DLJ MORTGAGE ACCEPTANCE CORP MORT PASS THR CERT SER 1995 QE9
8-K, 1995-12-07
Previous: DEM INC, N-2/A, 1995-12-07
Next: DECS TRUST, N-8A, 1995-12-07



                       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 22, 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-QE9)



                          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-QE9.


<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 22, 1995



<PAGE>




                                  EXHIBIT INDEX


EXHIBIT NO.     DESCRIPTION                                      FORMAT
- ----------      -----------                                      ------
4.1             Pooling and Servicing Agreement, dated as of     P*
                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-QE9.







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

*        The Mortgage  Loan  Schedule  attached as an exhibit to the Pooling and
         Servicing  Agreement  has been filed on paper  pursuant to a continuing
         hardship exemption from certain electronic filing requirements.



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


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





                         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-QE9

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


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


<PAGE>



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

                                   DEFINITIONS

SECTION 1.01.  Defined Terms.................................................  2
Accretion Termination Date...................................................  2
Accrual Period...............................................................  2
Accrued Certificate Interest.................................................  2
Adjustment Date..............................................................  3
Advance......................................................................  3
Agreement....................................................................  3
Anniversary..................................................................  3
Assignment...................................................................  3
Assignment Agreement.........................................................  3
Available Distribution Amount................................................  3
Available Funds Pass-Through Rate............................................  4
Bankruptcy Amount............................................................  4
Bankruptcy Code..............................................................  4
Bankruptcy Loss..............................................................  4
Book-Entry Certificate.......................................................  4
Business Day.................................................................  4
Cash Liquidation.............................................................  5
Certificate..................................................................  5
Certificate Account..........................................................  5
Certificate Account Deposit Date.............................................  5
Certificateholder" or "Holder................................................  5
Certificate Owner............................................................  5
Certificate Principal Balance................................................  5
Certificate Register.........................................................  6
Class........................................................................  6
Class A-1 Certificate........................................................  6
Class A-1 Percentage.........................................................  6
Class A-2 Certificate........................................................  6
Class A-2 Percentage.........................................................  7
Class B Certificate..........................................................  7
Class B Percentage...........................................................  7
Class B Prepayment Percentage................................................  7
Class R Certificate..........................................................  7
Class R Component............................................................  7
Class R Fixed Strip Accrual Amount...........................................  7
Class R Fixed Strip Component................................................  7
Class R P&I Component........................................................  7
Class R Percentage...........................................................  8
Class S Certificate..........................................................  8
Closing Date.................................................................  8
Code.........................................................................  8
Collateral Value.............................................................  8

                                       i

<PAGE>


                                                                            PAGE

Corporate Trust Office.......................................................  8
Custodial Account............................................................  8
Cut-off Date.................................................................  8
Debt Service Reduction.......................................................  8
Deficient Valuation..........................................................  8
Definitive Certificate.......................................................  9
Depositor....................................................................  9
Depository...................................................................  9
Depository Participant.......................................................  9
Determination Date...........................................................  9
Disqualified Organization....................................................  9
Distribution Date............................................................  9
DLJMCI.......................................................................  9
Due Date..................................................................... 10
Due Period................................................................... 10
Eligible Account............................................................. 10
Event of Default............................................................. 10
Excess Bankruptcy Loss....................................................... 10
Excess Fraud Loss............................................................ 10
Excess Proceeds.............................................................. 10
Excess Proceeds Account...................................................... 10
Excess Special Hazard Loss................................................... 10
Extraordinary Events......................................................... 11
Extraordinary Losses......................................................... 11
FDIC......................................................................... 11
FHLMC........................................................................ 11
Fixed Strip Rate............................................................. 11
FNMA......................................................................... 11
Fraud Loss Amount............................................................ 11
Fraud Losses................................................................. 12
Funding Date................................................................. 12
Gross Margin................................................................. 12
Index........................................................................ 12
Initial Certificate Principal Balance........................................ 12
Insurance Policy............................................................. 12
Insurance Proceeds........................................................... 12
Interest Determination Date.................................................. 13
Interim Servicing Agreement.................................................. 13
Interim Servicing Period..................................................... 13
Interim Subservicer.......................................................... 13
Late Collections............................................................. 13
LIBOR"....................................................................... 13
Liquidation Proceeds......................................................... 13
Loan-to-Value Ratio.......................................................... 14
London Business Day.......................................................... 14
Master Servicer.............................................................. 14
Maximum Rate................................................................. 14
Minimum Rate................................................................. 14

                                       ii

<PAGE>


                                                                            PAGE

Monthly Payment.............................................................. 14
Moody's...................................................................... 14
Mortgage..................................................................... 14
Mortgage File................................................................ 14
Mortgage Loan................................................................ 14
Mortgage Loan Purchase Agreement............................................. 14
Mortgage Loan Schedule....................................................... 15
Mortgage Note................................................................ 16
Mortgage Rate................................................................ 16
Mortgaged Property........................................................... 16
Mortgagor.................................................................... 16
Net Mortgage Rate............................................................ 16
Nonrecoverable Advance....................................................... 16
Non-United States Person..................................................... 16
Notional Amount.............................................................. 17
Officers' Certificate........................................................ 17
Opinion of Counsel........................................................... 17
Original Senior Percentage................................................... 17
OTS.......................................................................... 17
Outstanding Mortgage Loan.................................................... 17
Ownership Interest........................................................... 17
Pass-Through Rate............................................................ 17
Percentage Interest.......................................................... 18
Periodic Rate Cap............................................................ 18
Permitted Instruments........................................................ 18
Permitted Transferee......................................................... 19
Person....................................................................... 19
Prepayment Assumption........................................................ 19
Prepayment Interest Shortfall................................................ 19
Prepayment Period............................................................ 19
Primary Hazard Insurance Policy.............................................. 19
Principal Prepayment......................................................... 19
Purchase Price............................................................... 19
Rating Agency................................................................ 20
Realized Loss................................................................ 20
Record Date.................................................................. 20
Reference Banks.............................................................. 20
Regular Certificate.......................................................... 21
REMIC........................................................................ 21
REMIC Provisions............................................................. 21
Remittance Report............................................................ 21
REO Acquisition.............................................................. 21
REO Disposition.............................................................. 21
REO Imputed Interest......................................................... 21
REO Proceeds................................................................. 21
REO Property................................................................. 21
Request for Release.......................................................... 21
Reserve Interest Rate........................................................ 21

                                      iii

<PAGE>


                                                                            PAGE

Residual Certificate......................................................... 22
Responsible Officer.......................................................... 22
Rule 144A.................................................................... 22
Scheduled Principal and Net Recoveries....................................... 22
Seller....................................................................... 22
Seller's Warranty Certificate................................................ 23
Senior Certificate........................................................... 23
Senior Percentage............................................................ 23
Senior Prepayment Percentage................................................. 23
Servicing Account............................................................ 24
Servicing Advances........................................................... 24
Servicing Fee................................................................ 24
Servicing Fee Rate........................................................... 24
Servicing Officer............................................................ 24
Single Certificate........................................................... 24
Special Hazard Amount........................................................ 25
Special Hazard Loss.......................................................... 25
Special Hazard Percentage.................................................... 25
Standard & Poor's............................................................ 25
Startup Day.................................................................. 25
Stated Principal Balance..................................................... 25
Sub-Servicer................................................................. 25
Sub-Servicer Remittance Date................................................. 26
Sub-Servicing Account........................................................ 26
Sub-Servicing Agreement...................................................... 26
Tax Returns.................................................................. 26
Transfer..................................................................... 26
Transferor................................................................... 26
Trust Fund................................................................... 26
Trustee...................................................................... 26
Uninsured Cause.............................................................. 26
United States Person......................................................... 27
Voting Rights................................................................ 27

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

2.01.    Conveyance of Mortgage Loans........................................ 28
2.02.    Acceptance of the Trust Fund by the Trustee......................... 31
2.03.    Representations, Warranties and Covenants of the Master
         Servicer and the Depositor.......................................... 32
2.04.    Representations and Warranties of the Seller........................ 34
2.05.    Issuance of Certificates Evidencing Interests in the Trust
         Fund................................................................ 34


                                       iv

<PAGE>


                                                                            PAGE

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

3.01.    Master Servicer to Act as Master Servicer........................... 35
3.02.    Sub-Servicing Agreements Between Master Servicer and
         Sub-Servicers....................................................... 36
3.03.    Successor Sub-Servicers............................................. 37
3.04.    Liability of the Master Servicer.................................... 37
3.05.    No Contractual Relationship Between Sub-Servicers and
         Trustee or Certificateholders....................................... 37
3.06.    Assumption or Termination of Sub-Servicing Agreements
         by Trustee.......................................................... 38
3.07.    Collection of Certain Mortgage Loan Payments........................ 38
3.08.    Sub-Servicing Accounts.............................................. 38
3.09.    Collection of Taxes, Assessments and Similar Items;
         Servicing Accounts.................................................. 39
3.10.    Custodial Account................................................... 39
3.11.    Permitted Withdrawals From the Custodial Account.................... 41
3.12.    Permitted Instruments............................................... 42
3.13.    Maintenance of Primary Hazard Insurance. ........................... 42
3.14.    Enforcement of Due-on-Sale Clauses; Assumption
         Agreements.......................................................... 43
3.15.    Realization Upon Defaulted Mortgage Loans........................... 44
3.16.    Trustee to Cooperate; Release of Mortgage Files..................... 45
3.17.    Servicing Compensation.............................................. 46
3.18.    Maintenance of Certain Servicing Policies........................... 47
3.19.    Annual Statement as to Compliance................................... 47
3.20.    Annual Independent Public Accountants' Servicing
         Statement........................................................... 47
3.21.    Access to Certain Documentation..................................... 48
3.22.    Title, Conservation and Disposition of REO Property................. 48
3.23.    Additional Obligations of the Master Servicer....................... 51
3.24.    Additional Obligations of the Depositor............................. 51
3.25     Excess Proceeds Account............................................. 51

                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS


4.01.    Certificate Account; Distributions.................................. 54
4.02.    Statements to Certificateholders.................................... 61
4.03.    Remittance Reports; Advances by the Master Servicer................. 62
4.04.    Allocation of Realized Losses....................................... 64
4.05.    Information Reports to be Filed by the Master Servicer.............. 65
4.06.    Compliance with Withholding Requirements............................ 65

                                       v

<PAGE>


                                                                            PAGE


                                    ARTICLE V

                                THE CERTIFICATES

5.01.    The Certificates.................................................... 66
5.02.    Registration of Transfer and Exchange of Certificates............... 68
5.03.    Mutilated, Destroyed, Lost or Stolen Certificates................... 72
5.04.    Persons Deemed Owners............................................... 72

                                   ARTICLE VI

                      THE DEPOSITOR AND THE MASTER SERVICER

6.01.    Liability of the Depositor and the Master Servicer.................. 73
6.02.    Merger, Consolidation or Conversion of the Depositor or
         the Master Servicer................................................. 73
6.03.    Limitation on Liability of the Depositor, the Master
         Servicer and Others................................................. 73
6.04.    Limitation on Resignation of the Master Servicer.................... 74

                                   ARTICLE VII

                                     DEFAULT


7.01.    Events of Default................................................... 75
7.02.    Trustee to Act; Appointment of Successor............................ 77
7.03.    Notification to Certificateholders.................................. 77
7.04.    Waiver of Events of Default......................................... 78

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

8.01.    Duties of Trustee................................................... 79
8.02.    Certain Matters Affecting the Trustee............................... 80
8.03.    Trustee Not Liable for Certificates or Mortgage Loans............... 81
8.04.    Trustee May Own Certificates........................................ 81
8.05.    Master Servicer to Pay Trustee's Fees............................... 81
8.06.    Eligibility Requirements for Trustee................................ 82
8.07.    Resignation and Removal of the Trustee.............................. 82
8.08.    Successor Trustee................................................... 83
8.09.    Merger or Consolidation of Trustee.................................. 84
8.10.    Appointment of Co-Trustee or Separate Trustee....................... 84


                                       vi

<PAGE>


                                                                            PAGE
                                   ARTICLE IX

                                   TERMINATION

9.01.    Termination Upon Repurchase or Liquidation of All
         Mortgage Loans...................................................... 86
9.02.    Additional Termination Requirements................................. 87

                                    ARTICLE X

                                REMIC PROVISIONS


10.01.   REMIC Administration................................................ 89
10.02.   Prohibited Transactions and Activities.............................. 91
10.03.   Master Servicer and Trustee Indemnification......................... 92

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS
11.01.   Amendment........................................................... 93
11.02.   Recordation of Agreement; Counterparts.............................. 94
11.03.   Limitation on Rights of Certificateholders.......................... 94
11.04.   Governing Law....................................................... 95
11.05.   Notices............................................................. 95
11.06.   Severability of Provisions.......................................... 96
11.07.   Successors and Assigns; Third Party
         Beneficiary......................................................... 96
11.08.   Article and Section Headings........................................ 96
11.09.   Notice to Rating Agency............................................. 96


         Signatures
         Acknowledgments


                                      vii

<PAGE>



         EXHIBITS


Exhibit A             Form of Senior Certificate
Exhibit B-1           Form of Class B Certificate
Exhibit B-2           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

                                      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
Certificates,  the Class A-1  Certificates,  the Class A-2  Certificates and the
Class B Certificates, will be the "regular interests" in the Trust Fund, and the
Class R  Certificates  will be the "residual  interests" in the Trust Fund,  for
purposes of the REMIC  Provisions  (as defined  herein) under federal income tax
law.

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

                                                      
                                                      
                                       INITIAL    AGGREGATE 
                                       PASS-      CERTIFICATE      APPROXIMATE
                                       THROUGH    PRINCIPAL        INITIAL CLASS
DESIGNATION              TYPE          RATE       BALANCE          PERCENTAGE
- -----------              ----          -------    -----------      -------------
Class S ..............   Senior        5.127             N/A        N/A
Class A-1 ............   Senior        6.4625%    $42,945,936.00   83.00%
Class A-2 ............   Senior        6.4625%    $ 4,915,499.00    9.50%
Class B ..............   Subordinate   6.4625%    $ 3,880,657.72    7.50%
Class R
 P&I Component .......   Residual      6.4626%    $         0.00    0.00%
 Fixed Strip Component   Residual      1.250              N/A       N/A


          As of the Cut-off Date,  the Mortgage  Loans have an aggregate  Stated
Principal Balance equal to $51,742,092.72.

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


<PAGE>


                                       -2-


                                    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 R Fixed Strip
Component,  the  Distribution  Date on which the  aggregate  Class R Fixed Strip
Accrual  Amount  distributed  to the  Class  A-1  Certificates,  the  Class  A-2
Certificates  and the Class B  Certificates  on such  Distribution  Date and all
preceding  Distribution  Dates  equals  3.25%  times the  aggregate  Certificate
Principal  Balance of all Classes of the  Certificates  as of the Cut-off  Date.
With respect to the Class R P&I Component,  the  Distribution  Date on which the
Certificate Principal Balance of the Class B Certificates is reduced to zero.

          "Accrual  Period":  With respect to any Distribution  Date, the period
commencing on the 25th day of the month immediatley preceding the month in which
such  Distribution  Date occurs and ending on the 24th day of the month in which
such Distribution Date occurs.

          "Accrued  Certificate  Interest":  With  respect to each  Distribution
Date,  as  to  any  Class  A-1  Certificate,  Class  A-2  Certificate,  Class  B
Certificate or Class R Certificate,  to the extent of the Class R P&I Component,
one  month's  interest  accrued  during the related  Accrual  Period at the then
applicable  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 and the Class R Certificates, to the extent
of the Class R Fixed Strip  Component,  one month's  interest accrued during the
related Accrual Period at the then applicable  Pass-Through Rate on the Notional
Amount immediately prior to such Distribution Date. Accrued Certificate Interest
for each  Accrual  Period  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  A-2
Certificates,  the Class B Certificates or the Class R 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 A-2 Certificates,  the Class B Certificates
and the Class R Certificates,  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


<PAGE>


                                       -3-


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  A-2  Certificates,  the  Class  B  Certificates  or the  Class  R
Certificates,  Accrued Certificate  Interest on the Class A-2 Certificates,  the
Class B Certificates or the Class R 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 A-2  Certificates,  the
Class B Certificates  or the Class R  Certificates,  as applicable,  pursuant to
Section  4.04.  Furthermore,   Accrued  Certificate  Interest  on  the  Class  R
Certificates   will  be   further   reduced   by  any   payments   made  to  the
Certificateholders  pursuant to Sections 4.01(b)(x),  (xi) and (xii). Any of the
foregoing  reductions in Accrued  Certificate  Interest allocated to the Class R
Certificates  shall be  allocated  between  the Class R  Components  thereof  in
proportion to their  respective  amounts of Accrued  Certificate  Interest which
would have resulted absent such reductions.

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

          "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,  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  SubServicer  pursuant  to Section  3.11,  and (iv)  Insurance  Proceeds,
Liquidation Proceeds,  Principal  Prepayments,  REO Proceeds and the proceeds of
Mortgage Loan purchases made pursuant to


<PAGE>


                                       -4-


Section  2.02,  2.04 or 3.22, in each case received or made in the month of such
Distribution Date.

          "Available Funds  Pass-Through  Rate": As of any Distribution Date, an
annual rate, expressed as a percentage, equal to (i) the weighted average of the
Net Mortgage  Rates of all Mortgage  Loans  included in the Trust Fund as of the
Due Date in the month next preceding the month in which such  Distribution  Date
occurs,  weighted on the basis of the respective  Stated  Principal  Balances of
such  Mortgage  Loans,  which  Stated  Principal  Balances  shall be the  Stated
Principal  Balances  of such  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  Available  Funds
Pass-Through Rate for the initial Distribution Date, at the close of business on
the Cut-off Date), minus (ii) the Fixed Strip Rate.

          "Bankruptcy  Amount":  As of any  date of  determination  prior to the
first  Anniversary,  an amount,  equal to the excess, if any, of (A) $100,000.00
(the initial "Bankruptcy  Amount"),  over (B) the aggregate amount of Bankruptcy
Losses allocated solely to the Class A-2 Certificates,  the Class B Certificates
or the Class R Certificates  in accordance  with Section 4.04. 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 (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  solely  to the  Class  A-2
Certificates,  the  Class B  Certificates  and  the  Class  R  Certificates,  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 the Rating  Agency that such  reduction  shall not  adversely
affect the then-current rating assigned to the Certificates by the 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.



<PAGE>


                                       -5-


          "Cash  Liquidation":  As to any  defaulted  Mortgage Loan other than a
Mortgage Loan as to which an REO Acquisition  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 B 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-QE9, 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.

          "Certificateholder"   or   "Holder":   The  Person  in  whose  name  a
Certificate is registered in the Certificate  Register,  except that,  neither a
Disqualified  Organization  nor a nonUnited 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 the 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  "Certificateholder"  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 and Class A-2 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  Certificates  (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


<PAGE>


                                       -6-


the Certificate  Principal  Balances of the Class B Certificates and the Class R
Certificates  have been reduced to zero, the  Certificate  Principal  Balance of
each Class A-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
Mortgage Loans (or related REO  Properties)  over (b) the aggregate  Certificate
Principal  Balance of the Class A-1  Certificates.  With respect to each Class B
Certificate,  on any date of  determination,  an amount equal to (i) the initial
Certificate  Principal Balance of such Class B 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 R  Certificates  has been  reduced to zero,  the
Certificate  Principal  Balance of each Class B 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 (b) the
sum of the then aggregate  Certificate Principal Balance of all of the Class A-1
Certificates  and the Class  A-2  Certificates.  With  respect  to each  Class R
Certificate,  on any date of  determination,  an amount equal to the  Percentage
Interest  evidenced  thereby  multiplied by the excess,  if any, of (x) the then
aggregate  Stated  Principal  Balance  of the  Mortgage  Loans over (y) the then
aggregate  Certificate  Principal  Balances of the Senior  Certificates  and the
Class B Certificates. The Class S Certificates have no principal balances.

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

          "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-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 aggregate  Certificate  Principal  Balance of the Class A-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) immediately prior to such Distribution Date.

          "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,  subordinate  to  the  Class  S and  Class  A-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.



<PAGE>


                                       -7-


          "Class A-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 aggregate  Certificate  Principal  Balance of the Class A-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)  immediately prior to such Distribution Date; provided,  that if the
Certificate  Principal  Balances  of the  Class B and Class R  Certificates  are
reduced to zero,  then  thereafter  the Class A-2  Percentage  as of any date of
determination shall be 100% minus the then applicable Class A-1 Percentage.

          "Class B Certificate":  Any one of the Class B 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 B  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 B  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)  immediately prior to such Distribution Date; provided,  that if the
Certificate  Principal  Balance  of the  Class  R  Certificates  is zero on such
Distribution  Date, then the Class B Percentage as of such date of determination
shall be 100% minus the then applicable Senior Percentage.

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

          "Class R Certificate": Any one of the Class R Certificates,  executed,
authenticated and delivered  hereunder by the Trustee  substantially in the form
annexed  hereto as Exhibit B-2, as further  described  in the  recitals  hereto,
evidencing  an interest  designated  as a "residual  interest"  in the REMIC for
purposes of the REMIC Provisions.

          "Class R Component":  Either of the Class R Fixed Strip  Component and
the Class R P&I Component.

          "Class R Fixed Strip Accrual Amount": With respect to any Distribution
Date, the amount of interest added to the Certificate  Principal  Balance of the
Class R  Certificates  on such  Distribution  Date in  accordance  with  Section
4.01(d), to the extent attributable to the Class R Fixed Strip Component.

          "Class  R  Fixed  Strip  Component":  With  respect  to  the  Class  R
Certificates,  the interest in the Trust Fund  represented by such  Certificates
that has no Certificate  Principal  Balance and accrues  interest at the related
Pass-Through Rate on the Notional Amount.

          "Class R P&I Component": With respect to the Class R Certificates, the
interest  in the  Trust  Fund  represented  by  such  Certificates  that  has an
aggregate Certificate Principal


<PAGE>


                                       -8-


Balance equal to that of the Class R Certificates  and accrues  interest thereon
at the related PassThrough Rate.

          "Class  R  Percentage":  With  respect  to any  Distribution  Date,  a
percentage equal to 100% minus the sum of the then-applicable  Senior Percentage
and the then-applicable Class B Percentage.

          "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 in Section  4.04,  and  evidencing  an interest
designated  as a  "regular  interest"  in the  REMIC for  purposes  of the REMIC
Provisions.

          "Closing Date": November 22, 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-QE9.

          "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


<PAGE>


                                       -9-


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.

          "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), or rural electric and telephone cooperatives
described  in  Section  1381(a)(2)(C)  of the Code and (iv) 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.



<PAGE>


                                      -10-


          "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.

          "Eligible  Account":  An  account  maintained  with a federal or state
chartered  depository  institution  (i) the short-term  obligations of which are
rated by the  Rating  Agency 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  capacity or (iv) an account or accounts of
a  depository  institution  acceptable  to the Rating  Agency (as  evidenced  in
writing  by the Rating  Agency  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  Agency).  Eligible  Accounts  may bear
interest.

          "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-QE9,  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.


<PAGE>


                                      -11-



          "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";

          (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 Realized 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.

          "Fixed Strip Rate": 1.250% per annum.

          "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


<PAGE>


                                      -12-


minus the  aggregate  amount of Fraud Losses  allocated  solely to the Class A-2
Certificates, the Class B Certificates or the Class R 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 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 A-2 Certificates,  the Class B Certificates
or the Class R  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
A-2  Certificates,  the Class B  Certificates  or the Class R  Certificates,  in
accordance with Section 4.04 since the most recent Anniversary. On and after the
fifth Anniversary the Fraud Loss Amount 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 Mortgage 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 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":  The average of the  interbank  offered  rates for six months
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,  as most
recently  available as of the date 45 days prior to any 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.

          "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


<PAGE>


                                      -13-


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.

          "Interest  Determination Date": With respect to any Distribution Date,
the second London Business Day prior to the preceding Distribution Date.

          "Interim Servicing Agreement":  With respect to any Mortgage Loan, the
SubServicing  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.

          "LIBOR": With respect to any Distribution Date, the rate determined by
the  Trustee  on the  related  Interest  Determination  Date on the basis of the
offered rates of the Reference Banks for one-month U.S. dollar deposits, as such
rates appear on the Reuters Screen LIBO Page, as of 11:00 A.M.  (London time) on
such Interest  Determination  Date. On each Interest  Determination  Date, LIBOR
will be established by the Trustee as follows:

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

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

          "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


<PAGE>


                                      -14-


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.

          "London  Business  Day":  Any day on which banks in the City of London
are open and conducting transactions in U.S. dollars.

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

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

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

          "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 Loan,
the mortgage loan purchase  agreement  between the Seller and DLJMCI pursuant to
which the Seller


<PAGE>


                                      -15-


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)     the initial Mortgage Rate;

          (iv)      the maturity date;

          (v)       the original principal balance;

          (vi)      the first payment date;

          (vii)     the type of Mortgaged Property;

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

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

          (x)       the Gross Margin;

          (xi)      the next Adjustment Date;

          (xii)     the Periodic Rate Cap;

          (xiii)    the Adjustment Date frequency;

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

          (xv)      the occupancy status;

          (xvi)     the purpose of the Mortgage Loan;

          (xvii)    the Collateral Value of the Mortgaged Property;

          (xviii)   the original term to maturity;


<PAGE>


                                      -16-



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

          (xx)      the first Adjustment Date;

          (xxi)     the Minimum Rate and Maximum Rate;

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

          (xxiii)   the credit grade of the Mortgagor;

          (xxiv)    the number of units in the Mortgaged Property; and

          (xxv)     the Interim Subservicer.

          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, as adjusted 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.

          "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.



<PAGE>


                                      -17-


          "Notional  Amount":   As  of  any  Distribution  Date,  the  aggregate
Certificate  Principal Balance of all Classes of Certificates  immediately prior
to such date,  except that the initial  Notional Amount shall be rounded down to
the nearest multiple of $1.00.

          "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.

          "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": 92.50%, which is the fraction, expressed
as a percentage,  the numerator of which is the aggregate  Certificate Principal
Balance of the Class A-1  Certificates  and the Class A-2 Certificates as of the
Closing Date and the  denominator  of which is the  aggregate  Stated  Principal
Balance of all of the Mortgage Loans as of the Closing Date.

          "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 the Class A-1 Certificates,  the
Class A-2 Certificates,  the Class B Certificates and the Class R P&I Component,
and for any  Distribution  Date, an annual rate equal to the least of: (i) LIBOR
for such Distribution Date plus 0.65%, (ii) 12.00% and (iii) the Available Funds
Pass-Through  Rate for such  Distribution  Date.  With  respect  to the  Class S
Certificates, and for any Distribution Date, a rate equal to the excess, if any,
of the Available Funds  Pass-Through  Rate for such  Distribution  Date over the
PassThrough Rate on the Class A-1 Certificates,  the Class A-2 Certificates, the
Class B Certificates and the Class R P&I Component for such  Distribution  Date.
With  respect to the Class R Fixed  Strip  Component,  and for any  Distribution
Date, a rate equal to the Fixed Strip Rate. With


<PAGE>


                                      -18-


respect to the initial Distribution Date, the Pass-Through Rate on the Class A-1
Certificates, the Class A-2 Certificates, the Class B Certificates and the Class
R P&I Component will be equal to 6.4625% per annum and the Pass-Through  Rate on
the Class S Certificates will be equal to 5.1275% per annum.

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

          "Periodic  Rate Cap":  The provision in each Mortgage Note that limits
permissible  increases and decreases in the Mortgage Rate on any Adjustment Date
to not more than 1%.

          "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 the
     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 the 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 and not less than "P-1" by
     Moody's;

          (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 the Rating Agency in its highest  short-term
     rating; and



<PAGE>


                                      -19-


          (vi) any other obligation or security  acceptable to the Rating Agency
     (as certified by a letter from the 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.

          "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.

          "Prepayment Assumption": A constant prepayment rate ("CPR") of 27% per
annum,  used  solely  for  determining  the rate of accrual  of  original  issue
discount,  market  discount  and  amortizable  premium on the  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  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.

          "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


<PAGE>


                                      -20-


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 applicable  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,  however,  if Moody's shall no longer be 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 the
Rating  Agency shall mean "Aa2" or better and  references  herein to the highest
short-term  debt rating of a Rating  Agency shall mean "Prime - 1" or better 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 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.

          "Reference Banks": Bankers Trust Company, Barclay's Bank PLC, The Bank
of Tokyo and National  Westminster Bank PLC, and their respective  successors in
interest;  PROVIDED that if any of the foregoing banks are not suitable to serve
as a Reference  Bank,  then any leading banks  selected by the Trustee (i) which
are  engaged  in  transactions  in  Eurodollar  deposits  in  the  international
Eurocurrency market, (ii) which have an established place of business in London,
(iii) which are not  controlling,  under the control of or under common  control
with the Company


<PAGE>


                                      -21-


or any Affiliate  thereof,  (iv) whose  quotations  appear on the Reuters Screen
LIBO Page on the relevant  Interest  Determination  Date and (v) which have been
designated as such by the Trustee.

          "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.

          "Reserve  Interest Rate:  With respect to any  Distribution  Date, the
rate per annum that the Trustee  determines to be either (i) the arithmetic mean
(rounded  upwards if necessary to the nearest  whole  multiple of 1/16 of 1%) of
the one-month  U.S.  dollar  lending rates which New York City banks selected by
the Trustee are quoting on the related Interest Determination


<PAGE>


                                      -22-


Date to the principal  London  offices of leading banks in the London  interbank
market or (ii) in the event that the Trustee can  determine  no such  arithmetic
mean, the lowest  one-month  U.S.  dollar lending rate which New York City banks
selected  by the  Trustee are  quoting on such  Interest  Determination  Date to
leading European banks.

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

          "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 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.

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


<PAGE>


                                      -23-


          "Seller's  Warranty  Certificate":  The Seller's Warranty  Certificate
dated the Closing  Date and  executed by the Seller with respect to the Mortgage
Loans pursuant to the related Mortgage Loan Purchase Agreements.

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

          "Senior Percentage": With respect to any Distribution Date, the sum of
the then  applicable  Class A-1  Percentage  and the then  applicable  Class A-2
Percentage.

          "Senior Prepayment Percentage": With respect to any Distribution Date,
the percentage  indicated below for the time period  indicated during which such
Distribution Date occurs:


DISTRIBUTION DATE                               SENIOR PREPAYMENT PERCENTAGE
- -----------------                               ----------------------------
December 1995 through                           100%
November 2005

December 2005 through                           Senior Percentage, plus 70% of
November 2006                                    the difference between 100%
                                                 and the Senior Percentage

December 2006 through                           Senior Percentage, plus 60% of
November 2007                                    the difference between 100%
                                                 and the Senior Percentage

December 2007 through                           Senior Percentage, plus 40% of
November 2008                                    the difference between 100%
                                                 and the Senior Percentage

December 2008 through                           Senior Percentage, plus 20% of
November 2009                                    the difference between 100%
                                                 and the Senior Percentage

December 2009 and                               Senior Percentage
thereafter



provided,  however,  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 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  eleventh,   twelfth,
thirteenth, fourteenth or fifteenth year (or any year thereafter) after November
1995, are less than 30%, 35%, 40%, 45% and 50%, respectively,  of the sum of the
Initial  Certificate  Principal Balance of the Class B Certificates and 3.25% of
the aggregate initial Certificate Principal Balance of the Class A-1


<PAGE>


                                      -24-


Certificates,  the Class A-2 Certificates and the Class B Certificates or (b)(1)
the outstanding  principal  balance of the Mortgage Loans  delinquent 60 days or
more  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
for  such  Distribution  Date  are  less  than  10%  of the  sum of the  Initial
Certificate  Principal  Balance  of the  Class B  Certificates  and 3.25% of the
aggregate initial  Certificate  Principal Balance of the Class A-1 Certificates,
the Class A-2  Certificates  and the Class B  Certificates.  For purposes of the
foregoing,  the  percentage of the Mortgage  Loans that are delinquent as of any
Distribution  Date shall be deemed to be such percentages as are to be specified
in the report pursuant to Section 4.02 with respect to such  Distribution  Date.
Notwithstanding the foregoing,  upon the reduction of the aggregate  Certificate
Principal  Balance of the Class A-1  Certificates and the Class A-2 Certificates
to zero, the Senior  Prepayment  Percentage shall thereafter be 0%. In addition,
with respect to any Distribution  Date on which the Senior Percentage is greater
than the Original Senior Percentage,  the Senior Prepayment  Percentage for such
Distribution shall be 100%.

          "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  accompanies  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 0.7500%.

          "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.

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



<PAGE>


                                      -25-


          "Special Hazard Amount":  As of any Distribution Date, an amount equal
to  $699,858.64  minus the sum of (i) the  aggregate  amount of  Special  Hazard
Losses allocated solely to the Class A-2 Certificates,  the Class B Certificates
or the  Class R  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 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 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 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":  As of each Anniversary,  the greater of
(i) 1% (or, if greater than 1%, the highest  percentage  of Mortgage  Loans,  by
principal  balance,  in any  California  zip  code  area)  times  the  aggregate
principal  balance of all of the  Mortgage  Loans on such  Anniversary  and (ii)
twice the  principal  balance of the single  Mortgage  Loan  having the  largest
principal balance.

          "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  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.

          "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.



<PAGE>


                                      -26-


          "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.

          "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.

          "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.



<PAGE>


                                      -27-


          "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,  94% of all of the Voting  Rights shall be  allocated  among
Holders of the Class A-1 Certificates,  the Class A-2 Certificates and the Class
B Certificates in proportion to the initial  Certificate  Principal  Balances of
their respective  Certificates;  and the Holders of the Class S Certificates and
the Class R Certificates,  shall be entitled to 3% and 3%, respectively,  of all
of the Voting Rights,  allocated  among the  Certificates  of each such Class in
accordance with their respective Percentage Interests.


<PAGE>


                                      -28-


                                   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  pursuant to the  Mortgage  Loan  Purchase  Agreements  to
deliver  to,  and  deposit  with  the  Trustee,   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 for the holders of
     DLJ Mortgage  Acceptance Corp.  Mortgage  Pass-Through  Certificates" or to
     "Bankers Trust Company, as trustee";

          (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;


<PAGE>


                                      -29-



          (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; and

          (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.

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



<PAGE>


                                      -30-


          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 to
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.



<PAGE>


                                      -31-


          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) - (vi) and (x) - (xiii) of the definition of
the "Mortgage Loan Schedule"  accurately  reflects  information set forth in the
Mortgage  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


<PAGE>


                                      -32-


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


<PAGE>


                                      -33-


     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 the related


<PAGE>


                                      -34-


     Mortgage Loan Purchase Agreements and in the Seller's Warranty  Certificate
     are as set forth 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.


<PAGE>


                                      -35-


                                   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 proceedings 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


<PAGE>


                                      -36-


and that it will modify its procedures  from time to time in accordance with the
reasonable  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 cause to fail to qualify as a REMIC under the Code
or  (ii)  cause  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
SubServicers 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  SubServicer 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  SubServicer  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


<PAGE>


                                      -37-


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 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  terminated  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 SubServicer  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 SubServicer  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


<PAGE>


                                      -38-


claims,  rights,  obligations,   duties  or  liabilities  with  respect  to  the
Sub-Servicer except as set forth in Section 3.06.

          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.



<PAGE>


                                      -39-


          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 all
proceeds of 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  SubServicing   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 SubServicing 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


<PAGE>


                                      -40-


payments and  collections  received or made by or on behalf of it  subsequent to
the Cut-off Date, 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 Sections 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.



<PAGE>


                                      -41-


          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:

               (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 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


<PAGE>


                                      -42-


     Class  A-2   Certificates,   the  Class  B  Certificates  or  the  Class  R
     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).

          In connection  with clause (viii) above,  the Trustee shall notify the
Master Servicer if and when the Certificate  Principal Balances of the Class A-2
Certificates,  the Class B Certificates  or the Class R  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


<PAGE>


                                      -43-


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).

          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


<PAGE>


                                      -44-


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
Periodic  Rate Cap 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  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 violation 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.



<PAGE>


                                      -45-


          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 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 SubServicer
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


<PAGE>


                                      -46-


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 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
SubServicers  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.


<PAGE>


                                      -47-



          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  Section,  the  Master
Servicer  shall  promptly  notify the Trustee of any such claims and the Trustee
shall notify the 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, 1995, 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, 1995,
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


<PAGE>


                                      -48-


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 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


<PAGE>


                                      -49-


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  located  and  may,   incident  to  its
conservation and protection of the interests of the Certificateholders, 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).



<PAGE>


                                      -50-


          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 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


<PAGE>


                                      -51-


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.

          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.


<PAGE>


                                      -52-



          (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)(xx), (xxi), or (xxii) or in
accordance with Section 4.01(f).

          (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 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.



<PAGE>


                                      -53-


          (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.



<PAGE>


                                      -54-


                                   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  Sections
4.01(b)(iii),  (vi) or (ix), 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
aggregate  initial  Notional  Amount  of  not  less  than  $10,000,000  of  such
Certificates),  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    and   Class   A-1
     Certificateholders,  on a pro  rata  basis,  based on  Accrued  Certificate
     Interest payable  thereon,  Accrued  Certificate  Interest on such Class of
     Certificates  for such  Distribution  Date,  plus any  Accrued  Certificate
     Interest thereon remaining unpaid from any previous Distribution Date;

          (ii) to the Class  A-1  Certificateholders,  the sum of the  following
     amounts applied to reduce the Certificate Principal Balance thereof:

               (A) the Class A-1 Percentage for such Distribution Date times the
          Scheduled Principal and Net Recoveries for such Distribution Date;

               (B) an  amount  equal to (1) the Class  A-1  Percentage  for such
          Distribution   Date  divided  by  the  Senior   Percentage   for  such
          Distribution Date times (2) the Senior Prepayment  Percentage for such
          Distribution  Date times the  aggregate of all  Principal  Prepayments
          received in the related Prepayment Period;



<PAGE>


                                      -55-


               (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 Class
          A-1 Percentage of the Stated  Principal  Balance of such Mortgage Loan
          and  (ii)(a)  the  Class A-1  Percentage  for such  Distribution  Date
          divided by the Senior  Percentage for such Distribution Date times (b)
          the Senior Prepayment  Percentage for such Distribution Date times the
          related collections  (including without limitation Insurance Proceeds,
          Liquidation  Proceeds and REO  Proceeds) to the extent  applied by the
          Master  Servicer as  recoveries  of principal of the related  Mortgage
          Loan pursuant to Section 3.15; and

               (D)  any  amounts  described  in  this  Section  4.01(b)(ii),  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 A-2 Certificates, the
          Class B Certificates or the Class R Certificates;

          (iii)  if  the   Certificate   Principal   Balances  of  the  Class  B
     Certificates and the Class R 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;

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

          (v) to the  Class  A-2  Certificateholders,  the sum of the  following
     amounts applied to reduce the Certificate Principal Balance thereof:

               (A) the Class A-2 Percentage for such Distribution Date times the
          Scheduled Principal and Net Recoveries for such Distribution Date;

               (B) an  amount  equal to (1) the Class  A-2  Percentage  for such
          Distribution   Date  divided  by  the  Senior   Percentage   for  such
          Distribution Date times (2) the Senior Prepayment  Percentage for such
          Distribution  Date times the  aggregate of all  Principal  Prepayments
          received in the related Prepayment Period;

               (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)


<PAGE>


                                                      -56-


          the then  applicable  Class A-2  Percentage  of the  Stated  Principal
          Balance of such Mortgage Loan and (ii)(a) the Class A-2 Percentage for
          such  Distribution  Date  divided  by the Senior  Percentage  for such
          Distribution Date times (b) the Senior Prepayment  Percentage for such
          Distribution  Date times the related  collections  (including  without
          limitation Insurance Proceeds,  Liquidation Proceeds and REO Proceeds)
          to the  extent  applied  by  the  Master  Servicer  as  recoveries  of
          principal of the related Mortgage Loan pursuant to Section 3.15; and

               (D)  any  amounts  described  in  this  Section  4.01(b)(v),   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 B Certificates or the
          Class R Certificates;

          (vi) if the Certificate  Principal Balance of the Class R 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;

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

          (viii) to the  Class B  Certificateholders,  the sum of the  following
     amount applied to reduce the Certificate Principal Balance thereof:

               (A) the Class B Percentage for such  Distribution  Date times the
          Scheduled Principal and Net Recoveries for such Distribution Date;

               (B) an amount  equal to the  product  of the  Class B  Prepayment
          Percentage times the aggregate of all Principal  Prepayments  received
          during the related Prepayment Period;

               (C)  such  Class's  pro  rata  share,  based  on the  Certificate
          Principal   Balance   of  the  Class  B   Certificates   and  Class  R
          Certificates,  of  all  amounts  received  in  connection  with a Cash
          Liquidation  or an  REO  Disposition  (x)  that  occurred  during  the
          preceding  calendar  month and (y) that did not  result in any  Excess
          Special Hazard Losses,  Excess Fraud Losses,  Excess Bankruptcy Losses
          or  Extraordinary  Losses,  to the  extent  applied as  recoveries  of
          principal  and to the  extent  not  otherwise  payable  to the  Senior
          Certificates; and



<PAGE>


                                      -57-


               (D) any  amounts  described  in this  Section  4.01(b)(viii),  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 such  amounts are not  attributable  to
          Realized Losses which have been allocated to the Class R Certificates.

          (ix) 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;

          (x) to the holders of the Class A-1 Certificates, the portion, if any,
     of the Available  Distribution Amount remaining,  but in no event more than
     the lesser of (A) the Accrued Certificate Interest otherwise payable on the
     Class R Certificates, to the extent attributable to the Class R Fixed Strip
     Component,  prior to the  application  of payments  required under Sections
     4.01(b)(x), (xi) and (xii) hereof and (B) the principal portion of Realized
     Losses previously allocated thereto and not previously reimbursed;

          (xi) to the holders of the Class A-2  Certificates,  the  portion,  if
     any, of the Available  Distribution Amount remaining,  but in no event more
     than the lesser of (A) the Accrued  Certificate  Interest otherwise payable
     on the Class R  Certificates,  to the  extent  attributable  to the Class R
     Fixed Strip Component,  prior to the application of payments required under
     Sections 4.01(b)(x), (xi) and (xii) hereof and (B) the principal portion of
     Realized Losses previously allocated thereto and not previously reimbursed;

          (xii) to the holders of the Class B Certificates, the portion, if any,
     of the Available  Distribution Amount remaining,  but in no event more than
     the lesser of (A) the Accrued Certificate Interest otherwise payable on the
     Class R Certificates, to the extent attributable to the Class R Fixed Strip
     Component,  prior to the  application  of payments  required under Sections
     4.01(b)(x), (xi) and (xii) hereof and (B) the principal portion of Realized
     Losses previously allocated thereto and not previously reimbursed;

          (xiii) to the Class A-1  Certificateholders,  an  amount,  applied  to
     reduce the Certificate  Principal  Balance thereof,  equal to the Class A-1
     Percentage for such  Distribution Date divided by the Senior Percentage for
     such  Distribution  Date times the Class R Fixed Strip  Accrual  Amount for
     such Distribution Date;

          (xiv) to the Class  A-2  Certificateholders,  an  amount,  applied  to
     reduce the Certificate  Principal  Balance thereof,  equal to the Class A-2
     Percentage for such  Distribution Date divided by the Senior Percentage for
     such  Distribution  Date times the Class R Fixed Strip  Accrual  Amount for
     such Distribution Date;



<PAGE>


                                      -58-


          (xv)  if  the  Certificate   Principal   Balances  of  the  Class  A-1
     Certificates and Class A-2  Certificates  have been reduced to zero, to the
     Class B Certificateholders  the Class R Fixed Strip Accrual Amount for such
     Distribution  Date,  to  the  extent  not  distributed  to  the  Class  A-1
     Certificates and Class A-2 Certificates;

          (xvi) on and after the  related  Accretion  Termination  Date,  to the
     Class R  Certificateholders,  Accrued Certificate Interest thereon for such
     Distribution  Date to the extent  attributable  to the Class R Fixed  Strip
     Component and to the extent not added to the Certificate  Principal Balance
     thereof on such Distribution Date in accordance with Section 4.01(d),  plus
     any such Accrued Certificate  Interest thereon remaining unpaid pursuant to
     this clause from any previous  Distribution Date occurring on and after the
     related Accretion Termination Date;

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

          (xviii) on and after the related  Accretion  Termination  Date, to the
     Class R  Certificateholders,  Accrued  Certificate  Interest thereon to the
     extent  attributable  to the Class R P&I  Component,  and to the extent not
     added to the Certificate  Principal  Balance  thereof on such  Distribution
     Date in accordance with Section 4.01(d),  plus any such Accrued Certificate
     Interest remaining unpaid from any previous  Distribution Date occurring on
     and after the related Accretion Termination Date;

          (xix) on and after the related Accretion Termination Date with respect
     to the Class R P&I Component,  to the Class R Certificates the portion,  if
     any, of the Available  Distribution  Amount  remaining  after the foregoing
     distributions,  applied to reduce the Certificate  Principal Balance of the
     Class R Certificates, but in no event more than the outstanding Certificate
     Principal Balance of the Class R Certificates;

          (xx) to the Class A-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;

          (xxi) to the Class A-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;

          (xxii) to the Class B 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; and

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



<PAGE>


                                      -59-


          (c) 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.

          (d)  On  each   Distribution  Date  prior  to  the  related  Accretion
Termination  Date,  Accrued  Certificate  Interest on the Class R Components 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  amount  of  Accrued  Certificate  Interest  on the  Class  R
Certificates  for  such  Distribution  Date  shall  be  payable  to the  Class R
Certificateholders  to the extent, (1) in the case of such interest attributable
to the Class R P&I  Component,  that any  portion  of such  Accrued  Certificate
Interest is not required to retire the Class B Certificates after application of
all other amounts  distributable under Section 4.01(b)(xvii) and (2) in the case
of such interest  attributable  to the Class R Fixed Strip  Component,  that any
portion of such Accrued Certificate Interest is not required to render such date
the  related  Accretion  Termination  Date in  accordance  with  the  definition
thereof;  any such  portion of Accrued  Certificate  Interest not payable to the
Class R Certificates  on an Accretion  Termination  Date in accordance  with the
foregoing  shall be added to the Certificate  Principal  Balance thereof on such
date.

          (e) 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


<PAGE>


                                      -60-


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 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).

          (f) 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  and the Class A-1  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 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(f),  and then second,  to
     the  Holders of the Class A-1  Certificates,  third,  to the Holders of the
     Class  A-2  Certificates,  and  fourth,  to  the  Holders  of the  Class  B
     Certificates,  in each case to the  extent of the  aggregate  amount of all
     Realized  Losses  allocated  to the  Certificates  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)(xx),  (xxi) or (xxii) or in accordance with
     this  Section  4.01(f),  and then  fifth,  to the  Holders  of the  Class R
     Certificates.  The  distribution  of any  amount  in  accordance  with this
     Section  4.01(f)  shall not have the  effect of  reducing  the  Certificate
     Principal  Balance  of  any  Certificate  to  which  such  distribution  is
     allocated.

          (g) 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). The distribution of any


<PAGE>


                                      -61-


amount in  accordance  with this  Section  4.01(g)  shall not have the effect of
reducing the Certificate  Principal  Balance of any Class R Certificate to which
such distribution is allocated.

                 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 Senior Certificate,  a Class B Certificate
or a  Class  R  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  each  Class  of the
     Certificates applied to reduce the Certificate  Principal Balances thereof,
     (b)  the  aggregate   amount  included   therein   representing   Principal
     Prepayments,  and (c) the Senior Prepayment  Percentage with respect to the
     Class  A-1  Certificates  and the Class  A-2  Certificates  and the Class B
     Prepayment Percentage applicable to such distribution;

          (ii) the amount of such distribution to the Certificateholders of each
     Class allocable to interest, and the Class R Fixed Strip Accrual Amount and
     Class R P&I Accrual Amount for such Distribution Date;

          (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 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 each
     Class,  the  aggregate  Certificate  Principal  Balance  of the  Class  A-1
     Certificates,  the Class A-2 Certificates, the Class B Certificates and the
     Class R Certificates,  respectively,  and the Senior Percentage,  Class A-1
     Percentage,   Class  A-2  Percentage,   Class  B  Percentage  and  Class  R
     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,  (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


<PAGE>


                                                      -62-


     related  Determination Date and which are (a) delinquent 31 to 60 days, (b)
     delinquent 61 to 90 days, (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, (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 the Class S Certificates,  the Class A-1 Certificates,  the
     Class A-2  Certificates  and the Class B  Certificates  and the Class R P&I
     Component;

          (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;

          (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  Senior  Certificate,  a Class B
Certificate or a Class R Certificate 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.


<PAGE>


                                      -63-



          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 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 A-2
Certificates,  the Class B Certificates and the Class R 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


<PAGE>


                                      -64-


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 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 other than Excess Special Hazard Losses,  Extraordinary  Losses,
Excess Bankruptcy Losses or Excess Fraud Losses, shall be allocated first to the
Class R Certificates,  then to the Class B  Certificates,  then to the Class A-2
Certificates,  in each case until the Certificate  Principal Balance thereof has
been reduced to zero,  and then the principal  portion  thereof to the Class A-1
Certificates  and the interest  portion thereof to the Class S Certificates  and
the Class A-1  Certificates  on a pro rata  basis.  Any  Excess  Special  Hazard
Losses,  Excess Bankruptcy Losses,  Excess Fraud Losses and Extraordinary Losses
shall be allocated to the Class S Certificates,  the Class A-1 Certificates, the
Class A-2 Certificates, the Class B Certificates and the Class R Certificates on
a pro rata basis,  as  described  below.  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.  The
interest portion of any such Realized Loss allocated to the Class R Certificates
shall be allocated  between the Class R  Components  thereof on a pro rata basis
based on the Accrued Certificate Interest


<PAGE>


                                      -65-


thereon.  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 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.


<PAGE>


                                      -66-


                                    ARTICLE V

                                THE CERTIFICATES


          SECTION 5.01. The Certificates.

          (a) The  Certificates  shall be  substantially in the respective forms
annexed hereto as Exhibits A, B-1 and B-2. The Certificates shall be issuable in
registered  form only.  Except as  provided  in Section  5.01(b),  the Class A-1
Certificates shall be issuable in denominations  evidencing initial  Certificate
Principal  Balances of not less than $1.00 and  integral  multiples  of $1.00 in
excess thereof. The Class A-2 Certificates and the Class B Certificates shall be
issuable in denominations  evidencing initial Certificate  Principal Balances of
not less than $25,000 and  $250,000,  respectively,  and  integral  multiples of
$1,000 in excess  thereof,  except that one Certificate of each of the Class A-2
Certificates and the Class B Certificates may be issued in an amount  evidencing
the sum of the authorized minimum  denomination thereof and the remainder of the
aggregate  initial  Certificate  Principal  Balance  of such  Class.  Except  as
provided  in Section  5.01(b),  the Class S  Certificates  shall be  issuable in
denominations  evidencing an initial  Notional Amount of not less than $1.00 and
integral multiples of $1.00 in excess thereof. The Class R Certificates shall be
issuable in  denominations  of any Percentage  Interest  representing  5.00% and
multiples of 0.01% in excess thereof; provided, however, that one Certificate of
such Class 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.

          (b) The Class S  Certificates  and the Class  A-1  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


<PAGE>


                                      -67-


Ownership Interests in and to each of the Class S Certificates and the Class A-1
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.  The Definitive  Certificates  shall be issuable in  denominations
evidencing  initial  Certificate  Principal  Balances  or Notional  Amounts,  as
applicable,  of $1,000 and integral multiples of $1.00 in excess thereof, except
that any  such  Definitive  Certificate  that was  represented  by a  Book-Entry
Certificate  evidencing  an initial  Certificate  Principal  Balance or Notional
Amount of less than $1,000  immediately prior to the issuance of such Definitive
Certificate shall be issued in a denomination  equal to the initial  Certificate
Principal  Balance or Notional  Amount,  as the case may be,  evidenced  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  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


<PAGE>


                                      -68-


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.  The Class R Components shall not be separately
transferable.

          (b) Except as provided in Section 5.02(c),  no transfer,  sale, pledge
or  other  disposition  of 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 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 transferor and  prospective  transferee of a Certificate
provide 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  Certificates  may be made
pursuant  to  this  Section  5.02(c)  by the  Depositor.  Any  Certificateholder
desiring to effect such transfer shall, and does hereby agree to, indemnify the


<PAGE>


                                      -69-


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  A-2  Certificate,  Class  B
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 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


<PAGE>


                                      -70-


          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 1.860G-3,  then the last preceding
     Permitted Transferee shall be restored, to the extent permitted


<PAGE>


                                      -71-


     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


<PAGE>


                                      -72-


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.



<PAGE>


                                      -73-


                                   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


<PAGE>


                                      -74-


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  the  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.


<PAGE>


                                      -75-


                                   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 creditors, or voluntarily suspend
     payment of its obligations; or



<PAGE>


                                      -76-


          (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 Sections 4.01(b)(iii),  (vi) and (ix) as well as
its


<PAGE>


                                      -77-


Servicing  Fee in  respect  thereof,  and  any  other  amounts  payable  to TIMC
hereunder  the  entitlement  to  which  arose  prior to the  termination  of its
activities hereunder.

          SECTION 7.02. Trustee to Act; Appointment of Successor.

          On and  after  the time  the  Master  Servicer  receives  a notice  of
termination  pursuant to Section 7.01, 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  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 7.03. 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,  the
Trustee  shall  transmit by mail to all Holders of  Certificates  notice of each
such Event of  Default  hereunder  known to the  Trustee,  unless  such Event of
Default shall have been cured or waived.



<PAGE>


                                      -78-


          SECTION 7.04. 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 7.04 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.



<PAGE>


                                      -79-


                                  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


<PAGE>


                                      -80-


     and,  in the absence of bad faith on the part of the  Trustee,  the Trustee
     may  conclusively  rely,  as  to  the  truth  of  the  statements  and  the
     correctness of the opinions  expressed  therein,  upon any  certificates or
     opinions  furnished to the Trustee and  conforming to the  requirements  of
     this Agreement;

          (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
presented 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;



<PAGE>


                                      -81-


          (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 statements 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.



<PAGE>


                                      -82-


          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  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 the 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  Certificateholders;  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


<PAGE>


                                      -83-


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  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  predecessor  trustee shall become  effective and
such  successor  trustee,  without any further act,  deed or  conveyance,  shall
become fully vested with all the rights,  powers,  duties and obligations of its
predecessor  hereunder,  with the like effect as if originally  named as trustee
herein.  The  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.


<PAGE>


                                      -84-



          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 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 performed 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

<PAGE>


                                      -85-


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 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.




<PAGE>


                                      -86-


                                   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
reimbursed 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  certification
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  distribution 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


<PAGE>


                                      -87-


Master Servicer's election to repurchase,  not earlier than the 15th day and not
later  than the 25th 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 A-1 Certificate,  each
Class A-2 Certificate and each Class B Certificate,  the outstanding Certificate
Principal  Balance thereof,  plus one month's interest thereon at the applicable
PassThrough Rate and any previously unpaid Accrued  Certificate  Interest;  with
respect to each Class S  Certificate,  one month's  interest  at the  applicable
Pass-Through  Rate based upon the  Notional  Amount  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 Certificateholders, the Class A-1 Certificateholders,
the  Class  A-2  Certificateholders  and the  Class B  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  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 Certificateholders 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


<PAGE>


                                      -88-


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  requirements  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.



<PAGE>


                                      -89-


                                    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
purposes of the REMIC  election in respect of the Trust Fund, the Class S, Class
A-1,  Class A-2 and Class B  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 Trust Fund regular interests and 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


<PAGE>


                                      -90-


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  Disqualified  Organization,  (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.



<PAGE>


                                      -91-


          (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 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 the 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,  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


<PAGE>


                                      -92-


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  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.




<PAGE>


                                      -93-


                                   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  inconsistent  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  Certificates  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.



<PAGE>


                                      -94-


          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


<PAGE>


                                      -95-


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,  43rd 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-QE9, 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 South,  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


<PAGE>


                                      -96-


notice  so  mailed  within  the  time  prescribed  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 and 3.10 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 Agency.

          The Trustee shall use its best efforts to promptly  provide  notice to
the Rating  Agency 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 the Rating Agency
copies of the following:



<PAGE>


                                      -97-


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

          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 Moody's
Investors Service, Inc., 99 Church Street, New York, New York 10007,  Attention:
Residential Pass-Through Monitoring,  or such other address as the Rating Agency
may designate in writing to the parties thereto.


<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 Farr
                                    Executive Vice President
                                    Chief Financial Officer and Treasurer


                            BANKERS TRUST COMPANY,
                                    Trustee



                            By: Michelle A. Lambott
                                    Assistant Vice President



<PAGE>



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


          On the 22nd 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(n)
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 as a duly authorized  officer of said
corporation,  and acknowledged to me that said  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 _______      )
                      )  ss.:
COUNTY OF _______     )


          On the 22nd day of  November,  1995 before me, a notary  public in and
for said State,  personally  appeared Joe Farr, known to me to be Executive Vice
President,  Chief  Financial  Officer and  Treasurer of  Temple-Inland  Mortgage
Corporation,  a corporation that executed the within instrument,  and also known
to me to be the person who executed it on behalf of said  corporation  as a duly
authorized  officer  of said  corporation,  and  acknowledged  to me  that  said
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 22nd day of  November,  1995 before me, a notary  public in and
for said State,  personally appeared Michelle A. Lambott, known to me to be a(n)
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 corporation as a duly authorized officer of said corporation, and
acknowledged to me that said 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.

                                                GINA M. D'ALESSANDRO
                                                Notary Public, State of New York
                                                No. 24-4976392
                                                Qualified in Queens County
                                                Cert. Filed in New York County
                                                Commission Expires Jan. 14, 1997



[Notarial Seal]



<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 AND 860D OF THE INTERNAL REVENUE CODE OF
1986 (THE "CODE"))  CREATED BY THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN (THE "AGREEMENT").

[THIS CERTIFICATE IS SUBORDINATE TO THE CLASS ___ 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,  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  __%  PER  ANNUM  (THE
"PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE  HAS BEEN ISSUED WITH NO MORE THAN
$______ OF OID PER [$100,000] [$1,000] OF INITIAL [NOTIONAL AMOUNT] [CERTIFICATE
PRINCIPAL  BALANCE],  THE  YIELD  TO  MATURITY  IS ___%  AND THE  AMOUNT  OF OID
ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS NO MORE THAN $___ 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-QE9                   Aggregate  Initial   [Certificate   Principal
                                  Balance]  [Notional  Amount] of the Class ___
                                  Certificates: $

Class ___                         Initial [Certificate Principal Balance] 
                                  [Notional Amount] of this Certificate:  
                                  $_________________

[Adjustable][Variable]            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 22, 1995

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

No. ___                           CUSIP:


                        MORTGAGE PASS-THROUGH CERTIFICATE
                     SERIES 1995-QE9, CLASS [S] [A-1] [A-2]

   evidencing a beneficial ownership interest in a trust fund consisting
   primarily of a pool of 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 __  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 __ 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  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


<PAGE>


                                       -3-


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 __  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 in
immediately  available  funds  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) by wire transfer to the account of such person 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).  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  (exclusive of any prepayment
fees and late payment changes received on 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 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  A-2  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.]



<PAGE>


                                       -5-


          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.

          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: November 22, 1995                    BANKERS TRUST COMPANY,
                                                 as Trustee

                                            By:_________________________________
                                                     Authorized Officer









                          CERTIFICATE OF AUTHENTICATION


          This is one of the Class  ______________  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 ___ 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 ___ Certificate
of a like initial [Certificate Principal Balance] [Notional Amount] to the above
named assignee and deliver such Certificate(s) 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 B 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 POLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN (THE "AGREEMENT").

THIS CLASS B CERTIFICATE IS SUBORDINATE TO THE CLASS A-2 CERTIFICATES, THE CLASS
A-1  CERTIFICATES  AND THE CLASS S 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  __%  PER  ANNUM  (THE
"PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE  HAS BEEN ISSUED WITH NO MORE THAN
$______ OF OID PER $1,000 OF INITIAL  CERTIFICATE  PRINCIPAL BALANCE AMOUNT, THE
YIELD TO  MATURITY  IS ___% AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE  INITIAL
ACCRUAL PERIOD IS NO MORE THAN $___ 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-QE9                   Aggregate   Initial   Certificate   Principal
                                  Balance   of  the   Class   B   Certificates:
                                  $______________

Class B                           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 22, 1995

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

No. ___                           CUSIP:__________



                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1995-QE9, CLASS B

    evidencing a beneficial ownership interest in a trust fund consisting
    primarily of a pool of 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  Certificates  in the  Trust  Fund
established  under a Pooling and Servicing  Agreement,  dated as specified above
(the "Agreement"), between 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
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  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


<PAGE>


                                       -3-


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 B  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 in
immediately  available  funds  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) by wire transfer to the account of such person 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).  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 the 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  (exclusive of any prepayment
fees and late payment changes received on 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 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, 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  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.



<PAGE>


                                       -5-


          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.

          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:  November 22, 1995

                                            BANKERS TRUST COMPANY,
                                                 as Trustee



                                            By:_________________________________
                                                      Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

          This  is  one  of  the  Class  B  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  initial  Certificate  Principal  Balance  evidenced  by the within  Class B
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  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

          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 R CERTIFICATE


THIS CLASS R CERTIFICATE HAS BEEN DESIGNATED BY THE DEPOSITOR  REFERRED TO BELOW
AS A "RESIDUAL  INTEREST" IN A REAL ESTATE MORTGAGE INVESTMENT CONDUIT ("REMIC")
CREATED  BY  THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN  (THE
"AGREEMENT") PURSUANT TO THE RELATED PROVISIONS OF INTERNAL REVENUE CODE OF 1986
("THE CODE").

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

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 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.

THE CLASS R  CERTIFICATES  WILL NOT BE  ENTITLED  TO  RECEIVE  DISTRIBUTIONS  IN
RESPECT OF INTEREST OR PRINCIPAL  WITH RESPECT TO THE  COMPONENTS  THEREOF UNTIL
THE  RELATED  ACCRETION  TERMINATION  DATE,  AS  DESCRIBED  HEREIN  AND  IN  THE
AGREEMENT.

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.



<PAGE>


                                       -2-


ANY RESALE,  TRANSFER OR OTHER  DISPOSITION  OF THIS CLASS R 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 EITHER (1) (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 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 OR (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  CLASS R  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
A CLASS R 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 CLASS R 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  NON-UNITED  STATES  PERSON AS
DEFINED IN THE AGREEMENT.



<PAGE>


                                       -3-



Series 1995-QE9                             Aggregate unpaid principal  balance
                                            of   the   Mortgage   Loans   after
Class R                                     deducting  payments due on or before
                                            the Cut-OffDate: $_____________

No. __                                      Aggregate    Initial    Certificate
                                            Principal  Balance  of the  Class R
                                            Certificates: $0.00

Pass-Through Rate of the                    Initial    Certificate    Principal
Class R P&I Component: Adjustable           Balance of this Certificate: $0.00

Initial Pass-Through Rate of the            Pass-Through  Rate  of the  Class R
Class R P&I Component: _______%             Fixed Strip Component: _________%

Date of Pooling and Servicing               Initial   Notional  Amount  of  the
Agreement and Cut-off Date: November 1,     Class R Fixed Strip  Components  of
1995                                        all of the  Class  R  Certificates:
                                            $_______________

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

Master Servicer:                            Issue Date:    November 22, 1995
Temple-Inland Mortgage Corporation

                                            Trustee:
                                            Bankers Trust Company




                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1995-QE9, CLASS R

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

                          DLJ MORTGAGE ACCEPTANCE CORP.

          This  certifies  that  ____________________________  is the registered
owner of the  Percentage  Interest  evidenced by this  Certificate  as 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"),
between 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


<PAGE>


                                       -4-


"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.

          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 in 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,  which further  provisions  shall for all
purchases have the same effect as though fully set forth at this place.

          The Class R  Certificates  consist  of two  components  (the  "Class R
Components"), designated as the "Class R Fixed Strip Component" and the "Class R
P&I  Component."  The Class R Components are not separately  transferable.  With
respect to each Class R  Component,  on each  Distribution  Date  preceding  the
related  Accretion  Termination  Date and, as and to the extent  provided in the
Agreement,  on such Accretion  Termination Date, Accrued Certificate Interest on
such  Class  R  Component  for  such  Distribution  Date  will be  added  to the
Certificate  Principal Balance of the Class R Certificates.  The Notional Amount
of the Class R Fixed Strip Component as of any Distribution Date is equal to the
aggregate Certificate  Principal Balance of all of the Certificates  immediately
prior to such date. The Class R Fixed Strip Component has no principal balance.

          All distributions  will be made or caused to be made by the Trustee in
immediately  available  funds  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) by wire transfer to the account of such person 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).
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 the  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


<PAGE>


                                       -5-


and all  payments  under and proceeds of the Mortgage  Loans  (exclusive  of any
prepayment  fees and late  payment  changes  received  on 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 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, 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
Percentage Interest will be issued to the designated transferee or transferees.

          No transfer of any 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


<PAGE>


                                       -6-


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 made
pursuant to Rule 144A under the 1933 Act, the  Depositor  may direct the Trustee
to require an Opinion of Counsel  satisfactory  to the Trustee and the Depositor
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  Class R  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 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 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 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


<PAGE>


                                       -7-


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:  November 22, 1995

                                            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 Percentage  Interest  evidenced by the within Class R Mortgage  Pass-Through
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

          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 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, Mortgage Pass-Through
                    CERTIFICATES, SERIES 1995-QE9

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) - (vi) and (x) -
(xiii) 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, Mortgage Pass-Through
                    CERTIFICATES, SERIES 1995-QE9

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.

                                            ____________________________________

                                            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-QE9, 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"),   between  the  Trustee,   DLJ  Mortgage   Acceptance   Corp.   and
Temple-Inland Mortgage Corporation.

( )       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:



<PAGE>


                                       -3-


               (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.

               (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-QE9


______________________________________   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:  Corporate Trust

                  Re:      DLJ Mortgage Acceptance Corp.
                           Mortgage Pass-Through Certificates,
                           SERIES 1995-QE9, CLASS __

Dear Sirs:

          ____________________  (the "Purchaser")  intends to purchase from (the
"Seller")  $_______________  Initial  Certificate  Principal Balance of Mortgage
Pass-Through Certificates, Series 1995-QE9, Class R (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 22, 1995 relating to the  Certificates,  (b) a copy of
          the Pooling and  Servicing  Agreement  and (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 of 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 the  transfer  of the  Class A-2  Certificates,  the Class B
Certificates  or the 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:  Corporate Trust

                  Re:      DLJ Mortgage Acceptance Corp.
                           Mortgage Pass-Through Certificates,
                           SERIES 1995-QE9, CLASS R

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-QE9, Class
R (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  Transferee,  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 Residual
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.



<PAGE>


                                       -3-


          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.

          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
____________, 1995.


                                            [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 he
executed  the  same as his  free  act and  deed and the free act and deed of the
Owner.

          Subscribed and sworn before me this ___ day of _____________, 1995.



                                            ____________________________________
                                            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:  Corporate Trust

                     Re:      DLJ Mortgage Acceptance Corp.
                              Mortgage Pass-Through Certificates,
                              SERIES 1995-QE9, CLASS R

Dear Sirs:

          This  letter  is  delivered  to you in  connection  with  the  sale by
______________________   (the   "Seller")  to   _________________________   (the
"Purchaser")  of a ___%  Interest  in the  Mortgage  Pass-Through  Certificates,
Series 1995-QE9,  Class R (the "Certificates"),  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  debt as they  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:  Corporate Trust

                  Re:      DLJ Mortgage Acceptance Corp.
                           Mortgage Pass-Through Certificates,
                           SERIES 1995-QE9, CLASS R

Dear Sirs:

          _______________  (the "Purchaser") intends to purchase from __________
(the "Seller")  $____________  Initial Certificate Principal Balance of Mortgage
Pass-Through Certificates, Series 1995-QE9, Class R (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
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  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


<PAGE>


                                       -1-


          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.

                                            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-QE9, Class R, 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 or accept a transfer,  pledge or
     other disposition of the Rule 144A Securities, any interest


<PAGE>


                                       -2-


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>


                                       -3-



          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>


                                       -4-


                                                          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 $______________________** 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.

- --------
** 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>


                                       -5-


    ___   BROKER-DEALER. The Buyer is a dealer registered pursuant to Section 15
          of the Securities Exchange Act of 1934.

    ___   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


<PAGE>


                                       -6-


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.

          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>


                                       -7-


                                                           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


<PAGE>


                                       -8-


herein  because one or more sales to the Buyer will be in reliance on Rule 144A.
In addition, the Buyer will only purchase for the Buyer's own account.

          6. 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 the 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 and in the Seller's
Warranty  Certificate.  Pursuant to the Mortgage  Loan Purchase  Agreement,  the
Seller's Warranty Certificate and an 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.

          The Seller  hereby  represents  and warrants to and for the benefit of
the Depositor and the 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 on the  Mortgage  Loan  Schedule  with
respect to each Mortgage Loan is true and correct in all material respects as of
the Closing Date;

          (ii) 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;

          (iii) All of the Mortgage Loans were  originated or acquired under the
Seller's "equity lending program";

          (iv) As of the Closing  Date,  no Mortgage  Loan is sixty (60) or more
days delinquent in payment of principal or interest;

          (v) No  Mortgage  Loan had a  Loan-to-Value  Ratio at  origination  in
excess  of 75% 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 90%;


<PAGE>


                                       -2-


          (vi) 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 authority,  subject to no interest
or participation  of, or agreement with, any other party, to sell and assign the
Mortgage Loan pursuant to the Purchase Agreements;

          (vii)  There was no  delinquent  tax or  assessment  lien  against any
Mortgaged Property at the time of the origination of the related Mortgage Loan;

          (viii)  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;

          (ix)  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 (xiii) below;

          (x) Each  Mortgaged  Property is free of material  damage and is in at
least adequate repair;

          (xi) 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;

          (xii) 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;

          (xiii) 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 the Federal  National
Mortgage  Association  ("FNMA") or the Federal  Home Loan  Mortgage  Corporation
("FHLMC") and in a form acceptable to FNMA or FHLMC;

          (xiv) 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


<PAGE>


                                       -3-


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 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;

          (xv) Each Mortgage Loan is a semi-annual adjustable rate mortgage loan
having 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 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 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 Mortgage Loan is
subject to negative amortization or is a graduated payment or is a growth equity
mortgage  loan.  Interest on each  Mortgage Loan is calculated on the basis of a
360-day year consisting of twelve 30-day months;

          (xvi) 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;

          (xvii) 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;

          (xviii)  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


<PAGE>


                                       -4-


savings associations or national banks having principal offices in such state or
(d) not doing business in such state;

          (xix) 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;

          (xx) 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;

          (xxi)  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;

          (xxii) 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;

          (xxiii) Each Mortgaged Property is suitable for year-round occupancy;

          (xxiv) 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;

          (xxv) 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;

          (xxvi) There is no pledged  account or other  security other than real
estate securing the Mortgagor's obligations;

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


<PAGE>


                                       -5-



          (xxviii)  No  Mortgage  Loan  is  subject  to  any  temporary  buydown
provisions;

          (xxix) With respect to each Mortgage Loan in which the Mortgagor has a
leasehold interest in the related Mortgaged Property:

               (a) The leasehold created by direct lease of the freehold estate,
          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
          the  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, to the best of  Seller's  knowledge,  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;

          (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 the Pooling and Servicing Agreement.  If the Mortgaged Property is 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 FNMA and FHLMC;

          (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;



<PAGE>


                                       -6-


          (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;

          (xxxiv)  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;

          (xxxv) The Mortgage  Loans were not selected for inclusion  under this
Agreement  from the Seller's  portfolio of mortgage loans  originated  under its
"equity lending program" on any basis which would have a material adverse effect
on the Certificateholders;

          (xxxvi) There are no condemnation  proceedings pending with respect to
any Mortgaged  Property,  and no Mortgaged Property has been condemned either in
whole or in part;

          (xxxvii) 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

          (xxxviii)  None of the  Mortgage  Loans are subject to the  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-QE9


          Pursuant to Section 3.24 of the Pooling and Servicing Agreement, dated
as of  November 1, 1995,  relating to the  Certificates  referenced  above,  the
undersigned does hereby notify you that:

          (a) The prepayment assumption used in pricing the Certificates was __%
CPR.

          (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 __% 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  __% of a Class  of
Certificates  have been sold but no single price is paid for at least __% 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 __% 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  ___________,
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 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:
                 Class R:




<PAGE>


                                       -2-


          The prices and values set forth above do not include accrued  interest
with respect to periods before the closing.



                                            [DEPOSITOR]


                                            By:_________________________________
                                            Name:
                                            Title:







© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission