with the Trustee in effecting the  termination of the Master
Servicer's responsibilities and rights hereunder, including, without limitation,
the transfer to the Trustee or its appointed agent for  administration  by it of
all cash amounts which shall at the time be deposited by the Master  Servicer or
should have been deposited to the Custodial Account, the Excess Proceeds Account
or the  Certificate  Account  or  thereafter  be  received  with  respect to the
Mortgage Loans.  The Trustee shall not be deemed to have breached any obligation
hereunder  as a result of a failure to make or delay in making any  distribution
as and when required  hereunder  caused by the failure of the Master Servicer to
remit any amounts  received on it or to deliver  any  documents  held by it with
respect to the Mortgage  Loans.  For purposes of this Section 7.01,  the Trustee
shall  not be  deemed  to  have  knowledge  of an  Event  of  Default  unless  a
Responsible  Officer of the Trustee  assigned  to and  working in the  Trustee's
Corporate  Trust Division has actual  knowledge  thereof or unless notice of any
event  which is in fact such an Event of Default is  received by the Trustee and
such notice references the Certificates, the Trust Fund or this Agreement.

     Notwithstanding any termination of the activities of Temple-Inland Mortgage
Corporation ("TIMC") in its capacity as Master Servicer hereunder, TIMC shall be
entitled  to  receive,  out of any Late  Collection  of a Monthly  Payment  on a
Mortgage  Loan which was due prior to the notice  terminating  TIMC's rights and
obligations as Master  Servicer  hereunder and received after such notice,  that
portion to which TIMC would have been  entitled  pursuant to Sections  3.11(ii),
(iii), (iv), (v) and (viii) and Section 4.01(b)(v),  (ix), (xii) or (xv) as well
as its  Servicing  Fee in  respect  thereof,  and any other  amounts  payable to
Temple-Inland  hereunder the entitlement to which arose prior to the termination
of its activities hereunder.

                                      -79-
<PAGE>


     SECTION 7.02. Termination Event.

     The Trustee  shall  determine,  beginning  with the  Determination  Date in
December  1996 and as  determined by the Trustee  annually  thereafter  based on
information  provided by the Master  Servicer,  whether the following  tests are
satisfied:  (a) if such  Determination Date is before December 2000, whether the
related Total Expected  Losses are greater than 50% of the Initial Loss Coverage
or (b) if such  Determination  Date is on or  after  December  2000  and  before
December 2005, whether the related Total Expected Losses are greater than 75% of
the Initial Loss Coverage.  If either of the tests in the previous  sentence are
satisfied,  a termination  event (a  "Termination  Event") shall occur,  and the
Trustee  shall  give  notice  to the  Certificateholders  within  5 days  of the
occurrence  of such  Termination  Event,  and upon the  direction  of Holders of
Certificates  entitled to at least 51% of the Voting Rights  received  within 90
days of such notice, the Trustee shall, by notice to the Master Servicer and the
Depositor,  terminate all of the rights and  obligations of the Master  Servicer
under this  Agreement  and in and to the Trust Fund,  other than its rights as a
Certificateholder  hereunder.  On or after the receipt by the Master Servicer of
such notice,  all authority and power of the Master  Servicer  under this Agree-
ment, whether with respect to the Certificates  (other than as a holder thereof)
or the Mortgage  Loans or otherwise,  shall pass to and be vested in the Trustee
pursuant to and under this  Section,  and,  without  limitation,  the Trustee is
hereby authorized and empowered to execute and deliver,  on behalf of the Master
Servicer,  as  attorney-in-fact  or  otherwise,  any and all documents and other
instruments,  and to do or  accomplish  all other  acts or things  necessary  or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete the transfer and  endorsement  or assignment of the Mortgage  Loans and
related  documents,  or otherwise.  The Master Servicer agrees to cooperate with
the   Trustee  in   effecting   the   termination   of  the  Master   Servicer's
responsibilities  and  rights  hereunder,  including,  without  limitation,  the
transfer to the Trustee or its appointed agent for  administration  by it of all
cash  amounts  which shall at the time be  deposited  by the Master  Servicer or
should  have been  deposited  to the  Custodial  or the  Certificate  Account or
thereafter be received with respect to the Mortgage Loans. The Trustee shall not
be deemed to have breached any obligation  hereunder as a result of a failure to
make or delay in making any  distribution as and when required  hereunder caused
by the failure of the Master Servicer to remit any amounts  received on it or to
deliver any documents held by it with respect to the Mortgage Loans.

     SECTION 7.03. Trustee to Act; Appointment of Successor.

     On and after the time the Master Servicer  receives a notice of termination
pursuant to Section 7.01 or Section  7.02,  the Trustee or its  appointed  agent
shall be the successor in all respects to the Master Servicer in its capacity as
Master Servicer under this Agreement and the  transactions set forth or provided
for herein and shall be subject thereafter to all the  responsibilities,  duties
and liabilities  relating  thereto placed on the Master  Servicer  including the
obligation  to make  Advances  which  have been or will be  required  to be made
(except for the  responsibilities,  duties and liabilities  contained in Section
2.03 and its  obligations  to deposit  amounts in respect of losses  pursuant to
Sections  3.12 and  4.01(c)) by the terms and  provisions  hereof;  and provided
further,  that any failure to perform such duties or responsibilities  caused by
the Master Servicer's  failure to provide  information  required by Section 4.03
shall not be  considered  a default by the Trustee  hereunder.  As  compensation
therefor,  the Trustee  shall be entitled to all funds  relating to the Mortgage
Loans which the

                                      -80-
<PAGE>

Master Servicer would have been entitled to charge to the Custodial  Account and
the  Certificate  Account if the Master Servicer had continued to act hereunder.
Notwithstanding  the above, the Trustee may, if it shall be unwilling to so act,
or shall,  if it is unable to so act (exclusive of the  obligations set forth in
Section 4.03) or if the Holders of Certificates  entitled to at least 51% of the
Voting Rights so request in writing to the Trustee, appoint, or petition a court
of competent  jurisdiction to appoint,  any mortgage loan servicing  institution
(acceptable  to the  Rating  Agencies)  having  a net  worth  of not  less  than
$10,000,000 (or other amount acceptable to the Rating Agencies) 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.
Pending appointment of a successor to the Master Servicer hereunder, the Trustee
shall act in such capacity as  hereinabove  provided.  In  connection  with such
appointment  and  assumption,  the  Trustee may make such  arrangements  for the
compensation  of such successor out of payments on Mortgage Loans as it and such
successor shall agree; provided,  however, that no such compensation shall be in
excess of that permitted the Master Servicer hereunder.  The Seller, the Trustee
and such successor shall take such action,  consistent  with this Agreement,  as
shall be necessary to effectuate any such succession.

     Any successor, including the Trustee, to the Master Servicer shall maintain
in force  during its term as master  servicer  hereunder  policies  and fidelity
bonds to the same  extent as the Master  Servicer  is so  required  pursuant  to
Section 3.18.

          SECTION 7.04. Notification to Certificateholders.

     (a) Upon any such  termination  or appointment of a successor to the Master
Servicer, the Trustee shall give prompt notice thereof to Certificateholders.

     (b)  Within  60 days  after  the  occurrence  of any  Event of  Default  or
Termination  Event,  the  Trustee  shall  transmit  by  mail to all  Holders  of
Certificates notice of each such Event of Default or Termination Event hereunder
known to the Trustee,  unless such Event of Default or  Termination  Event shall
have been cured or waived.

     SECTION 7.05. Waiver of Events of Default.

     The Holders  representing at least 66% of the Voting Rights of Certificates
affected by a default or Event of Default  hereunder,  may waive such default or
Event of  Default;  provided,  however,  that (a) a default  or Event of Default
under  clause (i) of Section  7.01 may be waived  only by all of the  Holders of
Certificates  affected  by such  default or Event of  Default  and (b) no waiver
pursuant to this Section 7.05 shall  affect the Holders of  Certificates  in the
manner set forth in the third  paragraph of Section 11.01.  Upon any such waiver
of a default or Event of  Default  by the  Holders  representing  the  requisite
percentage of Voting Rights of Certificates affected by such default or Event of
Default,  such  default  or Event of Default  shall  cease to exist and shall be
deemed to have been remedied for every purpose  hereunder.  No such waiver shall
extend to any  subsequent  or other  default  or Event of  Default or impair any
right consequent thereon except to the extent expressly so waived.

                                      -81-
<PAGE>

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

     SECTION 8.01. Duties of Trustee.

     The Trustee,  prior to the  occurrence of an Event of Default and after the
curing of all Events of Default which may have  occurred,  undertakes to perform
such  duties  and  only  such  duties  as are  specifically  set  forth  in this
Agreement.  If an Event of Default occurs and is  continuing,  the Trustee shall
exercise such of the rights and powers vested in it by this  Agreement,  and use
the same  degree of care and  skill in their  exercise  as a  prudent  man would
exercise or use under the  circumstances in the conduct of his own affairs.  Any
permissive  right of the  Trustee  enumerated  in this  Agreement  shall  not be
construed as a duty.

     The Trustee,  upon receipt of all  resolutions,  certificates,  statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform to the  requirements of this Agreement.  If any such instrument is found
not to conform to the requirements of this Agreement in a material  manner,  the
Trustee  shall  take  action  as it deems  appropriate  to have  the  instrument
corrected.

     The Trustee  shall sign on behalf of the Trust Fund any tax return that the
Trustee is required to sign pursuant to applicable  federal,  state or local tax
laws.

     The  Trustee  covenants  and agrees that it shall  perform its  obligations
hereunder  in a manner so as to maintain the status of the Trust Fund as a REMIC
under the REMIC  Provisions and to prevent the imposition of any federal,  state
or local income, prohibited transaction,  contribution or other tax on the Trust
Fund to the extent  that  maintaining  such status and  avoiding  such taxes are
reasonably within the control of the Trustee and are reasonably within the scope
of its duties under this Agreement.

     The Trustee shall cooperate to the extent  practicable,  with the Depositor
in the preparation of any information, for the Holder of any Certificate,  which
the  Depositor  in its sole  discretion  deems  necessary  and  appropriate  for
purposes of satisfying applicable  information reporting requirements under Rule
144A or otherwise.

     No  provision of this  Agreement  shall be construed to relieve the Trustee
from liability for its own negligent action, its own negligent failure to act or
its own willful misconduct; provided, however, that:

                         (i) Prior to the occurrence of an Event of Default, and
                    after the  curing of all such  Events of  Default  which may
                    have  occurred,  the duties and  obligations  of the Trustee
                    shall be determined solely by the express provisions of this
                    Agreement,  the Trustee  shall not be liable  except for the
                    performance   of  such   duties  and   obligations   as  are
                    specifically  set  forth  in  this  Agreement,   no  implied
                    covenants or  obligations  shall be read into this Agreement
                    against the Trustee  and, in the absence of bad faith on the
                    part of the Trustee, the Trustee may

                                      -82-
<PAGE>

                    conclusively rely, as to the truth of the statements and the
                    correctness  of the  opinions  expressed  therein,  upon any
                    certificates  or  opinions  furnished  to  the  Trustee  and
                    conforming to the requirements of this Agreement;

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

                         (iii) The Trustee shall not be  personally  liable with
                    respect to any action taken, suffered or omitted to be taken
                    by it in good  faith in  accordance  with the  direction  of
                    Holders  of  Certificates  entitled  to at least  25% of the
                    Voting  Rights  relating  to the time,  method  and place of
                    conducting any  proceeding  for any remedy  available to the
                    Trustee, or exercising any trust or power conferred upon the
                    Trustee, under this Agreement.

     SECTION 8.02. Certain Matters Affecting the Trustee.

     Except as otherwise provided in Section 8.01:

                         (a) The  Trustee may request and rely upon and shall be
                    protected  in  acting or  refraining  from  acting  upon any
                    resolution,  Officers' Certificate,  certificate of auditors
                    or any other certificate,  statement,  instrument,  opinion,
                    report, notice, request,  consent, order, appraisal, bond or
                    other  paper or  document  reasonably  believed  by it to be
                    genuine and to have been signed or pre- sented by the proper
                    party or parties;

                         (b)  The  Trustee  may  consult  with  counsel  and any
                    Opinion of Counsel shall be full and complete  authorization
                    and protection in respect of any action taken or suffered or
                    omitted  by it  hereunder  in good  faith and in  accordance
                    therewith;

                         (c)  The  Trustee  shall  be  under  no  obligation  to
                    exercise  any of the  trusts or powers  vested in it by this
                    Agreement or to make any  investigation  of matters  arising
                    hereunder or to institute,  conduct or defend any litigation
                    hereunder  or in relation  hereto at the  request,  order or
                    direction of any of the Certificateholders,  pursuant to the
                    provisions of this Agreement, unless such Certificateholders
                    shall have  offered to the  Trustee  reasonable  security or
                    indemnity against the costs,  expenses and liabilities which
                    may be incurred therein or thereby; nothing contained herein
                    shall, however, relieve the Trustee of the obligation,  upon
                    the  occurrence  of an Event of Default  (which has not been
                    cured),  to exercise such of the rights and powers vested in
                    it by this Agreement, and to use the same degree of care and
                    skill in their  exercise as a prudent man would  exercise or
                    use  under  the  circumstances  in the  conduct  of his  own
                    affairs;


                                      -83-
<PAGE>

                         (d) The Trustee shall not be personally  liable for any
                    action  taken,  suffered  or omitted by it in good faith and
                    believed by it to be authorized or within the  discretion or
                    rights or powers conferred upon it by this Agreement;

                         (e)  Prior to the  occurrence  of an  Event of  Default
                    hereunder  and after the  curing  of all  Events of  Default
                    which may have  occurred,  the Trustee shall not be bound to
                    make any  investigation  into the facts or matters stated in
                    any resolution, certificate, statement, instrument, opinion,
                    report, notice,  request,  consent, order, approval, bond or
                    other paper or document,  unless  requested in writing to do
                    so by Holders of  Certificates  entitled  to at least 25% of
                    the Voting Rights;  provided,  however,  that if the payment
                    within  a  reasonable  time  to the  Trustee  of the  costs,
                    expenses or  liabilities  likely to be incurred by it in the
                    making  of such  investigation  is,  in the  opinion  of the
                    Trustee,  not  reasonably  assured  to  the  Trustee  by the
                    security afforded to it by the terms of this Agreement,  the
                    Trustee  may  require  reasonable   indemnity  against  such
                    expense  or  liability  as a  condition  to taking  any such
                    action.  The  reasonable  expense of every  such  reasonable
                    examination shall be paid by the Master Servicer or, if paid
                    by the Trustee,  shall be repaid by the Master Servicer upon
                    demand; and

                         (f) The Trustee may execute any of the trusts or powers
                    hereunder or perform any duties hereunder either directly or
                    by or through agents or attorneys.

     SECTION 8.03. Trustee Not Liable for Certificates or Mortgage Loans.

     The  recitals  contained  herein  and in the  Certificates,  other than the
signature  of  the  Trustee  on  the   Certificates   and  the   certificate  of
authentication,  shall be  taken as the  state-  ments of the  Depositor  or the
Master Servicer,  as the case may be, and the Trustee assumes no  responsibility
for their correctness.  The Trustee makes no representations or warranties as to
the validity or sufficiency of this Agreement or of the  Certificates  or of any
Mortgage  Loan or related  document,  other than the signature of the Trustee on
the Certificates and the Certificate of Authentication. The Trustee shall not be
accountable  for the use or application by the Depositor or the Master  Servicer
of any of the Certificates or of the proceeds of such  Certificates,  or for the
use or  application  of any funds paid to the Seller in respect of the  Mortgage
Loans or  deposited  in or  withdrawn  from the  Custodial  Account,  the Excess
Proceeds Account or the Certificate Account or any other account by or on behalf
of the  Depositor  or the  Master  Servicer,  other than any funds held by or on
behalf of the Trustee in accordance with Section 3.10.

     SECTION 8.04. Trustee May Own Certificates.

     The Trustee in its individual or any other capacity may become the owner or
pledgee  of  Certificates  with the  same  rights  it would  have if it were not
Trustee.

     SECTION 8.05. Master Servicer to Pay Trustee's Fees.

     The Master Servicer covenants and agrees to pay to the Trustee from time to
time, and the Trustee shall be entitled to, reasonable compensation (which shall
not be limited by any

                                      -84-
<PAGE>

provision of law in regard to the compensation of a trustee of an express trust)
for all services  rendered by it in the execution of the trusts  hereby  created
and in the exercise and performance of any of the powers and duties hereunder or
of the Trustee. Except as otherwise provided in this Agreement,  the Trustee and
any director,  officer, employee or agent of the Trustee shall be indemnified by
the Trust Fund and held harmless against any claim,  loss,  liability or expense
incurred in connection with any Event of Default,  any breach of this Agreement,
any claim or legal action,  including  any pending or threatened  claim or legal
action relating to the acceptance or  administration  of its trusts hereunder or
the Certificates,  other than any claim, loss,  liability or expense incurred in
connection  with  a  breach  constituting  willful  misfeasance,  bad  faith  or
negligence  of the  Trustee in the  performance  of its duties  hereunder  or by
reason of  reckless  disregard  of its  obligations  and duties  hereunder.  The
provisions of this Section 8.05 shall survive the termination of this Agreement.

     SECTION 8.06. Eligibility Requirements for Trustee.

     The Trustee  hereunder  shall at all times be a  corporation  or a national
banking association  organized and doing business under the laws of any state or
the United States of America or the District of Columbia,  authorized under such
laws to exercise  corporate trust powers,  having a combined capital and surplus
of at least  $50,000,000 and subject to supervision or examination by federal or
state  authority.  In addition,  the Trustee shall at all times be acceptable to
each  Rating  Agency  rating the  Certificates.  If such  corporation  publishes
reports of condition at least annually,  pursuant to law or to the  requirements
of the aforesaid  supervising or examining  authority,  then for the purposes of
this  Section the  combined  capital and  surplus of such  corporation  shall be
deemed to be its  combined  capital  and surplus as set forth in its most recent
report of condition so published. In case at any time the Trustee shall cease to
be eligible in accordance with the provisions of this Section, the Trustee shall
resign  immediately in the manner and with the effect specified in Section 8.07.
The  corporation  or national  banking  association  serving as Trustee may have
normal banking and trust relationships with the Seller and its affiliates or the
Master Servicer and its affiliates;  provided,  however,  that such  corporation
cannot be an affiliate of the Master Servicer other than the Trustee in its role
as successor to the Master Servicer.

     SECTION 8.07. Resignation and Removal of the Trustee.

     The Trustee may at any time resign and be discharged from the trusts hereby
created by giving notice  thereof to the Depositor,  the Master  Servicer and to
all Certificate- holders; provided, that such resignation shall not be effective
until a successor  trustee is appointed  and accepts  appointment  in accordance
with the following  provisions.  Upon receiving such notice of resignation,  the
Master  Servicer  shall  promptly  appoint  a  successor  trustee  who meets the
eligibility  requirements of Section 8.06 by written  instrument,  in duplicate,
which  instrument  shall  be  delivered  to  the  resigning  Trustee  and to the
successor  trustee.  A  copy  of  such  instrument  shall  be  delivered  to the
Certificateholders  and the Master  Servicer by the  Depositor.  If no successor
trustee  shall have been so appointed and have  accepted  appointment  within 60
days after the giving of such notice of resignation,  the resigning  Trustee may
petition any court of competent  jurisdiction for the appointment of a successor
trustee;  provided,  however, that the resigning Trustee shall not resign and be
discharged from the trusts hereby

                                      -85-
<PAGE>

created until such time as the Rating Agency  rating the  Certificates  approves
the successor trustee.

     If at any time the Trustee  shall cease to be eligible in  accordance  with
the  provisions of Section 8.06 and shall fail to resign after  written  request
therefor  by the Master  Servicer,  or if at any time the Trustee  shall  become
incapable of acting, or shall be adjudged  bankrupt or insolvent,  or a receiver
of the Trustee or of its  property  shall be  appointed,  or any public  officer
shall take  charge or control of the  Trustee or of its  property or affairs for
the purpose of rehabilitation,  conservation or liquidation, or if the rating of
the long-term  debt  obligations  of the Trustee is not acceptable to the Rating
Agency in respect of mortgage pass- through  certificates  having a rating equal
to the then current  rating on the  Certificates,  then the Master  Servicer may
remove the Trustee and  appoint a  successor  trustee who meets the  eligibility
requirements  of  Section  8.06  by  written  instrument,  in  duplicate,  which
instrument  shall be  delivered  to the Trustee so removed and to the  successor
trustee. A copy of such instrument shall be delivered to the  Certificateholders
and the Master Servicer by the Depositor.

     The Holders of  Certificates  entitled to at least 51% of the Voting Rights
may at any time remove the  Trustee  and appoint a successor  trustee by written
instrument  or  instruments,  in  triplicate,  signed by such  Holders  or their
attorneys-in-fact  duly authorized,  one complete set of which instruments shall
be delivered to the Master Servicer,  one complete set to the Trustee so removed
and one complete set to the  successor so appointed.  A copy of such  instrument
shall be  delivered  to the  Certificateholders  and the Master  Servicer by the
Depositor.

     Any  resignation  or removal of the Trustee and  appointment of a successor
trustee  pursuant  to any of the  provisions  of this  Section  shall not become
effective until  acceptance of appointment by the successor  trustee as provided
in Section 8.08.

     SECTION 8.08. Successor Trustee.

     Any successor  trustee appointed as provided in Section 8.07 shall execute,
acknowledge and deliver to the Master Servicer and to its predecessor trustee an
instrument accepting such appointment  hereunder,  and thereupon the resignation
or  removal  of the  prede-  cessor  trustee  shall  become  effective  and such
successor  trustee,  without any further act, deed or  conveyance,  shall become
fully  vested  with  all the  rights,  powers,  duties  and  obligations  of its
predecessor  hereunder,  with the like effect as if originally  named as trustee
herein.  The  predecessor  trustee shall  deliver to the  successor  trustee all
Mortgage Files and related  documents and statements  held by it hereunder,  and
the Master Servicer and the  predecessor  trustee shall execute and deliver such
instruments  and do such other  things as may  reasonably  be required  for more
fully and certainly  vesting and  confirming  in the successor  trustee all such
rights, powers, duties and obligations.

     No successor  trustee shall accept  appointment as provided in this Section
unless at the time of such acceptance  such successor  trustee shall be eligible
under the provisions of Section 8.06.

     Upon  acceptance of appointment by a successor  trustee as provided in this
Section, the Master Servicer shall mail notice of the succession of such trustee
hereunder to all Holders

                                      -86-
<PAGE>

of Certificates at their addresses as shown in the Certificate  Register. If the
Master  Servicer  fails to mail such notice within ten days after  acceptance of
appointment  by the successor  trustee,  the successor  trustee shall cause such
notice to be mailed at the expense of the Master Servicer.

     SECTION 8.09. Merger or Consolidation of Trustee.

     Any  corporation  into which the Trustee may be merged or converted or with
which it may be  consolidated  or any  corporation  resulting  from any  merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation succeeding to the business of the Trustee, shall be the successor of
the Trustee  hereunder,  provided such  corporation  shall be eligible under the
provisions of Section 8.06,  without the execution or filing of any paper or any
further act on the part of any of the  parties  hereto,  anything  herein to the
contrary notwithstanding.

     SECTION 8.10. Appointment of Co-Trustee or Separate Trustee.

     Notwithstanding  any other provisions  hereof, at any time, for the purpose
of meeting any legal  requirements of any  jurisdiction in which any part of the
Trust  Fund or  property  securing  the  same may at the  time be  located,  the
Depositor and the Trustee  acting jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee to act as  co-trustee  or  co-trustees,  jointly  with the  Trustee,  or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or  Persons,  in such  capacity,  such title to the Trust
Fund, or any part thereof,  and, subject to the other provisions of this Section
8.10, such powers, duties,  obligations,  rights and trusts as the Depositor and
the Trustee may consider necessary or desirable. If the Depositor shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do, or in case an Event of Default shall have occurred and be  continuing,
the Trustee alone shall have the power to make such  appointment.  No co-trustee
or separate trustee hereunder shall be required to meet the terms of eligibility
as a successor  trustee under Section 8.06 hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.08 hereof.

     In the case of any appointment of a co-trustee or separate trustee pursuant
to this Section 8.10 all rights,  powers,  duties and  obligations  conferred or
imposed upon the Trustee  shall be  conferred  or imposed upon and  exercised or
performed by the Trustee and such separate trustee or co-trustee jointly, except
to the extent that under any law of any jurisdiction in which any particular act
or acts are to be performed (whether as Trustee hereunder or as successor to the
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 Fund or any  portion
thereof in any such  jurisdiction)  shall be  exercised  and per- formed by such
separate trustee or co-trustee at the direction of the 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 Article VIII. Each separate trustee and co-trustee,  upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in

                                      -87-
<PAGE>

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.

     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.



                                      -88-
<PAGE>

                                   ARTICLE IX

                                   TERMINATION

     SECTION 9.01.  Termination  Upon  Repurchase or Liquidation of All Mortgage
                    Loans.

     Subject to Section 9.02, the respective obligations and responsibilities of
the Depositor,  the Master  Servicer and the Trustee  created hereby (other than
the obligations of the Master  Servicer to the Trustee  pursuant to Section 8.05
and of the Master  Servicer to provide  for and the Trustee to make  payments to
Certificateholders  as hereafter set forth) shall  terminate upon payment to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be paid to them hereunder  following the earlier to occur of (i) the
repurchase by the Master Servicer of all Mortgage Loans and each REO Property in
respect thereof  remaining in the Trust Fund at a price equal to (a) 100% of the
unpaid principal balance of each Mortgage Loan (other than one as to which a REO
Property was acquired) on the day of repurchase  together with accrued  interest
on such unpaid  principal  balance at the Net Mortgage  Rate to the first day of
the month in which the proceeds of such repurchase are to be  distributed,  plus
(b) the  appraised  value of any REO  Property  (but not  more  than the  unpaid
principal  balance of the related Mortgage Loan,  together with accrued interest
on that  balance  at the Net  Mortgage  Rate to the  first  day of the  month of
repurchase),  less the good faith estimate of the Master Servicer of liquidation
expenses to be incurred in connection with its disposal thereof,  such appraisal
to be conducted by an appraiser  mutually agreed upon by the Master Servicer and
the Trustee;  and (ii) the final  payment or other  liquidation  (or any Advance
with respect  thereto) of the last Mortgage Loan remaining in the Trust Fund (or
the disposition of all REO Property in respect thereof); provided, however, that
in no event shall the trust created hereby  continue beyond the expiration of 21
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy,  the late  ambassador  of the United  States to the Court of St. James,
living on the date hereof.  In the case of any repurchase by the Master Servicer
pursuant to clause (i), the Master  Servicer  shall  include in such  repurchase
price  the  amount of any  Advances  that  will be reim-  bursed  to the  Master
Servicer  pursuant to Section  3.11(iii) and the Master  Servicer shall exercise
reasonable  efforts to  cooperate  fully  with the  Trustee  in  effecting  such
repurchase and the transfer of the Mortgage Loans and related Mortgage Files and
related records to the Master Servicer.

     The right of the Master  Servicer to repurchase all Mortgage Loans pursuant
to (i) above shall be conditioned upon the aggregate Stated Principal Balance of
such Mortgage  Loans at the time of any such  repurchase  aggregating  an amount
equal  to or less  than 5% of the  aggregate  Stated  Principal  Balance  of the
Mortgage  Loans at the  Cut-off  Date.  If such right is  exercised,  the Master
Servicer upon such repurchase shall provide to the Trustee,  the certifica- tion
required by Section 3.16.

     Notice of any termination,  specifying the Distribution Date upon which the
Certificateholders  may surrender their  Certificates to the Trustee for payment
of the final distri-  bution and  cancellation,  shall be given  promptly by the
Master Servicer by letter to the Trustee and the  Certificateholders  mailed (a)
in the event  such  notice is given in  connection  with the  Master  Servicer's
election to  repurchase,  not  earlier  than the 15th day and not later than the
25th

                                      -89-
<PAGE>

day of the month  next  preceding  the month of such final  distribution  or (b)
otherwise  during  the  month  of  such  final  distribution  on or  before  the
Determination  Date in such month, in each case specifying (i) the  Distribution
Date upon which final payment of the Certificates will be made upon presentation
and surrender of Certificates at the office of the Certificate Registrar therein
designated,  (ii) the amount of any such final payment and (iii) that the Record
Date otherwise applicable to such Distribution Date is not applicable,  payments
being made only upon  presentation  and  surrender  of the  Certificates  at the
office of the Certificate Registrar therein specified.  In the event such notice
is given in connection with the Master  Servicer's  election to repurchase,  the
Master  Servicer  shall  deliver to the Trustee  for deposit in the  Certificate
Account  on  the  Business  Day  immediately  preceding  the  Distribution  Date
specified in such notice an amount equal to the above-described repurchase price
payable  out  of  its  own  funds.   Upon  presentation  and  surrender  of  the
Certificates  by the  Certificateholders,  the Trustee  shall  distribute to the
Certificateholders  (i) the amount otherwise  distributable on such Distribution
Date, if not in connection with the Master Servicer's election to repurchase, or
(ii) if the Master Servicer  elected to so repurchase,  an amount  determined as
follows: with respect to each Class S Certificate,  Class A-1 Certificate, Class
A-2  Certificate,   Class  A-3  Certificate,   Class  P  Certificate,   Class  M
Certificate,   Class  B-1  Certificate,   Class  B-2   Certificate,   Class  B-3
Certificate,  the outstanding  Certificate Principal Balance thereof (or related
Notional   Amount),   plus  one  month's  interest  thereon  at  the  applicable
Pass-Through Rate and any previously unpaid Accrued  Certificate  Interest;  and
with respect to each Class R  Certificate,  the  Percentage  Interest  evidenced
thereby  multiplied  by the  difference,  if any,  between  the above  described
repurchase  price and the  aggregate  amount to be  distributed  to the Class S,
Class  A-1,  Class A-2,  Class A- 3, Class P, Class M, Class B-1,  Class B-2 and
Class B-3  Certificateholders.  Upon certification to the Trustee by a Servicing
Officer,  following such final deposit,  the Trustee shall promptly  release the
Mortgage  Files as directed by the Master  Servicer for the  remaining  Mortgage
Loans,  and the Trustee shall execute all  assignments,  endorsements  and other
instruments  required by the Master  Servicer as being  necessary to  effectuate
such transfer.

     In the event that all of the  Certificateholders  shall not surrender their
Certificates for cancellation  within six months after the time specified in the
above-mentioned  notice, the Trustee shall give a second notice to the remaining
Certificateholders   instructing  such  Certificateholders  to  surrender  their
Certificates for cancellation  and receive the final  distribution  with respect
thereto.  If within six months after the second  notice all of the  Certificates
shall not have  been  surrendered  for  cancellation,  the  Trustee  shall  take
reasonable  steps as  directed  by the  Depositor,  or  appoint an agent to take
reasonable  steps,  to contact the  remaining  Certificate-  holders  concerning
surrender of their  Certificates,  and the cost thereof shall be paid out of the
funds and other assets which remain subject hereto. If, within nine months after
the second notice,  all of the Certificates  shall not have been surrendered for
cancellation,  the Class R Certificateholders shall be entitled to all unclaimed
funds and other assets which remain subject hereto.

     SECTION 9.02. Additional Termination Requirements.

     (a) In the event the Master  Servicer  repurchases  the  Mortgage  Loans as
provided in Section 9.01, the Trust Fund shall be terminated in accordance  with
the following additional  requirements,  unless the Master Servicer,  at its own
expense,  obtains  for the  Trustee an Opinion of Counsel to the effect that the
failure of the Trust Fund to comply with the require-

                                      -90-
<PAGE>

ments of this Section 9.02 will not (i) result in the imposition of taxes on the
net income derived from  "prohibited  transactions" of the Trust Fund as defined
in Section 860F of the Code or (ii) cause the Trust Fund to fail to qualify as a
REMIC  under  the  REMIC  Provisions  at any  time  that  any  Certificates  are
outstanding:

               (i) The Trustee shall establish a 90-day  liquidation  period for
          the Trust Fund and specify the first day of such period in a statement
          attached  to the Trust  Fund's  final Tax Return  pursuant to Treasury
          Regulation  Section  1.860F-1.  The  Trustee  shall  satisfy  all  the
          requirements of a qualified liquidation under Section 860F of the Code
          and any regulations thereunder,  as evidenced by an Opinion of Counsel
          obtained at the expense of the Master Servicer;

               (ii) During such 90-day  liquidation  period,  and at or prior to
          the time of making  of the  final  payment  on the  Certificates,  the
          Trustee shall sell all of the assets of the Trust Fund for cash; and

               (iii) At the  time of the  making  of the  final  payment  on the
          Certificates,  the Trustee shall distribute or credit,  or cause to be
          distributed  or credited,  to the Holders of the Class R  Certificates
          all cash on hand in the Trust Fund (other  than cash  retained to meet
          claims), and the Trust Fund shall terminate at that time.

     (b) By their  acceptance of the Class R  Certificates,  the Holders thereof
hereby agree to authorize the Trustee to specify the 90-day  liquidation  period
for the Trust Fund,  which  authorization  shall be binding  upon all  successor
Class R Certificateholders.


                                      -91-
<PAGE>

                                    ARTICLE X

                                REMIC PROVISIONS

     SECTION 10.01. REMIC Administration.

     (a) The  Trustee  shall make an election to treat the Trust Fund as a REMIC
under the Code and, if necessary, under applicable state law. Such election will
be made on Form 1066 or other appropriate  federal tax or information  return or
any appropriate  state return for the taxable year ending on the last day of the
calendar  year in which the  Certificates  are issued.  For the  purposes of the
REMIC election in respect of the Trust Fund, the Class S Certificates, the Class
A-1 Certificates,  the Class A-2 Certificates,  the Class A-3 Certificates,  the
Class P Certificates,  the Class M Certificates, the Class B-1 Certificates, the
Class B-2 Certificates and the Class B-3 Certificates shall be designated as the
"regular interests" and the Class R Certificates shall be designated as the sole
class of "residual interest" in the Trust Fund. The Trustee shall not permit the
creation  of any  "interests"  in the Trust Fund  (within the meaning of Section
860G of the Code) other than the interests represented by the Certificates.

     (b) The Closing Date is hereby designated as the "Startup Day" of the Trust
Fund within the meaning of Section 860G(a)(9) of the Code.

     (c) The  Trustee  shall  pay out of its own  funds,  without  any  right of
reimbursement,  any and all expenses relating to any tax audit of the Trust Fund
(including,  but not limited to, any professional fees or any  administrative or
judicial  proceedings  with respect  thereto that involved the Internal  Revenue
Service or state tax  authorities),  other than the expense of obtaining any tax
related  Opinion of Counsel not  obtained in  connection  with such an audit and
other than taxes, in either case except as specified herein; provided,  however,
that if such audit  resulted from the  negligence of the Master  Servicer or the
Depositor,  then the Master Servicer or the Depositor, as the case may be, shall
pay such expenses.  The Trustee shall hold a Class R Certificate  representing a
0.01% Percentage Interest of all Class R Certificates and shall be designated as
the tax matters  person of the Trust Fund in the manner  provided under Treasury
Regulations  Section  1.860F-4(d)  and Temporary  Treasury  Regulations  Section
301.6231(a)(7)-1T.  The Trustee, as tax matters person,  shall (i) act on behalf
of the Trust Fund in relation  to any tax matter or  controversy  involving  the
Trust Fund and (ii) represent the Trust Fund in any  administrative  or judicial
proceeding  relating  to an  examination  or  audit by any  governmental  taxing
authority with respect thereto.  To the extent authorized under the Code and the
regulations promulgated thereunder, each Holder of a Class R Certificate, hereby
irrevocably  appoints and authorizes the Trustee to be its  attorney-in-fact for
purposes of signing any Tax Returns  required to be filed on behalf of the Trust
Fund.

     (d) The Trustee shall prepare or cause to be prepared, sign and file all of
the Tax Returns in respect of the Trust Fund created  hereunder,  other than Tax
Returns  required to be filed by the Master  Servicer  pursuant to Section 4.05.
The expenses of preparing  and filing such returns shall be borne by the Trustee
without any right of reimbursement therefor.

     (e) The Trustee shall perform on behalf of the Trust Fund all reporting and
other tax compliance duties that are the  responsibility of the Trust Fund under
the Code, REMIC

                                      -92-
<PAGE>

Provisions or other  compliance  guidance issued by the Internal Revenue Service
or any state or local taxing  authority.  Among its other duties, as required by
the Code, the REMIC  Provisions or other such compliance  guidance,  the Trustee
shall provide (i) to any Transferor of a Class R Certificate such information as
is necessary for the  application of any tax relating to the transfer of a Class
R  Certificate  to any  Person  who  is  not a  Permitted  Transferee,  (ii)  to
Certificateholders  such  information  or reports as are required by the Code or
the REMIC  Provisions  including  reports  relating to interest,  original issue
discount and market  discount or premium (using the Prepayment  Assumption)  and
(iii) to the Internal  Revenue  Service the name,  title,  address and telephone
number of the person who will serve as the  representative of the Trust Fund. In
addition,  the  Depositor  shall provide or cause to be provided to the Trustee,
within ten (10) days after the Closing Date,  all  information  or data that the
Trustee  reasonably  determines  to be  relevant  for  tax  purposes  as to  the
valuations and issue prices of the Certificates,  including, without limitation,
the  price,  yield,  prepayment  assumption  and  projected  cash  flow  of  the
Certificates.

     (f) The  Trustee  shall  take such  action  and shall  cause the Trust Fund
created  hereunder  to take  such  action  as shall be  necessary  to  create or
maintain  the status  thereof  as a REMIC  under the REMIC  Provisions  (and the
Master Servicer shall assist it, to the extent reasonably  requested by it). The
Trustee  shall not take any  action,  cause the Trust Fund to take any action or
fail to take (or fail to cause to be taken)  any  action  that,  under the REMIC
Provisions,  if taken or not taken,  as the case may be,  could (i) endanger the
status of the Trust Fund as a REMIC or (ii)  result in the  imposition  of a tax
upon  the  Trust  Fund  (including  but not  limited  to the  tax on  prohibited
transactions  as  defined  in  Section  860F(a)(2)  of the  Code  and the tax on
contributions  to a REMIC set forth in Section 860G(d) of the Code) (either such
event,  an "Adverse  REMIC  Event")  unless the  Trustee  received an Opinion of
Counsel (at the expense of the party seeking to take such action but in no event
shall such  Opinion of Counsel be an expense of the  Trustee) to the effect that
the  contemplated  action  will not,  with  respect  to the Trust  Fund  created
hereunder,  endanger such status or result in the  imposition of such a tax. The
Master  Servicer  shall  not take or fail to take  any  action  (whether  or not
authorized  hereunder) as to which the Trustee has advised it in writing that it
has received an Opinion of Counsel  (which such Opinion of Counsel  shall not be
an expense of the Trustee) to the effect that an Adverse REMIC Event could occur
with  respect to such  action.  In  addition,  prior to taking  any action  with
respect to the Trust Fund or its  assets,  or causing the Trust Fund to take any
action which is not expressly  permitted under the terms of this Agreement,  the
Master Servicer will consult with the Trustee or its designee,  in writing, with
respect to whether such action could cause an Adverse  REMIC Event to occur with
respect  to the Trust  Fund,  and the  Master  Servicer  shall not take any such
action or cause the Trust Fund to take any such  action as to which the  Trustee
has advised it in writing that an Adverse  REMIC Event could occur.  The Trustee
may consult with counsel to make such written advice, and the cost of same shall
be borne by the party seeking to take the action not permitted by this Agreement
(but in no event shall such cost be an expense of the Trustee).  At all times as
may be required by the Code, the Trustee will ensure that  substantially  all of
the assets of the Trust Fund will consist of "qualified mortgages" as defined in
Section 860G(a)(3) of the Code and "permitted investments" as defined in Section
860G(a)(5) of the Code.

     (g) In the event that any tax is imposed on  "prohibited  transactions"  of
the Trust Fund created  hereunder as defined in Section  860F(a)(2) of the Code,
on "net income from

                                      -93-
<PAGE>

foreclosure  property"  of the Trust Fund as  defined in Section  860G(c) of the
Code,  on any  contributions  to the Trust Fund after the Startup  Day  therefor
pursuant to Section 860G(d) of the Code, or any other tax is imposed by the Code
or any  applicable  provisions  of state or local  tax  laws,  such tax shall be
charged (i) to the Trustee pursuant to Section 10.03 hereof,  if such tax arises
out of or results from a breach by the Trustee of any of its  obligations  under
this Article X, (ii) to the Master Servicer pursuant to Section 10.03 hereof, if
such tax arises out of or results from a breach by the Master Servicer of any of
its obligations  under Article III or this Article X, or otherwise (iii) against
amounts on deposit in the  Certificate  Account and shall be paid by  withdrawal
therefrom.

     (h) On or before April 15 of each calendar year, commencing April 15, 1996,
the  Trustee  shall  deliver to the Master  Servicer  and each  Rating  Agency a
Certificate  from a  Responsible  Officer of the Trustee  stating the  Trustee's
compliance with this Article X.

     (i) The Master  Servicer  and the Trustee  shall,  for  federal  income tax
purposes,  maintain  books and  records  with  respect  to the  Trust  Fund on a
calendar year and on an accrual basis.

     (j) Following  the Startup Day  therefor,  the Trustee shall not accept any
contributions  of assets to the Trust  Fund  unless it shall  have  received  an
Opinion of Counsel (which such Opinion of Counsel shall not be an expense of the
Trustee) to the effect that the  inclusion of such assets in the Trust Fund will
not  cause  the Trust  Fund to fail to  qualify  as a REMIC at any time that any
Certificates  are  outstanding  or  subject  the Trust Fund to any tax under the
REMIC Provisions or other applicable provisions of federal,  state and local law
or ordinances.

     (k)  Neither  the  Trustee  nor the Master  Servicer  shall  enter into any
arrangement by which the Trust Fund will receive a fee or other compensation for
services  nor permit  either such REMIC to receive any income from assets  other
than  "qualified  mortgages"  as defined in  Section  860G(a)(3)  of the Code or
"permitted investments" as defined in Section 860G(a)(5) of the Code.

     (l) Solely for purposes of satisfying  Section  1.860G-1(a)(4)(iii)  of the
Treasury  Regulations,   the  "latest  possible  maturity  date"  by  which  the
Certificate  Principal  Balances of each Class of  Certificates  representing  a
regular  interest in the Trust Fund would be reduced to zero is the Distribution
Date in November, 2025, which is the Distribution Date immediately following the
latest scheduled maturity of any Mortgage Loan.

     SECTION 10.02. Prohibited Transactions and Activities.

     Neither the  Depositor,  the Master  Servicer  nor the Trustee  shall sell,
dispose of or  substitute  for any of the Mortgage  Loans,  except in connection
with (i) the  foreclosure of a Mortgage Loan,  including but not limited to, the
acquisition  or  sale  of a  Mortgaged  Property  acquired  by  deed  in lieu of
foreclosure, (ii) the bankruptcy of the Trust Fund, (iii) the termination of the
Trust  Fund  pursuant  to  Article IX of this  Agreement  or (iv) a purchase  of
Mortgage Loans pursuant to Article II or III of this Agreement,  nor acquire any
assets  for the  Trust  Fund,  nor sell or  dispose  of any  investments  in the
Custodial Account, the Excess

                                      -94-
<PAGE>

Proceeds   Account  or  the  Certificate   Account  for  gain,  nor  accept  any
contributions to the Trust Fund after the Closing Date unless it has received an
Opinion of  Counsel  (at the  expense  of the party  seeking to cause such sale,
disposition,  substitution  or acquisition but in no event shall such Opinion of
Counsel be an expense of the Trustee) that such sale, disposition,  substitution
or acquisition  will not (a) affect  adversely the status of the Trust Fund as a
REMIC  or (b)  cause  the  Trust  Fund  to be  subject  to a tax on  "prohibited
transactions" or "contributions" pursuant to the REMIC Provisions.

     SECTION 10.03. Master Servicer and Trustee Indemnification.

     (a) The Trustee  agrees to indemnify the Trust Fund,  the Depositor and the
Master  Servicer  for any taxes and costs  including,  without  limitation,  any
reasonable  attorneys'  fees  imposed  on or  incurred  by the Trust  Fund,  the
Depositor  or the  Master  Servicer,  as a result of a breach  of the  Trustee's
covenants set forth in this Article X.

     (b) The Master  Servicer  agrees to indemnify the Trust Fund, the Depositor
and the  Trustee for any taxes and costs  (including,  without  limitation,  any
reasonable  attorneys'  fees)  imposed on or  incurred  by the Trust  Fund,  the
Depositor  or the  Trustee,  as a result  of a breach of the  Master  Servicer's
covenants  set  forth  in this  Article  X or in  Article  III with  respect  to
compliance  with  the  REMIC  Provisions,   including  without  limitation,  any
penalties  arising from the Trustee's  execution of Tax Returns  prepared by the
Master Servicer that contain errors or omissions.

                                      -95-
<PAGE>


                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

     SECTION 11.01. Amendment.

     This  Agreement  may be  amended  from time to time by the  Depositor,  the
Master   Servicer   and  the   Trustee   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein  which  may be  defective  or incon-  sistent  with any other
provisions  herein,  (iii) to amend this Agreement in any respect subject to the
provisions  below,  or (iv) if  such  amendment,  as  evidenced by an Opinion of
Counsel  (provided by the Person  requesting  such  amendment)  delivered to the
Trustee, is reasonably  necessary to comply with any requirements imposed by the
Code  or  any  successor  or  amendatory  statute  or  any  temporary  or  final
regulation,   revenue  ruling,  revenue  procedure  or  other  written  official
announcement  or  interpretation  relating  to  federal  income  tax laws or any
proposed such action which, if made effective,  would apply retroactively to the
Trust Fund at least from the  effective  date of such  amendment;  provided that
such  action  (except  any  amendment  described  in (iv)  above)  shall not, as
evidenced  by an Opinion  of Counsel  (provided  by the Person  requesting  such
amendment)  delivered to the Trustee,  adversely  affect in any material respect
the interests of any Certificateholder  (other than Certificateholders who shall
consent to such amendment).

     This Agreement may also be amended from time to time by the Depositor,  the
Master  Servicer and the Trustee with the consent of the Holders of Certificates
entitled to at least  66-2/3% of the Voting Rights for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
this  Agreement  or of  modifying  in any manner  the  rights of the  Holders of
Certificates;  provided, however, that no such amendment shall (i) reduce in any
manner the amount of, or delay the timing  of,  payments  received  on  Mortgage
Loans  which are  required  to be  distributed  on any  Certificate  without the
consent of the Holder of such Certificate, (ii) adversely affect in any material
respect the  interests of the Holders of any Class of  Certificates  in a manner
other  than  as  described  in  (i),  without  the  consent  of the  Holders  of
Certificates  of such Class  evidencing at least 66-2/3% of the Voting Rights of
such Class, or (iii) reduce the aforesaid percentage of Certificates the Holders
of which are required to consent to any such  amendment,  without the consent of
the Holders of all Certif- icates then  outstanding.  Notwithstanding  any other
provision  of this  Agreement,  for  purposes  of the giving or  withholding  of
consents pursuant to this Section 11.01,  Certificates registered in the name of
the Seller or the Master Servicer or any affiliate  thereof shall be entitled to
Voting  Rights with respect to matters  described in (i), (ii) and (iii) of this
paragraph.

     Notwithstanding any contrary provision of this Agreement, the Trustee shall
not  consent  to any  amendment  to this  Agreement  unless it shall  have first
received  an  Opinion  of  Counsel  (provided  by  the  Person  requesting  such
amendment) to the effect that such  amendment  will not result in the imposition
of any tax on the Trust Fund pursuant to the REMIC Provisions or cause the Trust
Fund to fail to qualify as a REMIC at any time that any of the  Certificates are
outstanding.


                                      -96-
<PAGE>

     Promptly  after the  execution  of any such  amendment  the  Trustee  shall
furnish a statement describing the amendment to each Certificateholder.

     It shall not be necessary for the consent of Certificateholders  under this
Section 11.01 to approve the particular form of any proposed  amendment,  but it
shall be sufficient if such consent  shall  approve the substance  thereof.  The
manner of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe.

     Prior to executing  any  amendment  pursuant to this  Section,  the Trustee
shall be  entitled  to receive an  Opinion  of Counsel  (provided  by the Person
requesting  such  amendment) to the effect that such  amendment is authorized or
permitted  by this  Agreement.  The  cost of an  Opinion  of  Counsel  delivered
pursuant to this Section 11.01 shall be an expense of the party  requesting such
amendment, but in any case shall not be an expense of the Trustee.

     The Trustee may,  but shall not be  obligated  to enter into any  amendment
pursuant to this Section that affects its rights,  duties and  immunities  under
this Agreement or otherwise.

     SECTION 11.02. Recordation of Agreement; Counterparts.

     To the extent  permitted by applicable  law,  this  Agreement is subject to
recordation in all appropriate  public offices for real property  records in all
the  counties  or other  comparable  jurisdictions  in  which  any or all of the
properties  subject to the Mortgages are situated,  and in any other appropriate
public  recording  office or elsewhere,  such  recordation to be effected by the
Master Servicer and at the expense of the Depositor on direction by the Trustee,
but only upon direction  accompanied by an Opinion of Counsel to the effect that
such  recordation  materially  and  beneficially  affects the  interests  of the
Certificateholders.

     For the purpose of facilitating the recordation of this Agreement as herein
provided and for other purposes,  this Agreement may be executed  simultaneously
in any number of counterparts,  each of which counterparts shall be deemed to be
an  original,  and  such  counterparts  shall  constitute  but one and the  same
instrument.

     SECTION 11.03. Limitation on Rights of Certificateholders.

     The death or  incapacity  of any  Certificateholder  shall not  operate  to
terminate this Agreement or the Trust Fund, nor entitle such Certificateholder's
legal  representatives  or heirs to claim an accounting or to take any action or
proceeding  in any court for a partition  or winding up of the Trust  Fund,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

     No  Certificateholder  shall have any right to vote  (except  as  expressly
provided  for  herein) or in any manner  otherwise  control  the  operation  and
management  of the Trust Fund, or the  obligations  of the parties  hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any liability

                                      -97-
<PAGE>

to any  third  party  by  reason  of any  action  taken by the  parties  to this
Agreement pursuant to any provision hereof.

     No  Certificateholder  shall have any right by virtue of any  provision  of
this  Agreement to institute any suit,  action or proceeding in equity or at law
upon or under or with respect to this Agreement,  unless such Holder  previously
shall have given to the Trustee a notice of an Event of Default, or of a default
by the Seller or the Trustee in the performance of any obligation hereunder, and
of the  continuance  thereof,  as  hereinbefore  provided,  and unless  also the
Holders of Certificates entitled to at least 25% of the Voting Rights shall have
made  written  request  upon the  Trustee  to  institute  such  action,  suit or
proceeding  in its own name as Trustee  hereunder  and shall have offered to the
Trustee such reasonable indemnity as it may require against the costs,  expenses
and liabilities to be incurred therein or thereby,  and the Trustee, for 60 days
after its receipt of such  notice,  request and offer of  indemnity,  shall have
neglected or refused to institute  any such action,  suit or  proceeding.  It is
understood and intended, and expressly covenanted by each Certificateholder with
every other  Certificateholder  and the Trustee,  that no one or more Holders of
Certificates  shall  have any  right in any  manner  whatever  by  virtue of any
provision of this  Agreement to affect,  disturb or prejudice  the rights of the
Holders  of any  other of such  Certificates,  or to  obtain  or seek to  obtain
priority over or  preference  to any other such Holder,  or to enforce any right
under this  Agreement,  except in the manner herein  provided and for the equal,
ratable and common  benefit of all  Certificateholders.  For the  protection and
enforcement of the provisions of this Section, each and every  Certificateholder
and the Trustee  shall be entitled to such relief as can be given  either at law
or in equity.

     SECTION 11.04. Governing Law.

     This Agreement and the  Certificates  shall be construed in accordance with
the laws of the State of New York and the  obligations,  rights and  remedies of
the parties hereunder shall be determined in accordance with such laws.

     SECTION 11.05. Notices.

     All demands,  notices and direction hereunder shall be in writing and shall
be  deemed  effective  upon  receipt  when  delivered  to (a) in the case of the
Depositor,  140 Broadway,  39th Floor, New York, New York 10005,  Attention:  N.
Dante  LaRocca,  or such other  address as may  hereafter  be  furnished  to the
Trustee and the Master Servicer in writing by the Depositor,  (b) in the case of
the  Trustee,  Four  Albany  Street,  New  York,  New  York  10006,   Attention:
DLJ/Quality  Series  1995-Q8 or such other address as may hereafter be furnished
to the Master  Servicer and the Depositor in writing by the Trustee,  (c) in the
case of the Master Servicer,  Temple-Inland  Mortgage  Corporation,  1300 Mo-Pac
Expressway,  Austin,  Texas 78746,  Attention:  Contract Manager,  or such other
address as may  hereafter  be  furnished to  the  Depositor  and the  Trustee in
writing and (d) in the case of the Seller,  Quality Mortgage  USA,  Inc.,  16800
Aston Street,  Irvine,  California 92714,  Attention:  President,  or such other
address as may  hereafter be furnished to the Trustee,  the Master  Servicer and
the  Depositor  in writing.  Any notice  required or permitted to be mailed to a
Certificateholder  shall be given by first class mail,  postage prepaid,  at the
address  of such  Holder as shown in the  Certificate  Register.  Any  notice so
mailed within the time prescribed

                                      -98-
<PAGE>

in this  Agreement  shall be  conclusively  presumed  to have been  duly  given,
whether or not the Certificateholder receives such notice.

     SECTION 11.06. Severability of Provisions.

     If any one or more of the  covenants,  agreements,  provisions  or terms of
this  Agreement  shall be for any  reason  whatsoever  held  invalid,  then such
covenants,  agreements,  provisions or terms shall be deemed  severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no way affect the validity or  enforceability of the other provisions of this
Agreement or of the Certificates or the rights of the Holders thereof.

     SECTION 11.07. Successors and Assigns; Third Party Beneficiary.

     The  provisions  of this  Agreement  shall be binding upon and inure to the
benefit of the respective  successors and assigns of the parties hereto, and all
such   provisions   shall   inure  to  the   benefit  of  the  Trustee  and  the
Certificateholders.  The parties  hereto  agree that the Seller is the  intended
third party  beneficiary  of Sections 3.07,  3.10 and 3.22 hereof,  and that the
Seller may enforce  such  provisions  to the same extent as if the Seller were a
party to this Agreement.

     SECTION 11.08. Article and Section Headings.

     The article and section  headings  herein are for  convenience of reference
only, and shall not limit or otherwise affect the meaning hereof.

     SECTION 11.09. Notice to Rating Agencies and Certificateholder.

     The Trustee shall use its best efforts to promptly  provide  notice to each
Rating  Agency  referred to below with respect to each of the following of which
it has actual knowledge:

     1. Any material change or amendment to this Agreement;

     2. The occurrence of any Event of Default that has not been cured;

     3. The resignation or termination of the Master Servicer or the Trustee;

     4. The repurchase of Mortgage Loans pursuant to Section 2.03;

     5. The final payment to Certificateholders; and

     6. Any change in the location of the Custodial Account, the Excess Proceeds
Account or the Certificate Account.

     In  addition,  the Trustee  shall  promptly  furnish to each Rating  Agency
copies of the following:

     1. Each report to Certificateholders described in Section 4.02; and

                                      -99-
<PAGE>


     2. Each annual independent public  accountants'  servicing report described
in Section 3.20.

     Any such  notice  pursuant  to this  Section  11.09 shall be in writing and
shall be deemed to have been duly  given if  personally  delivered  or mailed by
first class mail, postage prepaid,  or by express delivery service to (i) in the
case of Moody's Investors  Service,  Inc., 99 Church Street,  New York, New York
10007,  Attention:  Residential  Pass-Through Monitoring and (ii) in the case of
Duff & Phelps  Credit  Rating  Co., 55 E. Monroe  Street,  35th Floor,  Chicago,
Illinois 60603, Attention: MBS Monitoring,  or, in each case, such other address
as such Rating Agency may designate in writing to the parties thereto.

                                      -100-
<PAGE>

     IN WITNESS WHEREOF, the Depositor, the Master Servicer and the Trustee have
caused their names to be signed hereto by their  respective  officers  thereunto
duly authorized all as of the day and year first above written.

                                              DLJ MORTGAGE ACCEPTANCE CORP.,
                                                      Depositor


                                              By: N. Dante LaRocca
                                                  Senior Vice President



                                              TEMPLE-INLAND MORTGAGE CORPORATION
                                                      Master Servicer



                                              By: Joe H. Farr
                                                  Executive Vice President,
                                                  Chief Financial Officer and
                                                   Treasurer



                                              BANKERS TRUST COMPANY,
                                                      Trustee



                                              By: Michello Lambott
                                                  Assistant Vice President





<PAGE>

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


     On the 21st day of  November,  1995  before me, a notary  public in and for
said  State,   personally  appeared   N. Dante LaRocca, known  to  me  to  be  a
Senior Vice  President  of DLJ Mortgage  Acceptance  Corp., a  corporation  that
executed  the  within  instrument,  and also known to me to be  the  person  who
executed  it on behalf of said  corporation,  and  acknowledged  to me that such
corporation executed the within instrument.

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



                                              JOSEPH B. BUONANNO
                                              Notary Public, State of New York
                                              No. 02-BU5017342
                                              Qualified in Nassau County
                                              Commission Expires Aug. 30, 1997

[Notarial Seal]




<PAGE>



STATE OF TEXAS         )
                       )  ss.:
COUNTY OF TRAVIS       )


          On the 21st day of  November,  1995 before me, a notary  public in and
for said State, personally appeared Joe H. Farr, known to me to be the Executive
Vice President,  Chief Financial Officer and Treasurer of Temple-Inland Mortgage
Corporation,  and also  known to me to be the  person  who  executed  the within
instrument as a duly  authorized  officer of said  corporation on behalf of said
corporation,  and acknowledged to me that such  corporation  executed the within
instrument.

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



                                              Nettie A. Webb
                                              Notary Public
                                              State of Texas
                                              My Comm. Exp. 10-17-98


[Notarial Seal]



<PAGE>

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


          On the 21st day of November,  1995,  before me, a notary public in and
for said  State,  personally  appeared  Michelle  Lambott,  known to me to be an
Assistant Vice President of Bankers Trust Company, a  corporation  that executed
the within instrument,  and also known to me to be the person who executed it on
behalf of said   corporatiion,  and  acknowledged  to me that  such  corporation
executed the within instrument.

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



                                              JOSEPH B. BUONANNO
                                              Notary Public, State of New York
                                              No. 02-BU5017342
                                              Qualified in Nassau County
                                              Commission Expires Aug. 30, 1997
                                            
[Notarial Seal]


<PAGE>

<PAGE>

                                    EXHIBIT A

                           Form of Senior Certificate

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY, IN SECTIONS 860G ND 860D OF THE INTERNAL REVENUE CODE OF
1986 (THE "CODE"))  CREATED BY THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN (THE "AGREEMENT").

[THIS  CLASS P  CERTIFICATE  HAS NOT BEEN  REGISTERED  OR  QUALIFIED  UNDER  THE
SECURITIES  ACT OF 1933, AS AMENDED,  OR THE SECURITIES  LAWS OF ANY STATE.  ANY
RESALE,   TRANSFER  OR  OTHER  DISPOSITION  OF  THIS  CERTIFICATE  WITHOUT  SUCH
REGISTRATION OR QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION  WHICH DOES NOT
REQUIRE SUCH  REGISTRATION OR QUALIFICATION  AND WHICH IS IN ACCORDANCE WITH THE
PROVISIONS OF SECTION 5.02 OF THE AGREEMENT.]

[THE FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  ASSUMING  THAT THE  MORTGAGE  LOANS  PREPAY AT AN ASSUMED  RATE OF
PREPAYMENT  USED  SOLELY  FOR THE  PURPOSES  OF  APPLYING  THE OID  RULES TO THE
CERTIFICATES  EQUAL  TO A  CONSTANT  PREPAYMENT  RATE  OF  18%  PER  ANNUM  (THE
"PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE  HAS BEEN ISSUED WITH NO MORE THAN
$[8,922]  [400] OF OID PER  [$100,000]  [$1,000]  OF INITIAL  [NOTIONAL  AMOUNT]
[CERTIFICATE  PRINCIPAL BALANCE],  THE YIELD TO MATURITY IS [20.03] [13.70]% AND
THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL  PERIOD IS NO MORE THAN
$[25.67]   [1.14]  PER  [$100,000]   [$1,000]  OF  INITIAL   [NOTIONAL   AMOUNT]
[CERTIFICATE   PRINCIPAL   BALANCE]   COMPUTED   USING  THE  EXACT  METHOD.   NO
REPRESENTATION  IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON
THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.]



<PAGE>


                                       -2-

         

Series 1995-Q8                     Aggregate     Initial    [Notional    Amount]
                                   [Certificate  Principal Balance] of the Class
                                   [S][P][A-1][A-2][A-3]           Certificates:
                                   _________________

Class [S][P][A-1]                  Initial   [Notional   Amount]    [Certificate
[A-2][A-3]                         Principal   Balance]  of  this   Certificate:
                                   $_________________

[Variable][Fixed]                  [Initial]          Pass-Through         Rate:
[Pass-Through Rate]                _________________


Date of Pooling and Servicing      Percentage Interest Evidenced
Agreement and Cut-off Date:        by this Certificate:  _________%
November 1, 1995

First Distribution Date:           Issue Date:
December 26, 1995                  November 21, 1995

Master Servicer:                   Trustee:
Temple-Inland Mortgage             Bankers Trust Company
 Corporation

No. ___                            CUSIP: ___________________


                        MORTGAGE PASS-THROUGH CERTIFICATE
                   SERIES 1995-Q8, CLASS [S][P][A-1][A-2][A-3]

           evidencing a beneficial ownership interest in a trust fund
           consisting primarily of a pool of fixed and adjustable rate
           residential first mortgage loans sold by

                          DLJ MORTGAGE ACCEPTANCE CORP.

          This certifies that  ____________________  is the registered  owner of
the Percentage  Interest  specified above in that certain  beneficial  ownership
interest evidenced by all of the Class [S][P][A-1][A-2][A-3] Certificates in the
Trust  Fund (as  defined  herein)  established  under a  Pooling  and  Servicing
Agreement,  dated as  specified  above  (the  "Agreement"),  among DLJ  Mortgage
Acceptance Corp.  (hereinafter  called the "Depositor",  which term includes any
successor entity under the Agreement),  Temple-Inland  Mortgage Corporation (the
"Master  Servicer")  and Bankers  Trust  Company (the  "Trustee"),  a summary of
certain  of the  pertinent  provisions  of which  is set  forth  hereafter.  The
Percentage  Interest  evidenced hereby is equal to the initial [Notional Amount]
[Certificate  Principal  Balance] of this  Certificate  divided by the aggregate
initial [Notional Amount]  [Certificate  Principal  Balance] of all of the Class
[S][P][A- 1][A-2][A-3]  Certificates as specified above. The Certificates of the
Series  specified  above  (collectively,  the  "Certificates")  evidence  in the
aggregate  the entire  beneficial  ownership  interest in a  segregated  pool of
assets  created  pursuant  to the  Agreement  comprised  of  conventional  oneto
four-family  residential  first lien mortgage loans (the "Mortgage  Loans"),  or
interests therein,


<PAGE>


                                       -3-

and certain other assets as described  herein. To the extent not defined herein,
the capitalized  terms used herein have the meanings  assigned in the Agreement.
This  Certificate  is issued under and is subject to the terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

          The Trustee shall  distribute or cause to be  distributed  on the 25th
day of each month or, if such 25th day is not a Business  Day,  the Business Day
immediately  following  (each, a "Distribution  Date"),  commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"),  from
the  Available  Distribution  Amount  an  amount  equal  to the  product  of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed to the Holders of Class  [S][P][A-1][A-2][A-3]  Certificates on such
Distribution Date pursuant to the Agreement. [The Notional Amount of the Class S
Certificates as of any date of determination will be determined  pursuant to the
Agreement.  The Class S  Certificates  have no Certificate  Principal  Balance.]
Reference is hereby made to the further  provisions of this  Certificate and the
Agreement set forth herein, which further provisions shall for all purposes have
the same effect as though fully set forth at this place.

          All  distributions  will be made or caused  to be made by the  Trustee
either (i) by check  mailed to the address of the Person  entitled  thereto,  as
such name and address  shall appear on the  Certificate  Register or (ii) at the
request of the Person entitled thereto if such Person shall have so notified the
Trustee in writing by 5 Business  Days prior to the  applicable  Record Date and
such  Certificateholder  is the registered  holder of Certificates the aggregate
Initial Certificate  Principal Balance of which is not less than $2,500,000 (or,
with  respect  to the  Class S  Certificates,  is the  registered  holder  of an
aggregate  initial  Notional  Amount  of  not  less  than  $10,000,000  of  such
Certificates), in immediately available funds by wire transfer to the account of
such  Person.   Notwithstanding  the  above,  the  final  distribution  on  this
Certificate will be made after due notice by the Master Servicer of the pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate at the office of the Trustee.  [The  Certificate  Principal  Balance
hereof will be reduced to the extent of distributions allocable to principal and
the principal portions of any Realized Losses allocable hereto.]

          This  Certificate is one of a duly authorized issue of Certificates of
the series and class  specified  on the face  hereof.  The  Certificates  in the
aggregate  represent  the  entire  beneficial  ownership  interest  in:  (i) the
Mortgage Loans (exclusive of payments of principal and interest due on or before
the  Cut-off  Date) as from time to time are  subject to the  Agreement  and all
payments under and proceeds of the Mortgage  Loans,  together with all documents
included in the related Mortgage File; (ii) such funds or assets as from time to
time are deposited in the Custodial Account,  the Excess Proceeds Account or the
Certificate Account;  (iii) any REO Property;  (iv) the Primary Hazard Insurance
Policies,  if any, and all other insurance policies with respect to the Mortgage
Loans  required  to be  maintained  pursuant  to  the  Agreement;  and  (v)  the
Depositor's  interest in respect of the  representations  and warranties made by
the Seller in each Mortgage Loan  Purchase  Agreement and the Seller's  Warranty
Certificate  (all of the foregoing  being  hereinafter  collectively  called the
"Trust Fund").



<PAGE>


                                       -4-

          The Certificates do not represent an obligation of, or an interest in,
the Depositor,  the Master Servicer, the Trustee or any Sub-Servicer and are not
insured or guaranteed by any governmental  agency or  instrumentality  or by any
other  person or entity.  The  Certificates  are  limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement, withdrawals from the Custodial Account or the Certificate Account may
be made by the  Master  Servicer  from  time to time  for  purposes  other  than
distributions to  Certificateholders,  such purposes including  reimbursement to
the Master Servicer of advances made, or certain  expenses  incurred,  by it, by
the Depositor, by the Trustee or by any Sub-Servicer.

          The Agreement permits,  with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Depositor,   the  Master  Servicer  and  the  Trustee  and  the  rights  of  the
Certificateholders  under the Agreement at any time by the Depositor, the Master
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled  to at least  66-2/3% of the  Voting  Rights.  Any such  consent by the
Holder of this  Certificate  shall be conclusive  and binding on such Holder and
upon all future Holders of this  Certificate and of any Certificate  issued upon
the  transfer  hereof or in exchange  herefor or in lieu  hereof  whether or not
notation  of such  consent is made upon this  Certificate.  The  Agreement  also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

          As  provided  in the  Agreement  and  subject to  certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the Corporate  Trust Office,  duly endorsed by, or accompanied by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Trustee duly executed by, the Holder hereof or such Holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of the same Class in  authorized  denominations  evidencing  the same  aggregate
initial [Notional Amount] [Certificate  Principal Balance] will be issued to the
designated transferee or transferees.

          [No  transfer  of any Class P  Certificate  shall be made  unless that
transfer  is made  pursuant to an  effective  registration  statement  under the
Securities Act of 1933, as amended (the "1933 Act"), and effective  registration
or  qualification  under  applicable  state  securities  laws,  or is  made in a
transaction which does not require such  registration or  qualification.  In the
event that a transfer is to be made without such  registration or qualification,
(a) the Trustee and the  Depositor  shall  require the  transferee to execute an
investment  letter in  substantially  the form attached as either Exhibit G-1 or
Exhibit H, as applicable, to the Agreement, which investment letter shall not be
an expense of the Depositor,  the Master  Servicer or the Trustee and (b) in the
event that such a transfer  is not being  made  pursuant  to Rule 144A under the
1933 Act, the  Depositor may direct the Trustee to require an Opinion of Counsel
satisfactory  to the  Depositor  and the Trustee that such  transfer may be made
without such registration or  qualification,  which Opinion of Counsel shall not
be an expense of the Depositor, the Trustee or the Master Servicer.  Neither the
Depositor  nor the  Trustee is  obligated  to  register  or  qualify  any of the
Certificates  under  the 1933  Act or any  other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificates without registration or qualification.  Any such  Certificateholder
desiring to effect such transfer shall, and does hereby agree to,


<PAGE>


                                       -5-

indemnify  the  Depositor,  the  Trustee  and the Master  Servicer  against  any
liability  that may  result if the  transfer  is not so exempt or is not made in
accordance with such federal and state laws.]

          The Certificates  are issuable in fully registered form only,  without
coupons,  and in  denominations  specified in the Agreement.  As provided in the
Agreement and subject to certain limitations therein set forth, the Certificates
are   exchangeable  for  new  Certificates  of  the  same  Class  in  authorized
denominations   evidencing  the  same  aggregate   initial   [Notional   Amount]
[Certificate  Principal  Balance],  as requested by the Holder  surrendering the
same.

          No service charge will be made for any such  registration  of transfer
or exchange,  but the Trustee may require  payment of a sum  sufficient to cover
any tax or other governmental  charge that may be imposed in connection with any
transfer or exchange of Certificates.

          The  Depositor,  the Master  Servicer and the Trustee and any agent of
the Depositor,  the Master Servicer or the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither the Depositor, the Master Servicer, the Trustee nor any such agent shall
be affected by notice to the contrary.

          The  obligations  created by the  Agreement and the Trust Fund created
thereby shall  terminate upon payment to the  Certificateholders  of all amounts
held by or on behalf of the Trustee and required to be paid to them  pursuant to
the Agreement  following the earlier of (i) the purchase by the Master  Servicer
of all  Mortgage  Loans and each REO  Property in respect  thereof,  or (ii) the
final payment on, or other liquidation (or any advance with respect thereto) of,
the last Mortgage Loan  remaining in the Trust Fund (or the  disposition  of all
REO Property in respect thereof).  The Agreement permits,  but does not require,
the Master  Servicer to purchase from the Trust Fund all Mortgage  Loans and all
property  acquired  in respect of any  Mortgage  Loan at a price  determined  as
provided in the  Agreement.  The  exercise of the Master  Servicer's  right will
effect early retirement of the Certificates;  however, such right to purchase is
subject to the aggregate Stated  Principal  Balance of the Mortgage Loans at the
time  of  purchase  being  less  than or  equal  to 5% of the  aggregate  Stated
Principal Balance of the Mortgage Loans at the Cut-off Date.



<PAGE>


                                       -6-

          Unless the certificate of  authentication  hereon has been executed by
the Trustee, by manual signature,  this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

          The recitals  contained herein shall be taken as the statements of the
Depositor or the Master Servicer, as the case may be.



<PAGE>



          IN WITNESS  WHEREOF,  the Trustee in its capacity as trustee under the
Agreement has caused this Certificate to be duly executed.

Dated:                             BANKERS TRUST COMPANY,
                                        as Trustee

                                   By:__________________________________________
                                          Authorized Officer









                          CERTIFICATE OF AUTHENTICATION


          This is one of the Class  [S][P][A-1][A-2][A-3]  Certificates referred
to in the within-mentioned Agreement.

                                   BANKERS TRUST COMPANY,
                                        as Trustee



                                   By:__________________________________________
                                          Authorized Officer



<PAGE>



                                   ASSIGNMENT

          FOR VALUE  RECEIVED the  undersigned  hereby  sell(s),  assign(s)  and
________________________________________________________________________________
________________________________________________________________________________
transfer(s) unto Social Security or other identifying number of assignee:

(Please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  interest  evidenced by the within  Class  [S][P][A-1][A-2][A-3]
Certificate and hereby  authorizes the registration of transfer of such interest
to the above-named assignee on the Certificate Register.

          I  (we)   further   direct   the   Trustee   to  issue  a  new   Class
[S][P][A-1][A-2][A-3]   Certificate   of  a  like  initial   [Notional   Amount]
[Certificate  Principal  Balance] to the  above-named  assignee and deliver such
Certificate to the following address:
________________________________________________________________________________
________________________________________________________________________________

Dated:

                                    _______________________________________
                                    Signature by or on behalf of assignor


                                    _______________________________________
                                    Signature Guaranteed

NOTICE:  The  signature  to this  assignment  must  correspond  with the name as
written  upon the face of the within  instrument  in every  particular,  without
alteration or  enlargement or any change  whatever,  and must be guaranteed by a
commercial bank or trust company on the  continental  United States or by a firm
or corporation having membership in any national  securities  exchange or in the
National Association of Securities Dealers, Inc.

                            DISTRIBUTION INSTRUCTIONS


          The   assignee   should   include  the   following   for  purposes  of
distribution:

          Distributions  shall  be  made,  by wire  transfer  or  otherwise,  in
immediately  available  funds to________________________________________________
________________________________________________________________________________
for the  account of _____________________,  account  number ___________________,
or, if mailed by check, to ____________________.  Applicable  statements  should
be mailed to ________________.  This information is provided by _______________,
the assignee named above, or _______________________, as its agent.


<PAGE>



                                   EXHIBIT B-1

                           Form of Class M Certificate

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986 (THE "CODE"))  CREATED BY THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN (THE "AGREEMENT").

THIS CLASS M CERTIFICATE IS SUBORDINATE TO THE CLASS S CERTIFICATES, THE CLASS P
CERTIFICATES,  THE CLASS A-1  CERTIFICATES,  THE CLASS A-2  CERTIFICATES AND THE
CLASS A-3  CERTIFICATES OF THE SAME SERIES TO THE EXTENT DESCRIBED HEREIN AND IN
THE AGREEMENT.

NO TRANSFER OF THIS  CERTIFICATE  MAY BE MADE TO AN EMPLOYEE  BENEFIT  PLAN,  OR
PERSON USING "PLAN ASSETS" OF ANY PLAN TO EFFECT SUCH ACQUISITION (INCLUDING ANY
INSURANCE COMPANY UNDER THE CIRCUMSTANCES  DESCRIBED IN THE AGREEMENT),  SUBJECT
TO SECTION  406 OF THE  EMPLOYEE  RETIREMENT  INCOME  SECURITY  ACT OF 1974,  AS
AMENDED,  UNLESS THE TRANSFEREE  PROVIDES AN OPINION OF COUNSEL OR CERTIFICATION
OF  FACTS  (UNDER  THE  LIMITED  CIRCUMSTANCES   DESCRIBED  IN  THE  AGREEMENT),
SATISFACTORY TO THE DEPOSITOR AND THE TRUSTEE OR THE CERTIFICATE REGISTRAR, THAT
SUCH  DISPOSITION  WILL NOT VIOLATE THE  PROHIBITED  TRANSACTION  PROVISIONS  OF
SECTION 406 OF ERISA AND SECTION 4975 OF THE CODE.

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  ASSUMING  THAT THE  MORTGAGE  LOANS  PREPAY AT AN ASSUMED  RATE OF
PREPAYMENT  USED  SOLELY  FOR THE  PURPOSES  OF  APPLYING  THE OID  RULES TO THE
CERTIFICATES  EQUAL  TO A  CONSTANT  PREPAYMENT  RATE  OF  18%  PER  ANNUM  (THE
"PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE  HAS BEEN ISSUED WITH NO MORE THAN
$802 OF OID PER $1,000 OF INITIAL  PRINCIPAL  AMOUNT,  THE YIELD TO  MATURITY IS
7.55% AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL  ACCRUAL  PERIOD IS NO
MORE THAN $0.82 PER $1,000 OF INITIAL PRINCIPAL AMOUNT, COMPUTED UNDER THE EXACT
METHOD.  NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE
BASED ON THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.




<PAGE>


                                       -2-


Series 1995-Q8                     Aggregate   Initial   Certificate   Principal
                                   Balance   of   the   Class   M   Certificates
                                   $_______________

Class M
Mezzanine


Fixed Pass-Through Rate: ____%     Initial Certificate Principal Balance of this
                                   Certificate: $__________________

Date of Pooling and Servicing      Pass-Through Rate: ____
Agreement:  November 1, 1995


First Distribution Date:           Percentage Interest Evidenced
December 26, 1995                  by this Certificate:_______%


                                   Issue Date:  __________

Master Servicer:                   Trustee:
Temple-Inland Mortgage             Bankers Trust Company
 Corporation

No. __                             CUSIP: __________



                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 1995-Q8, CLASS M

     evidencing a beneficial ownership interest in the Trust Fund consisting
     primarily of a pool of fixed and adjustable rate residential mortgage
     loans sold by

                          DLJ MORTGAGE ACCEPTANCE CORP.

          This certifies that  ____________________  is the registered  owner of
the Percentage  Interest  specified above in that certain  beneficial  ownership
interest  evidenced  by all of the Class M  Certificates  in the Trust  Fund (as
defined herein)  established under a Pooling and Servicing  Agreement,  dated as
specified  above  (the  "Agreement"),   among  DLJ  Mortgage   Acceptance  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Agreement), Temple-Inland Mortgage Corporation (the "Master Servicer")
and Bankers Trust Company (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereafter.  The Percentage  Interest  evidenced
hereby is equal to the initial Certificate Principal Balance of this Certificate
divided by the aggregate  initial  Certificate  Principal  Balance of all of the
Class  M  Certificates  as  specified  above.  The  Certificates  of the  Series
specified above (collectively, the "Certificates") evidence in the aggregate the
entire  beneficial  ownership  interest in a segregated  pool of assets  created
pursuant  to  the  Agreement   comprised  of  conventional   oneto   four-family
residential  first lien  mortgage  loans  (the  "Mortgage  Loans") or  interests
therein,


<PAGE>


                                       -3-

and certain other assets as described  herein. To the extent not defined herein,
the capitalized  terms used herein have the meanings  assigned in the Agreement.
This  Certificate  is issued under and is subject to the terms,  provisions  and
conditions of the Agreement,  to which Agreement the Holder of this  Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

          The Trustee shall  distribute or cause to be  distributed  on the 25th
day of each month or, if such 25th day is not a Business  Day,  the Business Day
immediately  following  (each, a "Distribution  Date"),  commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"),  from
the  Available  Distribution  Amount  an  amount  equal  to the  product  of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed to the Holders of Class M  Certificates  on such  Distribution  Date
pursuant to the Agreement. Reference is hereby made to the further provisions of
this  Certificate  and the Agreement  set forth herein which further  provisions
shall for all  purposes  have the same effect as though  fully set forth at this
place.

          All  distributions  will be made or caused  to be made by the  Trustee
either (i) by check  mailed to the address of the Person  entitled  thereto,  as
such name and address  shall appear on the  Certificate  Register or (ii) at the
request of the Person entitled thereto if such Person shall have so notified the
Trustee in writing by 5 Business  Days prior to the  applicable  Record Date and
such  Certificateholder  is the registered  holder of Certificates the aggregate
Initial Certificate  Principal Balance of which is not less than $2,500,000 (or,
with  respect  to the  Class S  Certificates,  is the  registered  holder  of an
aggregate  initial  Notional  Amount  of  not  less  than  $10,000,000  of  such
Certificates), in immediately available funds by wire transfer to the account of
such  Person.   Notwithstanding  the  above,  the  final  distribution  on  this
Certificate will be made after due notice by the Master Servicer of the pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at the office of the Trustee.  The  Certificate  Principal  Balance
hereof will be reduced to the extent of distributions allocable to principal and
the principal portion of any Realized Losses allowable hereto.

          This  Certificate is one of a duly authorized issue of Certificates of
the series and class  specified  on the face  hereof.  The  Certificates  in the
aggregate  represent  the  entire  beneficial  ownership  interest  in:  (i) the
Mortgage Loans (exclusive of payments of principal and interest due on or before
the  Cut-off  Date) as from time to time are  subject to the  Agreement  and all
payments under and proceeds of the Mortgage  Loans,  together with all documents
included in the related Mortgage File; (ii) such funds or assets as from time to
time are deposited in the Custodial Account,  the Excess Proceeds Account or the
Certificate Account;  (iii) any REO Property;  (iv) the Primary Hazard Insurance
Policies,  if any, and all other insurance policies with respect to the Mortgage
Loans  required  to be  maintained  pursuant  to  the  Agreement;  and  (v)  the
Depositor's  interest in respect of  representations  and warranties made by the
Seller in each  Mortgage  Loan  Purchase  Agreement  and the  Seller's  Warranty
Certificate  (all of the foregoing  being  hereinafter  collectively  called the
"Trust Fund").

          The Certificates do not represent an obligation of, or an interest in,
the Depositor,  the Master Servicer, the Trustee or any Sub-Servicer and are not
insured or guaranteed by any


<PAGE>


                                       -4-

governmental  agency  or  instrumentality  or  by  any  person  or  entity.  The
Certificates  are  limited  in right  of  payment  to  certain  collections  and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. As provided in the Agreement,  withdrawals from the
Custodial Account or the Certificate  Account may be made by the Master Servicer
from time to time for purposes other than  distributions to  Certificateholders,
such purposes  including  reimbursement to the Master Servicer of advances made,
or certain expenses incurred, by it, by the Depositor,  by the Trustee or by any
Sub-Servicer.

          The Agreement permits,  with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Depositor,   the  Master  Servicer  and  the  Trustee  and  the  rights  of  the
Certificateholders  under the Agreement at any time by the Depositor, the Master
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled  to at least  66-2/3% of the  Voting  Rights.  Any such  consent by the
Holder of this  Certificate  shall be conclusive  and binding on such Holder and
upon all future Holders of this  Certificate and of any Certificate  issued upon
the  transfer  hereof or in exchange  herefor or in lieu  hereof  whether or not
notation  of such  consent is made upon this  Certificate.  The  Agreement  also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

          As  provided  in the  Agreement  and  subject to  certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the Corporate  Trust Office,  duly endorsed by, or accompanied by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Trustee duly executed by, the Holder hereof or such Holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of the same Class in  authorized  denominations  evidencing  the same  aggregate
initial  Certificate   Principal  Balance  will  be  issued  to  the  designated
transferee or transferees.

          No transfer of any Class M  Certificate  shall be made to any employee
benefit plan or other retirement  arrangement  including  individual  retirement
accounts and Keogh  plans,  that is subject to the  Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA") (any of foregoing,  a "Plan"), to any
Person  acting on behalf of a Plan,  or to any other  person who is using  "plan
assets" to effect such acquisition  (including any insurance company using funds
in its general or separate  accounts that may constitute "plan assets"),  unless
the  prospective  transferee  of a  Certificateholder  desiring to transfer  its
Certificates  provides to the Trustee or the Certificate Registrar an Opinion of
Counsel  (or,  in  the  limited  circumstances  described  in the  Agreement,  a
certification  of facts) which  establishes to the satisfaction of the Depositor
and the Trustee or the  Certificate  Registrar  that such  disposition  will not
violate  the  prohibited  transaction  provisions  of  Section  406 of ERISA and
Section 4975 of the Internal  Revenue Code of 1986,  as amended.  In the case of
any transfer of the foregoing  Certificates to an insurance company,  in lieu of
such Opinion of Counsel,  the Trustee shall require a certification  in the form
of Exhibit G-5 to the Agreement.

          The Certificates  are issuable in fully registered form only,  without
coupons,  and in  denominations  specified in the Agreement.  As provided in the
Agreement and subject to certain limitations therein set forth, the Certificates
are exchangeable for new Certificates of the


<PAGE>


                                       -5-

same Class in authorized  denominations  evidencing the same  aggregate  initial
Certificate Principal Balance, as requested by the Holder surrendering the same.

          No service charge will be made for any such  registration  of transfer
or exchange,  but the Trustee may require  payment of a sum  sufficient to cover
any tax or other governmental  charge that may be imposed in connection with any
transfer or exchange of Certificates.

          The  Depositor,  the Master  Servicer and the Trustee and any agent of
the Depositor,  the Master Servicer or the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither the Depositor, the Master Servicer, the Trustee nor any such agent shall
be affected by notice to the contrary.

          The  obligations  created by the  Agreement and the Trust Fund created
thereby shall  terminate upon payment to the  Certificateholders  of all amounts
held by or on behalf of the Trustee and required to be paid to them  pursuant to
the Agreement  following the earlier of (i) the purchase by the Master  Servicer
of all  Mortgage  Loans and each REO  Property in respect  thereof,  or (ii) the
final payment on, or other liquidation (or any advance with respect thereto) of,
the last Mortgage Loan  remaining in the Trust Fund (or the  disposition  of all
REO Property in respect thereof).  The Agreement permits,  but does not require,
the Master  Servicer to purchase from the Trust Fund all Mortgage  Loans and all
property  acquired  in respect of any  Mortgage  Loan at a price  determined  as
provided in the  Agreement.  The  exercise of the Master  Servicer's  right will
effect early retirement of the Certificates;  however, such right to purchase is
subject to the aggregate Stated  Principal  Balance of the Mortgage Loans at the
time  of  purchase  being  less  than or  equal  to 5% of the  aggregate  Stated
Principal Balance of the Mortgage Loans at the Cut-off Date.

          Unless the certificate of  authentication  hereon has been executed by
the Trustee, by manual signature,  this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

          The recitals  contained herein shall be taken as the statements of the
Depositor or the Master Servicer, as the case may be.



<PAGE>



          IN WITNESS  WHEREOF,  the Trustee in its capacity as trustee under the
Agreement has caused this Certificate to be duly executed.

Dated:

                                   BANKERS TRUST COMPANY,
                                        as Trustee



                                   By:__________________________________________
                                        Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

          This  is  one  of  the  Class  M  Certificates   referred  to  in  the
within-mentioned Agreement.

                                    BANKERS TRUST COMPANY,
                                         as Trustee



                                    By:_________________________________________
                                         Authorized Officer



<PAGE>



                                   ASSIGNMENT

          FOR VALUE  RECEIVED the  undersigned  hereby  sell(s),  assign(s)  and
________________________________________________________________________________
________________________________________________________________________________
transfer(s) unto Social Security or other identifying number of assignee:

(Please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  interest  evidenced by the within  Class  [S][P][A-1][A-2][A-3]
Certificate and hereby  authorizes the registration of transfer of such interest
to the above-named assignee on the Certificate Register.

          I (we) further  direct the Trustee to issue a new Class M  Certificate
of a like  initial  [Notional  Amount]  [Certificate  Principal  Balance] to the
above-named assignee and deliver such Certificate to the following address:
________________________________________________________________________________
________________________________________________________________________________

Dated:

                                    _______________________________________
                                    Signature by or on behalf of assignor


                                    _______________________________________
                                    Signature Guaranteed

NOTICE:  The  signature  to this  assignment  must  correspond  with the name as
written  upon the face of the within  instrument  in every  particular,  without
alteration or  enlargement or any change  whatever,  and must be guaranteed by a
commercial bank or trust company on the  continental  United States or by a firm
or corporation having membership in any national  securities  exchange or in the
National Association of Securities Dealers, Inc.

                            DISTRIBUTION INSTRUCTIONS


          The   assignee   should   include  the   following   for  purposes  of
distribution:

          Distributions  shall  be  made,  by wire  transfer  or  otherwise,  in
immediately  available  funds to________________________________________________
________________________________________________________________________________
for the  account of _____________________,  account  number ___________________,
or, if mailed by check, to ____________________.  Applicable  statements  should
be mailed to ________________.  This information is provided by _______________,
the assignee named above, or _______________________, as its agent.


<PAGE>



                                   EXHIBIT B-2

                          Form of Class B-1 Certificate

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986 (THE "CODE"))  CREATED BY THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN (THE "AGREEMENT").

THIS CLASS B-1 CERTIFICATE IS SUBORDINATE TO THE CLASS S CERTIFICATES, THE CLASS
P CERTIFICATES,  THE CLASS A-1  CERTIFICATES,  THE CLASS A-2  CERTIFICATES,  THE
CLASS A-3  CERTIFICATES  AND THE CLASS M CERTIFICATES  OF THE SAME SERIES TO THE
EXTENT DESCRIBED HEREIN AND IN THE AGREEMENT.

NO TRANSFER OF THIS  CERTIFICATE  MAY BE MADE TO AN EMPLOYEE  BENEFIT  PLAN,  OR
PERSON USING "PLAN ASSETS" OF ANY PLAN TO EFFECT SUCH ACQUISITION (INCLUDING ANY
INSURANCE COMPANY UNDER THE CIRCUMSTANCES  DESCRIBED IN THE AGREEMENT),  SUBJECT
TO SECTION  406 OF THE  EMPLOYEE  RETIREMENT  INCOME  SECURITY  ACT OF 1974,  AS
AMENDED ("ERISA"),  OR SECTION 4975 OF THE CODE, UNLESS THE TRANSFEREE  PROVIDES
AN OPINION OF COUNSEL OR CERTIFICATION OF FACTS (UNDER THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE  AGREEMENT),  SATISFACTORY  TO THE DEPOSITOR AND THE TRUSTEE OR
THE CERTIFICATE REGISTRAR, THAT SUCH DISPOSITION WILL NOT VIOLATE THE PROHIBITED
TRANSACTION PROVISIONS OF SECTION 406 OF ERISA AND SECTION 4975 OF THE CODE.

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  ASSUMING  THAT THE  MORTGAGE  LOANS  PREPAY AT AN ASSUMED  RATE OF
PREPAYMENT  USED  SOLELY  FOR THE  PURPOSES  OF  APPLYING  THE OID  RULES TO THE
CERTIFICATES  EQUAL  TO A  CONSTANT  PREPAYMENT  RATE  OF  18%  PER  ANNUM  (THE
"PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE  HAS BEEN ISSUED WITH NO MORE THAN
$649 OF OID PER $1,000 OF INITIAL  CERTIFICATE  PRINCIPAL BALANCE,  THE YIELD TO
MATURITY  IS 8.63% AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE  INITIAL  ACCRUAL
PERIOD IS NO MORE THAN $0.90 PER $1,000 OF INITIAL CERTIFICATE PRINCIPAL BALANCE
COMPUTED  USING THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL PREPAY AT A RATE BASED ON THE  PREPAYMENT  ASSUMPTION OR AT ANY OTHER
RATE.



<PAGE>


                                       -2-

Series 1995-Q8                     Aggregate  Certificate  Principal  Balance of
                                   the Class B-1 Certificates: $______

Class B-1                          Initial Certificate Principal Balance of this
                                   Certificate:  $_______

Adjustable Pass-Through Rate       Initial Pass-Through Rate: __%

Date of Pooling and Servicing      Percentage Interest Evidenced
Agreement and Cut-off Date:        by this Certificate:  _________%
November 1, 1995

First Distribution Date:           Issue Date:
December 26, 1995                  November 21, 1995

Master Servicer:                   Trustee:
Temple-Inland Mortgage             Bankers Trust Company
 Corporation

No. ___                            CUSIP:  __________


                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1995-Q8, CLASS B-1

      evidencing a beneficial ownership interest in a trust fund consisting
      primarily of a pool of fixed and adjustable rate residential first
      mortgage loans sold by

                          DLJ MORTGAGE ACCEPTANCE CORP.

          This certifies that  ____________________  is the registered  owner of
the Percentage  Interest  specified above in that certain  beneficial  ownership
interest  evidenced by all of the Class B-1  Certificates  in the Trust Fund (as
defined herein)  established under a Pooling and Servicing  Agreement,  dated as
specified  above  (the  "Agreement"),   among  DLJ  Mortgage   Acceptance  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Agreement), Temple-Inland Mortgage Corporation (the "Master Servicer")
and Bankers Trust Company (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereafter.  The Percentage  Interest  evidenced
hereby is equal to the initial Certificate Principal Balance of this Certificate
divided by the aggregate  initial  Certificate  Principal  Balance of all of the
Class B-1  Certificates  as  specified  above.  The  Certificates  of the Series
specified above (collectively, the "Certificates") evidence in the aggregate the
entire  beneficial  ownership  interest in a segregated  pool of assets  created
pursuant  to  the  Agreement   comprised  of  conventional   oneto   four-family
residential  first lien  mortgage  loans (the  "Mortgage  Loans"),  or interests
therein, and certain other assets as described herein. To the extent not defined
herein,  the  capitalized  terms used herein have the  meanings  assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions and condi-


<PAGE>


                                       -3-

tions of the  Agreement,  to which  Agreement the Holder of this  Certificate by
virtue of the acceptance hereof assents and by which such Holder is bound.

          The Trustee shall  distribute or cause to be  distributed  on the 25th
day of each month or, if such 25th day is not a Business  Day,  the Business Day
immediately  following  (each, a "Distribution  Date"),  commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"),  from
the  Available  Distribution  Amount  an  amount  equal  to the  product  of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed to the Holders of Class B-1 Certificates on such  Distribution  Date
pursuant to the Agreement. Reference is hereby made to the further provisions of
this  Certificate and the Agreement set forth herein,  which further  provisions
shall for all  purposes  have the same effect as though  fully set forth at this
place.

          All  distributions  will be made or caused  to be made by the  Trustee
either (i) by check  mailed to the address of the Person  entitled  thereto,  as
such name and address  shall appear on the  Certificate  Register or (ii) at the
request of the Person entitled thereto if such Person shall have so notified the
Trustee in writing by 5 Business  Days prior to the  applicable  Record Date and
such  Certificateholder  is the registered  holder of Certificates the aggregate
Initial Certificate  Principal Balance of which is not less than $2,500,000 (or,
with  respect  to the  Class S  Certificates,  is the  registered  holder  of an
aggregate  initial  Notional  Amount  of  not  less  than  $10,000,000  of  such
Certificates), in immediately available funds by wire transfer to the account of
such  Person.   Notwithstanding  the  above,  the  final  distribution  on  this
Certificate will be made after due notice by the Master Servicer of the pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at the office of the Trustee.  The  Certificate  Principal  Balance
hereof will be reduced to the extent of distributions allocable to principal and
the principal portions of any Realized Losses allocable hereto.

          This  Certificate is one of a duly authorized issue of Certificates of
the series and class  specified  on the face  hereof.  The  Certificates  in the
aggregate  represent  the  entire  beneficial  ownership  interest  in:  (i) the
Mortgage Loans (exclusive of payments of principal and interest due on or before
the  Cut-off  Date) as from time to time are  subject to the  Agreement  and all
payments under and proceeds of the Mortgage  Loans,  together with all documents
included in the related Mortgage File; (ii) such funds or assets as from time to
time are deposited in the Custodial Account,  the Excess Proceeds Account or the
Certificate Account;  (iii) any REO Property;  (iv) the Primary Hazard Insurance
Policies,  if any, and all other insurance policies with respect to the Mortgage
Loans  required  to be  maintained  pursuant  to  the  Agreement;  and  (v)  the
Depositor's  interest in respect of the  representations  and warranties made by
the Seller in each Mortgage Loan  Purchase  Agreement and the Seller's  Warranty
Certificate  (all of the foregoing  being  hereinafter  collectively  called the
"Trust Fund").

          The Certificates do not represent an obligation of, or an interest in,
the Depositor,  the Master Servicer, the Trustee or any Sub-Servicer and are not
insured or guaranteed by any governmental  agency or  instrumentality  or by any
other  person or entity.  The  Certificates  are  limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,


<PAGE>


                                       -4-

withdrawals from the Custodial Account or the Certificate Account may be made by
the Master Servicer from time to time for purposes other than  distributions  to
Certificateholders, such purposes including reimbursement to the Master Servicer
of advances made, or certain expenses incurred, by it, by the Depositor,  by the
Trustee or by any Sub-Servicer.

          The Agreement permits,  with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Depositor,   the  Master  Servicer  and  the  Trustee  and  the  rights  of  the
Certificateholders  under the Agreement at any time by the Depositor, the Master
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled  to at least  66-2/3% of the  Voting  Rights.  Any such  consent by the
Holder of this  Certificate  shall be conclusive  and binding on such Holder and
upon all future Holders of this  Certificate and of any Certificate  issued upon
the  transfer  hereof or in exchange  herefor or in lieu  hereof  whether or not
notation  of such  consent is made upon this  Certificate.  The  Agreement  also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

          As  provided  in the  Agreement  and  subject to  certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the Corporate  Trust Office,  duly endorsed by, or accompanied by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Trustee duly executed by, the Holder hereof or such Holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of the same Class in  authorized  denominations  evidencing  the same  aggregate
initial  Certificate   Principal  Balance  will  be  issued  to  the  designated
transferee or transferees.

          No transfer of any Class B-1 Certificate shall be made to any employee
benefit plan or other retirement  arrangement,  including individual  retirement
accounts and Keogh  plans,  that is subject to the  Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA";  any of foregoing,  a "Plan"), to any
Person  acting on behalf of a Plan,  or to any other  person who is using  "plan
assets" to effect such acquisition  (including any insurance company using funds
in its general or separate  accounts that may constitute "plan assets"),  unless
the  prospective  transferee  of a  Certificateholder  desiring to transfer  its
Certificates  provides to the Trustee or the Certificate Registrar an Opinion of
Counsel  (or,  in  the  limited  circumstances  described  in the  Agreement,  a
certification  of facts) which  establishes to the satisfaction of the Depositor
and the Trustee or the  Certificate  Registrar  that such  disposition  will not
violate  the  prohibited  transaction  provisions  of  Section  406 of ERISA and
Section 4975 of the Internal  Revenue Code of 1986,  as amended.  In the case of
any transfer of the foregoing  Certificates to an insurance company,  in lieu of
such Opinion of Counsel,  the Trustee shall require a certification  in the form
of Exhibit G-5 to the Agreement.

          The Certificates  are issuable in fully registered form only,  without
coupons,  and in  denominations  specified in the Agreement.  As provided in the
Agreement and subject to certain limitations therein set forth, the Certificates
are   exchangeable  for  new  Certificates  of  the  same  Class  in  authorized
denominations  evidencing  the  same  aggregate  initial  Certificate  Principal
Balance, as requested by the Holder surrendering the same.



<PAGE>


                                       -5-

          No service charge will be made for any such  registration  of transfer
or exchange,  but the Trustee may require  payment of a sum  sufficient to cover
any tax or other governmental  charge that may be imposed in connection with any
transfer or exchange of Certificates.

          The  Depositor,  the Master  Servicer and the Trustee and any agent of
the Depositor,  the Master Servicer or the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither the Depositor, the Master Servicer, the Trustee nor any such agent shall
be affected by notice to the contrary.

          The  obligations  created by the  Agreement and the Trust Fund created
thereby shall  terminate upon payment to the  Certificateholders  of all amounts
held by or on behalf of the Trustee and required to be paid to them  pursuant to
the Agreement  following the earlier of (i) the purchase by the Master  Servicer
of all  Mortgage  Loans and each REO  Property in respect  thereof,  or (ii) the
final payment on, or other liquidation (or any advance with respect thereto) of,
the last Mortgage Loan  remaining in the Trust Fund (or the  disposition  of all
REO Property in respect thereof).  The Agreement permits,  but does not require,
the Master  Servicer to purchase from the Trust Fund all Mortgage  Loans and all
property  acquired  in respect of any  Mortgage  Loan at a price  determined  as
provided in the  Agreement.  The  exercise of the Master  Servicer's  right will
effect early retirement of the Certificates;  however, such right to purchase is
subject to the aggregate Stated  Principal  Balance of the Mortgage Loans at the
time  of  purchase  being  less  than or  equal  to 5% of the  aggregate  Stated
Principal Balance of the Mortgage Loans at the Cut-off Date.

          Unless the certificate of  authentication  hereon has been executed by
the Trustee, by manual signature,  this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

          The recitals  contained herein shall be taken as the statements of the
Depositor or the Master Servicer, as the case may be.


<PAGE>



          IN WITNESS  WHEREOF,  the Trustee in its capacity as trustee under the
Agreement has caused this Certificate to be duly executed.

Dated: 

                                   BANKERS TRUST COMPANY,
                                        as Trustee



                                   By:__________________________________________
                                        Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

          This  is  one  of  the  Class  B-1  Certificates  referred  to in  the
within-mentioned Agreement.

                                    BANKERS TRUST COMPANY,
                                         as Trustee



                                    By:_________________________________________
                                         Authorized Officer



<PAGE>



                                   ASSIGNMENT

          FOR VALUE  RECEIVED,  the undersigned  hereby  sell(s),  assign(s) and
transfer(s) unto
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
Social Security or other identifying number of assignee:

(Please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the beneficial interest evidenced by the within Class B-1 Certificate and hereby
authorizes  the  registration  of transfer of such  interest to the  above-named
assignee on the Certificate Register.

          I (we) further direct the Trustee to issue a new Class B-1 Certificate
of a like initial Certificate  Principal Balance to the above-named assignee and
deliver such Certificate to the following address:______________________________
_______________________________________________________________________________.
_______________________________________________________________________________.
_______________________________________________________________________________.

Dated:

                                   _____________________________________
                                   Signature by or on behalf of assignor

                                   _____________________________________
                                   Signature Guaranteed

NOTICE:  The  signature  to this  assignment  must  correspond  with the name as
written  upon the face of the within  instrument  in every  particular,  without
alteration or  enlargement or any change  whatever,  and must be guaranteed by a
commercial bank or trust company on the  continental  United States or by a firm
or corporation having membership in any national  securities  exchange or in the
National Association of Securities Dealers, Inc.

                            DISTRIBUTION INSTRUCTIONS

          Distributions  shall  be  made,  by wire  transfer  or  otherwise,  in
immediately  available  funds to________________________________________________
________________________________________________________________________________
for the  account of _____________________,  account  number ___________________,
or, if mailed by check, to ____________________.  Applicable  statements  should
be mailed to ________________.  This information is provided by _______________,
the assignee named above, or _______________________, as its agent.



<PAGE>



                                   EXHIBIT B-3

                          Form of Class B-2 Certificate

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986 (THE "CODE"))  CREATED BY THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN (THE "AGREEMENT").

THIS  CLASS B-2  CERTIFICATE  HAS NOT BEEN  REGISTERED  OR  QUALIFIED  UNDER THE
SECURITIES  ACT OF 1933, AS AMENDED,  OR THE SECURITIES  LAWS OF ANY STATE.  ANY
RESALE,   TRANSFER  OR  OTHER  DISPOSITION  OF  THIS  CERTIFICATE  WITHOUT  SUCH
REGISTRATION OR QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION  WHICH DOES NOT
REQUIRE SUCH  REGISTRATION OR QUALIFICATION  AND WHICH IS IN ACCORDANCE WITH THE
PROVISIONS OF SECTION 5.02 OF THE AGREEMENT.

THIS CLASS B-2 CERTIFICATE IS SUBORDINATE TO THE CLASS S CERTIFICATES, THE CLASS
P CERTIFICATES,  THE CLASS A-1  CERTIFICATES,  THE CLASS A-2  CERTIFICATES,  THE
CLASS A-3 CERTIFICATES,  THE CLASS M CERTIFICATES AND THE CLASS B-1 CERTIFICATES
OF THE SAME SERIES TO THE EXTENT DESCRIBED HEREIN AND IN THE AGREEMENT.

NO TRANSFER OF THIS  CERTIFICATE  MAY BE MADE TO AN EMPLOYEE  BENEFIT  PLAN,  OR
PERSON USING "PLAN ASSETS" OF ANY PLAN TO EFFECT SUCH ACQUISITION (INCLUDING ANY
INSURANCE COMPANY UNDER THE CIRCUMSTANCES  DESCRIBED IN THE AGREEMENT),  SUBJECT
TO SECTION  406 OF THE  EMPLOYEE  RETIREMENT  INCOME  SECURITY  ACT OF 1974,  AS
AMENDED ("ERISA"),  OR SECTION 4975 OF THE CODE, UNLESS THE TRANSFEREE  PROVIDES
AN OPINION OF COUNSEL OR CERTIFICATION OF FACTS (UNDER THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE  AGREEMENT),  SATISFACTORY  TO THE DEPOSITOR AND THE TRUSTEE OR
THE CERTIFICATE REGISTRAR, THAT SUCH DISPOSITION WILL NOT VIOLATE THE PROHIBITED
TRANSACTION PROVISIONS OF SECTION 406 OF ERISA AND SECTION 4975 OF THE CODE.

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  ASSUMING  THAT THE  MORTGAGE  LOANS  PREPAY AT AN ASSUMED  RATE OF
PREPAYMENT  USED  SOLELY  FOR THE  PURPOSES  OF  APPLYING  THE OID  RULES TO THE
CERTIFICATES  EQUAL  TO A  CONSTANT  PREPAYMENT  RATE  OF  18%  PER  ANNUM  (THE
"PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE  HAS BEEN ISSUED WITH NO MORE THAN
$1,384 OF OID PER $1,000 OF INITIAL CERTIFICATE  PRINCIPAL BALANCE, THE YIELD TO
MATURITY IS 30.11% AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE  INITIAL  ACCRUAL
PERIOD IS NO MORE THAN $1.06 PER $1,000 OF INITIAL


<PAGE>


                                                      -2-

CERTIFICATE PRINCIPAL BALANCE COMPUTED USING THE EXACT METHOD. NO REPRESENTATION
IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON THE  PREPAYMENT
ASSUMPTION OR AT ANY OTHER RATE.


<PAGE>


                                                      -3-

Series 1995-Q8                    Aggregate Certificate Principal Balance of the
                                  Class B-2 Certificates:  _______

Class B-2                         Initial Certificate Principal Balance of this
                                  Certificate: $_______________

Adjustable Pass-Through Rate      Initial Pass-Through Rate: ______


Date of Pooling and Servicing     Percentage Interest Evidenced
Agreement and Cut-off Date:       by this Certificate:  _________%
November 1, 1995

First Distribution Date:          Issue Date:
December 26, 1995                 November 21, 1995

Master Servicer:                  Trustee:
Temple-Inland Mortgage            Bankers Trust Company
 Corporation

No. ___                           CUSIP:  ____



                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1995-Q8, CLASS B-2

      evidencing a beneficial ownership interest in a trust fund consisting
      primarily of a pool of fixed and adjustable rate residential first
      mortgage loans sold by

                          DLJ MORTGAGE ACCEPTANCE CORP.

          This certifies that  ____________________  is the registered  owner of
the Percentage  Interest  specified above in that certain  beneficial  ownership
interest  evidenced by all of the Class B-2  Certificates  in the Trust Fund (as
defined herein)  established under a Pooling and Servicing  Agreement,  dated as
specified  above  (the  "Agreement"),   among  DLJ  Mortgage   Acceptance  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Agreement), Temple-Inland Mortgage Corporation (the "Master Servicer")
and Bankers Trust Company (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereafter.  The Percentage  Interest  evidenced
hereby is equal to the initial Certificate Principal Balance of this Certificate
divided by the aggregate  initial  Certificate  Principal  Balance of all of the
Class B-2  Certificates  as  specified  above.  The  Certificates  of the Series
specified above (collectively, the "Certificates") evidence in the aggregate the
entire  beneficial  ownership  interest in a segregated  pool of assets  created
pursuant  to  the  Agreement   comprised  of  conventional   oneto   four-family
residential  first lien  mortgage  loans  (the  "Mortgage  Loans") or  interests
therein, and certain other assets as described herein. To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the


<PAGE>


                                                      -4-

Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

          The Trustee shall  distribute or cause to be  distributed  on the 25th
day of each month or, if such 25th day is not a Business  Day,  the Business Day
immediately  following  (each, a "Distribution  Date"),  commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"),  from
the  Available  Distribution  Amount  an  amount  equal  to the  product  of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed to the Holders of Class B-2 Certificates on such  Distribution  Date
pursuant to the Agreement. Reference is hereby made to the further provisions of
this  Certificate and the Agreement set forth herein,  which further  provisions
shall for all  purposes  have the same effect as though  fully set forth at this
place.

          All  distributions  will be made or caused  to be made by the  Trustee
either (i) by check  mailed to the address of the Person  entitled  thereto,  as
such name and address  shall appear on the  Certificate  Register or (ii) at the
request of the Person entitled thereto if such Person shall have so notified the
Trustee in writing by 5 Business  Days prior to the  applicable  Record Date and
such  Certificateholder  is the registered  holder of Certificates the aggregate
Initial Certificate  Principal Balance of which is not less than $2,500,000 (or,
with  respect  to the  Class S  Certificates,  is the  registered  holder  of an
aggregate  initial  Notional  Amount  of  not  less  than  $10,000,000  of  such
Certificates), in immediately available funds by wire transfer to the account of
such  Person.   Notwithstanding  the  above,  the  final  distribution  on  this
Certificate will be made after due notice by the Master Servicer of the pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at the office of the Trustee.  The  Certificate  Principal  Balance
hereof will be reduced to the extent of distributions allocable to principal and
the principal portions of any Realized Losses allocable hereto.

          This  Certificate is one of a duly authorized issue of Certificates of
the series and class  specified  on the face  hereof.  The  Certificates  in the
aggregate  represent  the  entire  beneficial  ownership  interest  in:  (i) the
Mortgage Loans (exclusive of payments of principal and interest due on or before
the  Cut-off  Date) as from time to time are  subject to the  Agreement  and all
payments under and proceeds of the Mortgage  Loans,  together with all documents
included in the related Mortgage File; (ii) such funds or assets as from time to
time are deposited in the Custodial Account,  the Excess Proceeds Account or the
Certificate Account;  (iii) any REO Property;  (iv) the Primary Hazard Insurance
Policies,  if any, and all other insurance policies with respect to the Mortgage
Loans  required  to be  maintained  pursuant  to  the  Agreement;  and  (v)  the
Depositor's  interest in respect of the  representations  and warranties made by
the Seller in each Mortgage Loan  Purchase  Agreement and the Seller's  Warranty
Certificate  (all of the foregoing  being  hereinafter  collectively  called the
"Trust Fund").

          The Certificates do not represent an obligation of, or an interest in,
the Depositor,  the Master Servicer, the Trustee or any Sub-Servicer and are not
insured or guaranteed by any governmental  agency or  instrumentality  or by any
other  person or entity.  The  Certificates  are  limited in right of payment to
certain collections and recoveries respecting the Mortgage Loans,


<PAGE>


                                       -5-

all as more  specifically set forth herein and in the Agreement.  As provided in
the Agreement, withdrawals from the Custodial Account or the Certificate Account
may be made by the Master  Servicer  from time to time for  purposes  other than
distributions to  Certificateholders,  such purposes including  reimbursement to
the Master Servicer of advances made, or certain  expenses  incurred,  by it, by
the Depositor, by the Trustee or by any Sub-Servicer.

          The Agreement permits,  with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Depositor,   the  Master  Servicer  and  the  Trustee  and  the  rights  of  the
Certificateholders  under the Agreement at any time by the Depositor, the Master
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled  to at least  66-2/3% of the  Voting  Rights.  Any such  consent by the
Holder of this  Certificate  shall be conclusive  and binding on such Holder and
upon all future Holders of this  Certificate and of any Certificate  issued upon
the  transfer  hereof or in exchange  herefor or in lieu  hereof  whether or not
notation  of such  consent is made upon this  Certificate.  The  Agreement  also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

          As  provided  in the  Agreement  and  subject to  certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the Corporate  Trust Office,  duly endorsed by, or accompanied by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Trustee duly executed by, the Holder hereof or such Holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of the same Class in  authorized  denominations  evidencing  the same  aggregate
initial  Certificate   Principal  Balance  will  be  issued  to  the  designated
transferee or transferees.

          No  transfer  of any Class B-2  Certificate  shall be made unless that
transfer  is made  pursuant to an  effective  registration  statement  under the
Securities Act of 1933, as amended (the "1933 Act"), and effective  registration
or  qualification  under  applicable  state  securities  laws,  or is  made in a
transaction which does not require such  registration or  qualification.  In the
event that a transfer is to be made without such  registration or qualification,
(a) the Trustee and the  Depositor  shall  require the  transferee to execute an
investment  letter in  substantially  the form attached as either Exhibit G-1 or
Exhibit H, as applicable, to the Agreement, which investment letter shall not be
an expense of the Depositor,  the Master  Servicer or the Trustee and (b) in the
event that such a transfer  is not being  made  pursuant  to Rule 144A under the
1933 Act, the  Depositor may direct the Trustee to require an Opinion of Counsel
satisfactory  to the  Depositor  and the Trustee that such  transfer may be made
without such registration or  qualification,  which Opinion of Counsel shall not
be an expense of the Depositor, the Trustee or the Master Servicer.  Neither the
Depositor  nor the  Trustee is  obligated  to  register  or  qualify  any of the
Certificates  under  the 1933  Act or any  other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificates without registration or qualification.  Any such  Certificateholder
desiring to effect such transfer shall,  and does hereby agree to, indemnify the
Depositor,  the Trustee and the Master  Servicer  against any liability that may
result if the transfer is not so exempt or is not made in  accordance  with such
federal and state laws.

          No transfer of any Class B-2 Certificate shall be made to any employee
benefit plan or other retirement  arrangement,  including individual  retirement
accounts and Keogh plans,


<PAGE>


                                       -6-

that is subject to the  Employee  Retirement  Income  Security  Act of 1974,  as
amended ("ERISA"; any of foregoing, a "Plan"), to any Person acting on behalf of
a Plan,  or to any other  person  who is using  "plan  assets"  to  effect  such
acquisition  (including  any  insurance  company  using  funds in its general or
separate  accounts that may constitute  "plan  assets"),  unless the prospective
transferee of a Certificateholder desiring to transfer its Certificates provides
to the Trustee or the  Certificate  Registrar  an Opinion of Counsel (or, in the
limited  circumstances  described in the Agreement,  a  certification  of facts)
which  establishes to the  satisfaction  of the Depositor and the Trustee or the
Certificate  Registrar  that such  disposition  will not violate the  prohibited
transaction  provisions of Section 406 of ERISA and Section 4975 of the Internal
Revenue Code of 1986,  as amended.  In the case of any transfer of the foregoing
Certificates to an insurance  company,  in lieu of such Opinion of Counsel,  the
Trustee  shall  require  a  certification  in the  form  of  Exhibit  G-5 to the
Agreement.

          The Certificates  are issuable in fully registered form only,  without
coupons,  and in  denominations  specified in the Agreement.  As provided in the
Agreement and subject to certain limitations therein set forth, the Certificates
are   exchangeable  for  new  Certificates  of  the  same  Class  in  authorized
denominations  evidencing  the  same  aggregate  initial  Certificate  Principal
Balance, as requested by the Holder surrendering the same.

          No service charge will be made for any such  registration  of transfer
or exchange,  but the Trustee may require  payment of a sum  sufficient to cover
any tax or other governmental  charge that may be imposed in connection with any
transfer or exchange of Certificates.

          The  Depositor,  the Master  Servicer and the Trustee and any agent of
the Depositor,  the Master Servicer or the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither the Depositor, the Master Servicer, the Trustee nor any such agent shall
be affected by notice to the contrary.

          The  obligations  created by the  Agreement and the Trust Fund created
thereby shall  terminate upon payment to the  Certificateholders  of all amounts
held by or on behalf of the Trustee and required to be paid to them  pursuant to
the Agreement  following the earlier of (i) the purchase by the Master  Servicer
of all  Mortgage  Loans and each REO  Property in respect  thereof,  or (ii) the
final payment on, or other liquidation (or any advance with respect thereto) of,
the last Mortgage Loan  remaining in the Trust Fund (or the  disposition  of all
REO Property in respect thereof).  The Agreement permits,  but does not require,
the Master  Servicer to purchase from the Trust Fund all Mortgage  Loans and all
property  acquired  in respect of any  Mortgage  Loan at a price  determined  as
provided in the  Agreement.  The  exercise of the Master  Servicer's  right will
effect early retirement of the Certificates;  however, such right to purchase is
subject to the aggregate Stated  Principal  Balance of the Mortgage Loans at the
time  of  purchase  being  less  than or  equal  to 5% of the  aggregate  Stated
Principal Balance of the Mortgage Loans at the Cut-off Date.

          Unless the certificate of  authentication  hereon has been executed by
the Trustee, by manual signature,  this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.



<PAGE>


                                       -7-

          The recitals  contained herein shall be taken as the statements of the
Depositor or the Master Servicer, as the case may be.



<PAGE>



          IN WITNESS  WHEREOF,  the Trustee in its capacity as trustee under the
Agreement has caused this Certificate to be duly executed.

Dated:  

                                   BANKERS TRUST COMPANY,
                                        as Trustee



                                   By:__________________________________________
                                        Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

          This  is  one  of  the  Class  B-2  Certificates  referred  to in  the
within-mentioned Agreement.

                                   BANKERS TRUST COMPANY,
                                        as Trustee



                                   By:__________________________________________
                                        Authorized Officer



<PAGE>



                                   ASSIGNMENT


          FOR VALUE  RECEIVED,  the undersigned  hereby  sell(s),  assign(s) and
transfer(s) unto
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
Social Security or other identifying number of assignee:

(Please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the beneficial interest evidenced by the within Class B-2 Certificate and hereby
authorizes  the  registration  of transfer of such  interest to the  above-named
assignee on the Certificate Register.

          I (we) further direct the Trustee to issue a new Class B-2 Certificate
of a like initial Certificate  Principal Balance to the above-named assignee and
deliver such Certificate to the following address:______________________________
_______________________________________________________________________________.
_______________________________________________________________________________.
_______________________________________________________________________________.

Dated:

                                   _____________________________________
                                   Signature by or on behalf of assignor

                                   _____________________________________
                                   Signature Guaranteed

NOTICE:  The  signature  to this  assignment  must  correspond  with the name as
written  upon the face of the within  instrument  in every  particular,  without
alteration or  enlargement or any change  whatever,  and must be guaranteed by a
commercial bank or trust company on the  continental  United States or by a firm
or corporation having membership in any national  securities  exchange or in the
National Association of Securities Dealers, Inc.

                            DISTRIBUTION INSTRUCTIONS

          Distributions  shall  be  made,  by wire  transfer  or  otherwise,  in
immediately  available  funds to________________________________________________
________________________________________________________________________________
for the  account of _____________________,  account  number ___________________,
or, if mailed by check, to ____________________.  Applicable  statements  should
be mailed to ________________.  This information is provided by _______________,
the assignee named above, or _______________________, as its agent.



<PAGE>



                                   EXHIBIT B-4

                          Form of Class B-3 Certificate

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986 (THE "CODE"))  CREATED BY THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN (THE "AGREEMENT").

THIS  CLASS B-3  CERTIFICATE  HAS NOT BEEN  REGISTERED  OR  QUALIFIED  UNDER THE
SECURITIES  ACT OF 1933, AS AMENDED,  OR THE SECURITIES  LAWS OF ANY STATE.  ANY
RESALE,   TRANSFER  OR  OTHER  DISPOSITION  OF  THIS  CERTIFICATE  WITHOUT  SUCH
REGISTRATION OR QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION  WHICH DOES NOT
REQUIRE SUCH  REGISTRATION OR QUALIFICATION  AND WHICH IS IN ACCORDANCE WITH THE
PROVISIONS OF SECTION 5.02 OF THE AGREEMENT.

THIS  CERTIFICATE  IS  SUBORDINATE  TO THE  CLASS S  CERTIFICATES,  THE  CLASS P
CERTIFICATES,  THE CLASS A-1 CERTIFICATES, THE CLASS A-2 CERTIFICATES, THE CLASS
A-3 CERTIFICATES,  THE CLASS M CERTIFICATES,  THE CLASS B-1 CERTIFICATES AND THE
CLASS B-2  CERTIFICATES OF THE SAME SERIES TO THE EXTENT DESCRIBED HEREIN AND IN
THE AGREEMENT.

NO TRANSFER OF THIS  CERTIFICATE  MAY BE MADE TO AN EMPLOYEE  BENEFIT  PLAN,  OR
PERSON USING "PLAN ASSETS" OF ANY PLAN TO EFFECT SUCH ACQUISITION (INCLUDING ANY
INSURANCE COMPANY UNDER THE CIRCUMSTANCES  DESCRIBED IN THE AGREEMENT),  SUBJECT
TO SECTION  406 OF THE  EMPLOYEE  RETIREMENT  INCOME  SECURITY  ACT OF 1974,  AS
AMENDED ("ERISA"),  OR SECTION 4975 OF THE CODE, UNLESS THE TRANSFEREE  PROVIDES
AN OPINION OF COUNSEL OR CERTIFICATION OF FACTS (UNDER THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE  AGREEMENT),  SATISFACTORY  TO THE DEPOSITOR AND THE TRUSTEE OR
THE CERTIFICATE REGISTRAR, THAT SUCH DISPOSITION WILL NOT VIOLATE THE PROHIBITED
TRANSACTION PROVISIONS OF SECTION 406 OF ERISA AND SECTION 4975 OF THE CODE.

THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  ASSUMING  THAT THE  MORTGAGE  LOANS  PREPAY AT AN ASSUMED  RATE OF
PREPAYMENT  USED  SOLELY  FOR THE  PURPOSES  OF  APPLYING  THE OID  RULES TO THE
CERTIFICATES  EQUAL  TO A  CONSTANT  PREPAYMENT  RATE  OF  18%  PER  ANNUM  (THE
"PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE  HAS BEEN ISSUED WITH NO MORE THAN
$1,728 OF OID PER $1,000 OF INITIAL CERTIFICATE  PRINCIPAL BALANCE, THE YIELD TO
MATURITY IS 46.02% AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE  INITIAL  ACCRUAL
PERIOD IS NO MORE THAN $0.03 PER $1,000 OF INITIAL


<PAGE>


                                       -2-

CERTIFICATE PRINCIPAL BALANCE COMPUTED USING THE EXACT METHOD. NO REPRESENTATION
IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON THE  PREPAYMENT
ASSUMPTION OR AT ANY OTHER RATE.



<PAGE>


                                                      -3-

Series 1995-Q8                    Aggregate Certificate Principal Balance of the
                                  Class B-3 Certificates:  $______

Class B-3                         Initial Certificate Principal Balance of this
                                  Certificate: $_______________

Adjustable Pass-Through Rate      Initial Pass-Through Rate: ___


Date of Pooling and Servicing     Percentage Interest Evidenced
Agreement and Cut-off Date:       by this Certificate:  _________%
November 1, 1995

First Distribution Date:          Issue Date:
December 26, 1995                 November 21, 1995

Master Servicer:                  Trustee:
Temple-Inland Mortgage            Bankers Trust Company
 Corporation

No. ___                           CUSIP:  ____________



                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1995-Q8, CLASS B-3

      evidencing a beneficial ownership interest in a trust fund consisting
      primarily of a pool of fixed and adjustable rate residential mortgage
      loans sold by

                          DLJ MORTGAGE ACCEPTANCE CORP.

          This certifies that  ____________________  is the registered  owner of
the Percentage  Interest  specified above in that certain  beneficial  ownership
interest  evidenced by all of the Class B-3  Certificates  in the Trust Fund (as
defined herein)  established under a Pooling and Servicing  Agreement,  dated as
specified  above  (the  "Agreement"),   among  DLJ  Mortgage   Acceptance  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Agreement), Temple-Inland Mortgage Corporation (the "Master Servicer")
and Bankers Trust Company (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereafter.  The Percentage  Interest  evidenced
hereby is equal to the initial Certificate Principal Balance of this Certificate
divided by the aggregate  initial  Certificate  Principal  Balance of all of the
Class B-3  Certificates  as  specified  above.  The  Certificates  of the Series
specified above (collectively, the "Certificates") evidence in the aggregate the
entire  beneficial  ownership  interest in a segregated  pool of assets  created
pursuant  to  the  Agreement   comprised  of  conventional   oneto   four-family
residential  first lien  mortgage  loans (the  "Mortgage  Loans"),  or interests
therein, and certain other assets as described herein. To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the


<PAGE>


                                       -4-

Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

          The Trustee shall  distribute or cause to be  distributed  on the 25th
day of each month or, if such 25th day is not a Business  Day,  the Business Day
immediately  following  (each, a "Distribution  Date"),  commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"),  from
the  Available  Distribution  Amount  an  amount  equal  to the  product  of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed to the Holders of Class B-3 Certificates on such  Distribution  Date
pursuant to the Agreement. Reference is hereby made to the further provisions of
this  Certificate and the Agreement set forth herein,  which further  provisions
shall for all  purposes  have the same effect as though  fully set forth at this
place.

          All  distributions  will be made or caused  to be made by the  Trustee
either (i) by check  mailed to the address of the Person  entitled  thereto,  as
such name and address  shall appear on the  Certificate  Register or (ii) at the
request of the Person entitled thereto if such Person shall have so notified the
Trustee in writing by 5 Business  Days prior to the  applicable  Record Date and
such  Certificateholder  is the registered  holder of Certificates the aggregate
Initial Certificate  Principal Balance of which is not less than $2,500,000 (or,
with  respect  to the  Class S  Certificates,  is the  registered  holder  of an
aggregate  initial  Notional  Amount  of  not  less  than  $10,000,000  of  such
Certificates), in immediately available funds by wire transfer to the account of
such  Person.   Notwithstanding  the  above,  the  final  distribution  on  this
Certificate will be made after due notice by the Master Servicer of the pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at the office of the Trustee.  The  Certificate  Principal  Balance
hereof will be reduced to the extent of distributions allocable to principal and
the principal portions of any Realized Losses allocable hereto.

          This  Certificate is one of a duly authorized issue of Certificates of
the series and class  specified  on the face  hereof.  The  Certificates  in the
aggregate  represent  the  entire  beneficial  ownership  interest  in:  (i) the
Mortgage Loans (exclusive of payments of principal and interest due on or before
the  Cut-off  Date) as from time to time are  subject to the  Agreement  and all
payments under and proceeds of the Mortgage  Loans,  together with all documents
included in the related Mortgage File; (ii) such funds or assets as from time to
time are deposited in the Custodial Account,  the Excess Proceeds Account or the
Certificate Account;  (iii) any REO Property;  (iv) the Primary Hazard Insurance
Policies,  if any, and all other insurance policies with respect to the Mortgage
Loans  required  to be  maintained  pursuant  to  the  Agreement;  and  (v)  the
Depositor's  interest in respect of the  representations  and warranties made by
the Seller in each Mortgage Loan  Purchase  Agreement and the Seller's  Warranty
Certificate  (all of the foregoing  being  hereinafter  collectively  called the
"Trust Fund").

          The Certificates do not represent an obligation of, or an interest in,
the Depositor,  the Master Servicer, the Trustee or any Sub-Servicer and are not
insured or guaranteed by any governmental  agency or  instrumentality  or by any
other  person or entity.  The  Certificates  are  limited in right of payment to
certain collections and recoveries respecting the Mortgage Loans,


<PAGE>


                                       -5-

all as more  specifically set forth herein and in the Agreement.  As provided in
the Agreement, withdrawals from the Custodial Account or the Certificate Account
may be made by the Master  Servicer  from time to time for  purposes  other than
distributions to  Certificateholders,  such purposes including  reimbursement to
the Master Servicer of advances made, or certain  expenses  incurred,  by it, by
the Depositor, by the Trustee or by any Sub-Servicer.

          The Agreement permits,  with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Depositor,   the  Master  Servicer  and  the  Trustee  and  the  rights  of  the
Certificateholders  under the Agreement at any time by the Depositor, the Master
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled  to at least  66-2/3% of the  Voting  Rights.  Any such  consent by the
Holder of this  Certificate  shall be conclusive  and binding on such Holder and
upon all future Holders of this  Certificate and of any Certificate  issued upon
the  transfer  hereof or in exchange  herefor or in lieu  hereof  whether or not
notation  of such  consent is made upon this  Certificate.  The  Agreement  also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

          As  provided  in the  Agreement  and  subject to  certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the Corporate  Trust Office,  duly endorsed by, or accompanied by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Trustee duly executed by, the Holder hereof or such Holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of the same Class in  authorized  denominations  evidencing  the same  aggregate
initial  Certificate   Principal  Balance  will  be  issued  to  the  designated
transferee or transferees.

          No  transfer  of any Class B-3  Certificate  shall be made unless that
transfer  is made  pursuant to an  effective  registration  statement  under the
Securities Act of 1933, as amended (the "1933 Act"), and effective  registration
or  qualification  under  applicable  state  securities  laws,  or is  made in a
transaction which does not require such  registration or  qualification.  In the
event that a transfer is to be made without such  registration or qualification,
(a) the Trustee and the  Depositor  shall  require the  transferee to execute an
investment  letter  substantially  in the form attached as either Exhibit G-1 or
Exhibit H, as applicable, to the Agreement, which investment letter shall not be
an expense of the Depositor,  the Master  Servicer or the Trustee and (b) in the
event that such a transfer  is not being  made  pursuant  to Rule 144A under the
1933 Act, the  Depositor may direct the Trustee to require an Opinion of Counsel
satisfactory  to the  Depositor  and the Trustee that such  transfer may be made
without such registration or  qualification,  which Opinion of Counsel shall not
be an expense of the Depositor, the Trustee or the Master Servicer.  Neither the
Depositor  nor the  Trustee is  obligated  to  register  or  qualify  any of the
Certificates  under  the 1933  Act or any  other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificates without registration or qualification.  Any such  Certificateholder
desiring to effect such transfer shall,  and does hereby agree to, indemnify the
Depositor,  the Trustee and the Master  Servicer  against any liability that may
result if the transfer is not so exempt or is not made in  accordance  with such
federal and state laws.

          No transfer of any Class B-3 Certificate shall be made to any employee
benefit plan or other retirement  arrangement,  including individual  retirement
accounts and Keogh plans,


<PAGE>


                                       -6-

that is subject to the  Employee  Retirement  Income  Security  Act of 1974,  as
amended ("ERISA"; any of foregoing, a "Plan"), to any Person acting on behalf of
a Plan,  or to any other  person  who is using  "plan  assets"  to  effect  such
acquisition  (including  any  insurance  company  using  funds in its general or
separate  accounts that may constitute  "plan  assets"),  unless the prospective
transferee of a Certificateholder desiring to transfer its Certificates provides
to the Trustee or the  Certificate  Registrar  an Opinion of Counsel (or, in the
limited  circumstances  described in the Agreement,  a  certification  of facts)
which  establishes to the  satisfaction  of the Depositor and the Trustee or the
Certificate  Registrar  that such  disposition  will not violate the  prohibited
transaction  provisions of Section 406 of ERISA and Section 4975 of the Internal
Revenue Code of 1986,  as amended.  In the case of any transfer of the foregoing
Certificates to an insurance  company,  in lieu of such Opinion of Counsel,  the
Trustee  shall  require  a  certification  in the  form  of  Exhibit  G-5 to the
Agreement.

          The Certificates  are issuable in fully registered form only,  without
coupons,  and in  denominations  specified in the Agreement.  As provided in the
Agreement and subject to certain limitations therein set forth, the Certificates
are   exchangeable  for  new  Certificates  of  the  same  Class  in  authorized
denominations  evidencing  the  same  aggregate  initial  Certificate  Principal
Balance, as requested by the Holder surrendering the same.

          No service charge will be made for any such  registration  of transfer
or exchange,  but the Trustee may require  payment of a sum  sufficient to cover
any tax or other governmental  charge that may be imposed in connection with any
transfer or exchange of Certificates.

          The  Depositor,  the Master  Servicer and the Trustee and any agent of
the Depositor,  the Master Servicer or the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither the Depositor, the Master Servicer, the Trustee nor any such agent shall
be affected by notice to the contrary.

          The  obligations  created by the  Agreement and the Trust Fund created
thereby shall  terminate upon payment to the  Certificateholders  of all amounts
held by or on behalf of the Trustee and required to be paid to them  pursuant to
the Agreement  following the earlier of (i) the purchase by the Master  Servicer
of all  Mortgage  Loans and each REO  Property in respect  thereof,  or (ii) the
final payment on, or other liquidation (or any advance with respect thereto) of,
the last Mortgage Loan  remaining in the Trust Fund (or the  disposition  of all
REO Property in respect thereof).  The Agreement permits,  but does not require,
the Master  Servicer to purchase from the Trust Fund all Mortgage  Loans and all
property  acquired  in respect of any  Mortgage  Loan at a price  determined  as
provided in the  Agreement.  The  exercise of the Master  Servicer's  right will
effect early retirement of the Certificates;  however, such right to purchase is
subject to the aggregate Stated  Principal  Balance of the Mortgage Loans at the
time  of  purchase  being  less  than or  equal  to 5% of the  aggregate  Stated
Principal Balance of the Mortgage Loans at the Cut-off Date.

          Unless the certificate of  authentication  hereon has been executed by
the Trustee, by manual signature,  this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.



<PAGE>


                                       -7-

          The recitals  contained herein shall be taken as the statements of the
Depositor or the Master Servicer, as the case may be.



<PAGE>



          IN WITNESS  WHEREOF,  the Trustee in its capacity as trustee under the
Agreement has caused this Certificate to be duly executed.

Dated:

                                   BANKERS TRUST COMPANY,
                                        as Trustee



                                   By:__________________________________________
                                        Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

          This  is  one  of  the  Class  B-3  Certificates  referred  to in  the
within-mentioned Agreement.

                                    BANKERS TRUST COMPANY,
                                         as Trustee



                                    By:_________________________________________
                                         Authorized Officer



<PAGE>



                                   ASSIGNMENT


          FOR VALUE  RECEIVED,  the undersigned  hereby  sell(s),  assign(s) and
transfer(s) unto
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
Social Security or other identifying number of assignee:

(Please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the beneficial interest evidenced by the within Class B-3 Certificate and hereby
authorizes  the  registration  of transfer of such  interest to the  above-named
assignee on the Certificate Register.

          I (we) further direct the Trustee to issue a new Class B-3 Certificate
of a like initial Certificate  Principal Balance to the above-named assignee and
deliver such Certificate to the following address:______________________________
_______________________________________________________________________________.
_______________________________________________________________________________.
_______________________________________________________________________________.

Dated:

                                   _____________________________________
                                   Signature by or on behalf of assignor

                                   _____________________________________
                                   Signature Guaranteed

NOTICE:  The  signature  to this  assignment  must  correspond  with the name as
written  upon the face of the within  instrument  in every  particular,  without
alteration or  enlargement or any change  whatever,  and must be guaranteed by a
commercial bank or trust company on the  continental  United States or by a firm
or corporation having membership in any national  securities  exchange or in the
National Association of Securities Dealers, Inc.

                            DISTRIBUTION INSTRUCTIONS

          Distributions  shall  be  made,  by wire  transfer  or  otherwise,  in
immediately  available  funds to________________________________________________
________________________________________________________________________________
for the  account of _____________________,  account  number ___________________,
or, if mailed by check, to ____________________.  Applicable  statements  should
be mailed to ________________.  This information is provided by _______________,
the assignee named above, or _______________________, as its agent.



<PAGE>



                                   EXHIBIT B-5

                          Form of Residual Certificate


THIS  CERTIFICATE  HAS BEEN  DESIGNATED BY THE DEPOSITOR  REFERRED TO BELOW AS A
"RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT  CONDUIT" CREATED BY
THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO HEREIN  (THE  "AGREEMENT")
PURSUANT TO THE RELATED  PROVISIONS  OF THE  INTERNAL  REVENUE CODE OF 1986 (THE
"CODE").

THIS  CLASS R  CERTIFICATE  HAS NOT  BEEN  REGISTERED  OR  QUALIFIED  UNDER  THE
SECURITIES  ACT OF 1933, AS AMENDED,  OR THE SECURITIES  LAWS OF ANY STATE.  ANY
RESALE,   TRANSFER  OR  OTHER  DISPOSITION  OF  THIS  CERTIFICATE  WITHOUT  SUCH
REGISTRATION OR QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION  WHICH DOES NOT
REQUIRE SUCH  REGISTRATION OR QUALIFICATION  AND WHICH IS IN ACCORDANCE WITH THE
PROVISIONS OF SECTION 5.02 OF THE AGREEMENT.

NO TRANSFER OF THIS  CERTIFICATE  MAY BE MADE TO AN EMPLOYEE  BENEFIT  PLAN,  OR
PERSON USING "PLAN ASSETS" OF ANY PLAN TO EFFECT SUCH ACQUISITION (INCLUDING ANY
INSURANCE COMPANY UNDER THE CIRCUMSTANCES  DESCRIBED IN THE AGREEMENT),  SUBJECT
TO SECTION  406 OF THE  EMPLOYEE  RETIREMENT  INCOME  SECURITY  ACT OF 1974,  AS
AMENDED ("ERISA"),  OR SECTION 4975 OF THE CODE, UNLESS THE TRANSFEREE  PROVIDES
AN OPINION OF COUNSEL OR CERTIFICATION OF FACTS (UNDER THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE  AGREEMENT),  SATISFACTORY  TO THE DEPOSITOR AND THE TRUSTEE OR
THE CERTIFICATE REGISTRAR, THAT SUCH DISPOSITION WILL NOT VIOLATE THE PROHIBITED
TRANSACTION PROVISIONS OF SECTION 406 OF ERISA AND SECTION 4975 OF THE CODE.

THIS  CERTIFICATE  AND THE AGREEMENT  MAY BE AMENDED  WITHOUT THE CONSENT OF THE
HOLDER  HEREOF,  AND IN A MANNER THAT MAY ADVERSELY  AFFECT THE INTERESTS OF THE
HOLDER HEREOF, IF NECESSARY TO PREVENT THE DISQUALIFICATION OF THE TRUST FUND AS
A REMIC.

ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS CERTIFICATE MAY BE MADE ONLY
IF THE PROPOSED  TRANSFEREE PROVIDES AN AFFIDAVIT TO THE MASTER SERVICER AND THE
TRUSTEE  THAT (1) SUCH  TRANSFEREE  IS NOT (A) THE UNITED  STATES,  ANY STATE OR
POLITICAL  SUBDIVISION  THEREOF,  ANY  POSSESSION OF THE UNITED  STATES,  OR ANY
AGENCY OR INSTRUMENTALITY OF ANY OF THE FOREGOING (OTHER THAN AN INSTRUMENTALITY
WHICH IS A CORPORATION IF ALL OF ITS  ACTIVITIES ARE SUBJECT TO TAX AND,  EXCEPT
FOR THE  FEDERAL  HOME LOAN  MORTGAGE  CORPORATION,  A MAJORITY  OF ITS BOARD OF
DIRECTORS  IS  NOT  SELECTED  BY  SUCH  GOVERNMENTAL   UNIT),  (B)  ANY  FOREIGN
GOVERNMENT, ANY


<PAGE>


                                       -2-

INTERNATIONAL  ORGANIZATION,  OR ANY  AGENCY  OR  INSTRUMENTALITY  OF ANY OF THE
FOREGOING,  (C) ANY  ORGANIZATION  (OTHER  THAN  CERTAIN  FARMERS'  COOPERATIVES
DESCRIBED  IN SECTION  521 OF THE CODE)  WHICH IS EXEMPT FROM THE TAX IMPOSED BY
CHAPTER 1 OF THE CODE (UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX IMPOSED BY
SECTION  511 OF THE CODE ON  UNRELATED  BUSINESS  TAXABLE  INCOME),  (D) A RURAL
ELECTRIC AND TELEPHONE  COOPERATIVE  DESCRIBED IN SECTION  1381(a)(2)(C)  OF THE
CODE AND (E) ANY OTHER PERSON SO  DESIGNATED  BY THE TRUSTEE BASED ON AN OPINION
OF COUNSEL (ANY SUCH PERSON  DESCRIBED IN THE  FOREGOING  CLAUSES (A), (B), (C),
(D) OR (E) BEING HEREINAFTER REFERRED TO AS A "DISQUALIFIED  ORGANIZATION"),  OR
(2) AN AGENT OF A DISQUALIFIED ORGANIZATION. NOTWITHSTANDING THE REGISTRATION IN
THE  CERTIFICATE  REGISTER OR ANY TRANSFER,  SALE OR OTHER  DISPOSITION  OF THIS
CERTIFICATE  TO A  DISQUALIFIED  ORGANIZATION  OR  AN  AGENT  OF A  DISQUALIFIED
ORGANIZATION,  SUCH  REGISTRATION  SHALL BE  DEEMED  TO BE OF NO LEGAL  FORCE OR
EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER
FOR ANY  PURPOSE  HEREUNDER,  INCLUDING,  BUT NOT  LIMITED  TO,  THE  RECEIPT OF
DISTRIBUTIONS  ON  THIS  CERTIFICATE.   EACH  HOLDER  OF  THIS  CERTIFICATE,  BY
ACCEPTANCE  OF THIS  CERTIFICATE,  SHALL  BE  DEEMED  TO HAVE  CONSENTED  TO THE
PROVISIONS OF THIS PARAGRAPH.

IF ANY RESALE,  TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE IS MADE TO ANY
OF CERTAIN "PASS-THROUGH  ENTITIES" DESCRIBED IN SECTION 860E(e)(6) OF THE CODE,
AND A  DISQUALIFIED  ORGANIZATION  IS THE RECORD  HOLDER OF AN  INTEREST IN SUCH
ENTITY, THEN A TAX MAY BE IMPOSED ON SUCH ENTITY.

NO  TRANSFER  OF THE  CERTIFICATE  MAY BE MADE TO A PERSON  THAT IS NOT A UNITED
STATES PERSON (AS DEFINED IN THE AGREEMENT).


<PAGE>


                                                      -3-


Series 1995-Q8                     Aggregate unpaid principal balance of
                                   the Mortgage Loans after deducting
                                   payments due on or before the Cut-off
No.______________                  Date:  $_____

Class R                            Percentage Interest Evidenced
                                   by this Certificate:  __%

Date of Pooling and Servicing      Issue Date:
Agreement and Cut-off Date:        November 21, 1995
November 1, 1995

First Distribution Date:           Trustee:  Bankers Trust Company
December 26, 1995

Master Servicer:
Temple-Inland Mortgage Corporation





                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 1995-Q8, CLASS R

           evidencing a residual interest with respect to a trust fund
           consisting primarily of a pool of fixed and adjustable rate
           residential first mortgage loans sold by

                          DLJ MORTGAGE ACCEPTANCE CORP.

          This certifies that ____________________is the registered owner of the
Percentage  Interest  specified  above  in  that  certain  beneficial  ownership
interest  evidenced  by all of the Class R  Certificates  in the Trust  Fund (as
defined herein)  established under a Pooling and Servicing  Agreement,  dated as
specified  above  (the  "Agreement"),   among  DLJ  Mortgage   Acceptance  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Agreement), Temple-Inland Mortgage Corporation (the "Master Servicer")
and Bankers Trust Company (the "Trustee"), a summary of certain of the pertinent
provisions  of which is set forth  hereafter.  The  Certificates  of the  Series
specified above (collectively, the "Certificates") evidence in the aggregate the
entire  beneficial  ownership  interest in a segregated  pool of assets  created
pursuant  to  the  Agreement  comprised  of  conventional  one-  to  four-family
residential  first lien  mortgage  loans (the  "Mortgage  Loans"),  or interests
therein, and certain other assets as described herein. To the extent not defined
herein,  the  capitalized  terms used herein have the  meanings  assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.



<PAGE>


                                       -4-

          The Trustee shall  distribute or cause to be  distributed  on the 25th
day of each month or, if such 25th day is not a Business  Day,  the Business Day
immediately  following  (each, a "Distribution  Date"),  commencing on the First
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"),  from
the  Available  Distribution  Amount  an  amount  equal  to the  product  of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed to the Holders of Class R  Certificates  on such  Distribution  Date
pursuant to the Agreement. Reference is hereby made to the further provisions of
this  Certificate and the Agreement set forth herein,  which further  provisions
shall for all  purposes  have the same effect as though  fully set forth at this
place.

          All distributions  will be made or caused to be made by the Trustee by
either (i) check mailed to the address of the Person entitled  thereto,  as such
name and address shall appear on the Certificate Register or (ii) at the request
of the Person entitled thereto if such Person shall have so notified the Trustee
in  writing  5  Business  Days  prior  to the  applicable  Record  Date and such
Certificateholder is the registered holder of Certificates the aggregate Initial
Certificate  Principal  Balance of which is not less than  $2,500,000  (or, with
respect to the Class S  Certificates,  is the registered  holder of an aggregate
initial Notional Amount of not less than $10,000,000 of such  Certificates),  in
immediately  available  funds by wire  transfer to the  account of such  Person.
Notwithstanding  the above,  the final  distribution on this Certificate will be
made  after  due  notice  by  the  Master  Servicer  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
office of the Trustee.

          This  Certificate is one of a duly authorized issue of Certificates of
the series and class  specified  on the face  hereof.  The  Certificates  in the
aggregate  represent  the  entire  beneficial  ownership  interest  in:  (i) the
Mortgage Loans (exclusive of payments of principal and interest due on or before
the  Cut-off  Date) as from time to time are  subject to the  Agreement  and all
payments under and proceeds of the Mortgage  Loans,  together with all documents
included in the related Mortgage File; (ii) such funds or assets as from time to
time are deposited in the Custodial Account,  the Excess Proceeds Account or the
Certificate Account;  (iii) any REO Property;  (iv) the Primary Hazard Insurance
Policies,  if any, and all other insurance policies with respect to the Mortgage
Loans  required  to be  maintained  pursuant  to  the  Agreement;  and  (v)  the
Depositor's  interest in respect of the  representations  and warranties made by
the Seller in each Mortgage Loan  Purchase  Agreement and the Seller's  Warranty
Certificate  (all of the foregoing  being  hereinafter  collectively  called the
"Trust Fund").

          The Certificates do not represent an obligation of, or an interest in,
the Depositor,  the Master Servicer, the Trustee or any Sub-Servicer and are not
insured or guaranteed by any governmental  agency or  instrumentality  or by any
other  person or entity.  The  Certificates  are  limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement, withdrawals from the Custodial Account or the Certificate Account may
be made by the  Master  Servicer  from  time to time  for  purposes  other  than
distributions to  Certificateholders,  such purposes including  reimbursement to
the Master Servicer of advances made, or certain  expenses  incurred,  by it, by
the Depositor, by the Trustee or by any Sub-Servicer.



<PAGE>


                                       -5-

          The Agreement permits,  with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Depositor,   the  Master  Servicer  and  the  Trustee  and  the  rights  of  the
Certificateholders  under the Agreement at any time by the Depositor, the Master
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled  to at least  66-2/3% of the  Voting  Rights.  Any such  consent by the
Holder of this  Certificate  shall be conclusive  and binding on such Holder and
upon all future Holders of this  Certificate and of any Certificate  issued upon
the  transfer  hereof or in exchange  herefor or in lieu  hereof  whether or not
notation  of such  consent is made upon this  Certificate.  The  Agreement  also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

          As  provided  in the  Agreement  and  subject to  certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the Corporate  Trust Office,  duly endorsed by, or accompanied by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Trustee duly executed by, the Holder hereof or such Holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of the same Class in  authorized  denominations  evidencing  the same  aggregate
Percentage Interest will be issued to the designated transferee or transferees.

          No  transfer  of any Class R  Certificate  shall be made  unless  that
transfer  is made  pursuant to an  effective  registration  statement  under the
Securities Act of 1933, as amended (the "1933 Act"), and effective  registration
or  qualification  under  applicable  state  securities  laws,  or is  made in a
transaction which does not require such  registration or  qualification.  In the
event that a transfer is to be made without such  registration or qualification,
(a) the Trustee and the  Depositor  shall  require the  transferee to execute an
investment  letter in  substantially  the form attached as either Exhibit G-1 or
Exhibit H, as applicable, to the Agreement, which investment letter shall not be
an expense of the Depositor,  the Master  Servicer or the Trustee and (b) in the
event that such a transfer  is not being  made  pursuant  to Rule 144A under the
1933 Act, the  Depositor may direct the Trustee to require an Opinion of Counsel
satisfactory  to the  Depositor  and the Trustee that such  transfer may be made
without such registration or  qualification,  which Opinion of Counsel shall not
be an expense of the Depositor, the Trustee or the Master Servicer.  Neither the
Depositor  nor the  Trustee is  obligated  to  register  or  qualify  any of the
Certificates  under  the 1933  Act or any  other  securities  law or to take any
action not otherwise required under the Agreement to permit the transfer of such
Certificates without registration or qualification.  Any such  Certificateholder
desiring to effect such transfer shall,  and does hereby agree to, indemnify the
Depositor,  the Trustee and the Master  Servicer  against any liability that may
result if the transfer is not so exempt or is not made in  accordance  with such
federal and state laws.

          No transfer of any Class R  Certificate  shall be made to any employee
benefit plan or other retirement  arrangement,  including individual  retirement
accounts and Keogh  plans,  that is subject to the  Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA";  any of foregoing,  a "Plan"), to any
Person  acting on behalf of a Plan,  or to any other  person who is using  "plan
assets" to effect such acquisition  (including any insurance company using funds
in its general or separate  accounts that may constitute "plan assets"),  unless
the  prospective  transferee  of a  Certificateholder  desiring to transfer  its
Certificates  provides to the Trustee or the Certificate Registrar an Opinion of
Counsel (or, in the limited circumstances described in


<PAGE>


                                       -6-

the Agreement,  a certification of facts) which  establishes to the satisfaction
of the  Depositor  and  the  Trustee  or the  Certificate  Registrar  that  such
disposition  will not violate the prohibited  transaction  provisions of Section
406 of ERISA and Section 4975 of the Internal  Revenue Code of 1986, as amended.
In the  case of any  transfer  of the  foregoing  Certificates  to an  insurance
company,  in lieu of such  Opinion  of  Counsel,  the  Trustee  shall  require a
certification in the form of Exhibit G-5 to the Agreement.

          The Certificates  are issuable in fully registered form only,  without
coupons,  and in  denominations  specified in the Agreement.  As provided in the
Agreement and subject to certain limitations therein set forth, the Certificates
are   exchangeable  for  new  Certificates  of  the  same  Class  in  authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

          No service charge will be made for any such  registration  of transfer
or exchange,  but the Trustee may require  payment of a sum  sufficient to cover
any tax or other governmental  charge that may be imposed in connection with any
transfer or exchange of Certificates.

          The  Depositor,  the Master  Servicer and the Trustee and any agent of
the Depositor,  the Master Servicer or the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither the Depositor, the Master Servicer, the Trustee nor any such agent shall
be affected by notice to the contrary.

          The  obligations  created by the  Agreement and the Trust Fund created
thereby shall  terminate upon payment to the  Certificateholders  of all amounts
held by or on behalf of the Trustee and required to be paid to them  pursuant to
the Agreement  following the earlier of (i) the purchase by the Master  Servicer
of all  Mortgage  Loans and each REO  Property in respect  thereof,  or (ii) the
final payment on, or other liquidation (or any advance with respect thereto) of,
the last Mortgage Loan  remaining in the Trust Fund (or the  disposition  of all
REO Property in respect thereof).  The Agreement permits,  but does not require,
the Master  Servicer to purchase from the Trust Fund all Mortgage  Loans and all
property  acquired  in respect of any  Mortgage  Loan at a price  determined  as
provided in the  Agreement.  The  exercise of the Master  Servicer's  right will
effect early retirement of the Certificates;  however, such right to purchase is
subject to the aggregate Stated  Principal  Balance of the Mortgage Loans at the
time  of  purchase  being  less  than or  equal  to 5% of the  aggregate  Stated
Principal Balance of the Mortgage Loans at the Cut-off Date.

          Unless the certificate of  authentication  hereon has been executed by
the Trustee, by manual signature,  this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

          The recitals  contained herein shall be taken as the statements of the
Depositor or the Master Servicer, as the case may be.


<PAGE>



          IN WITNESS  WHEREOF,  the Trustee in its capacity as trustee under the
Agreement has caused this Certificate to be duly executed.

Dated:  

                                   BANKERS TRUST COMPANY,
                                        as Trustee

                                   By:__________________________________________
                                        Authorized Officer






                          CERTIFICATE OF AUTHENTICATION

          This  is  one  of  the  Class  R  Certificates   referred  to  in  the
within-mentioned Agreement.

                                   BANKERS TRUST COMPANY,
                                        as Trustee



                                   By:__________________________________________
                                        Authorized Officer



<PAGE>



                                   ASSIGNMENT


          FOR VALUE  RECEIVED,  the undersigned  hereby  sell(s),  assign(s) and
transfer(s) unto
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
Social Security or other identifying number of assignee:

(Please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the beneficial  interest  evidenced by the within Class R Certificate and hereby
authorizes  the  registration  of transfer of such  interest to the  above-named
assignee on the Certificate Register.

          I (we) further  direct the Trustee to issue a new Class R  Certificate
of a like  Percentage  Interest to the  above-named  assignee  and deliver  such
Certificate to the following address:___________________________________________
_______________________________________________________________________________.
_______________________________________________________________________________.
_______________________________________________________________________________.

Dated:

                                   _____________________________________
                                   Signature by or on behalf of assignor

                                   _____________________________________
                                   Signature Guaranteed

NOTICE:  The  signature  to this  assignment  must  correspond  with the name as
written  upon the face of the within  instrument  in every  particular,  without
alteration or  enlargement or any change  whatever,  and must be guaranteed by a
commercial bank or trust company on the  continental  United States or by a firm
or corporation having membership in any national  securities  exchange or in the
National Association of Securities Dealers, Inc.

                            DISTRIBUTION INSTRUCTIONS

          Distributions  shall  be  made,  by wire  transfer  or  otherwise,  in
immediately  available  funds to________________________________________________
________________________________________________________________________________
for the  account of _____________________,  account  number ___________________,
or, if mailed by check, to ____________________.  Applicable  statements  should
be mailed to ________________.  This information is provided by _______________,
the assignee named above, or _______________________, as its agent.



<PAGE>



                                    EXHIBIT C

                      FORM OF TRUSTEE INITIAL CERTIFICATION


                                         [Closing Date]


[Master Servicer]

[Depositor]
_________________________
_________________________

         
                        Re:     Pooling and Servicing Agreement,  dated as of
                                November   1,   1995,   among  DLJ   Mortgage
                                Acceptance  Corp.,   Temple-Inland   Mortgage
                                Corporation  and Bankers Trust  Company,  DLJ
                                Mortgage     Acceptance    Corp.     Mortgage
                                Pass-Through Certificates, Series 1995-Q8

Gentlemen:

          In  accordance  with Section 2.02 of the  above-captioned  Pooling and
Servicing Agreement,  the undersigned,  as Trustee,  hereby certifies that as to
each Mortgage Loan listed in the Mortgage Loan Schedule (other than any Mortgage
Loan  paid in full or listed  on the  attachment  hereto)  it has  reviewed  the
Mortgage File and the Mortgage Loan Schedule and has  determined  that:  (i) all
documents  required to be included in the Mortgage  File are in its  possession;
(ii) such  documents  have been reviewed by it and appear  regular on their face
and relate to such Mortgage Loan; and (iii) based on examination by it, and only
as to such documents,  the  information  set forth in items (i) - (vii),  (xi) -
(xiv),  (xvi),  (xxi) and (xxii) of the  definition or  description of "Mortgage
Loan Schedule" is correct.

          The  Trustee  has made no  independent  examination  of any  documents
contained in each Mortgage File beyond the review  specifically  required in the
above-referenced   Pooling  and  Servicing  Agreement.   The  Trustee  makes  no
representation  that any  documents  specified  in clause  (vi) of Section  2.01
should be included in any Mortgage File. The Trustee makes no representations as
to and  shall  not  be  responsible  to  verify:  (i)  the  validity,  legality,
sufficiency, enforceability, due authorization,  recordability or genuineness of
any of the  documents  contained  in each  Mortgage  File of any of the Mortgage
Loans  identified  on the  Mortgage  Loan  Schedule,  (ii)  the  collectability,
insurability,  effectiveness  or suitability of any such Mortgage Loan, or (iii)
the existence of any assumption, modification, written assurance or substitution
agreement with respect to any Mortgage File if no such  documents  appear in the
Mortgage File delivered to the Trustee.




<PAGE>


                                       -2-

          Capitalized  words and phrases used herein  shall have the  respective
meanings  assigned  to  them  in  the  above-captioned   Pooling  and  Servicing
Agreement.



                                   BANKERS TRUST COMPANY


                                   By:__________________________________________
                                   Name:________________________________________
                                   Title:_______________________________________


<PAGE>



                                    EXHIBIT D

                       FORM OF TRUSTEE FINAL CERTIFICATION

                                     [date]

[Master Servicer]

[Depositor]
_______________________
_______________________


                        Re:     Pooling and Servicing Agreement,  dated as of
                                November   1,   1995,   among  DLJ   Mortgage
                                Acceptance  Corp.,   Temple-Inland   Mortgage
                                Corporation  and Bankers Trust  Company,  DLJ
                                Mortgage     Acceptance    Corp.     Mortgage
                                Pass-Through Certificates, Series 1995-Q8

Gentlemen:

          In  accordance  with Section 2.02 of the  above-captioned  Pooling and
Servicing Agreement,  the undersigned,  as Trustee,  hereby certifies that as to
each Mortgage Loan listed in the Mortgage Loan Schedule (other than any Mortgage
Loan  paid in full or listed  on the  attachment  hereto)  it has  received  the
documents set forth in Section 2.01.

          The  Trustee  has made no  independent  examination  of any  documents
contained in each Mortgage File beyond the review  specifically  required in the
above-referenced   Pooling  and  Servicing  Agreement.   The  Trustee  makes  no
representation  that any  documents  specified  in clause  (vi) of Section  2.01
should be included in any Mortgage File. The Trustee makes no representations as
to and  shall  not  be  responsible  to  verify:  (i)  the  validity,  legality,
sufficiency, enforceability, due authorization,  recordability or genuineness of
any of the  documents  contained  in each  Mortgage  File of any of the Mortgage
Loans  identified  on the  Mortgage  Loan  Schedule,  (ii)  the  collectability,
insurability,  effectiveness  or  suitability of any such Mortgage Loan or (iii)
the existence of any assumption, modification, written assurance or substitution
agreement with respect to any Mortgage File if no such  documents  appear in the
Mortgage File delivered to the Trustee.

          Capitalized  words and phrases used herein  shall have the  respective
meanings  assigned  to  them  in  the  above-captioned   Pooling  and  Servicing
Agreement.

                                   BANKERS TRUST COMPANY

                                   By:__________________________________________
                                   Name:________________________________________
                                   Title:_______________________________________


<PAGE>



                                    EXHIBIT E

                                   [RESERVED]




<PAGE>



                                   EXHIBIT F-1

                               REQUEST FOR RELEASE
                                  (for Trustee)

Loan Information

              Name of Mortgagor:                   _____________________________

              Master Servicer
              Loan No.:                            _____________________________

Trustee

              Name:                                _____________________________

              Address:                             _____________________________

                                                   _____________________________
                                                                   

              Trustee
              Mortgage File No.:                   _____________________________


Request for Requesting Documents (check one):

1.             Mortgage Loan  Liquidated.  (The Master Servicer hereby certifies
               that all proceeds of foreclosure,  insurance or other liquidation
               have been  finally  received  and  deposited  into the  Custodial
               Account  to the  extent  required  pursuant  to the  Pooling  and
               Servicing Agreement.)

2.             Mortgage Loan in Foreclosure.

3.             Mortgage Loan Repurchased Pursuant to Section 9.01 of the Pooling
               and Servicing Agreement.

4.             Mortgage Loan  Repurchased  Pursuant to Article II of the Pooling
               and Servicing  Agreement.  (The Master Servicer hereby  certifies
               that the  repurchase  price has been deposited into the Custodial
               Account pursuant to the Pooling and Servicing Agreement.)

5.             Other (explain).

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________


<PAGE>


                                       -2-
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________


          The  undersigned  Master  Servicer  hereby  acknowledges  that  it has
received from _____________________________________,  as Trustee for the Holders
of Mortgage PassThrough Certificates,  Series 1995-Q8, the documents referred to
below (the  "Documents").  All capitalized  terms not otherwise  defined in this
Request  for  Release  shall have the  meanings  given them in the  Pooling  and
Servicing  Agreement,  dated as of November 1, 1995 (the  "Pooling and Servicing
Agreement"),   among  DLJ  Mortgage  Acceptance  Corp.,  Temple-Inland  Mortgage
Corporation and the Trustee.

( )       Promissory Note dated _______________, 19__, in the original principal
          sum of  $__________,  made by  _____________________,  payable  to, or
          endorsed to the order of, the Trustee.

( )       Mortgage   recorded  on   _____________________   as  instrument   no.
          ____________________  in the County Recorder's Office of the County of
          _________________,  State of  __________________  in  book/reel/docket
          _________________ of official records at page/image _____________.

( )       Deed of  Trust  recorded  on  ___________________  as  instrument  no.
          ________________  in the  County  Recorder's  Office of the  County of
          _________________,  State of  __________________  in  book/reel/docket
          _________________ of official records at page/image ______________.

( )       Assignment  of Mortgage or Deed of Trust to the  Trustee,  recorded on
          ___________________   as  instrument  no.   _________  in  the  County
          Recorder's   Office   of  the   County   of   __________,   State   of
          _______________ in  book/reel/docket  ____________ of official records
          at page/image ____________.

( )       Other  documents,  including  any  amendments,  assignments  or  other
          assumptions of the Mortgage Note or Mortgage.

          ( )      ---------------------------------------------

          ( )      ---------------------------------------------

          ( )      ---------------------------------------------

          ( )      ---------------------------------------------

          The  undersigned  Master Servicer  hereby  acknowledges  and agrees as
          follows:

               (1) The Master  Servicer shall hold and retain  possession of the
          Documents  in trust for the  benefit  of the  Trustee,  solely for the
          purposes provided in the Agreement.


<PAGE>


                                       -3-


               (2) The Master  Servicer shall not cause or knowingly  permit the
          Documents to become  subject to, or encumbered  by, any claim,  liens,
          security interest,  charges,  writs of attachment or other impositions
          nor shall the Master  Servicer  assert or seek to assert any claims or
          rights of setoff to or against the Documents or any proceeds thereof.

               (3) The Master  Servicer  shall  return  each and every  Document
          previously  requested  from the Mortgage  File to the Trustee when the
          need therefor no longer  exists,  unless the Mortgage Loan relating to
          the Documents has been  liquidated and the proceeds  thereof have been
          remitted to the Custodial Account and except as expressly  provided in
          the Agreement.

               (4)  The  Documents  and  any  proceeds  thereof,  including  any
          proceeds of  proceeds,  coming into the  possession  or control of the
          Master Servicer shall at all times be earmarked for the account of the
          Trustee,  and the Master  Servicer  shall keep the  Documents  and any
          proceeds  separate and distinct from all other  property in the Master
          Servicer's possession, custody or control.

                                   Temple-Inland Mortgage Corporation

                                   By:__________________________________________

                                   Its:_________________________________________



Date: _____________________, 19__


<PAGE>



                                   EXHIBIT F-2

                               REQUEST FOR RELEASE
                          [Mortgage Loans Paid in Full]

                     OFFICER'S CERTIFICATE AND TRUST RECEIPT
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1995-Q8


______________________________________   HEREBY  CERTIFIES  THAT  HE/SHE  IS  AN
OFFICER OF THE MASTER  SERVICER,  HOLDING THE OFFICE SET FORTH  BENEATH  HIS/HER
SIGNATURE, AND HEREBY FURTHER CERTIFIES AS FOLLOWS:

WITH  RESPECT TO THE MORTGAGE  LOANS,  AS THE TERM IS DEFINED IN THE POOLING AND
SERVICING AGREEMENT DESCRIBED IN THE ATTACHED SCHEDULE:

ALL PAYMENTS OF PRINCIPAL, PREMIUM (IF ANY), AND INTEREST HAVE BEEN MADE.

LOAN NUMBER:  _______________         BORROWER'S NAME:_____________

COUNTY:_____________________

WE HEREBY  CERTIFY THAT ALL AMOUNTS  RECEIVED IN CONNECTION  WITH SUCH PAYMENTS,
WHICH ARE REQUIRED TO BE DEPOSITED IN THE CUSTODIAL  ACCOUNT PURSUANT TO SECTION
3.10 OF THE POOLING AND SERVICING AGREEMENT, HAVE BEEN OR WILL BE CREDITED.

___________ ______________________   DATED:______________

/ /      VICE PRESIDENT

/ /      ASSISTANT VICE PRESIDENT


<PAGE>



                                   EXHIBIT G-1

                     FORM OF INVESTOR REPRESENTATION LETTER


                                 _________, 19__


[Depositor]

Bankers Trust Company
Four Albany Street
New York, New York  10020

Attention:  DLJ/Quality Series 1995-Q8

                  Re:      DLJ Mortgage Acceptance Corp.
                           Mortgage Pass-Through Certificates
                           Series 1995-Q8, Class __

Dear Sirs:

          ________________   (the   "Purchaser")   intends  to   purchase   from
___________ (the "Seller")  $__________ Initial Certificate Principal Balance of
Mortgage    Pass-Through    Certificates,    Series   1995-Q8,    Class__   (the
"Certificates"),  issued  pursuant to the Pooling and Servicing  Agreement  (the
"Pooling  and  Servicing  Agreement"),  dated as of November 1, 1995,  among DLJ
Mortgage Acceptance Corp., as depositor (the "Company"),  Temple-Inland Mortgage
Corporation,  as master  servicer,  and Bankers Trust  Company,  as trustee (the
"Trustee").  All terms used  herein  and not  otherwise  defined  shall have the
meanings set forth in the Pooling and Servicing Agreement.  The Purchaser hereby
certifies,  represents and warrants to, and covenants  with, the Company and the
Trustee that:

               1. The Purchaser  understands that (a) the Certificates  have not
          been and will not be registered or qualified  under the Securities Act
          of 1933, as amended (the "Act") or any state  securities  law, (b) the
          Company is not  required to so  register or qualify the  Certificates,
          (c) the  Certificates  may be resold only if registered  and qualified
          pursuant to the provisions of the Act or any state  securities law, or
          if an exemption from such registration and qualification is available,
          (d)  the  Pooling  and  Servicing   Agreement  contains   restrictions
          regarding the transfer of the  Certificates  and (e) the  Certificates
          will bear a legend to the foregoing effect.

               2.  The  Purchaser  is  acquiring  the  Certificates  for its own
          account  for  investment  only  and not  with a view to or for sale in
          connection  with any  distribution  thereof in any  manner  that would
          violate the Act or any applicable state securities laws.



<PAGE>


                                       -2-

               3.   The   Purchaser   is   (a)  a   substantial,   sophisticated
          institutional   investor  having  such  knowledge  and  experience  in
          financial and business  matters,  and, in particular,  in such matters
          related to  securities  similar to the  Certificates,  such that it is
          capable  of  evaluating  the  merits  and risks of  investment  in the
          Certificates,  (b)  able  to  bear  the  economic  risks  of  such  an
          investment and (c) an "accredited investor" within the meaning of Rule
          501(a) promulgated pursuant to the Act.

               4.  The  Purchaser  has  been  furnished  with,  and  has  had an
          opportunity to review [(a) a copy of the Private Placement  Memorandum
          dated November 21, 1995 relating to the  Certificates,  (b)] a copy of
          the  Pooling  and  Servicing  Agreement  and [(b)]  [(c)]  such  other
          information  concerning the  Certificates,  the Mortgage Loans and the
          Company as has been requested by the Purchaser from the Company or the
          Seller and is relevant  to the  Purchaser's  decision to purchase  the
          Certificates.  The Purchaser  has had any questions  arising from such
          review  answered by the Company or the Seller to the  satisfaction  of
          the Purchaser. If the Purchaser did not purchase the Certificates from
          the  Seller  in  connection  with  the  initial  distribution  of  the
          Certificates  and was  provided  with a copy of the Private  Placement
          Memorandum  (the  "Memorandum")  relating  to the  original  sale (the
          "Original  Sale") of the  Certificates  by the Company,  the Purchaser
          acknowledges  that such  Memorandum  was provided to it by the Seller,
          that the  Memorandum  was  prepared by the  Company  solely for use in
          connection  with the Original Sale and the Company did not participate
          in or  facilitate in any way the purchase of the  Certificates  by the
          Purchaser from the Seller,  and the Purchaser agrees that it will look
          solely  to the  Seller  and not to the  Company  with  respect  to any
          damage, liability,  claim or expense arising out of, resulting from or
          in  connection  with  (a)  error  or  omission,  or  alleged  error or
          omission,  contained  in  the  Memorandum,  or  (b)  any  information,
          development or event arising after the date of the Memorandum.

               5. The  Purchaser  has not and will not, nor has it authorized or
          will it authorize,  any person to (a) offer,  pledge, sell, dispose of
          or otherwise transfer any Certificate, any interest in any Certificate
          or any other similar security to any person in any manner, (b) solicit
          any offer to buy or to accept a pledge,  disposition or other transfer
          of any  Certificate,  any  interest  in any  Certificate  or any other
          similar security from any person in any manner, (c) otherwise approach
          or  negotiate  with  respect to any  Certificate,  any interest in any
          Certificate  or any  other  similar  security  with any  person in any
          manner,  (d)  make  any  general  solicitation  by  means  of  general
          advertising or in any other manner or (e) take any other action,  that
          (as to any of (a) through (e) above) would  constitute a  distribution
          of any Certificate under the Act, that would render the disposition of
          any  Certificate  a  violation  of  Section  5 of the Act or any state
          securities law, or that would require  registration  or  qualification
          pursuant  thereto.  The Purchaser will not sell or otherwise  transfer
          any of the  Certificates,  except in compliance with the provisions of
          the Pooling and Servicing Agreement.



<PAGE>


                                       -3-

               [6. *The  Purchaser is not any  employee  benefit plan subject to
          the  Employee  Retirement  Income  Security  Act of 1974,  as  amended
          ("ERISA"),  or the Internal Revenue Code of 1986, (the "Code"),  nor a
          Person acting, directly or indirectly, on behalf of any such plan, and
          understands  that  registration  of transfer of any Certificate to any
          such employee  benefit plan, or to any person acting on behalf of such
          plan,  will not be made unless such employee  benefit plan delivers an
          opinion of its counsel, addressed and satisfactory to the Trustee, the
          Company and the Master  Servicer,  to the effect that the purchase and
          holding of a Certificate by or on behalf of such employee benefit plan
          would not result in the assets of the Trust  Estate being deemed to be
          "plan assets" and subject to the fiduciary  responsibility  provisions
          of  ERISA or the  prohibited  transaction  provisions  of the Code (or
          comparable  provisions  of  any  subsequent  enactments),   would  not
          constitute or result in a prohibited  transaction under Section 406 of
          ERISA or Section 4975 of the Code,  and would not subject the Company,
          the Master  Servicer or the  Trustee to any  obligation  or  liability
          (including  liabilities  under  ERISA or Section  4975 of the Code) in
          addition to those undertaken in the Pooling and Servicing Agreement or
          any other liability.  The Purchaser understands that under current law
          such an opinion cannot be rendered.]

                                  Very truly yours,

                                  ____________________________

                                  By:_________________________
                                  Name:_______________________
                                  Title:______________________





*    In the case of a transfer of the Class M, Class B-1,  Class B-2,  Class B-3
     and Class R Certificates  to an insurance  company,  the above  paragraph 6
     shall be deleted  and a  certification  in the form of Exhibit G-5 shall be
     executed.


<PAGE>



                                   EXHIBIT G-2

                    Form of Transferor Representation Letter




                                  _______, 19__


[Depositor]

Bankers Trust Company
Four Albany Street
New York, New York  10020

Attention:  DLJ/Quality Series 1995-Q8

                  Re:      DLJ Mortgage Acceptance Corp.
                           Mortgage Pass-Through Certificates
                           Series 1995-Q8, Class __

Dear Sirs:

          In  connection  with the sale by  _______________  (the  "Seller")  to
_______________  (the  "Purchaser")  of  $_______________   Initial  Certificate
Principal Balance of Mortgage Pass-Through  Certificates,  Series 1995-Q8, Class
__ (the "Certificates"),  issued pursuant to the Pooling and Servicing Agreement
(the "Pooling and Servicing Agreement"), dated as of November 1, 1995, among DLJ
Mortgage Acceptance Corp., as depositor (the "Company"),  Temple-Inland Mortgage
Corporation,  as master  servicer,  and Bankers Trust  Company,  as trustee (the
"Trustee").  The  Seller  hereby  certifies,  represents  and  warrants  to, and
covenants with, the Company and the Trustee that:

          Neither  the Seller nor anyone  acting on its behalf has (a)  offered,
pledged,  sold,  disposed  of or  otherwise  transferred  any  Certificate,  any
interest in any  Certificate or any other similar  security to any person in any
manner, (b) has solicited any offer to buy or to accept a pledge, disposition or
other transfer of any Certificate,  any interest in any Certificate or any other
similar security from any person in any manner, (c) has otherwise  approached or
negotiated with respect to any  Certificate,  any interest in any Certificate or
any other  similar  security  with any  person in any  manner,  (d) has made any
general  solicitation by means of general advertising or in any other manner, or
(e) has taken any other action,  that (as to any of (a) through (e) above) would
constitute a distribution of the  Certificates  under the Securities Act of 1933
(the "Act"), that would render the disposition of any Certificate a violation of
Section  5 of the  Act or any  state  securities  law,  or  that  would  require
registration or qualification  pursuant thereto.  The Seller will not act in any
manner set forth in the foregoing sentence with


<PAGE>


                                       -2-

respect to any  Certificate.  The Seller has not and will not sell or  otherwise
transfer any of the  Certificates,  except in compliance  with the provisions of
the Pooling and Servicing Agreement.

                                  Very truly yours,

                                  ____________________________
                                  (Seller)



                                  By:_________________________
                                  Name:_______________________
                                  Title:______________________




<PAGE>



                                   EXHIBIT G-3



                        TRANSFER AFFIDAVIT AND AGREEMENT



STATE OF                )
                        : ss.:
COUNTY OF               )


          ___________________,  being first duly sworn, deposes,  represents and
warrants:
          1.  That he is [Title  of  Officer]  of [Name of  Owner],  a  [savings
institution]  [corporation]  duly  organized and existing under the laws of [the
State of ___________] [the United States], (the "Owner"),  (record or beneficial
owner of the Class R Certificates on behalf of which he makes this affidavit and
agreement).  This Class R  Certificate  was issued  pursuant  to the Pooling and
Servicing  Agreement  (the  "Pooling  and  Servicing  Agreement"),  dated  as of
November  1,  1995,   among  DLJ  Mortgage   Acceptance   Corp.,  as  depositor,
Temple-Inland Mortgage Corporation,  as master servicer (the "Master Servicer"),
and Bankers Trust Company, as trustee (the "Trustee").

          2. That the Owner (i) is and will be a  "Permitted  Transferee"  as of
________,  199__  and (ii) is  acquiring  the Class R  Certificates  for its own
account  or for the  account of another  owner  from  which it has  received  an
affidavit  in  substantially  the  same  form as this  affidavit.  A  "Permitted
Transferee"  is  any  person  other  than  a  "disqualified  organization"  or a
Non-United States Person. For this purpose, a "disqualified  organization" means
any of the following:  (i) the United States, any State or political subdivision
thereof,  any possession of the United States, or any agency or  instrumentality
of any of the foregoing (other than an instrumentality which is a corporation if
all of its activities  are subject to tax and,  except for the FHLMC, a majority
of its board of  directors is not selected by such  governmental  unit),  (ii) a
foreign   government,   any  international   organization,   or  any  agency  or
instrumentality  of any of the  foregoing,  (iii) any  organization  (other than
certain farmers'  cooperatives  described in Section 521 of the Internal Revenue
Code of 1986) (the "Code")  which is exempt from the tax imposed by Chapter 1 of
the Code (unless such  organization is subject to the tax imposed by Section 511
of the Code on  unrelated  business  taxable  income),  (iv) rural  electric and
telephone  cooperatives  described in Section  1381(a)(2)(C) of the Code and (v)
any other Person so designated based upon an Opinion of Counsel that the holding
of an Ownership  Interest in a Class R Certificate  by such Person may cause the
Trust  Fund  or  any  Person  having  an  Ownership  Interest  in any  Class  of
Certificates,  other than such Person,  to incur a liability for any federal tax
imposed  under the Code that would not otherwise be imposed but for the Transfer
of an Ownership  Interest in a Class R  Certificate  to such  Person.  The terms
"United  States",  "State"  and  "international  organization"  shall  have  the
meanings set forth in Section 7701 of the Code or successor provisions.



<PAGE>


                                       -2-

          3.  That the Owner is aware (i) of the tax that  would be  imposed  on
transfers of the Class R Certificates  to disqualified  organizations  under the
Code that applies to all transfers of the Class R  Certificates  after March 31,
1988;  (ii) that such tax would be on the  transferor,  or, if such  transfer is
through an agent (which person  includes a broker,  nominee or middleman)  for a
disqualified organization,  on the agent; (iii) that the person otherwise liable
for the  tax  shall  be  relieved  of  liability  for the tax if the  transferee
furnishes to such person an affidavit  that the transferee is not a disqualified
organization  and,  at the time of  transfer,  such  person does not have actual
knowledge  that the affidavit is false and;  (iv) that the Class R  Certificates
may  be  "noneconomic   residual  interests"  within  the  meaning  of  Treasury
Regulation  Section  1.860E-1(c)(2)  and that the  transferor of a  "noneconomic
residual  interest"  will  remain  liable for any taxes due with  respect to the
income on such residual interest,  unless no significant purpose of the transfer
is to enable the transferor to impede the assessment or collection of tax.

          4.  That the  Owner is aware  of the tax  imposed  on a  "pass-through
entity"  holding the Class R Certificates if at any time during the taxable year
of the pass-through entity a non-Permitted Transferee is the record holder of an
interest in such entity.  For this purpose,  a "pass through entity"  includes a
regulated  investment  company,  a real estate  investment trust or common trust
fund, a partnership, trust or estate, and certain cooperatives.

          5. That the Owner is aware  that the  Trustee  will not  register  the
transfer of any Class R Certificates unless the transferee,  or the transferee's
agent,   delivers  to  the  Trustee,   among  other  things,   an  affidavit  in
substantially  the same form as this affidavit.  The Owner expressly agrees that
it will not consummate any such transfer if it knows or believes that any of the
representations contained in such affidavit and agreement are false.

          6.  That  the  Owner  consents  to  any  additional   restrictions  or
arrangements that shall be deemed necessary upon advice of counsel to constitute
a reasonable  arrangement to ensure that the Class R  Certificates  will only be
owned, directly or indirectly, by Owners that are Permitted Transferees.

          7. That the Owner's taxpayer identification number is __________.

          8. That the Owner has reviewed the  restrictions set forth on the face
of the Class R  Certificates  and the  provisions of Section 5.02 of the Pooling
and Servicing  Agreement under which the Class R Certificates  were issued (and,
in  particular,  the Owner is aware that such Section  authorizes the Trustee to
deliver payments to a person other than the Owner and negotiate a mandatory sale
by the Trustee in the event that the Owner holds such  Certificate  in violation
of  Section  5.02);  and that the Owner  expressly  agrees to be bound by and to
comply with such restrictions and provisions.

          9. That the Owner is not  acquiring  and will not transfer the Class R
Certificates in order to impede the assessment or collection of any tax.

          10. That the Owner  anticipates  that it will, so long as it holds the
Class R Certificates, have sufficient assets to pay any taxes owed by the holder
of such Class R Certificates.



<PAGE>


                                       -3-

          11.  That  the  Owner  has no  present  knowledge  that it may  become
insolvent  or subject  to a  bankruptcy  proceeding  for so long as it holds the
Class R Certificates.

          12. That the Owner has no present  knowledge  or  expectation  that it
will be unable to pay any United  States  taxes owed by it so long as any of the
Certificates remain outstanding.  In this regard, the Owner hereby represents to
and for the benefit of the Person from whom it acquired the Class R Certificates
that the  Owner  intends  to pay  taxes  associated  with  holding  the  Class R
Certificates  as they  become  due,  fully  understanding  that it may incur tax
liabilities in excess of any cash flows generated by the Class R Certificates.

          13. That the Owner is not acquiring the Class R Certificates  with the
intent to transfer  the Class R  Certificates  to any person or entity that will
not have  sufficient  assets to pay any taxes owed by the holder of such Class R
Certificates,   or  that  may  become  insolvent  or  subject  to  a  bankruptcy
proceeding, for so long as the Class R Certificates remain outstanding.

          14. That Owner will, in connection  with any transfer that it makes of
the  Class R  Certificates,  obtain  from  its  transferee  the  representations
required by Section  5.02(d) of the Pooling and Servicing  Agreement under which
the Class R  Certificates  were issued and will not consummate any such transfer
if it knows,  or knows  facts  that  should  lead it to  believe,  that any such
representations are false.

          15. That Owner will, in connection  with any transfer that it makes of
the Class R Certificates,  deliver to the Trustee an affidavit, which represents
and warrants that it is not  transferring the Class R Certificates to impede the
assessment or collection of any tax and that it has no actual knowledge that the
proposed  transferee:  (i) has insufficient assets to pay any taxes owed by such
transferee as holder of the Class R Certificates;  (ii) may become  insolvent or
subject  to a  bankruptcy  proceeding,  for so long as the Class R  Certificates
remain outstanding and; (iii) is not a "Permitted Transferee".

          16. That the Owner is a citizen or resident  of the United  States,  a
corporation,  partnership  or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources without the United States is includible in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States.




<PAGE>



          IN  WITNESS  WHEREOF,  the  Owner has  caused  this  instrument  to be
executed on its behalf,  by its [Title of Officer] and its corporate  seal to be
hereunto  attached,  attested  by its  [Assistant]  Secretary,  this ____ day of
____________, ____.


                                  [NAME OF OWNER]


                                  By:___________________________________________
                                  [Name of Officer]
                                  [Title of Officer]

[Corporate Seal]

ATTEST:

____________________________
[Assistant] Secretary

          Personally appeared before me the above-named [Name of Officer], known
or proved to me to be the same person who executed the foregoing  instrument and
to be the [Title of  Officer]  of the Owner,  and  acknowledged  to me that such
person executed the same as such person's free act and deed and the free act and
deed of the Owner.

          Subscribed and sworn before me this ___ day of _____________, 19__.



                                  ______________________________________________
                                  NOTARY PUBLIC

                                  COUNTY OF ____________________________________
                                  STATE OF _____________________________________
                                  My Commission expires the ____ day of _______,
                                  19__.




<PAGE>



                                   EXHIBIT G-4

                         Form of Transferor Certificates

                                           ___________________, 19__

[Depositor]

Bankers Trust Company
Four Albany Street
New York, New York  10020

Attention:  DLJ/Quality Series 1995-Q8

                    Re:      DLJ Mortgage Acceptance Corp.
                             Mortgage Pass-Through Certificates
                             Series 1995-Q8, Class R

Dear Sirs:

          This  letter  is  delivered  to you in  connection  with  the  sale by
___________________________ (the "Seller") to _____________________________ (the
"Purchaser")  of  a  ___%  Percentage  Interest  in  the  Mortgage  Pass-Through
Certificates,  Series 1995-Q8, Class R (the "Certificates"),  issued pursuant to
Section 5.02 of the Pooling and Servicing  Agreement (the "Pooling and Servicing
Agreement"),  dated as of November 1, 1995, among DLJ Mortgage Acceptance Corp.,
as depositor (the  "Company"),  Temple-Inland  Mortgage  Corporation,  as master
servicer, and Bankers Trust Company, as trustee (the "Trustee").  All terms used
herein and not otherwise defined shall have the meaning set forth in the Pooling
and Servicing  Agreement.  The Seller hereby certifies,  represents and warrants
to, and covenants with, the Company and the Trustee that:

          1. No purpose of the Seller  relating to the sale of the  Certificates
by the  Seller  to the  Purchaser  is or will be to  impede  the  assessment  or
collection of any tax.

          2. The Seller  understands  that the  Purchaser  has  delivered to the
Trustee and the Master  Servicer a transfer  affidavit and agreement in the form
attached to the Pooling and Servicing  Agreement as Exhibit G-3. The Seller does
not know or believe that any representation contained therein is false.

          3. The Seller has at the time of the  transfer  conducted a reasonable
investigation  of the financial  condition of the Purchaser as  contemplated  by
Treasury  Regulations  Section  1.860E-1(c)(4)(i)  and,  as  a  result  of  that
investigation,  the Seller has  determined  that the Purchaser has  historically
paid its debts as they have become due and has found no significant  evidence to
indicate  that the  Purchaser  will not continue to pay its debts as they become
due in the future.  The Seller understands that the transfer of the Certificates
may not be respected  for United  States income tax purposes (and the Seller may
continue  to be liable for United  States  income  taxes  associated  therewith)
unless the Seller has conducted such an investigation.


<PAGE>


                                       -2-

          4. The Seller has no actual knowledge that the proposed  Transferee is
a  Disqualified  Organization,  an agent  of a  Disqualified  Organization  or a
Non-United States Person.

                                  Very truly yours,

                                  ______________________________________________
                                  (Seller)
                                  By:___________________________________________
                                  Name:_________________________________________
                                  Title:________________________________________


<PAGE>



                                   EXHIBIT G-5

FORM OF INVESTOR REPRESENTATION LETTER FOR INSURANCE COMPANIES


                                   ________, 199__

[Depositor]

Bankers Trust Company
Four Albany Street
New York, New York  10020

Attention:  DLJ/Quality Series 1995-Q8

              Re:      DLJ Mortgage Acceptance Corp.
                       Mortgage Pass-Through Certificates
                       Series 1995-Q8, Class __

Dear Sirs:

          _______________  (the "Purchaser") intends to purchase from __________
(the "Seller")  $____________  Initial Certificate Principal Balance of Mortgage
Pass-Through Certificates, Series 1995-Q8, Class __ (the "Certificate"),  issued
pursuant to the Pooling and  Servicing  Agreement  (the  "Pooling and  Servicing
Agreement"),  dated as November 1, 1995, among DLJ Mortgage Acceptance Corp., as
seller (the "Company"),  Temple-Inland Mortgage Corporation, as master servicer,
and Bankers Trust Company, as trustee (the "Trustee"). All terms used herein and
not  otherwise  defined  shall have the  meanings  set forth in the  Pooling and
Servicing Agreement. The Purchaser hereby certifies, represents and warrants to,
and covenants with, the Company and the Trustee that:

               1.  The  Certificates  purchased  pursuant  hereto  will  not  be
          transferred  to  any  employee   benefit  plan  or  other   retirement
          arrangement  including individual  retirement accounts and Keogh plans
          that is subject  to  Section  406 of the  Employee  Retirement  Income
          Security  Act of 1974,  as amended  ("ERISA")  or Section  4975 of the
          Internal  Revenue Code of 1986 (the "Code") (any of the  foregoing,  a
          "Plan").

               2. The Purchaser is an insurance  company and the source of funds
          used to purchase the  Certificates  is an "insurance  company  general
          account"  (as such term is defined  in  Prohibited  Transaction  Class
          Exemption 95-60 issued by the U.S.  Department of Labor ("PTCE 95-60")
          and there is no plan with  respect to which the amount of such general
          account's  reserves and liabilities for the contract(s)  held by or on
          behalf  of such  Plan  and all  other  plans  maintained  by the  same
          employer  (or  affiliate  thereof as defined in PTCE  95-60) or by the
          same  employee  organization,  exceed 10% of the total of all reserves
          and   liabilities  of  such  general  account  (as  such  amounts  are
          determined  under PTCE  95-60) as of the date of  acquisition  of such
          Certificates.


<PAGE>


                                       -2-


                                  Very truly yours,

                                  ______________________________________________


                                  By:___________________________________________
                                  Name:_________________________________________
                                  Title:________________________________________


<PAGE>



                                    EXHIBIT H

                  [FORM OF RULE 144A INVESTMENT REPRESENTATION]


                 Description of Rule 144A Securities, including
numbers:

                          DLJ Mortgage Acceptance Corp.
                       Mortgage Pass-Through Certificates
                       Series 1995-Q8, Class ___, No. ___


          The  undersigned  seller,  as  registered  holder (the  "Transferor"),
intends to transfer the Rule 144A Securities  described above to the undersigned
buyer (the "Buyer").

          1. In  connection  with  such  transfer  and in  accordance  with  the
agreements  pursuant  to  which  the  Rule  144A  Securities  were  issued,  the
Transferor  hereby  certifies the following  facts:  Neither the  Transferor nor
anyone acting on its behalf has offered, transferred, pledged, sold or otherwise
disposed of the Rule 144A  Securities,  any interest in the Rule 144A Securities
or any other  similar  security  to, or  solicited  any offer to buy or accept a
transfer,  pledge or other disposition of the Rule 144A Securities, or otherwise
approached or negotiated with respect to the Rule 144A Securities,  any interest
in the Rule 144A  Securities or any other similar  security  with, any person in
any manner, or made any general  solicitation by means of general advertising or
in any other  manner,  or taken any  other  action,  which  would  constitute  a
distribution  of the Rule 144A  Securities  under the Securities Act of 1933, as
amended (the "1933 Act"), or which would render the disposition of the Rule 144A
Securities  a  violation  of Section 5 of the 1933 Act or  require  registration
pursuant  thereto,  and that  the  Transferor  has not  offered  the  Rule  144A
Securities   to  any  person   other  than  the  Buyer  or  another   "qualified
institutional buyer" as defined in Rule 144A under the 1933 Act.

          2. The Buyer  warrants and  represents  to, and  covenants  with,  the
Transferor,  the Trustee and the Master Servicer pursuant to Section 5.02 of the
Pooling and Servicing Agreement as follows:

               a. The Buyer  understands  that the Rule 144A Securities have not
     been registered under the 1933 Act or the securities laws of any state.

               b.  The  Buyer  considers  itself  a  substantial,  sophisticated
     institutional  investor  having such  knowledge and experience in financial
     and business  matters that it is capable of evaluating the merits and risks
     of investment in the Rule 144A Securities.

               c. The Buyer has been  furnished with all  information  regarding
     the Rule 144A  Securities  that it has requested from the  Transferor,  the
     Trustee or the Master Servicer.

               d. Neither the Buyer nor anyone acting on its behalf has offered,
     transferred,   pledged,  sold  or  otherwise  disposed  of  the  Rule  144A
     Securities,  any interest in the Rule 144A  Securities or any other similar
     security to, or solicited any offer to buy


<PAGE>


                                       -2-

     or  accept a  transfer,  pledge  or  other  disposition  of the  Rule  144A
     Securities,  any interest in the Rule 144A  Securities or any other similar
     security  from, or otherwise  approached or negotiated  with respect to the
     Rule 144A Securities, any interest in the Rule 144A Securities or any other
     similar  security  with,  any  person in any  manner,  or made any  general
     solicitation  by means of general  advertising  or in any other manner,  or
     taken any other action,  that would  constitute a distribution  of the Rule
     144A Securities  under the 1933 Act or that would render the disposition of
     the Rule  144A  Securities  a  violation  of  Section  5 of the 1933 Act or
     require  registration  pursuant  thereto,  nor  will  it  act,  nor  has it
     authorized  or will it  authorize  any person to act,  in such  manner with
     respect to the Rule 144A Securities.

               e. The Buyer is a "qualified institutional buyer" as that term is
     defined  in Rule 144A  under the 1933 Act and has  completed  either of the
     forms of  certification  to that effect attached hereto as Annex 1 or Annex
     2. The Buyer is aware that the sale to it is being made in reliance on Rule
     144A.  The Buyer is acquiring the Rule 144A  Securities for its own account
     or the account of other qualified  institutional  buyers,  understands that
     such Rule 144A Securities may be resold, pledged or transferred only (i) to
     a person  reasonably  believed to be a qualified  institutional  buyer that
     purchases   for  its  own  account  or  for  the  account  of  a  qualified
     institutional  buyer to whom  notice is given  that the  resale,  pledge or
     transfer  is being made in  reliance  on Rule  144A,  or (ii)  pursuant  to
     another exemption from registration under the 1933 Act.

          3. The Buyer  warrants and  represents  to, and  covenants  with,  the
Transferor,  the Servicer and the Depositor  that either (1) the Buyer is not an
employee  benefit  plan  within  the  meaning of  Section  3(3) of the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA") ("Plan"), or a plan
within the meaning of Section  4975(e)(1)  of the Internal  Revenue Code of 1986
(the  "Code")  (also a  "Plan"),  and the Buyer is not  directly  or  indirectly
purchasing the Rule 144A  Securities on behalf of, as investment  manager of, as
named  fiduciary of, as trustee of, or with assets of a Plan, or (2) the Buyer's
purchase of the Rule 144A Securities will not result in a prohibited transaction
under Section 406 of ERISA or Section 4975 of the Code.

          4. This  document may be executed in one or more  counterparts  and by
the different  parties hereto on separate  counterparts,  each of which, when so
executed, shall be deemed to be an original; such counterparts,  together, shall
constitute one and the same document.


<PAGE>




          IN WITNESS WHEREOF,  each of the parties has executed this document as
of the date set forth below.


__________________________________               _______________________________
     Print Name of Transferor                         Print Name of Buyer

By:_______________________________               By:____________________________
     Name:                                            Name:
     Title:                                           Title:

Taxpayer Identification:                         Taxpayer Identification:

No._________________________                     No.____________________________

Date:_______________________                     Date:__________________________






<PAGE>



                                                            ANNEX 1 TO EXHIBIT H


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

             [For Buyers Other Than Registered Investment Companies]


          The  undersigned  hereby  certifies as follows in connection  with the
Rule 144A Investment Representation to which this Certification is attached:

          1.  As  indicated  below,  the  undersigned  is the  President,  Chief
Financial  Officer,  Senior Vice  President  or other  executive  officer of the
Buyer.

          2.  In  connection  with  purchases  by  the  Buyer,  the  Buyer  is a
"qualified  institutional  buyer" as that term is defined in Rule 144A under the
Securities Act of 1933 ("Rule 144A") because (i) the Buyer owned and/or invested
on a discretionary basis  $______________________  (1) in securities (except for
the  excluded  securities  referred to below) as of the end of the Buyer's  most
recent fiscal year (such amount being  calculated in accordance  with Rule 144A)
and (ii) the Buyer satisfies the criteria in the category marked below.

     ___  Corporation,  etc.  The  Buyer is a  corporation  (other  than a bank,
          savings and loan association or similar institution), Massachusetts or
          similar  business  trust,  partnership,   or  charitable  organization
          described in Section 501(c)(3) of the Internal Revenue Code.

     ___  Bank.  The  Buyer  (a)  is a  national  bank  or  banking  institution
          organized  under the laws of any State,  territory  or the District of
          Columbia,  the business of which is substantially  confined to banking
          and is supervised by the State or  territorial  banking  commission or
          similar official or is a foreign bank or equivalent  institution,  and
          (b) has an audited net worth of at least  $25,000,000 as  demonstrated
          in its latest annual financial statements, a copy of which is attached
          hereto.

     ___  Savings  and Loan.  The Buyer (a) is a savings  and loan  association,
          building and loan association, cooperative bank, homestead association
          or similar institution, which is supervised and examined by a State or
          Federal authority having  supervision over any such institutions or is
          a foreign savings and loan  association or equivalent  institution and
          (b) has an audited net worth of at least  $25,000,000 as  demonstrated
          in its latest annual financial statements.

     ___  Broker-dealer. The Buyer is a dealer registered pursuant to Section 15
          of the Securities Exchange Act of 1934.

- --------
(1) Buyer must own and/or invest on a discretionary  basis at least $100,000,000
in securities unless Buyer is a dealer, and, in that case, Buyer must own and/or
invest on a discretionary basis at least $10,000,000 in securities.



<PAGE>


                                       -2-

     ___  Insurance Company. The Buyer is an insurance company whose primary and
          predominant  business  activity  is the  writing of  insurance  or the
          reinsuring of risks  underwritten by insurance  companies and which is
          subject to  supervision  by the  insurance  commissioner  or a similar
          official or agency of a State, territory or the District of Columbia.

     ___  State or Local Plan. The Buyer is a plan established and maintained by
          a State, its political subdivisions,  or any agency or instrumentality
          of the State or its  political  subdivisions,  for the  benefit of its
          employees.

     ___  ERISA Plan.  The Buyer is an employee  benefit plan within the meaning
          of Title I of the Employee Retirement Income Security Act of 1974.

     ___  Investment  Adviser.  The Buyer is an  investment  adviser  registered
          under the Investment Advisers Act of 1940.

     ___  SBIC. The Buyer is a Small Business Investment Company licensed by the
          U.S. Small Business  Administration under Section 301(c) or (d) of the
          Small Business Investment Act of 1958.

     ___  Business  Development  Company.  The Buyer is a  business  development
          company as defined in Section  202(a)(22) of the  Investment  Advisers
          Act of 1940.

     ___  Trust Fund. The Buyer is a trust fund whose trustee is a bank or trust
          company and whose  participants are exclusively (a) plans  established
          and maintained by a State, its political  subdivisions,  or any agency
          or instrumentality of the State or its political subdivisions, for the
          benefit of its  employees,  or (b) employee  benefit  plans within the
          meaning of Title I of the Employee  Retirement  Income Security Act of
          1974, but is not a trust fund that includes as participants individual
          retirement accounts or H.R. 10 plans.

          3.  The  term  "securities"  as  used  herein  does  not  include  (i)
securities of issuers that are affiliated  with the Buyer,  (ii) securities that
are part of an unsold allotment to or subscription by the Buyer, if the Buyer is
a dealer,  (iii) bank  deposit  notes and  certificates  of  deposit,  (iv) loan
participations,  (v) repurchase agreements, (vi) securities owned but subject to
a repurchase agreement and (vii) currency, interest rate and commodity swaps.

          4. For purposes of  determining  the  aggregate  amount of  securities
owned and/or invested on a discretionary  basis by the Buyer, the Buyer used the
cost of such  securities to the Buyer and did not include any of the  securities
referred to in the preceding  paragraph.  Further, in determining such aggregate
amount,  the Buyer may have included  securities  owned by  subsidiaries  of the
Buyer,  but only if such  subsidiaries  are  consolidated  with the Buyer in its
financial  statements  prepared in accordance with generally accepted accounting
principles  and if the  investments of such  subsidiaries  are managed under the
Buyer's direction.  However, such securities were not included if the Buyer is a
majority-owned,  consolidated  subsidiary of another enterprise and the Buyer is
not itself a reporting company under the Securities Exchange Act of 1934.


<PAGE>


                                       -3-


          5. The  Buyer  acknowledges  that it is  familiar  with  Rule 144A and
understands  that the seller to it and other parties related to the Certificates
are relying and will continue to rely on the statements  made herein because one
or more sales to the Buyer may be in reliance on Rule 144A.

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

          6. If the answer to the foregoing  question is "no",  the Buyer agrees
that,  in connection  with any purchase of securities  sold to the Buyer for the
account of a third party  (including  any separate  account) in reliance on Rule
144A,  the Buyer will only purchase for the account of a third party that at the
time is a "qualified  institutional  buyer"  within the meaning of Rule 144A. In
addition,  the Buyer  agrees that the Buyer will not purchase  securities  for a
third party unless the Buyer has obtained a current  representation  letter from
such third party or taken other appropriate  steps  contemplated by Rule 144A to
conclude that such third party  independently meets the definition of "qualified
institutional buyer" set forth in Rule 144A.

          7.  The  Buyer  will   notify  each  of  the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until such notice is given,  the Buyer's  purchase of Rule 144A  Securities will
constitute  a  reaffirmation  of  this  certification  as of the  date  of  such
purchase.

                                  ______________________________________
                                  Print Name of Buyer


                                   By:__________________________________
                                        Name:
                                        Title:

                                   Date:________________________________


<PAGE>



                                                            ANNEX 2 TO EXHIBIT H


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

              [For Buyers That Are Registered Investment Companies]


          The  undersigned  hereby  certifies as follows in connection  with the
Rule 144A Investment Representation to which this Certification is attached:

          1.  As  indicated  below,  the  undersigned  is the  President,  Chief
Financial  Officer or Senior Vice  President  of the Buyer or, if the Buyer is a
"qualified  institutional  buyer" as that term is defined in Rule 144A under the
Securities  Act of 1933  ("Rule  144A")  because  Buyer is part of a  Family  of
Investment Companies (as defined below), is such an officer of the Adviser.

          2. In connection  with  purchases by Buyer,  the Buyer is a "qualified
institutional  buyer" as  defined in SEC Rule 144A  because  (i) the Buyer is an
investment company registered under the Investment Company Act of 1940, and (ii)
as marked below, the Buyer alone, or the Buyer's Family of Investment Companies,
owned at least  $100,000,000 in securities  (other than the excluded  securities
referred to below) as of the end of the Buyer's  most recent  fiscal  year.  For
purposes  of  determining  the  amount of  securities  owned by the Buyer or the
Buyer's Family of Investment Companies, the cost of such securities was used.

____        The Buyer owned  $___________________  in securities (other than the
            excluded  securities referred to below) as of the end of the Buyer's
            most recent fiscal year (such amount being  calculated in accordance
            with Rule 144A).

____        The Buyer is part of a Family of Investment Companies which owned in
            the aggregate $______________ in securities (other than the excluded
            securities  referred  to  below) as of the end of the  Buyer's  most
            recent fiscal year (such amount being  calculated in accordance with
            Rule 144A).

          3. The term "Family of Investment  Companies" as used herein means two
or more registered  investment  companies (or series thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

          4.  The  term  "securities"  as  used  herein  does  not  include  (i)
securities  of  issuers  that are  affiliated  with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) bank deposit notes and certificates
of  deposit,  (iii)  loan  participations,   (iv)  repurchase  agreements,   (v)
securities  owned but  subject  to a  repurchase  agreement  and (vi)  currency,
interest rate and commodity swaps.

          5. The Buyer is familiar with Rule 144A and  understands  that each of
the parties to which this certification is made are relying and will continue to
rely on the  statements  made herein because one or more sales to the Buyer will
be in reliance on Rule 144A.  In addition,  the Buyer will only purchase for the
Buyer's own account.


<PAGE>


                                       -2-


          6. The  undersigned  will  notify  each of the  parties  to which this
certification is made of any changes in the information and conclusions  herein.
Until such notice,  the Buyer's purchase of Rule 144A Securities will constitute
a reaffirmation of this  certification by the undersigned as of the date of such
purchase.


                                  _______________________________________
                                  Print Name of Buyer


                                  By:____________________________________
                                  Name:
                                  Title:

                                  IF AN ADVISER:

                                  _______________________________________
                                  Print Name of Buyer


                                  Date:__________________________________



<PAGE>



                                    EXHIBIT I

                             MORTGAGE LOAN SCHEDULE


<PAGE>



                                    EXHIBIT J

                      SELLER REPRESENTATIONS AND WARRANTIES

Seller's Representations Assigned by Depositor to Trustee

          Representations and Warranties. Pursuant to the Mortgage Loan Purchase
Agreement,  the Seller has made certain  representations  and  warranties to the
Depositor.  The Seller shall confirm such  representations  and  warranties  and
shall deliver a Seller's  Warranty  Certificate and an Officers'  Certificate on
the Closing Date (i) reaffirming  such  representations  and warranties and (ii)
specifically  restating  and  reaffirming  the  following   representations  and
warranties as of such date. The following  representations  are, pursuant to the
Pooling and  Servicing  Agreement,  assigned by the Depositor to the Trustee for
the benefit of the  Certificateholders,  together  with the  related  repurchase
rights  specified  in the  Mortgage  Loan  Purchase  Agreement.  Pursuant to the
Mortgage Loan Purchase Agreement,  the Seller's Warranty Certificate and related
Officer's Certificate,  the Seller affirms each such representation and warranty
and agrees,  consents to and acknowledges the assignment thereof to the Trustee.
All capitalized terms herein shall have the meanings assigned in the Pooling and
Servicing Agreement and the Seller's Warranty Certificate, as applicable.

          The  Seller  hereby  represents  and  warrants  to the  Depositor  and
Trustee,  as to each  Mortgage  Loan,  that as of the Closing Date or as of such
other date specifically provided herein:

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

               (ii) No Mortgage Loan had a Loan-to-Value Ratio at origination in
excess  of 85% and no  Mortgage  Loan  had a  combined  Loan-to-Value  Ratio  at
origination,  including any second deed of trust subordinated to the lien of the
Mortgage, in excess of 92%;

               (iii) As of the Closing  Date,  no Mortgage Loan is sixty (60) or
more days delinquent in payment of principal or interest;

               (iv) Each Mortgage Note is directly secured by the Mortgage,  and
each  Mortgaged  Property  consists  of a single  parcel  of real  estate.  Each
Mortgage secures the outstanding principal balance of the Mortgage Note and is a
valid and enforceable  first lien on the Mortgaged  Property subject only to (1)
the lien of  nondelinquent  current real  property  taxes and  assessments,  (2)
covenants,  conditions  and  restrictions,  rights of way,  easements  and other
matters of public  record as of the date of  recording  of such  Mortgage,  such
exceptions appearing of record being acceptable to mortgage lending institutions
generally or specifically reflected in the appraisal made in connection with the
origination  of the related  Mortgage  Loan, and (3) other matters to which like
properties  are  commonly  subject  that do not  materially  interfere  with the
benefits of the security intended to be provided by such Mortgage;

               (v)  Immediately  prior to the delivery of the  Mortgage  Loan to
DLJMCI,  the Seller had good title to, and was the sole owner of, such  Mortgage
Loan free and clear of any mortgage,  pledge, lien, security interest, charge or
other  encumbrance  (other  than  any  junior  lien  on the  Mortgaged  Property
encumbered by the related Mortgage) and had full right and


<PAGE>


                                       -2-

authority,  subject to no interest or  participation  of, or agreement with, any
other  party,  to sell and assign the  Mortgage  Loan  pursuant  to the  related
Mortgage Loan Purchase Agreement;

               (vi) There was no delinquent  tax or assessment  lien against any
Mortgaged Property at the time of the origination of the related Mortgage Loan;

               (vii) There is no valid offset,  defense or  counterclaim  to any
Mortgage Note or Mortgage,  including the obligation of the Mortgagor to pay the
unpaid  principal of or interest on such Mortgage Note, and any applicable right
of rescission has expired as of the Closing Date;

               (viii) There are no mechanics' liens or claims for work, labor or
material affecting any Mortgaged Property that are or may be a lien prior to, or
equal with, the lien of such Mortgage,  except those that are insured against by
the title insurance policy referred to in clause (xii) below;

               (ix) Each Mortgaged Property is free of material damage and is in
at least adequate repair;

               (x) Each  Mortgage Loan at  origination  complied in all respects
with applicable state and federal laws,  including,  without limitation,  usury,
equal credit opportunity,  real estate settlement  procedures,  truth-in-lending
and disclosure laws, and consummation of the  transactions  contemplated  hereby
will not involve the violation of any such laws;

               (xi) At the Closing Date, neither the Seller nor any prior holder
of any Mortgage has,  except as the Mortgage File may reflect,  (1) modified the
Mortgage in any material respect,  (2) satisfied,  canceled or subordinated such
Mortgage in whole or in part,  (3)  released the related  Mortgaged  Property in
whole or in part from the lien of such  Mortgage or (4) executed any  instrument
of release, cancellation, modification or satisfaction with respect thereto;

               (xii) A  lender's  policy  of  title  insurance  or a  commitment
(binder) to issue the same was effective on the date of the  origination of each
Mortgage  Loan,  each such  policy is valid and remains in full force and effect
and each such policy was issued by a title  insurer  acceptable to FNMA or FHLMC
and in a form acceptable to FNMA or FHLMC;

               (xiii) Each Mortgage  Loan was  originated or acquired (1) by the
Seller  either  directly or indirectly  through loan brokers or a  correspondent
lender  specifically  approved  by the  Seller  and  DLJMCI,  such  that (a) the
Mortgage  Loan was  originated  in  conformity  with the  Seller's  underwriting
guidelines,  (b) DLJMCI  approved the Mortgage  Loan either prior to the funding
thereof or, in the case of a Mortgage Loan  originated  pursuant to the Seller's
delegated underwriting guidelines,  approved the Mortgage Loan after the funding
thereof and (c) the Seller funded the Mortgage  Loan on the date of  origination
thereof  with its own funds or with  funds  obtained  by it or, in the case of a
Mortgage Loan  originated by a  correspondent  lender approved by the Seller and
DLJMCI,  the Mortgage Loan was approved by the Seller prior to  origination  and
was purchased by the Seller from such correspondent lender within 30 days of the
date of  origination  pursuant to a mandatory  purchase  commitment in effect at
origination, (2) by a


<PAGE>


                                       -3-

savings and loan  association,  savings  bank,  commercial  bank,  credit union,
insurance  company or similar  institution  that is supervised and examined by a
federal or state  authority or (3) by a mortgagee  approved by the  Secretary of
HUD pursuant to Sections 203 and 211 of the National Housing Act, as amended;

               (xiv) The Mortgage  Rate on each  Adjustable  Rate  Mortgage Loan
will be subject to adjustment commencing approximately six months after its date
of origination or at the end of the initial fixed interest rate period following
its respective date of origination, as applicable, and semi-annually thereafter,
and each such  Adjustable  Rate  Mortgage  Loan has an original term to maturity
from  the  date on which  the  first  monthly  payment  is due of not less  than
approximately  15 years  and not  more  than  approximately  30  years.  On each
adjustment  date, the Mortgage Rate will be adjusted to equal the Index plus the
Gross Margin,  rounded to the nearest 0.125%,  subject to the Periodic Rate Cap,
the Maximum Rate and the Minimum Rate.  The related  Mortgage Note is payable on
the first day of each month in self-amortizing monthly installments of principal
and interest,  with interest payable in arrears,  and requires a Monthly Payment
which is sufficient (a) to fully amortize the outstanding  principal  balance of
the Adjustable Rate Mortgage Loan over its remaining term and to pay interest at
the  applicable  Mortgage  Rate,  and  (b)  during  the  period  following  each
adjustment  date,  to fully  amortize the original  principal  balance as of the
first day of such period over the then  remaining term of such Mortgage Loan and
to pay interest at the  applicable  Mortgage  Rate. No Adjustable  Rate Mortgage
Loan is subject to  negative  amortization  or is a graduated  payment  Mortgage
Loan.  Interest on each Adjustable Rate Mortgage Loan is calculated on the basis
of a 360-day year consisting of twelve 30-day months;

               (xv) The Mortgage  Rate on each  Two-Step  Mortgage Loan is fixed
for an initial period of  approximately  one year after the date of origination,
and resets twice,  approximately  one year and approximately two years after its
date of origination,  to equal, commencing approximately one year after its date
of  origination,  the initial  Mortgage Rate thereon plus 1.25% and,  commencing
approximately two years after its date of origination, the initial Mortgage Rate
thereon plus 3.00%, and each such Two-Step Mortgage Loan has an original term to
maturity  from the date on which the first  monthly  payment  is due of not more
than  approximately  30 years. The related Mortgage Note is payable on the first
day of each month in  self-amortizing  monthly  installments  of  principal  and
interest, with interest payable in arrears, and requires a monthly payment which
is sufficient (a) during the period prior to the first resetting of the Mortgage
Rate,  to fully  amortize  the  outstanding  principal  balance of the  Two-Step
Mortgage  Loan over its  remaining  term and to pay  interest at the  applicable
Mortgage  Rate,  and (b) during  the  period  following  each  resetting  of the
Mortgage Rate, to fully amortize the original  principal balance as of the first
day of such period over the then remaining  term of such Two-Step  Mortgage Loan
and to pay interest at the applicable  Mortgage Rate.  Interest on each Two-Step
Mortgage Loan is calculated on the basis of a 360-day year  consisting of twelve
30-day months;

               (xvi) The  Mortgage  Rate on each  Fixed  Rate  Mortgage  Loan is
fixed,  and each Fixed Rate  Mortgage Loan has an original term to maturity from
the  date  on  which  the  first  monthly  payment  is  due  of  not  less  than
approximately  15 years and not more than  approximately  30 years.  The related
Mortgage  Note is  payable  on the  first day of each  month in  self-amortizing
monthly  installments  of  principal  and  interest,  with  interest  payable in
arrears,


<PAGE>


                                       -4-

and  requires  a monthly  payment  which is  sufficient  to fully  amortize  the
outstanding principal balance of the Fixed Rate Mortgage Loan over its remaining
term and to pay interest at the applicable Mortgage Rate. Interest on each Fixed
Rate Mortgage  Loan is  calculated on the basis of a 360-day year  consisting of
twelve 30-day months;

               (xvii) All of the improvements that were included for the purpose
of determining the appraised value of the Mortgaged  Property are insured to lie
wholly within the  boundaries and building  restriction  lines of such property,
and  no  improvements  on  adjoining  properties  encroach  upon  the  Mortgaged
Property,  unless, in either case, an agreement  permitting such encroachment is
recorded in the  applicable  real property  records and such agreement was taken
into account in conducting the appraisal of the Mortgaged Property;

               (xviii) No  improvement  considered  in  determining  the related
appraised  value  located  on or  being  part of the  Mortgaged  Property  is in
violation of any applicable zoning law or regulation. All inspections,  licenses
and  certificates  required  to be made or issued  with  respect  to the use and
occupancy of the Mortgaged  Property,  including but not limited to certificates
of occupancy and fire underwriting certificates, have been made or obtained from
the  appropriate  authorities  and the Mortgaged  Property is lawfully  occupied
under applicable law;

               (xix) All parties  that have had any  interest  in the  Mortgage,
whether as mortgagee, assignee, pledgee or otherwise, are, or, during the period
in which they held and disposed of such  interest,  were (1) in compliance  with
any and all applicable  licensing  requirements of the laws of the state wherein
the Mortgaged  Property is located,  and (2)(a) organized under the laws of such
state,  (b)  qualified  to do  business  in  such  state,  (c)  federal  savings
associations or national banks having principal offices in such state or (d) not
doing business in such state;

               (xx) The Mortgage Note and the related Mortgage are genuine,  and
each  is  the  legal,  valid  and  binding  obligation  of  the  maker  thereof,
enforceable in accordance  with its terms.  All parties to the Mortgage Note and
the  Mortgage had legal  capacity to execute the Mortgage  Note and the Mortgage
and each  Mortgage  Note and Mortgage  has been duly and  properly  executed and
delivered by such parties;

               (xxi) The proceeds of the Mortgage Loan have been fully disbursed
by the Seller,  there is no requirement for future  advances  thereunder and any
and all  requirements  as to completion of any on-site or off-site  improvements
and as to disbursements of any escrow funds therefor (including any escrow funds
held to make monthly payments pending completion of such improvements) have been
complied  with.  All costs,  fees and  expenses  incurred in making,  closing or
recording the Mortgage Loans were paid;

               (xxii) The related  Mortgage  contains  customary and enforceable
provisions  that render the rights and remedies of the holder  thereof  adequate
for the  realization  against  the  Mortgaged  Property  of the  benefits of the
security, including (1) in the case of a Mortgage designated as a deed of trust,
by  trustee's  sale,  and (2)  otherwise  by judicial  foreclosure.  There is no
homestead or other  exemption  available to the Mortgagor  that would  interfere
with the right to sell the Mortgaged  Property at a trustee's  sale or the right
to foreclose the Mortgage;


<PAGE>


                                       -5-


               (xxiii)  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 holder of the  Mortgage
Loan to the  trustee  under  the deed of  trust,  except  in  connection  with a
trustee's sale after default by the Mortgagor;

               (xxiv)  Each  Mortgaged   Property  is  suitable  for  year-round
occupancy;

               (xxv) There exist no deficiencies with respect to escrow deposits
and  payments,  if such are  required,  for  which  customary  arrangements  for
repayment  thereof  have not been made,  and no escrow  deposits  or payments of
other  charges or payments  due with  respect to the  Mortgage  Loan (other than
origination  points and fees) have been  capitalized  under the  Mortgage or the
related Mortgage Note;

               (xxvi) The origination  practices used by the Seller with respect
to each  Mortgage  Loan have been in all  respects  legal,  proper,  prudent and
customary in the mortgage origination business;

               (xxvii) There is no pledged  account or other security other than
real estate securing the Mortgagor's obligations;

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

               (xxix) No  Mortgage  Loan is  subject  to any  temporary  buydown
provisions;

               (xxx)  Pursuant  to  the  terms  of  the  related  Mortgage,  all
buildings or other  improvements  upon the  Mortgaged  Property are insured by a
generally  acceptable insurer against loss by fire, hazards of extended coverage
and such other hazards as are customary in the area where the Mortgaged Property
is located  pursuant to insurance  policies  conforming to the  requirements  of
Section 3.13 of each Pooling and Servicing Agreement. If upon origination of the
Mortgage Loan, the Mortgaged  Property was in an area  identified in the Federal
Register by the Federal  Emergency  Management  Agency as having  special  flood
hazards (and such flood  insurance  has been made  available) a flood  insurance
policy is in effect which policy conforms to the requirements of the Pooling and
Servicing Agreements;

               (xxxi)  An  appraisal  of each  Mortgaged  Property  is on a form
approved  by FNMA or FHLMC  with such  riders as have been  approved  by FNMA or
FHLMC, as the case may be, and each appraiser  meets the minimum  qualifications
of FNMA or FHLMC for appraisers;

               (xxxii) The Seller has not provided  financing  on any  Mortgaged
Property that is subordinate to the lien of the related Mortgage Loan;

               (xxxiii) Each  Mortgage  Loan contains a customary  "due-on-sale"
clause;



<PAGE>


                                       -6-

               (xxxiv) With respect to each Mortgage Loan in which the Mortgagor
has a leasehold interest in the related Mortgaged Property:

                            (a) The leasehold was created by direct lease of the
                    freehold estate,  and the ground lease or memorandum thereof
                    has been  recorded  and by its terms  permits the  leasehold
                    estate  to  be  mortgaged.   The  ground  lease  grants  any
                    leasehold mortgagee standard protection necessary to protect
                    the security of a leasehold  mortgagee,  including the right
                    of a leasehold  mortgagee to receive  notice of the lessee's
                    default under the ground  lease;  the right of the leasehold
                    mortgagee, with adequate time, to cure such default; and, in
                    the case of incurable  defaults of the lessee,  the right of
                    the  leasehold  mortgagee  to enter into a new ground  lease
                    with the lessor on terms financially identical and otherwise
                    substantially identical to the existing ground lease;

                            (b) The ground lease was at the  origination  of the
                    Mortgage  Loan, and is, in full force and effect without any
                    outstanding  defaults,  and was and is not  subject to liens
                    and encumbrances;

                            (c)  The  ground   lease   shall  be   automatically
                    renewable  for at least  thirty  (30)  years or at least ten
                    (10) years beyond the  scheduled  date for the final payment
                    on the Mortgage Loan; and

                            (d) The fee  estate of the  lessor  under the ground
                    lease is encumbered by the ground lease, and any lien of any
                    present  or future fee  mortgagee  is and will be subject to
                    and subordinate to the ground lease.  The foreclosure of the
                    fee mortgage will not terminate the leasehold  estate or the
                    rights of the  sub-tenants,  and the fee mortgage is subject
                    to the ground lease;

               (xxxv) Except for the criteria for eligible  Mortgagors set forth
in the Seller's underwriting  guidelines,  the Seller knows of nothing involving
any Mortgage File,  Mortgaged Property or Mortgagor's credit standing that could
reasonably  be expected (1) to cause private  institutional  investors to regard
the Mortgage Loan as an unacceptable investment,  (2) to cause the Mortgage Loan
to become  delinquent or (3) to affect  adversely the value or  marketability of
the Mortgage Loan;

               (xxxvi)  There  are  no  condemnation  proceedings  pending  with
respect to any Mortgaged Property,  and no Mortgaged Property had been condemned
either in whole or in part;

               (xxxvii) The Mortgage Loans were not selected for inclusion under
the Mortgage Loan Purchase  Agreements  from the Seller's  portfolio of mortgage
loans  originated  under its "regular  lending program" on any basis which would
have a material adverse effect on the holders of the Certificates;

               (xxxviii) All of the Mortgage  Loans were  originated or acquired
under the Seller's "regular lending program";


<PAGE>


                                       -7-


               (xxxix) The collection  practices used by the Seller with respect
to each  Mortgage  Note and  Mortgage  serviced  by the Seller  have been in all
material  respects  legal,  proper,   prudent  and  customary  in  the  mortgage
origination and servicing industry; and the Mortgage Loans have been serviced by
the Seller in  accordance  with the terms of the Mortgage  Loan  documents,  any
applicable  mortgage insurance  contract  requirements and applicable law in all
material respects; and

               (xl) None of the Mortgage  Loans are subject to  provisions  that
were  added  to  the  Truth  in  Lending  Act by the  Homeownership  and  Equity
Protection Act of 1994.



<PAGE>



                                    EXHIBIT K

                        Form of Notice Under Section 3.24


                                 ________, 1995


[Trustee]

                 Re:    Mortgage Pass-Through Certificates, Series 1995-Q8


          Pursuant to Section 3.24 of the Pooling and Servicing Agreement, dated
as of November  1, 1995,  among DLJ  Mortgage  Acceptance  Corp.,  Temple-Inland
Mortgage  Corporation  and Bankers Trust Company,  relating to the  Certificates
referenced above, the undersigned does hereby notify you that:

          (a) The prepayment  assumption used in pricing the  Certificates was a
Constant Prepayment Rate ("CPR") of __% per annum.

          (b) With  respect to each  Class of the  captioned  Certificates,  set
forth  below  is (i),  the  first  price,  as a  percentage  of the  Certificate
Principal  Balance of each Class of Certificates,  at which 10% of the aggregate
Certificate  Principal Balance of each such Class of Certificates was first sold
at a  single  price,  if  applicable,  or (ii) if more  than  10% of a Class  of
Certificates  have been sold but no single price is paid for at least 10% of the
aggregate Certificate Principal Balance of such Class of Certificates,  then the
weighted  average  price at which  the  Certificates  of such  Class  were  sold
expressed as a percentage of the Certificate  Principal Balance of such Class of
Certificates,  (iii) if less  than 10% of the  aggregate  Certificate  Principal
Balance of a Class of  Certificates  has been sold,  the purchase price for each
such Class of  Certificates  paid by  Donaldson,  Lufkin &  Jenrette  Securities
Corporation  (the  "Underwriter")  expressed as a percentage of the  Certificate
Principal  Balance of such Class of  Certificates  calculated by: (1) estimating
the fair market  value of each such Class of  Certificates  as of  November  21,
1995;  (2) adding such  estimated  fair market value to the  aggregate  purchase
prices of each Class of Certificates  described in clause (i) or (ii) above; (3)
dividing  each of the fair  market  values  determined  in clause (1) by the sum
obtained in clause (2); (4) multiplying the quotient  obtained for each Class of
Certificates in clause (3) by the purchase price paid by the Underwriter for all
the  Certificates  purchased  by it;  and (5) for each  Class  of  Certificates,
dividing the product  obtained from such Class of  Certificates in clause (4) by
the initial Principal Balance of such


<PAGE>


                                       -2-

Class of  Certificates or (iv) the fair market value (but not less than zero) as
of the Closing Date of each  Certificate of each Class of Certificates  retained
by the Depositor or an affiliate corporation, or delivered to the seller:

                 Class S:         ____________________
                 Class A-1:       ____________________
                 Class A-2:       ____________________
                 Class B-1:       ____________________
                 Class B-2:       ____________________
                 Class B-3:       ____________________
                 Class R:         ____________________



          The prices and values set forth above do not include accrued  interest
with respect to periods before the closing.



                                  DLJ MORTGAGE ACCEPTANCE CORP.


                                  By:___________________________________________
                                  Name:
                                  Title:



<PAGE>


                                    EXHIBIT L

                         SCHEDULE OF DISCOUNT FRACTIONS




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission