CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
8-K, 1996-06-26
ASSET-BACKED SECURITIES
Previous: EVEREST SECURITY SYSTEMS CORP, 10SB12G/A, 1996-06-26
Next: C NET INC /DE, 8-A12G, 1996-06-26




<PAGE>
- -------------------------------------------------------------------------------


                       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)
                                  June 11, 1996


                       ContiSecurities Asset Funding Corp.
           (on behalf of ContiMortgage Home Equity Loan Trust 1996-2)
           ----------------------------------------------------------
             (Exact name of registrant as specified in its charter)


            New York                  33-99340     16-1502484 (Lower Tier REMIC)
            --------                  --------     -----------------------------
(State or Other Jurisdiction)       (Commission          (I.R.S. Employer
         of Incorporation)          File Number)         Identification No.)


c/o Manufacturers & Traders Trust Company
           One M&T Plaza
            Buffalo, NY                                        14240
   ----------------------------                           ---------------
       (Address of Principal                                 (Zip Code)
        Executive Offices)


        Registrant's telephone number, including area code (716) 842-4217


                                    No Change
      ---------------------------------------------------------------------
          (Former name or former address, if changed since last report)



<PAGE>
Item 2.  Acquisition or Disposition of Assets

Description of the Certificates and the Mortgage Loans

         ContiSecurities  Asset  Funding  Corp.  registered  issuances  of up to
$3,500,000,000  principal  amount of Asset Backed  Certificates  on a delayed or
continuous  basis  pursuant  to Rule 415 under the  Securities  Act of 1933,  as
amended (the "Act"), by a Registration  Statement on Form S-3 (Registration File
No.  33-99340)  (as  amended,  the  "Registration  Statement").  Pursuant to the
Registration  Statement,  ContiMortgage  Home  Equity  Loan  Trust  1996-2  (the
"Registrant" or the "Trust") issued  $505,000,000 in aggregate  principal amount
of   its   Home   Equity   Pass-Through   Certificates,   Series   1996-2   (the
"Certificates"),  on June 11,  1996.  This  Current  Report on Form 8-K is being
filed to satisfy an undertaking to file copies of certain agreements executed in
connection with the issuance of the Certificates,  the forms of which were filed
as Exhibits to the Registration Statement.

          The  Certificates  were issued  pursuant  to a Pooling  and  Servicing
Agreement  (the "Pooling and Servicing  Agreement")  attached  hereto as Exhibit
4.1, dated as of June 1, 1996,  among  ContiSecurities  Asset Funding Corp. (the
"Depositor"),  ContiMortgage Corporation (the "Company"), as seller and servicer
(the "Servicer") and Manufacturers and Traders Trust Company, in its capacity as
trustee (the "Trustee").  The Certificates consist of the following classes: the
Class A-1,  Class A-2,  Class A-3,  Class A-4,  Class A-5, Class A-6, Class A-7,
Class A-8, Class A-9 and Class A-10IO Certificates (the "Class A Certificates"),
the Class B-IO  Certificates  (the  "Class B-IO  Certificates")  and the Class R
Certificates  (the  "Class  R  Certificates"  and,  together  with  the  Class A
Certificates  and the Class B-IO  Certificates,  the  "Certificates").  Only the
Class A Certificates  were offered pursuant to the Registration  Statement.  The
Certificates  evidence,  in the  aggregate,  100%  of the  undivided  beneficial
ownership interests in the Trust.

         The assets of the Trust  initially  include a pool of  closed-end  home
equity  loans (the "Home Equity  Loans")  secured by mortgages or deeds of trust
primarily on one-to-four family residential  properties.  Interest distributions
on the Class A Certificates are based on the Certificate  Principal Balance (or,
in the case of the Class A-10IO  Certificates,  the Notional  Principal  Amount)
thereof and the applicable Pass-Through Rate thereof. The Pass-Through Rates for
the Class A Certificates  are as follows:  Class A-1,  5.90%;  Class A-2, 6.50%;
Class A-3, 6.70%;  Class A-4, 6.85%;  Class A-5, 7.05%;  Class A-6, 7.25%; Class
A-7, 7.60%; Class A-8, 7.90%, Class A-9, as defined in the Pooling and Servicing
Agreement  attached  hereto as Exhibit 4.1 and Class  A-10IO,  as defined in the
Pooling and Servicing Agreement. The Class A Certificates have initial aggregate
principal amounts as follows:  Class A-1, $29,000,000;  Class A-2, $118,000,000;
Class A-3, $54,000,000;  Class A-4, $82,500,000;  Class A-5, $21,500,000;  Class
A-6, $62,500,000; Class A-7, $43,000,000; Class A-8, $39,500,000; and Class A-9,
$55,000,000.  The Class A-10IO  Certificates are interest only  Certificates and
have no Certificate Principal Balance.

         As  of  the  Cut-Off  Date,   the  Home  Equity  Loans   possessed  the
characteristics  described  in the  Prospectus  dated  April  17,  1996  and the
Prospectus Supplement dated May 15, 1996 filed pursuant to Rule 424(b)(5) of the
Act on June 6, 1996. In such Prospectus  Supplement,  the Depositor committed to
provide a description of the pool of Home Equity Loans, including loans acquired
between the Cut-Off Date and the Closing  Date in a current  report on Form 8-K.
Such description is attached hereto as Exhibit 99.1.

                                       1
<PAGE>
Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.

(a)               Not applicable

(b)               Not applicable

(c)               Exhibits:

        1.1       Underwriting   Agreement   dated   May   15,   1996,   between
                  ContiSecurities  Asset Funding Corp.  and CS First Boston,  as
                  Representative of the Several Underwriters.

        4.1       Pooling  and  Servicing  Agreement  dated as of June 1,  1996,
                  among  ContiSecurities  Asset  Funding  Corp.,   ContiMortgage
                  Corporation,  as seller and servicer,  and  Manufacturers  and
                  Traders Trust Company, as trustee.

        8.1       Tax Opinion of Arter & Hadden.

       99.1       Description  of the Home Equity  Loans as of the Closing  Date
                  (June 11, 1996).
                                       2
<PAGE>

                                   SIGNATURES



         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.


                                  CONTISECURITIES ASSET FUNDING CORP., as
                                           Depositor


                                  By:      /s/ James E. Moore
                                       ---------------------------------------
                                           Name:  James E. Moore
                                           Title:  President

                                  By:      /s/ Jerome M. Perelson
                                       ---------------------------------------
                                           Name:  Jerome M. Perelson
                                           Title:  Vice President



Dated:  June 26, 1996

                                       3

<PAGE>
                                  EXHIBIT INDEX
<TABLE>
<CAPTION>


     Exhibit No.    Description                                                                         Page No.

<S>                 <C>                                                                                <C>          
         1.1        Underwriting Agreement dated May 15, 1996, between
                    ContiSecurities Asset Funding Corp. and CS First Boston
                    Corporation, as Representative of the Several Underwriters.                         _________

         4.1        Pooling and Servicing Agreement dated as of June 1, 1996,
                    among ContiSecurities Asset Funding Corp., ContiMortgage
                    Corporation, as seller and servicer, and Manufacturers and
                    Traders Trust Company, as trustee.                                                  _________

         8.1        Tax Opinion of Arter & Hadden.                                                      _________

        99.1        Description of the Home Equity Loans as of the Closing
                    Date (June 11, 1996).                                                               _________

</TABLE>

                                       4

<PAGE>


                                  $505,000,000

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2

                   Home Equity Loan Pass-Through Certificates,
                                  Series 1996-2

                             UNDERWRITING AGREEMENT
                             ----------------------
                                                                    May 15, 1996

CS First Boston Corporation
As Representative of the Several Underwriters
55 E. 52nd Street
New York, New York 10055-0186

Dear Ladies and Gentlemen:

         ContiSecurities  Asset  Funding  Corp.  (the  "Depositor"),  a Delaware
corporation,   has  authorized  the  issuance  and  sale  of  Home  Equity  Loan
Pass-Through Certificates, Series 1996-2, Class A-1, Class A-2, Class A-3, Class
A-4, Class A-5, Class A-6, Class A-7, Class A-8, Class A-9 and Class A-10IO (the
"Offered  Certificates")  and the Class B-IO and the Class R  Certificates  (the
"Subordinated Certificates," and collectively with the Offered Certificates, the
"Certificates"),  evidencing  interests in a pool of fixed and  adjustable  rate
home equity loans (the "Home Equity  Loans").  The Class A-1,  Class A-2,  Class
A-3, Class A-4, Class A-5, Class A- 6, Class A-7 and Class A-8  Certificates are
collectively referred to as the "Fixed Rate Certificates." The Home Equity Loans
are secured primarily by first and second deeds of trust or mortgages on one- to
four-family residential properties.

         Only the Offered  Certificates  are being purchased by the Underwriters
named in Schedule A hereto, and the Underwriters are purchasing, severally, only
the Offered  Certificates  set forth  opposite their names in Schedule A, except
that the amounts  purchased by the  Underwriters  may change in accordance  with
Section X of this Agreement.  CS First Boston Corporation ("CS First Boston") is
acting as  representative  of the Several  Underwriters  and in such capacity is
hereinafter referred to as the "Representative."

         The Certificates will be issued under a pooling and servicing agreement
(the  "Pooling  and  Servicing  Agreement"),  dated as of June 1, 1996 among the
Depositor,  ContiMortgage  Corporation  ("ContiMortgage"),   as  seller  and  as
servicer (in such capacity,  the "Servicer" or the "Seller," as the case may be)
and  Manufacturers  and Traders Trust Company,  as trustee (the "Trustee").  The
Certificates  will  evidence  fractional  undivided  interests in the trust (the
"Trust").  The assets of the Trust will initially include, among other things, a
pool of fixed and  adjustable  rate home equity  loans having a Cut-Off Date (as
defined herein) of May 31, 1996 (the "Home Equity  Loans"),  and such amounts as
may be held by the  Trustee in any  accounts  held by the Trustee for the Trust.
The pool of Home Equity Loans will be divided into two groups (each, a "Group"),
with all fixed rate Home Equity Loans assigned to the "Fixed Rate Group" and all

                                       
<PAGE>

adjustable rate Home Equity Loans assigned to the  "Adjustable  Rate Group." The
Offered  Certificates  will also have the  benefit  of a  Certificate  Insurance
Policy (the  "Certificate  Insurance  Policy") issued by MBIA Insurance Corp., a
New York stock insurance  company (the "Certificate  Insurer").  The Certificate
Insurance  Policy  will be  issued  pursuant  to the  insurance  agreement  (the
"Insurance  Agreement") dated as of June 1, 1996 among the Certificate  Insurer,
the  Depositor,  ContiMortgage  and  the  Trustee.  A form  of the  Pooling  and
Servicing  Agreement has been filed as an exhibit to the Registration  Statement
(hereinafter defined).

         The Certificates  are more fully described in a Registration  Statement
which the Depositor has furnished to the  Underwriters.  Capitalized  terms used
but not defined  herein shall have the meanings given to them in the Pooling and
Servicing Agreement.

         Pursuant to Section  3.05 of the Pooling and  Servicing  Agreement  and
concurrently  with the  execution  thereof,  ContiMortgage  will transfer to the
Depositor  all of its right,  title and interest in and to the unpaid  principal
balances of the Home  Equity  Loans as of the  Cut-Off  Date and the  collateral
securing each Home Equity Loan.

         SECTION  I.  Representations  and  Warranties  of  the  Depositor.  The
Depositor represents and warrants to, and agrees with the Underwriters that:

         A. A Registration  Statement on Form S-3 (No.  33-99340),  has (i) been
prepared by the Depositor in conformity with the  requirements of the Securities
Act of 1933 (the "Securities Act") and the rules and regulations (the "Rules and
Regulations")  of the United  States  Securities  and Exchange  Commission  (the
"Commission")  thereunder,  (ii)  been  filed  with  the  Commission  under  the
Securities Act and (iii) become  effective  under the Securities  Act. Copies of
such  Registration  Statement  have  been  delivered  by  the  Depositor  to the
Underwriters. As used in this Agreement, "Effective Time" means the date and the
time as of which such Registration  Statement, or the most recent post-effective
amendment thereto, if any, was declared effective by the Commission;  "Effective
Date" means the date of the Effective Time;  "Registration Statement" means such
registration   statement,   at  the  Effective  Time,  including  any  documents
incorporated by reference  therein at such time;  "Basic  Prospectus" means such
final  prospectus  dated April 17, 1996; and "Prospectus  Supplement"  means the
final prospectus  supplement relating to the Offered  Certificates,  to be filed
with the Commission pursuant to paragraphs (2), (3) or (5) of Rule 424(b) of the
Rules and Regulations. "Prospectus" means the Basic Prospectus together with the
Prospectus  Supplement.  Reference made herein to the Prospectus shall be deemed
to refer to and include any documents incorporated by reference therein pursuant
to  Item  12 of  Form  S-3  under  the  Securities  Act,  as of the  date of the
Prospectus  and any reference to any  amendment or supplement to the  Prospectus
shall be deemed to refer to and include any document  filed under the Securities
Exchange Act of 1934 (the "Exchange Act") after the date of the Prospectus,  and
incorporated  by reference in the  Prospectus and any reference to any amendment
to the  Registration  Statement  shall be deemed to  include  any  report of the
Depositor  filed with the  Commission  pursuant to Section 13(a) or 15(d) of the
Exchange Act after the Effective Time that is  incorporated  by reference in the
Registration  Statement.  The Commission has not issued any order  preventing or
suspending the use of the Prospectus. There are no contracts or documents of the
Depositor  which  are  required  to be filed  as  exhibits  to the  Registration
Statement pursuant to the Securities Act or the Rules and Regulations which have

                                       2
<PAGE>
not  been so filed  or  incorporated  by  reference  therein  on or prior to the
Effective  Date of the  Registration  Statement  other  than such  documents  or
materials,  if any, as any  Underwriter  delivers to the  Depositor  pursuant to
Section  VIII D hereof for filing on Form 8-K.  The  conditions  for use of Form
S-3, as set forth in the General Instructions thereto, have been satisfied.

         To the  extent  that  any  Underwriter  has  provided  to  the  Company
Computational  Materials  that such  Underwriter  has provided to a  prospective
investor,  the  Company  will file or cause to be filed  with the  Commission  a
report  on  Form  8-K  containing  such  Computational  Materials,  as  soon  as
reasonably  practicable after the date of this Agreement,  but in any event, not
later  than the date on  which  the  Prospectus  is  filed  with the  Commission
pursuant to Rule 424 of the Rules and Regulations.

         B. The  Registration  Statement  conforms,  and the  Prospectus and any
further  amendments  or  supplements  to  the  Registration   Statement  or  the
Prospectus will, when they become effective or are filed with the Commission, as
the case may be, conform in all respects to the  requirements  of the Securities
Act and  the  Rules  and  Regulations.  The  Registration  Statement,  as of the
Effective Date thereof and of any amendment  thereto,  did not contain an untrue
statement  of a material  fact or omit to state a material  fact  required to be
stated therein or necessary to make the statements  therein not misleading.  The
Prospectus as of its date, and as amended or supplemented as of the Closing Date
does not and will not contain any untrue statement of a material fact or omit to
state a material fact necessary in order to make the statements  therein, in the
light of the circumstances under which they were made, not misleading;  provided
that no  representation  or warranty is made as to  information  contained in or
omitted from the  Registration  Statement or the Prospectus in reliance upon and
in conformity with written information  furnished to the Depositor in writing by
the Underwriters expressly for use therein.

         C. The documents incorporated by reference in the Prospectus, when they
became  effective  or were  filed  with  the  Commission,  as the  case  may be,
conformed in all material  respects to the requirements of the Securities Act or
the Exchange Act, as applicable, and the rules and regulations of the Commission
thereunder,  and none of such  documents  contained  an  untrue  statement  of a
material fact or omitted to state a material fact required to be stated  therein
or  necessary to make the  statements  therein not  misleading;  and any further
documents so filed and  incorporated by reference in the  Prospectus,  when such
documents become effective or are filed with the Commission, as the case may be,
will conform in all material  respects to the requirements of the Securities Act
or the  Exchange  Act,  as  applicable,  and the  rules and  regulations  of the
Commission  thereunder  and will not contain an untrue  statement  of a material
fact or omit to state a material fact required to be stated therein or necessary
to make the statements  therein not misleading;  provided that no representation
is made as to documents deemed to be incorporated by reference in the Prospectus
as the result of filing a Form 8-K at the request of the Underwriters  except to
the extent such documents reflect information  furnished by the Depositor to the
Underwriters for the purpose of preparing such documents.

         D. Since the respective  dates as of which  information is given in the
Prospectus,  there  has not been any  material  adverse  change  in the  general
affairs,  management,  financial  

                                        3

<PAGE>
condition,  or results of operations  of the  Depositor,  otherwise  than as set
forth or  contemplated  in the Prospectus as  supplemented  or amended as of the
Closing Date.

         E. The Depositor has been duly  incorporated and is validly existing as
a  corporation  in  good  standing  under  the  laws  of  its   jurisdiction  of
incorporation  and  is  in  good  standing  as a  foreign  corporation  in  each
jurisdiction  in which its  ownership or lease of property or the conduct of its
business so requires  such  standing.  The Depositor has all power and authority
necessary to own or hold its properties,  to conduct the business in which it is
engaged and to enter into and perform its obligations under this Agreement,  the
Pooling and Servicing  Agreement  and the  Insurance  Agreement and to cause the
Certificates to be issued.

         F. There are no actions,  proceedings  or  investigations  pending with
respect  to which the  Depositor  has  received  service  of  process  before or
threatened by any court,  administrative  agency or other  tribunal to which the
Depositor is a party or of which any of its  properties is the subject (a) which
if determined adversely to the Depositor would have a material adverse effect on
the  business  or  financial  condition  of the  Depositor,  (b)  asserting  the
invalidity of this Agreement, the Pooling and Servicing Agreement, the Insurance
Agreement  or the  Certificates  (c)  seeking to  prevent  the  issuance  of the
Certificates  or the  consummation  by the Depositor of any of the  transactions
contemplated by the Pooling and Servicing Agreement,  the Insurance Agreement or
this Agreement,  as the case may be, or (d) which might materially and adversely
affect  the  performance  by the  Depositor  of its  obligations  under,  or the
validity  or  enforceability  of, the  Pooling  and  Servicing  Agreement,  this
Agreement, and the Insurance Agreement or the Certificates.

         G. This Agreement has been, and the Pooling and Servicing Agreement and
the Insurance  Agreement when executed and delivered as contemplated  hereby and
thereby  will  have  been,  duly  authorized,  executed  and  delivered  by  the
Depositor,  and  this  Agreement  constitutes,  and the  Pooling  and  Servicing
Agreement   and  the  Insurance   Agreement   when  executed  and  delivered  as
contemplated  herein  will  constitute,  legal,  valid and  binding  instruments
enforceable  against the Depositor in accordance  with their  respective  terms,
subject  as to  enforceability  to (x)  applicable  bankruptcy,  reorganization,
insolvency,  moratorium  or  other  similar  laws  affecting  creditors'  rights
generally,  (y) general principles of equity (regardless of whether  enforcement
is sought in a proceeding  in equity or at law),  and (z) with respect to rights
of indemnity  under this Agreement and the Insurance  Agreement,  limitations of
public policy under applicable securities laws.

         H. The  execution,  delivery and  performance  of this  Agreement,  the
Pooling and Servicing Agreement and the Insurance Agreement by the Depositor and
the consummation of the transactions  contemplated  hereby and thereby,  and the
issuance and delivery of the  Certificates  do not and will not conflict with or
result  in a breach  or  violation  of any of the  terms or  provisions  of,  or
constitute  a default  under,  any  indenture,  mortgage,  deed of  trust,  loan
agreement or other agreement or instrument to which the Depositor is a party, by
which the Depositor is bound or to which any of the  properties or assets of the
Depositor or any of its subsidiaries is subject, which breach or violation would
have  a  material  adverse  effect  on the  business,  operations  or  financial
condition of the Depositor or its ability to perform its obligations  under this
Agreement,  the Pooling and Servicing Agreement and the Insurance 

                                        4
<PAGE>
Agreement,  nor will such actions  result in any violation of the  provisions of
the articles of  incorporation or by-laws of the Depositor or any statute or any
order,  rule or  regulation of any court or  governmental  agency or body having
jurisdiction over the Depositor or any of its properties or assets, which breach
or violation would have a material adverse effect on thebusiness,  operations or
financial  condition of the Depositor or its ability to perform its  obligations
under this  Agreement,  the Pooling and  Servicing  Agreement  and the Insurance
Agreement.

         I. The Depositor  has no reason to know that Arthur  Andersen & Co. are
not independent  public accountants with respect to the Depositor as required by
the Securities Act and the Rules and Regulations.

         J. The execution of the Certificates by the Depositor and the direction
by the  Depositor  to  the  Trustee  to  authenticate,  issue  and  deliver  the
Certificates  has been duly  authorized  by the  Depositor,  and,  assuming  the
Trustee has been duly  authorized to do so, when executed by the Depositor,  and
authenticated,  issued  and  delivered  by the  Trustee in  accordance  with the
Pooling and Servicing  Agreement,  the  Certificates  will be validly issued and
outstanding  and will be  entitled to the  benefits  provided by the Pooling and
Servicing Agreement.

         K.  No  consent,  approval,   authorization,   order,  registration  or
qualification of or with any court or governmental  agency or body of the United
States is  required  for the  issuance of the  Certificates  and the sale of the
Offered  Certificates to the Underwriters,  or the consummation by the Depositor
of the other  transactions  contemplated  by this  Agreement,  the  Pooling  and
Servicing  Agreement  and  the  Insurance   Agreement,   except  such  consents,
approvals,  authorizations,  registrations or  qualifications as may be required
under State  securities  or Blue Sky laws in  connection  with the  purchase and
distribution  of the Offered  Certificates  by the  Underwriters or as have been
obtained.

         L.  The  Depositor  possesses  all  material  licenses,   certificates,
authorities  or  permits  issued by the  appropriate  State,  Federal or foreign
regulatory agencies or bodies necessary to conduct the business now conducted by
it and as described in the Prospectus, and the Depositor has not received notice
of any  proceedings  relating  to the  revocation  or  modification  of any such
license,  certificate,  authority  or permit  which if decided  adversely to the
Depositor would, singly or in the aggregate, materially and adversely affect the
conduct of its business, operations or financial condition.

         M. At the time of execution  and delivery of the Pooling and  Servicing
Agreement,  the  Depositor  will:  (i) have good title to the Home Equity  Loans
conveyed by the Seller, free and clear of any lien,  mortgage,  pledge,  charge,
encumbrance,  adverse claim or other security interest (collectively,  "Liens");
(ii) not  have  assigned  to any  person  any of its  right or title in the Home
Equity Loans in the Pooling and Servicing Agreement or in the Certificates being
issued  pursuant  thereto;  and (iii) have the power and  authority  to sell its
interest  in the Home  Equity  Loans  to the  Trustee  and to sell  the  Offered
Certificates to the Underwriters. Upon execution and delivery of the Pooling and
Servicing  Agreement by the Trustee,  the Trustee will have acquired  beneficial
ownership of all of the Depositor's right, title and interest in and to 

                                        5
<PAGE>
the  Home  Equity  Loans.  Upon  delivery  to the  Underwriters  of the  Offered
Certificates, the Underwriters will have good title to the Offered Certificates,
free of any Liens.

         N.       Reserved.


         O. As of the Cut-Off Date,  each of the Home Equity Loans will meet the
eligibility  criteria  described  in the  Prospectus  and  will  conform  to the
descriptions thereof contained in the Prospectus.

         P.       Reserved.

         Q.  Neither  the  Depositor  nor the Trust  created by the  Pooling and
Servicing  Agreement is an "investment  company" within the meaning of such term
under the  Investment  Company  Act of 1940 (the  "1940  Act") and the rules and
regulations of the Commission thereunder.

         R. At the Closing Date,  the Offered  Certificates  and the Pooling and
Servicing  Agreement will conform in all material  respects to the  descriptions
thereof contained in the Prospectus.

         S. At the Closing Date, the Offered  Certificates shall have been rated
in the highest  rating  category by at least two  nationally  recognized  rating
agencies.

         T. Any taxes,  fees and other  governmental  charges in connection with
the  execution,  delivery  and  issuance  of this  Agreement,  the  Pooling  and
Servicing Agreement, the Insurance Agreement and the Certificates have been paid
or will be paid at or prior to the Closing Date.

         U. At the Closing Date, each of the  representations  and warranties of
the Depositor set forth in the Pooling and Servicing Agreement and the Insurance
Agreement will be true and correct in all material respects.

         Any certificate  signed by an officer of the Depositor and delivered to
the  Representative  or counsel for the  Representative  in  connection  with an
offering of the Offered  Certificates  shall be deemed,  and shall state that it
is, a  representation  and  warranty as to the matters  covered  thereby to each
person to whom the representations and warranties in this Section I are made.

         SECTION II.  Purchase and Sale. The commitment of the  Underwriters  to
purchase the Offered Certificates  pursuant to this Agreement shall be deemed to
have  been  made on the  basis  of the  representations  and  warranties  herein
contained and shall be subject to the terms and conditions herein set forth. The
Depositor  agrees to instruct the Trustee to issue the Offered  Certificates and
agrees  to sell to the  Underwriters,  and the  Underwriters  agree  (except  as
provided  in  Sections X and XI  hereof) to  purchase  from the  Depositor,  the
aggregate initial  principal  amounts or percentage  interests of the Class A-1,
Class A-2,  Class A-3,  Class A-4,  Class A-5,  Class A-6, Class A-7, Class A-8,
Class A-9 and  Class  A-10IO  Certificates  set forth  opposite  their  names on
Schedule A, at the purchase  price or prices set forth on Schedule A;  

                                        6
<PAGE>
provided,  that in no event shall any Underwriter  other than Greenwich  Capital
Markets, Inc. be obligated to purchase any Class A-10IO Certificates.

         SECTION  III.  Delivery  and  Payment.  Delivery of and payment for the
Class A-1,  Class A-2,  Class A-3,  Class A-4,  Class A-5,  Class A-6 Class A-7,
Class A-8, Class A-9 and Class A-10IO  Certificates shall be made at the offices
of Dewey Ballantine,  1301 Avenue of the Americas,  New York, New York 10019, or
at such  other  place as  shall be  agreed  upon by the  Representative  and the
Depositor  at 10:00  A.M.  New York City time on June 11,  1996 or at such other
time or date as shall be agreed  upon in writing by the  Representative  and the
Depositor (such date being referred to as the "Closing Date").  Payment shall be
made to the  Depositor by wire transfer of same day funds payable to the account
of the  Depositor.  Delivery  of the Offered  Certificates  shall be made to the
Representative  for the  accounts  of the  Underwriters  against  payment of the
purchase  price  thereof.   The   Certificates   shall  be  in  such  authorized
denominations and registered in such names as the  Representative may request in
writing  at least two  business  days prior to the  Closing  Date.  The  Offered
Certificates  will be made available for  examination by the  Representative  no
later than 2:00 p.m.  New York City time on the first  business day prior to the
Closing Date.

         SECTION  IV.  Offering  by the  Underwriters.  It is  understood  that,
subject to the terms and conditions  hereof,  the Underwriters  propose to offer
the Offered Certificates for sale to the public as set forth in the Prospectus.

         SECTION V. Covenants of the Depositor. The Depositor and, to the extent
the  provisions  of  Section  H.  below  relate  to  ContiMortgage  Corporation,
ContiMortgage Corporation agree as follows:

         A. To prepare the Prospectus in a form approved by the Underwriters and
to file such  Prospectus  pursuant to Rule 424(b) under the  Securities  Act not
later  than the  Commission's  close of  business  on the  second  business  day
following the  availability  of the Prospectus to the  Underwriters;  to make no
further  amendment or any  supplement  to the  Registration  Statement or to the
Prospectus prior to the Closing Date except as permitted  herein;  to advise the
Underwriters,  promptly after it receives notice  thereof,  of the time when any
amendment  to the  Registration  Statement  has been filed or becomes  effective
prior to the Closing Date or any  supplement  to the  Prospectus  or any amended
Prospectus  has  been  filed  prior  to the  Closing  Date  and to  furnish  the
Underwriters  with  copies  thereof;  to  file  promptly  all  reports  and  any
definitive proxy or information statements required to be filed by the Depositor
with  the  Commission  pursuant  to  Section  13(a),  13(c),  14 or 15(d) of the
Exchange Act  subsequent to the date of the  Prospectus  and, for so long as the
delivery of a prospectus is required in connection  with the offering or sale of
the Offered Certificates;  to promptly advise the Underwriters of its receipt of
notice of the issuance by the  Commission of any stop order or of: (i) any order
preventing or suspending the use of the  Prospectus;  (ii) the suspension of the
qualification  of  the  Offered   Certificates  for  offering  or  sale  in  any
jurisdiction;  (iii) the  initiation of or threat of any proceeding for any such
purpose; or (iv) any request by the Commission for the amending or supplementing
of the Registration  Statement or the Prospectus or for additional  information.
In the event of the  issuance  of any stop order or of any order  preventing  or
suspending the use of 

                                        7
<PAGE>
the  Prospectus or suspending  any such  qualification,  the Depositor  promptly
shall  use its best  efforts  to  obtain  the  withdrawal  of such  order by the
Commission.

         B. To furnish  promptly  to the  Underwriters  and to  counsel  for the
Underwriters  a signed copy of the  Registration  Statement as originally  filed
with the  Commission,  and of each amendment  thereto filed with the Commission,
including all consents and exhibits filed therewith.

         C. To deliver promptly to the Underwriters such number of the following
documents as the Underwriters shall reasonably request:  (i) conformed copies of
the  Registration  Statement as originally  filed with the  Commission  and each
amendment thereto (in each case including exhibits); (ii) the Prospectus and any
amended or  supplemented  Prospectus;  and (iii) any  document  incorporated  by
reference in the Prospectus  (including exhibits thereto).  If the delivery of a
prospectus is required at any time prior to the  expiration of nine months after
the  Effective  Time in  connection  with the  offering  or sale of the  Offered
Certificates,  and if at such time any events shall have occurred as a result of
which the  Prospectus as then amended or  supplemented  would include any untrue
statement  of a material  fact or omit to state any material  fact  necessary in
order to make the statements  therein,  in the light of the circumstances  under
which they were made when such Prospectus is delivered,  not misleading,  or, if
for any other reason it shall be  necessary  during such same period to amend or
supplement  the  Prospectus  or to file  under  the  Exchange  Act any  document
incorporated  by  reference  in the  Prospectus  in  order  to  comply  with the
Securities Act or the Exchange Act, the Depositor shall notify the  Underwriters
and, upon any  Underwriters'  request,  shall file such document and prepare and
furnish  without charge to the  Underwriters  and to any dealer in securities as
many copies as the Underwriters  may from time to time reasonably  request of an
amended  Prospectus  or a  supplement  to the  Prospectus  which  corrects  such
statement or omission or effects such  compliance,  and in case the Underwriters
are  required to deliver a  Prospectus  in  connection  with sales of any of the
Offered  Certificates  at any time nine months or more after the Effective Time,
upon the request of the Underwriters  but at their expense,  the Depositor shall
prepare and deliver to the  Underwriters as many copies as the  Underwriters may
reasonably  request of an  amended or  supplemented  Prospectus  complying  with
Section 10(a)(3) of the Securities Act.

         D.  To  file  promptly  with  the   Commission  any  amendment  to  the
Registration  Statement or the  Prospectus or any  supplement to the  Prospectus
that may, in the judgment of the Depositor or the  Underwriters,  be required by
the  Securities  Act or requested by the  Commission.  Neither the  Underwriters
consent  to  nor  their  distribution  of  any  amendment  or  supplement  shall
constitute a waiver of any of the conditions set forth in Section VI.

         E. To furnish the Underwriters and counsel for the Underwriters,  prior
to filing with the Commission, and to obtain the consent of the Underwriters for
the filing of the  following  documents  relating to the  Certificates:  (i) any
Post-Effective  Amendment to the  Registration  Statement or  supplement  to the
Prospectus,  or document  incorporated by reference in the  Prospectus,  or (ii)
Prospectus pursuant to Rule 424 of the Rules and Regulations.

         F. To make generally  available to holders of the Offered  Certificates
as soon as practicable,  but in any event not later than 90 days after the close
of the period covered thereby,  

                                        8

<PAGE>
a statement of earnings of the Trust (which need not be audited)  complying with
Section 11(a) of the Securities Act and the Rules and Regulations (including, at
the option of the Depositor,  Rule 158) and covering a period of at least twelve
consecutive  months  beginning  not later than the first day of the first fiscal
quarter following the Closing Date.

         G. To use its best efforts,  in cooperation with the  Underwriters,  to
qualify the Offered  Certificates  for  offering  and sale under the  applicable
securities laws of such states and other  jurisdictions  of the United States or
elsewhere  as the  Underwriters  may  designate,  and  maintain  or  cause to be
maintained such  qualifications in effect for as long as may be required for the
distribution of the Offered  Certificates.  The Depositor will file or cause the
filing of such  statements  and  reports as may be  required by the laws of each
jurisdiction in which the Offered Certificates have been so qualified.

         H. Unless the  Underwriters  shall  otherwise  have given their written
consent,  no  collateralized  mortgage  obligations or other similar  securities
representing interests in or secured by other mortgage-related assets originated
or owned by  ContiMortgage  Corporation  shall be publicly  offered or sold, nor
shall  ContiMortgage  Corporation  enter into any contractual  arrangements that
contemplate the public offering or sale of such securities, until the earlier to
occur of the termination of the syndicate or the Closing Date.

         I.  So  long as the  Offered  Certificates  shall  be  outstanding  the
Depositor  shall  cause the  Trustee,  pursuant  to the  Pooling  and  Servicing
Agreement,  to  deliver  to the  Underwriters  as soon as  such  statements  are
furnished to the Trustee: (i) the annual statement as to compliance delivered to
the Trustee  pursuant to Section  8.16 of the Pooling and  Servicing  Agreement;
(ii) the annual statement of a firm of independent public accountants  furnished
to the Trustee pursuant to Section 8.17 of the Pooling and Servicing  Agreement;
(iii) the monthly  servicing report furnished to the Trustee pursuant to Section
7.08 of the  Pooling  and  Servicing  Agreement;  and (iv) the  monthly  reports
furnished to the Certificateholders  pursuant to Section 7.09 of the Pooling and
Servicing Agreement.

         J. To apply the net proceeds from the sale of the Offered  Certificates
in the manner set forth in the Prospectus.

         SECTION  VI.   Conditions  to  the   Underwriters'   Obligations.   The
obligations of the Underwriters  hereunder to purchase the Offered  Certificates
pursuant to the  Agreement  are  subject  to: (i) the  accuracy on and as of the
Closing Date of the  representations and warranties on the part of the Depositor
herein  contained;  (ii)  the  performance  by  the  Depositor  of  all  of  its
obligations  hereunder;  and (iii) the  following  conditions  as of the Closing
Date:

         A.  The   Underwriters   shall  have  received   confirmation   of  the
effectiveness  of the  Registration  Statement.  No stop  order  suspending  the
effectiveness of the Registration  Statement or any part thereof shall have been
issued  and no  proceeding  for  that  purpose  shall  have  been  initiated  or
threatened by the  Commission.  Any request of the  Commission  for inclusion of
additional  information in the  Registration  Statement or the Prospectus  shall
have been complied with.


                                        9
<PAGE>
         B. The  Underwriters  shall not have  discovered  and  disclosed to the
Depositor on or prior to the Closing Date that the Registration Statement or the
Prospectus or any amendment or supplement  thereto  contains an untrue statement
of a fact or omits to state a fact which,  in the  opinion of Dewey  Ballantine,
counsel for the  Underwriters,  is material and is required to be stated therein
or is necessary to make the statements therein not misleading.

         C. All corporate  proceedings  and other legal matters  relating to the
authorization,  form and validity of this  Agreement,  the Pooling and Servicing
Agreement, the Insurance Agreement, the Certificates, the Registration Statement
and the Prospectus,  and all other legal matters  relating to this Agreement and
the  transactions  contemplated  hereby shall be satisfactory in all respects to
counsel for the  Underwriters,  and the Depositor  shall have  furnished to such
counsel all documents and information that they may reasonably request to enable
them to pass upon such matters.

         D.  Arter & Hadden  shall  have  furnished  to the  Underwriters  their
written opinion, as counsel to the Depositor,  addressed to the Underwriters and
dated the Closing Date, in form and substance  satisfactory to the Underwriters,
to the effect that:

         1.  The  conditions  to  the  use by the  Depositor  of a  registration
statement  on Form S-3 under the  Securities  Act,  as set forth in the  General
Instructions  to Form S-3, have been satisfied with respect to the  Registration
Statement and the Prospectus.

         2. The  Registration  Statement and any amendments  thereto have become
effective under the 1933 Act; to the best of such counsel's  knowledge,  no stop
order suspending the effectiveness of the Registration Statement has been issued
and not withdrawn and no  proceedings  for that purpose have been  instituted or
threatened and not terminated;  and the Registration  Statement,  the Prospectus
and each amendment or supplement  thereto,  as of their respective  effective or
issue dates (other than the  financial  and  statistical  information  contained
therein, as to which such counsel need express no opinion),  complied as to form
in all material  respects with the applicable  requirements  of the 1933 Act and
the rules and regulations thereunder.

         3. To the  best of such  counsel's  knowledge,  there  are no  material
contracts, indentures or other documents of a character required to be described
or referred to in the Registration Statement or the Prospectus or to be filed as
exhibits to the Registration Statement other than those described or referred to
therein or filed or incorporated by reference as exhibits thereto.

         4. The statements set forth in the Basic  Prospectus under the captions
"Description of The Certificates" and "The Pooling and Servicing  Agreement" and
in the  Prospectus  Supplement  under the captions  "Description  of The Class A
Certificates"  and "The  Pooling and  Servicing  Agreement,"  to the extent such
statements purport to summarize certain provisions of the Certificates or of the
Pooling and Servicing Agreement, are fair and accurate in all material respects.


                                       10
<PAGE>
         5. The  statements  set  forth  in the  Prospectus  and the  Prospectus
Supplement under the captions "ERISA Considerations" and "Certain Federal Income
Tax  Considerations"  to the extent that they constitute matters of federal law,
provide a fair and accurate summary of such law or conclusions.

         6.  The  Pooling  and  Servicing  Agreement  conforms  in all  material
respects to the  description  thereof  contained  in the  Prospectus  and is not
required to be qualified under the Trust Indenture Act of 1939, as amended,  and
the Trust is not required to be registered  under the Investment  Company Act of
1940, as amended.

         7. Neither the  Depositor nor the Trust is an  "investment  company" or
under the "control" of an "investment  company" as such terms are defined in the
1940 Act.

         8. Assuming  that (a) the Trustee  causes  certain  assets of the Trust
Estate,  as the  Trustee  has  covenanted  to do in the  Pooling  and  Servicing
Agreement,  to  be  treated  as a  "real  estate  mortgage  investment  conduit"
("REMIC"),  as such term is defined in the  Internal  Revenue  Code of 1986,  as
amended (the "Code"), and (b) the parties to the Pooling and Servicing Agreement
comply with the terms  thereof,  the Lower-Tier  REMIC and the Upper-Tier  REMIC
will each be treated as a REMIC, the Class A-1, Class A-2, Class A-3, Class A-4,
Class  A-5,  Class  A-6,  Class  A-7,  Class  A-8,  Class A-9 and  Class  A-10IO
Certificates will be treated as the "regular  interests" in the Upper-Tier REMIC
and the  Upper-Tier  REMIC  Residual Class will be treated as the sole "residual
interest" in the Upper-Tier REMIC. The Lower-Tier  Interests A-1, A-2, A-3, A-4,
A-5, A-6,  A-7, A-8, A-9 and the  Lower-Tier  B-1O Interest and  Lower-Tier  B-2
Interest will be treated as the "regular  interests" in the Lower-Tier REMIC and
the Class R Certificates will be treated as the sole "residual  interest" in the
Lower-Tier  REMIC.  The Trust is not subject to tax upon its income or assets by
any taxing authority of the State of New York.

         9.  Assuming that the Class A-9  Certificates  are rated at the time of
issuance in one of the two highest rating categories by a nationally  recognized
statistical  rating  organization,  each such Class A-9 Certificate at such time
will be a  "mortgage  related  security"  as such  term is  defined  in  Section
3(a)(41) of the Securities Exchange Act of 1934, as amended.

         10. To the best of such  counsel's  knowledge,  there  are no  actions,
proceedings or investigations  pending that would adversely affect the status of
the Lower-Tier REMIC or the Upper-Tier REMIC as a REMIC.

         11. As a consequence of the  qualification  of the Lower-Tier REMIC and
the Upper- Tier REMIC as a REMIC,  the Offered  Certificates  will be treated as
"qualifying real property loans" under Section 593(d) of the Code,  "regular . .
 .  interest(s)  in a REMIC" under Section  7701(a)(19)(C)  of the Code and "real
estate assets" under Section 856(c) of the Code in the same  proportion that the
assets in the Trust  consist  of  qualifying  assets  under  such  Sections.  In
addition,  as a consequence of the qualification of the Lower-Tier REMIC and the
Upper-Tier  REMIC as a  REMIC,  interest  on the  Offered  Certificates  will be
treated as "interest on obligations secured by mortgages on real property" under
Section  856(c) of the Code to the 

                                       11

<PAGE>
extent that such Offered  Certificates are treated as "real estate assets" under
Section 856(c) of the Code.

         12. The  Certificates  will,  when issued,  conform to the  description
thereof contained in the Prospectus.

Such counsel shall also have furnished to the Underwriters a written  statement,
addressed to the  Underwriters and dated the Closing Date, in form and substance
satisfactory  to the  Underwriters  to the effect  that  nothing has come to the
attention of such counsel which lead them to believe that: (a) the  Registration
Statement,  at the time such Registration Statement became effective,  contained
an untrue  statement  of a material  fact or  omitted  to state a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading  (except  as to  financial  or  statistical  data  contained  in  the
Registration  Statement);  (b)  the  Prospectus,  as of its  date  and as of the
Closing  Date,  contained or contains an untrue  statement of a material fact or
omitted  or omits to state a  material  fact  required  to be stated  therein or
necessary  in  order  to  make  the  statements  therein,  in the  light  of the
circumstances  under  which  they  were  made,  not  misleading  (except  as  to
statements set forth in the  Prospectus  Supplement  under the Captions  "Credit
Enhancement" and "The Certificate Insurer"); or (c) any document incorporated by
reference in the  Prospectus or any further  amendment or supplement to any such
incorporated  document  made by the  Depositor  prior to the Closing Date (other
than any  document  filed at the  request of an  Underwriter  to the extent such
document relates to Computational Materials) contained, as of the time it became
effective  or was  filed  with the  Commission,  as the case may be,  an  untrue
statement of a material  fact or omitted to state a material fact required to be
stated  therein or necessary  in order to make the  statements  therein,  in the
light of the circumstances under which they were made, not misleading.

         E. The Underwriters  shall have received the favorable  opinion,  dated
the Closing Date, of Arter & Hadden, special counsel to the Depositor, addressed
to the Depositor and satisfactory to the Certificate Insurer,  Standard & Poor's
Ratings Services,  Moody's Investors Service and the Underwriters,  with respect
to certain  matters  relating to the  transfer  of the Home Equity  Loans to the
Depositor  and from the  Depositor  to the Trust,  and such  counsel  shall have
consented to reliance on such  opinion by the  Certificate  Insurer,  Standard &
Poor's Ratings  Services,  Moody's  Investors  Service and the  Underwriters  as
though such opinion had been addressed to each such party.

         F. Arter & Hadden,  counsel for  ContiMortgage  in its capacity as both
Seller and  Servicer,  shall have  furnished to the  Underwriters  their written
opinion,  as counsel to the Seller and Servicer,  addressed to the  Underwriters
and the Depositor and dated the Closing Date, in form and substance satisfactory
to the Underwriters, to the effect that:

         1.  ContiMortgage is validly existing in good standing as a corporation
under the laws of the State of Delaware.

         2. ContiMortgage has full corporate power and authority to serve in the
capacity of seller and servicer of the Home Equity Loans as  contemplated in the
Pooling and  Servicing  

                                       12
<PAGE>
Agreement and to transfer the Home Equity Loans to the Depositor as contemplated
in the Pooling and Servicing Agreement.

         3. The Pooling and Servicing Agreement and the Insurance Agreement have
been duly authorized, executed and delivered by ContiMortgage, and, assuming the
due  authorization,  execution  and  delivery  of such  agreements  by the other
parties  thereto,   constitute  the  legal,  valid  and  binding  agreements  of
ContiMortgage, enforceable against ContiMortgage in accordance with their terms,
subject as to  enforceability  to (x)  bankruptcy,  insolvency,  reorganization,
moratorium,  receivership  or other  similar  laws now or  hereafter  in  effect
relating to  creditors'  rights  generally  and (y) the  qualification  that the
remedy of specific  performance  and  injunctive  and other  forms of  equitable
relief may be subject to equitable defenses and to the discretion,  with respect
to such remedies, of the court before which any proceedings with respect thereto
may be brought.

         4.  No  consent,  approval,   authorization,   order,  registration  or
qualification  of or with  any  court  or  governmental  agency  or body  having
jurisdiction   over   ContiMortgage   is  required  for  the   consummation   by
ContiMortgage  of the  transactions  contemplated  by the Pooling and  Servicing
Agreement  and  the  Insurance  Agreement,  except  such  consents,   approvals,
authorizations, registrations and qualifications as have been obtained.

         5. Neither the transfer of the Home Equity Loans to the Depositor,  nor
the  execution,  delivery or  performance  by  ContiMortgage  of the Pooling and
Servicing Agreement or the Insurance Agreement and the transactions contemplated
thereby  (A)  conflict  with or result in a breach of, or  constitute  a default
under,  (i) any term or provision of the Certificate of Incorporation or By-Laws
of ContiMortgage;  (ii) any term or provision of any material agreement, deed of
trust,  mortgage loan  agreement,  contract,  instrument or indenture,  or other
agreement to which  ContiMortgage  is a party or is bound or to which any of the
property or assets of ContiMortgage or any of its subsidiaries is subject; (iii)
to the best of such  firm's  knowledge  without  independent  investigation  any
order,  judgment,  writ,  injunction  or  decree  of any  court or  governmental
authority  having  jurisdiction  over  ContiMortgage;  or (iv) any law,  rule or
regulation,  applicable  to  ContiMortgage;  or (B) to the  best of such  firm's
knowledge  without  independent  investigation,   results  in  the  creation  or
imposition of any lien,  charge or encumbrance upon the Trust Estate or upon the
Certificates.

         6. The execution of the Pooling and  Servicing  Agreement is sufficient
to convey all of  ContiMortgage's  right,  title and interest in the Home Equity
Loans  to the  Depositor  and  following  the  consummation  of the  transaction
contemplated  by  Section  3.05 of the  Pooling  and  Servicing  Agreement,  the
transfer of the Home Equity Loans by  ContiMortgage  to the  Depositor is a sale
thereof.

         7.  There  are,  to  the  best  of  such  counsel's  knowledge  without
independent  investigation,  no actions,  proceedings or investigations  pending
with  respect  to  which  ContiMortgage  has  received  service  of  process  or
threatened  against  ContiMortgage  before any court,  administrative  agency or
other  tribunal  (a)  asserting  the  invalidity  of the Pooling  and  Servicing
Agreement,   the  Underwriting   Agreement,   the  Insurance  Agreement  or  the
Certificates, (b) seeking to prevent the consummation of any of the transactions
contemplated  by  the  Pooling  

                                       13
<PAGE>
and Servicing  Agreement or (c) which would  materially and adversely affect the
performance  by  ContiMortgage  of its  obligations  under,  or the  validity or
enforceability  of,  the  Pooling  and  Servicing  Agreement,  the  Underwriting
Agreement, or the Insurance Agreement.

         G. Alan L. Langus,  Esq.,  Chief Counsel for the Depositor,  shall have
furnished to the Underwriters his written opinion, addressed to the Underwriters
and  dated  the  Closing  Date,  in  form  and  substance  satisfactory  to  the
Underwriters, to the effect that:

         1. The Depositor has been duly  organized and is validly  existing as a
corporation  in good standing  under the laws of the State of Delaware and is in
good  standing  as a  foreign  corporation  in each  jurisdiction  in which  its
ownership or lease of property or the conduct of its  business so requires  such
standing. The Depositor has all power and authority necessary to own or hold its
properties  and to conduct the business in which it is engaged and to enter into
and perform its  obligations  under this  Agreement,  the Pooling and  Servicing
Agreement  and the  Insurance  Agreement,  and to cause the  Certificates  to be
issued.

         2. The  Depositor is not in violation of its articles of  incorporation
or by-laws  or in  default in the  performance  or  observance  of any  material
obligation, agreement, covenant or

condition contained in any contract, indenture,  mortgage, loan agreement, note,
lease or other  instrument  to which the  Depositor is a party or by which it or
its properties may be bound,  which default might result in any material adverse
changes  in the  financial  condition,  earnings,  affairs  or  business  of the
Depositor or which might  materially  and  adversely  affect the  properties  or
assets, taken as a whole, of the Depositor.

          3.  This  Agreement,   the  Pooling  and  Servicing   Agreement,   the
Indemnification Agreement and the Insurance Agreement have been duly authorized,
executed and delivered by the  Depositor  and,  assuming the due  authorization,
execution and delivery of such  agreements by the other  parties  thereto,  such
agreements  constitute valid and binding  obligations,  enforceable  against the
Depositor  in   accordance   with  their   respective   terms,   subject  as  to
enforceability  to (x)  bankruptcy,  insolvency,  reorganization,  moratorium or
other  similar  laws now or hereafter in effect  relating to  creditors'  rights
generally,  (y) general principles of equity (regardless of whether  enforcement
is sought in a proceeding in equity or at law) and (z) with respect to rights of
indemnity  under this  Agreement and the  Insurance  Agreement,  limitations  of
public policy under applicable securities laws.

          4. The  execution,  delivery and  performance of this  Agreement,  the
Pooling and Servicing  Agreement and the Insurance  Agreement by the  Depositor,
the consummation of the transactions  contemplated  hereby and thereby,  and the
issuance and delivery of the  Certificates  do not and will not conflict with or
result  in a breach  or  violation  of any of the  terms or  provisions  of,  or
constitute  a default  under,  any  indenture,  mortgage,  deed of  trust,  loan
agreement or other  agreement or instrument to which the Depositor is a party or
by which the Depositor is bound or to which any of the property or assets of the
Depositor or any of its subsidiaries is subject, which breach or violation would
have  a  material  adverse  effect  on the  business,  operations  or  financial
condition of the Depositor or its ability to perform its obligations  under this
Agreement,  the Pooling and Servicing Agreement and the Insurance Agreement, nor
will such  actions  result in a violation of the  provisions  of the articles of

                                       14

<PAGE>
incorporation  or by-laws of the Depositor or any statute or any order,  rule or
regulation of any court or governmental  agency or body having jurisdiction over
the  Depositor  or any of its  properties  or assets,  which breach or violation
would have a material  adverse  effect on the business,  operations or financial
condition of the Depositor or its ability to perform its obligations  under this
Agreement, the Pooling and Servicing Agreement and the Insurance Agreement.

          5.  The  execution  of the  Certificates  by  the  Depositor  and  the
direction by the Depositor to the Trustee to issue, authenticate and deliver the
Certificates  has been duly  authorized by the Depositor and,  assuming that the
Trustee has been duly  authorized  to do so, when  executed by the Depositor and
authenticated  and delivered by the Trustee in  accordance  with the Pooling and
Servicing Agreement, the Certificates will be validly issued and outstanding and
will be entitled to the benefits of the Pooling and Servicing Agreement.

         6.  No  consent,  approval,   authorization,   order,  registration  or
qualification of or with any court or governmental  agency or body of the United
States is required  for the  issuance of the  Certificates,  and the sale of the
Offered  Certificates to the Underwriters,  or the consummation by the Depositor
of the other  transactions  contemplated  by this  Agreement,  the  Pooling  and
Servicing  Agreement  and  the  Insurance   Agreement,   except  such  consents,
approvals,  authorizations,  registrations or  qualifications as may be required
under the 1933 Act or State  securities or Blue Sky laws in connection  with the
purchase and distribution of the Offered  Certificates by the Underwriters or as
have been previously obtained.

          7. There are not,  to the best of his  knowledge  without  independent
investigation,  any actions,  proceedings or investigations pending with respect
to which the Depositor has received  service of process  before or threatened by
any court,  administrative  agency or other tribunal to which the Depositor is a
party or of which any of its properties is the subject:  (a) which if determined
adversely to the Depositor would have a material adverse effect on the business,
results of operations or financial condition of the Depositor; (b) asserting the
invalidity of the Pooling and Servicing  Agreement,  the Insurance  Agreement or
the Certificates; (c) seeking to prevent the issuance of the Certificates or the
consummation  by the Depositor of any of the  transactions  contemplated  by the
Pooling and Servicing Agreement,  the Insurance Agreement or this Agreement,  as
the  case may be;  or (d)  which  might  materially  and  adversely  affect  the
performance  by the  Depositor  of its  obligations  under,  or the  validity or
enforceability of, the Pooling and Servicing Agreement, the Insurance Agreement,
this Agreement or the Certificates.

         8. The  Certificates  have been duly and validly  authorized and issued
and,  immediately  prior  to  the  sale  of  the  Offered  Certificates  to  the
Underwriters,  such  Certificates are owned by the Depositor,  free and clear of
all Liens.

         H. The  Underwriters  shall  have  received  the  favorable  opinion of
counsel to the Trustee,  dated the Closing Date,  addressed to the  Underwriters
and in form and scope satisfactory to counsel to the Underwriters, to the effect
that:

         1. The Trustee is a banking  corporation duly  incorporated and validly
existing under the law of the State of New York.


                                       15
<PAGE>
         2. The Trustee has the full corporate  trust power to execute,  deliver
and perform its obligations under the Pooling and Servicing Agreement.

         3. The  execution  and  delivery  by the  Trustee  of the  Pooling  and
Servicing  Agreement and the performance by the Trustee of its obligations under
the Pooling and Servicing  Agreement have been duly  authorized by all necessary
corporate action of the Trustee.

         4. The Pooling and Servicing  Agreement is a valid and legally  binding
obligation of the Trustee enforceable against the Trustee.

         5. The  execution  and  delivery  by the  Trustee  of the  Pooling  and
Servicing  Agreement  do not (a) violate  the  Organization  Certificate  of the
Trustee or the By-laws of the Trustee, (b) to such counsel's knowledge,  violate
any judgment,  decree or order of any New York or United States federal court or
other New York or United  States  federal  governmental  authority  by which the
Trustee is bound or (c) assuming the  non-existence  of any judgment,  decree or
order of any court or other  governmental  authority  that would be  violated by
such  execution  and  delivery,  violate any New York or United  States  federal
statute, rule or regulation or require any consent, approval or authorization of
any New York or United  States  federal court or other New York or United States
federal governmental authority.

         6.  The  Certificates  have  been  duly  authenticated,   executed  and
delivered by the Trustee.

         7. If the  Trustee  were  acting  as  Servicer  under the  Pooling  and
Servicing  Agreement as of the date of such opinion,  the Trustee would have the
full corporate  trust power to perform the obligations of the Servicer under the
Pooling and Servicing Agreement; and

         8. To the  best of such  counsel's  knowledge,  there  are no  actions,
proceedings  or  investigations  pending or threatened  against or affecting the
Trustee  before  or by any  court,  arbitrator,  administrative  agency or other
governmental  authority  which,  if  decided  adversely  to the  Trustee,  would
materially  and  adversely  affect the  ability of the  Trustee to carry out the
transactions contemplated in the Pooling and Servicing Agreement.

         I. The  Underwriters  shall  have  received  the  favorable  opinion or
opinions, dated the Closing Date, of counsel for the Underwriters,  with respect
to the issue and sale of the Offered Certificates,  the Registration  Statement,
this   Agreement,   the  Prospectus  and  such  other  related  matters  as  the
Underwriters may reasonably require.

         J. The Underwriters shall have received the favorable opinion dated the
Closing Date, Kutak Rock, counsel for the Certificate  Insurer in form and scope
satisfactory to counsel for the Underwriters, substantially to the effect that:

         1.  The  Certificate  Insurer  is a stock  insurance  corporation  duly
incorporated, validly existing, and in good standing under the laws of the State
of New York. The Certificate Insurer is validly licensed and authorized to issue
the Certificate Insurance Policy and perform its 

                                       16
<PAGE>
obligations under the Insurance  Agreement in accordance with the terms thereof,
under the laws of the State of New York;

         2. The  Certificate  Insurer  has the  corporate  power to execute  and
deliver,  and to take all action required of it under,  the Insurance  Agreement
and the Certificate Insurance Policy;

         3. The execution,  delivery and performance by the Certificate  Insurer
of the Certificate  Insurance Policy and Insurance  Agreement do not require the
consent or approval of, the giving of notice to, the prior registration with, or
the taking of any other  action in  respect  of any state or other  governmental
agency or authority which has not previously been obtained or effected;

         4. The Certificate  Insurance Policy and Insurance  Agreement have been
duly  authorized,   executed  and  delivered  by  the  Certificate  Insurer  and
constitute the legal,  valid and binding  agreement of the Certificate  Insurer,
enforceable  against  the  Certificate  Insurer in  accordance  with their terms
subject,  as to  enforcement,  to (x)  bankruptcy,  reorganization,  insolvency,
moratorium  and other similar laws relating to or affecting the  enforcement  of
creditors' rights generally,  including,  without  limitation,  laws relating to
fraudulent  transfers  or  conveyances,  preferential  transfers  and  equitable
subordination,  presently or from time to time in effect and general  principles
of equity  (regardless of whether such enforcement is considered in a proceeding
in equity or at law),  as such laws may be applied in any such  proceeding  with
respect to the Certificate  Insurer and (y) the qualification that the remedy of
specific  performance  and other  forms of  equitable  relief  may be subject to
equitable  defenses  and to  the  discretion  of  the  court  before  which  any
proceedings with respect thereto may be brought;

         5.  To the  extent  the  Certificate  Insurance  Policy  constitutes  a
security  within the  meaning of Section  2(1) of the  Securities  Act,  it is a
security that is exempt from the registration requirements of the Act.

         6. The  information  set  forth  under  the  caption  "THE  CERTIFICATE
INSURER" in the Prospectus Supplement, insofar as such information constitutes a
description  of the  Certificate  Insurance  Policy,  accurately  summarizes the
Certificate Insurance Policy.

         K. The Depositor  and  ContiMortgage  shall each have  furnished to the
Underwriters a certificate, dated the Closing Date and signed by the Chairman of
the Board, the President or a Vice President of the Depositor and ContiMortgage,
respectively, stating as it relates to each:

         1.  The  representations  and  warranties  of  the  Depositor  in  this
Agreement  are true and correct as of the Closing  Date;  and the  Depositor has
complied with all  agreements  contained  herein which are to have been complied
with on or prior to the Closing Date;

         2.  The   information   contained   in  the   Prospectus   relating  to
ContiMortgage  and the  Mortgage  Loans is true  and  accurate  in all  material
respects  and  nothing  has come to his or her  attention  that  would lead such
officer to believe that the  Registration  Statement or the Prospectus  includes
any  untrue  statement  of a  material  fact or omits to state a  material  fact
necessary to make the statements therein not misleading;


                                       17
<PAGE>
         3. There has been no amendment or other  document  filed  affecting the
Certificate of  Incorporation  or bylaws of the Depositor  since May 18, 1995 or
the Certificate of Incorporation  or bylaws of  ContiMortgage  since October 19,
1990 and no such amendment has been authorized. No event has occurred since June
1, 1996 which has affected the good standing of the  Depositor or  ContiMortgage
under the laws of the State of Delaware; and

         4.  There  has  not  occurred  any  material  adverse  change,  or  any
development  involving a prospective  material adverse change, in the condition,
financial  or  otherwise,  or in the  earnings,  business or  operations  of the
Depositor or ContiMortgage from March 31, 1996.

         L. The Trustee shall have  furnished to the  Underwriters a certificate
of the Trustee,  signed by one or more duly authorized  officers of the Trustee,
dated the Closing Date, as to the due  authorization,  execution and delivery of
the Pooling and  Servicing  Agreement by the Trustee and the  acceptance  by the
Trustee of the trusts created thereby and the due execution,  authentication and
delivery of the Certificates by the Trustee thereunder and such other matters as
the Representative shall reasonably request.

         M. The Certificate  Insurance Policy and the Insurance  Agreement shall
have  been  issued  by  the  Certificate   Insurer  and  shall  have  been  duly
authenticated by an authorized agent of the Certificate  Insurer, if so required
under applicable state law or regulations.

         N. The Offered  Certificates (other than the Class A-10IO Certificates)
shall have been rated "AAA" by Standard & Poor's and "Aaa" by Moody's  Investors
Service.  The Class A-10IO Certificates shall have been rated "AAAr" by Standard
& Poor's and "Aaa" by Moody's Investors Service.

         O. The Depositor shall have furnished to the Underwriters  such further
information,  certificates and documents as the Underwriters may reasonably have
requested not less than three full business days prior to the Closing Date.

         P. Prior to the Closing Date,  counsel for the Underwriters  shall have
been furnished  with such documents and opinions as they may reasonably  require
for the  purpose  of  enabling  them to pass upon the  issuance  and sale of the
Certificates  as herein  contemplated  and  related  proceedings  or in order to
evidence  the  accuracy  and  completeness  of any of  the  representations  and
warranties,  or the fulfillment of any of the conditions,  herein contained, and
all proceedings  taken by the Depositor in connection with the issuance and sale
of the  Certificates  as herein  contemplated  shall be satisfactory in form and
substance to the Underwriters and counsel for the Underwriters.

         Q.  Subsequent to the execution and delivery of this  Agreement none of
the following  shall have occurred:  (i) trading in securities  generally on the
New York Stock  Exchange,  the American Stock  Exchange or the over-the  counter
market shall have been suspended or minimum  prices shall have been  established
on either of such exchanges or such market by the  Commission,  by such exchange
or by any other regulatory body or governmental  authority having  jurisdiction;
(ii) a  banking  moratorium  shall  have  been  declared  by  Federal  or  state
authorities;  (iii) the United States shall have become engaged in  hostilities,
there shall have been 
                                       18

<PAGE>
an  escalation  of  hostilities  involving the United States or there shall have
been a declaration of a national  emergency or war by the United States; or (iv)
there shall have occurred such a material  adverse  change in general  economic,
political or financial conditions (or the effect of international  conditions on
the financial  markets of the United States shall be such) as to make it in each
of the instances set forth in clauses (i), (ii),  (iii) and (iv) herein,  in the
reasonable  judgment of the Underwriters,  impractical or inadvisable to proceed
with the public offering or delivery of the Certificates on the terms and in the
manner contemplated in the Prospectus.

         If any  condition  specified  in this  Section  VI shall  not have been
fulfilled when and as required to be fulfilled, this Agreement may be terminated
by the  Underwriters  by notice to the  Depositor at any time at or prior to the
Closing Date, and such  termination  shall be without  liability of any party to
any other party except as provided in Section VII.

         All opinions,  letters,  evidence and  certificates  mentioned above or
elsewhere  in this  Agreement  shall  be  deemed  to be in  compliance  with the
provisions hereof only if they are in form and substance reasonably satisfactory
to counsel for the Underwriters.

         SECTION VII. Payment of Expenses.  The Depositor agrees to pay: (a) the
costs  incident  to  the  authorization,  issuance,  sale  and  delivery  of the
Certificates  and any  taxes  payable  in  connection  therewith;  (b) the costs
incident to the preparation, printing and filing under the Securities Act of the
Registration Statement and any amendments and exhibits thereto; (c) the costs of
distributing the  Registration  Statement as originally filed and each amendment
thereto and any  post-effective  amendments  thereof  (including,  in each case,
exhibits),  the  Prospectus and any amendment or supplement to the Prospectus or
any  document  incorporated  by  reference  therein,  all as  provided  in  this
Agreement; (d) the costs of reproducing and distributing this Agreement; (e) the
fees and expenses of qualifying the  Certificates  under the securities  laws of
the several  jurisdictions  as provided in Section V(G) hereof and of preparing,
printing and  distributing a Blue Sky Memorandum and a Legal  Investment  Survey
(including related fees and expenses of counsel to the Representative);  (f) any
fees charged by securities rating services for rating the Offered  Certificates;
and (g) all other  costs  and  expenses  incidental  to the  performance  of the
obligations  of the  Depositor  (including  costs and expenses of counsel to the
Depositor);  provided  that,  except  as  provided  in  this  Section  VII,  the
Underwriters  shall pay their own costs and  expenses,  including  the costs and
expenses of their counsel,  any transfer taxes on the Offered Certificates which
they may sell and the  expenses  of  advertising  any  offering  of the  Offered
Certificates made by the Underwriters,  and the Underwriters  shall pay the cost
of any accountant's comfort letters relating to any Computational  Materials (as
defined herein).

         If this Agreement is terminated by the  Underwriters in accordance with
the  provisions  of Section VI or Section  XI,  the  Depositor  shall  cause the
Underwriters  to  be  reimbursed  for  all  reasonable  out-of-pocket  expenses,
including  fees  and  disbursements  of  Dewey   Ballantine,   counsel  for  the
Underwriters.

         SECTION VIII. Indemnification and Contribution. A. The Depositor agrees
to indemnify  and hold harmless each  Underwriter  and each person,  if any, who
controls such Underwriter within the meaning of Section 15 of the Securities Act
from and against any and all loss, claim, damage or liability, joint or several,
or any action in  respect  thereof  (including,  but not  limited  

                                       19
<PAGE>
to, any loss, claim, damage, liability or action relating to purchases and sales
of the Offered Certificates),  to which such Underwriter or any such controlling
person may become  subject,  under the Securities  Act or otherwise,  insofar as
such loss, claim,  damage,  liability or action arises out of, or is based upon,
(i) any  untrue  statement  or  alleged  untrue  statement  of a  material  fact
contained in the Registration  Statement, or any amendment thereof or supplement
thereto,  (ii) the omission or alleged omission to state therein a material fact
required to be stated  therein or necessary to make the  statements  therein not
misleading, (iii) any untrue statement or alleged untrue statement of a material
fact  contained  in the  Prospectus,  or any  amendment  thereof  or  supplement
thereto,  or (iv) the omission or alleged  omission to state  therein a material
fact required to be stated therein or necessary to make the statements  therein,
in the light of the circumstances under which they were made, not misleading and
shall reimburse such Underwriter and each such controlling  person promptly upon
demand for any legal or other expenses  reasonably  incurred by such Underwriter
or such  controlling  person in connection  with  investigating  or defending or
preparing to defend against any such loss, claim, damage, liability or action as
such expenses are incurred;  provided,  however, that the Depositor shall not be
liable  in any  such  case to the  extent  that any such  loss,  claim,  damage,
liability  or action  arises out of, or is based upon,  any untrue  statement or
alleged untrue statement or omission or alleged omission made in the Prospectus,
or any amendment thereof or supplement thereto,  or the Registration  Statement,
or any  amendment  thereof  or  supplement  thereto,  in  reliance  upon  and in
conformity with written  information  furnished to the Depositor by or on behalf
of such Underwriter  specifically for inclusion therein. The foregoing indemnity
agreement is in addition to any liability which the Depositor may otherwise have
to any Underwriter or any controlling person of any such Underwriter.

         B. Each Underwriter severally agrees to indemnify and hold harmless the
Depositor,  each  of  its  directors,  each  of  its  officers  who  signed  the
Registration  Statement,  and each person,  if any,  who controls the  Depositor
within the meaning of Section 15 of the Securities Act against any and all loss,
claim,  damage or  liability,  or any  action in respect  thereof,  to which the
Depositor  or any such  director,  officer  or  controlling  person  may  become
subject,  under the  Securities Act or otherwise,  insofar as such loss,  claim,
damage,  liability  or action  arises out of, or is based  upon,  (i) any untrue
statement  or alleged  untrue  statement  of a material  fact  contained  in the
Registration Statement, or any amendment thereof or supplement thereto, (ii) the
omission or alleged  omission to state  therein a material  fact  required to be
stated therein or necessary to make the statements therein not misleading, (iii)
any untrue statement or alleged untrue statement of a material fact contained in
the  Prospectus,  or any amendment  thereof or supplement  thereto,  or (iv) the
omission or alleged  omission to state  therein a material  fact  required to be
stated therein or necessary to make the statements  therein, in the light of the
circumstances under which they were made, not misleading,  but in each case only
to the extent that the untrue  statement or alleged untrue statement or omission
or alleged  omission was made in reliance  upon and in  conformity  with written
information  furnished  to the  Depositor  by or on behalf  of such  Underwriter
specifically  for inclusion  therein,  and shall reimburse the Depositor and any
such  director,  officer or  controlling  person for any legal or other expenses
reasonably  incurred by the  Depositor or any director,  officer or  controlling
person in  connection  with  investigating  or  defending or preparing to defend
against any such loss, claim,  damage,  liability or action as such expenses are
incurred.  The  foregoing  indemnity  agreement is in addition to any  

                                       20
<PAGE>
liability  which any Underwriter may otherwise have to the Depositor or any such
director, officer or controlling person.

         C. Promptly after receipt by any  indemnified  party under this Section
VIII of notice of any claim or the commencement of any action,  such indemnified
party  shall,  if a  claim  in  respect  thereof  is  to  be  made  against  any
indemnifying  party under this Section VIII,  notify the  indemnifying  party in
writing of the claim or the commencement of that action; provided, however, that
the  failure  to notify an  indemnifying  party  shall not  relieve  it from any
liability  which it may have under this Section VIII except to the extent it has
been  materially  prejudiced  by such failure and,  provided  further,  that the
failure to notify any indemnifying party shall not relieve it from any liability
which it may have to any  indemnified  party  otherwise  than under this Section
VIII.

         If any such  claim or action  shall be brought  against an  indemnified
party,  and it shall notify the  indemnifying  party thereof,  the  indemnifying
party  shall be  entitled  to  participate  therein  and,  to the extent that it
wishes,  jointly with any other similarly notified indemnifying party, to assume
the defense  thereof with counsel  reasonably  satisfactory  to the  indemnified
party.  After notice from the indemnifying party to the indemnified party of its
election  to assume the  defense  of such claim or action,  except to the extent
provided in the next following  paragraph,  the indemnifying  party shall not be
liable to the  indemnified  party under this Section VIII for any legal or other
expenses  subsequently  incurred by the indemnified party in connection with the
defense thereof other than reasonable costs of investigation.

         Any indemnified  party shall have the right to employ separate  counsel
in any such action and to participate in the defense  thereof,  but the fees and
expenses  of such  counsel  shall be at the  expense of such  indemnified  party
unless: (i) the employment thereof has been specifically

authorized by the indemnifying  party in writing;  (ii) such  indemnified  party
shall  have been  advised  by such  counsel  that there may be one or more legal
defenses  available  to it  which  are  different  from or  additional  to those
available  to the  indemnifying  party and in the  reasonable  judgment  of such
counsel it is advisable for such indemnified  party to employ separate  counsel;
or (iii) the indemnifying  party has failed to assume the defense of such action
and employ counsel  reasonably  satisfactory to the indemnified  party, in which
case, if such indemnified party notifies the indemnifying  party in writing that
it elects to employ separate counsel at the expense of the  indemnifying  party,
the  indemnifying  party  shall not have the right to assume the defense of such
action on behalf of such indemnified  party, it being  understood,  however that
the  indemnifying  party  shall not, in  connection  with any one such action or
separate but  substantially  similar or related actions in the same jurisdiction
arising out of the same general allegations or circumstances,  be liable for the
reasonable  fees and  expenses of more than one separate  firm of attorneys  (in
addition  to one  local  counsel  per  jurisdiction)  at any  time  for all such
indemnified  parties,  which firm shall be  designated in writing by the related
Underwriter,  if the indemnified  parties under this Section VIII consist of one
or  more  Underwriters  or  any  of its or  their  controlling  persons,  or the
Depositor,  if the  indemnified  parties  under this Section VIII consist of the
Depositor or any of the Depositor's directors, officers or controlling persons.

         Each  indemnified  party,  as a condition of the  indemnity  agreements
contained  in Section  VIII(A) and (B),  shall use its best efforts to cooperate
with the  indemnifying  party in the  defense  
                                               
                                       21
<PAGE>
of any such  action or claim.  No  indemnifying  party  shall be liable  for any
settlement  of any such  action  effected  without its  written  consent  (which
consent  shall not be  unreasonably  withheld),  but if settled with its written
consent or if there be a final  judgment  for the  plaintiff in any such action,
the  indemnifying  party agrees to indemnify and hold  harmless any  indemnified
party from and against any loss or  liability  by reason of such  settlement  or
judgment.  No indemnifying party shall, without the prior written consent of the
indemnified party,  effect any settlement of any pending or threatened action in
respect  of  which  any  indemnified  party is or could  have  been a party  and
indemnity could have been sought hereunder by such indemnified party unless such
settlement includes an unconditional  release of such indemnified party from all
liability on any claims that are the subject of such action.

         Notwithstanding the foregoing paragraph,  if at any time an indemnified
party shall have requested an  indemnifying  party to reimburse the  indemnified
party for fees and expenses of counsel,  the  indemnifying  party agrees that it
shall be liable  for any  settlement  of any  proceeding  effected  without  its
written  consent if (i) such  settlement is entered into more than 30 days after
receipt  by such  indemnifying  party of the  aforesaid  request  and (ii)  such
indemnifying party shall not have reimbursed the indemnified party in accordance
with such request prior to the date of such settlement.

         D. Each  Underwriter  agrees to provide the Depositor no later than two
Business Days prior to the day on which the Prospectus Supplement is required to
be  filed  pursuant  to  Rule  424  with a copy of any  Computational  Materials
(defined below)  produced by such  Underwriter for filing with the Commission on
Form 8-K.

         E. Each  Underwriter  severally  agrees,  assuming all Seller  Provided
Information is accurate and complete in all material respects,  to indemnify and
hold harmless the Depositor,  each of the Depositor's officers and directors and
each person who controls the Depositor within

the  meaning of Section 15 of the  Securities  Act  against  any and all losses,
claims,  damages  or  liabilities,  joint or  several,  to which they may become
subject under the Securities Act or otherwise,  insofar as such losses,  claims,
damages or liabilities (or actions in respect thereof) arise out of or are based
upon any untrue  statement of a material  fact  contained  in the  Computational
Materials  provided by such  Underwriter,  or arise out of or are based upon the
omission or alleged  omission to state  therein a material  fact  required to be
stated therein or necessary to make the statements  therein, in the light of the
circumstances  under  which  they  were  made,  not  misleading,  and  agrees to
reimburse each such indemnified party for any legal or other expenses reasonably
incurred by him,  her or it in  connection  with  investigating  or defending or
preparing to defend any such loss,  claim,  damage,  liability or action as such
expenses are incurred;  provided, however, that in no event shall an Underwriter
be liable to the Depositor  under paragraph E in an amount in excess of the fees
received by such  Underwriter  in  connection  with the  offering of the Offered
Certificates.  The  obligations  of an  Underwriter  under this Section VIII (E)
shall be in addition to any liability which such Underwriter may otherwise have.

         The  procedures  set  forth  in  Section  VIII  (C)  shall  be  equally
applicable to this Section VIII (E).

                                       22
<PAGE>
         F. If the  indemnification  provided for in this Section VIII shall for
any reason be  unavailable  to or  insufficient  to hold harmless an indemnified
party under Section VIII (A), (B) or (E) in respect of any loss,  claim,  damage
or liability,  or any action in respect thereof,  referred to therein, then each
indemnifying  party  shall,  in lieu of  indemnifying  such  indemnified  party,
contribute to the amount paid or payable by such  indemnified  party as a result
of such loss, claim, damage or liability,  or action in respect thereof,  (i) in
such  proportion  as shall be  appropriate  to  reflect  the  relative  benefits
received by the Depositor on the one hand and the Underwriters on the other from
the  offering  of the  relevant  class of  Offered  Certificates  or (ii) if the
allocation provided by clause (i) above is not permitted by applicable law or if
the indemnified party failed to give the notice required under Section VIII (C),
in such  proportion as is appropriate to reflect not only the relative  benefits
referred to in clause (i) above but also the relative  fault of the Depositor on
the one hand and the  related  Underwriter  on the  other  with  respect  to the
statements or omissions which resulted in such loss, claim, damage or liability,
or  action  in  respect  thereof,  as  well  as  any  other  relevant  equitable
considerations.

         The relative  benefits of an  Underwriter  and the  Depositor  shall be
deemed to be in such  proportion  as the total net  proceeds  from the  offering
(before  deducting  expenses)  received  by the  Depositor  bear  to  the  total
underwriting  discounts and commissions received by the related Underwriter from
time to time in negotiated sales of the related Offered Certificates.

         The  relative  fault  of an  Underwriter  and the  Depositor  shall  be
determined by reference to whether the untrue or alleged  untrue  statement of a
material  fact or omission or alleged  omission to state a material fact relates
to information  supplied by the Depositor or by such Underwriter,  the intent of
the parties and their relative knowledge,  access to information and opportunity
to  correct  or  prevent  such   statement  or  omission  and  other   equitable
considerations.

         The Depositor and the Underwriters  agree that it would not be just and
equitable  if  contributions  pursuant  to  this  Section  VIII  (F)  were to be
determined by pro rata allocation (even if the Underwriters  were treated as one
entity for such  purposes) or by any other method of  allocation  which does not
take into account the equitable  considerations  referred to herein.  The amount
paid or payable by an indemnified party as a result of the loss,  claim,  damage
or liability,  or action in respect  thereof,  referred to above in this Section
VIII (F) shall be deemed to include,  for purposes of this Section VIII (F), any
legal  or  other  expenses  reasonably  incurred  by such  indemnified  party in
connection with investigating or defending any such action or claim.

         For purposes of this  Section  VIII,  in no case shall any  Underwriter
(except with respect to any document  (other than the  Computational  Materials)
incorporated by reference into the  Registration  Statement or Prospectus at the
request of such Underwriter and except as may be provided in any agreement among
the  Underwriters  relating  to the  offering of the  Offered  Certificates)  be
responsible  for any  amount  in excess  of the  amount by which (x) the  amount
received  by such  Underwriter  in  connection  with  its  sale  of the  Offered
Certificates  exceeds (y) the amount paid by such  Underwriter  to the Depositor
for  the  Offered  Certificates   hereunder.  No  person  guilty  of  fraudulent
misrepresentation  (within the meaning of Section 11(f) of the  Securities  Act)
shall  be  entitled  to  contribution  from any  person  who was not  guilty  of
fraudulent misrepresentation.


                                       23
<PAGE>
         G. For purposes of this Section VIII, as to each  Underwriter  the term
"Computational  Materials"  means  such  portion,  if  any,  of the  information
delivered to the Depositor by such  Underwriter  pursuant to Section VIII(D) for
filing with the Commission on Form 8-K as:

         (i) is not  contained  in the  Prospectus  without  taking into account
information incorporated therein by reference; and

         (ii) does not constitute Seller-Provided Information.

"Seller-Provided  Information"  means any computer  tape (or other  information)
furnished to any Underwriter by the Seller  concerning the assets comprising the
Trust.

         H. The Underwriters  confirm that the information set forth in the last
paragraph on the cover page of the Prospectus  Supplement and the  Computational
Materials are correct and constitute the only  information  furnished in writing
to the Depositor by or on behalf of any Underwriter  specifically  for inclusion
in the Registration Statement and the Prospectus.

         SECTION  IX.  Representations,  Warranties  and  Agreements  to Survive
Delivery.  All  representations,  warranties  and  agreements  contained in this
Agreement or contained in  certificates  of officers of the Depositor  submitted
pursuant hereto shall remain operative and in full force and effect,  regardless
of any  investigation  made by or on behalf of the  Underwriters  or controlling
persons thereof, or by or on behalf of the Depositor, and shall survive delivery
of any Offered Certificates to the Underwriters.

         SECTION X. Default by One or More of the  Underwriters.  If one or more
of  the  Underwriters  participating  in the  public  offering  of  the  Offered
Certificates shall fail at the Closing Date to purchase the Offered Certificates
which it is (or they  are)  obligated  to  purchase  hereunder  (the  "Defaulted
Certificates"),  then the  non-defaulting  Underwriters  shall  have the  right,
within  24  hours  thereafter,  to  make  arrangements  for  one or  more of the
non-defaulting Underwriters, or any other underwriters, to purchase all, but not
less than all, of the  Defaulted  Certificates  in such amounts as may be agreed
upon and upon the terms herein set forth;  provided,  however,  that in no event
shall any Underwriter other than Greenwich Capital Markets, Inc. be obligated to
purchase any Class A-10IO  Certificates.  If, however, the Underwriters have not
completed such arrangements within such 24-hour period, then:

         (i) if the aggregate  principal amount of Defaulted  Certificates  does
not exceed 10% of the aggregate principal amount of the Offered  Certificates to
be purchased pursuant to this Agreement,  the non-defaulting  Underwriters named
in this Agreement  shall be obligated to purchase the full amount thereof in the
proportions that their respective underwriting obligations hereunder bear to the
underwriting obligations of all such non-defaulting Underwriters, or

         (ii)  if the  aggregate  principal  amount  of  Defaulted  Certificates
exceeds 10% of the aggregate principal amount of the Offered  Certificates to be
purchased  pursuant to this Agreement,  this Agreement shall terminate,  without
any liability on the part of any non-defaulting Underwriters.

                                       24
<PAGE>
         No action taken pursuant to this Section X shall relieve any defaulting
Underwriter  from the liability with respect to any default of such  Underwriter
under this Agreement.

         In the  event of a  default  by any  Underwriter  as set  forth in this
Section X, each of the  Underwriters  and the Depositors shall have the right to
postpone the Closing Date for a period not exceeding five Business Days in order
that any required changes in the Registration  Statement or Prospectus or in any
other documents or arrangements may be effected.

         SECTION XI.  Termination of Agreement.  The  Underwriters may terminate
this Agreement immediately upon notice to the Depositor, at any time at or prior
to the Closing Date if any of the events or  conditions  described in Section VI
(Q) of this Agreement  shall occur and be  continuing.  In the event of any such
termination,  the covenant set forth in Section V (G), the provisions of Section
VII, the indemnity  agreement set forth in Section VIII,  and the  provisions of
Sections IX and XIV shall remain in effect.

         SECTION XII. Notices. All statements,  requests, notices and agreements
hereunder shall be in writing, and:

         A. if to the Underwriters, shall be delivered or sent by mail, telex or
facsimile transmission to CS First Boston, 55 E. 52nd Street, New York, New York
10019, Attention: Investment Banking Department/Transaction Advisory Group (Fax:
212-318-0532); and

         B. if to the  Depositor,  shall be delivered or sent by mail,  telex or
facsimile transmission to care of ContiSecurities Asset Funding Corporation, 277
Park  Avenue,  New  York,  New  York  10172,  Attention:   Chief  Counsel  (Fax:
212-207-2937).

         SECTION XIII.  Persons Entitled to the Benefit of this Agreement.  This
Agreement shall inure to the benefit of and be binding upon the Underwriters and
the Depositor, and their respective successors. This Agreement and the terms and
provisions  hereof are for the sole benefit of only those  persons,  except that
the  representations,  warranties,  indemnities and agreements contained in this
Agreement  shall also be deemed to be for the  benefit of the person or persons,
if any, who control any of the Underwriters  within the meaning of Section 15 of
the Securities Act, and for the benefit of directors of the Depositor,  officers
of the  Depositor  who have  signed the  Registration  Statement  and any person
controlling  the  Depositor  within the meaning of Section 15 of the  Securities
Act.  Nothing in this  Agreement  is intended or shall be  construed to give any
person,  other than the persons  referred to in this Section XIII,  any legal or
equitable  right,  remedy or claim under or in respect of this  Agreement or any
provision contained herein.

         SECTION XIV.  Survival.  The respective  indemnities,  representations,
warranties  and  agreements of the Depositor and the  Underwriters  contained in
this Agreement, or made by or on behalf of them, respectively,  pursuant to this
Agreement,  shall survive the delivery of and payment for the  Certificates  and
shall remain in full force and effect,  regardless of any investigation  made by
or on behalf of any of them or any person controlling any of them.


                                       25
<PAGE>
         SECTION XV. Definition of the Term "Business Day". For purposes of this
Agreement,  "Business  Day" means any day on which the New York Stock  Exchange,
Inc. is open for trading.

         SECTION XVI. Governing Law; Submission to Jurisdiction;  Waiver of Jury
Trial.  This Agreement shall be governed by and construed in accordance with the
laws of the  State  of New York  without  giving  effect  to the  principles  of
conflicts of law thereof.

         The parties  hereto  hereby  submit to the  jurisdiction  of the United
States District Court for the Southern District of New York and any court in the
State of New York  located  in the City and  County of New York,  and  appellate
court from any thereof,  in any action, suit or proceeding brought against it or
in  connection  with  this  Agreement  or any of the  related  documents  or the
transactions  contemplated  hereunder or for  recognition  or enforcement of any
judgment,  and the parties hereto hereby agree that all claims in respect of any
such action or proceeding may be heard or determined in New York State court or,
to the extent permitted by law, in such federal court.

         The parties  hereto hereby  irrevocably  waive,  to the fullest  extent
permitted  by law,  any and all rights to trial by jury in any legal  proceeding
arising out of or relating to this  Agreement or the  transactions  contemplated
hereby.

         SECTION  XVII.   Counterparts.   This  Agreement  may  be  executed  in
counterparts  and,  if  executed  in more  than one  counterpart,  the  executed
counterparts  shall each be deemed to be an original  but all such  counterparts
shall together constitute one and the same instrument.

         SECTION  XVIII.   Headings.   The  headings  herein  are  inserted  for
convenience  of reference  only and are not intended to be part of, or to affect
the meaning or interpretation of, this Agreement.

                                       26
<PAGE>
         If the  foregoing  correctly  sets  forth  the  agreement  between  the
Depositor and the  Underwriters,  please  indicate your  acceptance in the space
provided for the purpose below.

                                                  Very truly yours,


                                                  CONTISECURITIES ASSET FUNDING
                                                  CORP.


                                                  By:
                                                      --------------------------
                                                  Name:
                                                  Title:


                                                  By:
                                                      --------------------------
                                                  Name:
                                                  Title:


CONFIRMED AND ACCEPTED, as 
 of the date first above written:

CS FIRST BOSTON  CORPORATION  
Acting on its own behalf and as  
Representative of the Several 
Underwriters referred to in the 
foregoing Agreement

By:
   -----------------------------------------
Name:
Title:

CONTIMORTGAGE CORPORATION
Accepts and hereby agrees solely to the
provisions of Section V.H.

By:
   -----------------------------------------
Name:
Title:

By:
   -----------------------------------------
Name:
Title:


<PAGE>
<TABLE>
<CAPTION>



                                                              SCHEDULE A

                                  Class of Certificates       Initial Principal Dollar Amount
Name of                             Purchased by the            of Certificates Purchased by             Price to
Underwriter                           Underwriters                      Underwriters                      Public
- -----------                           ------------                      ------------                      ------
<S>                                        <C>                       <C>                                    <C>     
CS First Boston

                                           A-1                       $          7,250,000                   99.9962%
                                           A-2                       $         27,000,000                   99.9795%
                                           A-3                       $         13,500,000                   99.9564%
                                           A-4                       $         20,625,000                   99.8918%
                                           A-5                       $          5,375,000                   99.9390%
                                           A-6                       $         15,625,000                   99.8963%
                                           A-7                       $         10,750,000                   99.7944%
                                           A-8                       $          9,875,000                   99.6222%
                                           A-9                       $         13,750,000                  100.0000%
                                                                               ----------
                                         TOTAL:                      $        123,750,000
                                         -----


Greenwich Capital
Markets, Inc.
                                           A-1                       $          7,250,000                   99.9962%
                                           A-2                       $         27,000,000                   99.9795%
                                           A-3                       $         13,500,000                   99.9564%
                                           A-4                       $         20,625,000                   99.8918%
                                           A-5                       $          5,375,000                   99.9390%
                                           A-6                       $         15,625,000                   99.8963%
                                           A-7                       $         10,750,000                   99.7944%
                                           A-8                       $          9,875,000                   99.6222%
                                           A-9                       $         13,750,000                  100.0000%
                                         A-10IO                      $       450,000,000*                  100.0000%
                                                                             ------------
                                         TOTAL:                      $        123,750,000
                                         -----

Lehman Brothers Inc.
                                           A-1                       $          7,250,000                   99.9962%
                                           A-2                       $         27,000,000                   99.9795%
                                           A-3                       $         13,500,000                   99.9564%
                                           A-4                       $         20,625,000                   99.8918%
                                           A-5                       $          5,375,000                   99.9390%
                                           A-6                       $         15,625,000                   99.8963%
                                           A-7                       $         10,750,000                   99.7944%
                                           A-8                       $          9,875,000                   99.6222%
                                           A-9                       $         13,750,000                  100.0000%
                                                                               ----------
                                         TOTAL:                      $        123,750,000
                                         -----


</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                                  Class of Certificates       Initial Principal Dollar Amount
Name of                             Purchased by the            of Certificates Purchased by             Price to
Underwriter                           Underwriters                      Underwriters                      Public
- -----------                           ------------                      ------------                      ------
<S>                                        <C>                       <C>                                    <C>     

Merrill Lynch & Co.
                                           A-1                       $          7,250,000                   99.9962%
                                           A-2                       $         27,000,000                   99.9795%
                                           A-3                       $         13,500,000                   99.9564%
                                           A-4                       $         20,625,000                   99.8918%
                                           A-5                       $          5,375,000                   99.9390%
                                           A-6                       $         15,625,000                   99.8963%
                                           A-7                       $         10,750,000                   99.7944%
                                           A-8                       $          9,875,000                   99.6222%
                                           A-9                       $         13,750,000                  100.0000%
                                                                               ----------
                                         TOTAL:                      $        123,750,000
                                         -----


ContiFinancial Services                    A-2                       $         10,000,000
Corporation                                                          --------------------

                                         TOTAL:                      $         10,000,000
                                         -----

                                                                     $        505,000,000
                                                                     --------------------

                                         TOTAL:                      $        505,000,000
                                         -----


- -------------------
<FN>
*=Notional Principal Balance
</FN>
</TABLE>



<PAGE>



                         POOLING AND SERVICING AGREEMENT


                                   Relating to

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2

                                      Among

                      CONTISECURITIES ASSET FUNDING CORP.,
                                  as Depositor

                           CONTIMORTGAGE CORPORATION,
                                   as Seller,

                           CONTIMORTGAGE CORPORATION,
                                   as Servicer



                                       and


                     MANUFACTURERS AND TRADERS TRUST COMPANY
                                   as Trustee


                            Dated as of June 1, 1996


<PAGE>

                                                     CONTENTS
                                                     --------
<TABLE>
<CAPTION>

                                                                                                               Page
                                                                                                               ----

<S>                                                                                                               <C>
CONVEYANCE......................................................................................................  1

ARTICLE I

                                        DEFINITIONS; RULES OF CONSTRUCTION......................................  2
         Section 1.01      Definitions..........................................................................  2
                           -----------
         Section 1.02      Use of Words and Phrases............................................................. 34
                           ------------------------
         Section 1.03      Captions; Table of Contents.......................................................... 35
                           ---------------------------
         Section 1.04      Opinions............................................................................. 35
                           --------

ARTICLE II

                                    ESTABLISHMENT AND ORGANIZATION OF THE TRUST................................. 36
         Section 2.01      Establishment of the Trust........................................................... 36
                           --------------------------
         Section 2.02      Office............................................................................... 36
                           ------
         Section 2.03      Purposes and Powers.................................................................. 36
                           -------------------
         Section 2.04      Appointment of the Trustee; Declaration of Trust..................................... 36
                           ------------------------------------------------
         Section 2.05      Expenses of the Trust................................................................ 36
                           ---------------------
         Section 2.06      Ownership of the Trust............................................................... 37
                           ----------------------
         Section 2.07      Situs of the Trust................................................................... 37
                           ------------------
         Section 2.08      Miscellaneous REMIC Provisions....................................................... 37
                           ------------------------------

ARTICLE III

                                     REPRESENTATIONS, WARRANTIES AND COVENANTS
                                  OF THE DEPOSITOR, THE SERVICER AND THE SELLER;
                                  COVENANT OF SELLER TO CONVEY HOME EQUITY LOANS................................ 40
         Section 3.01      Representations and Warranties of the Depositor...................................... 40
                           -----------------------------------------------
         Section 3.02      Representations and Warranties of the Servicer....................................... 41
                           ----------------------------------------------
         Section 3.03      Representations and Warranties of the Seller......................................... 43
                           --------------------------------------------
         Section 3.04      Covenants of Seller to Take Certain Actions with Respect to the Home
                           --------------------------------------------------------------------
                           Equity Loans In Certain Situations................................................... 46
         Section 3.05      Conveyance of the Home Equity Loans and Qualified Replacement
                           Mortgages............................................................................ 53
                           ---------
         Section 3.06      Acceptance by Trustee; Certain Substitutions of Home Equity Loans;
                           ------------------------------------------------------------------
                           Certification by Trustee............................................................. 57
                           ------------------------
         Section 3.07      Intercreditor Arrangements Between the Trust and the Seller with
                           ----------------------------------------------------------------
                           Respect to Retained Yield............................................................ 58

ARTICLE IV

                                         ISSUANCE AND SALE OF CERTIFICATES...................................... 59
         Section 4.01      Issuance of Certificates............................................................. 59
                           ------------------------
         Section 4.02      Sale of Certificates................................................................. 59
                           --------------------

ARTICLE V

                                      CERTIFICATES AND TRANSFER OF INTERESTS.................................... 60
         Section 5.01      Terms................................................................................ 60
                           -----

                                        i

<PAGE>
                                                                                                               Page
                                                                                                               ----

         Section 5.02      Forms................................................................................ 60
                           -----
         Section 5.03      Execution, Authentication and Delivery............................................... 60
                           --------------------------------------
         Section 5.04      Registration and Transfer of Certificates............................................ 61
                           -----------------------------------------
         Section 5.05      Mutilated, Destroyed, Lost or Stolen Certificates.................................... 63
                           -------------------------------------------------
         Section 5.06      Persons Deemed Owners................................................................ 63
                           ---------------------
         Section 5.07      Cancellation......................................................................... 64
                           ------------
         Section 5.08      Limitation on Transfer of Ownership Rights........................................... 64
                           ------------------------------------------
         Section 5.09      Assignment of Rights................................................................. 65
                           --------------------

ARTICLE VI
                                                     COVENANTS.................................................. 66
         Section 6.01      Distributions........................................................................ 66
                           -------------
         Section 6.02      Money for Distributions to be Held in Trust; Withholding............................. 66
                           --------------------------------------------------------
         Section 6.03      Protection of Trust Estate........................................................... 67
                           --------------------------
         Section 6.04      Performance of Obligations........................................................... 68
                           --------------------------
         Section 6.05      Negative Covenants................................................................... 68
                           ------------------
         Section 6.06      No Other Powers...................................................................... 68
                           ---------------
         Section 6.07      Limitation of Suits.................................................................. 68
                           -------------------
         Section 6.08      Unconditional Rights of Owners to Receive Distributions.............................. 69
                           -------------------------------------------------------
         Section 6.09      Rights and Remedies Cumulative....................................................... 69
                           ------------------------------
         Section 6.10      Delay or Omission Not Waiver......................................................... 70
                           ----------------------------
         Section 6.11      Control by Owners.................................................................... 70
                           -----------------
         Section 6.12      Indemnification...................................................................... 70
                           ---------------
         Section 6.13      Access to Owners of Certificates' Names and Addresses................................ 71
                           -----------------------------------------------------

ARTICLE VII
                                       ACCOUNTS, DISBURSEMENTS AND RELEASES..................................... 72
         Section 7.01      Collection of Money.................................................................. 72
                           -------------------
         Section 7.02      Establishment of Accounts;........................................................... 72
                           --------------------------
         Section 7.03      Flow of Funds........................................................................ 73
                           -------------
         Section 7.04      Reserved............................................................................. 77
                           --------
         Section 7.05      Investment of Accounts............................................................... 77
                           ----------------------
         Section 7.06      Payment of Trust Expenses............................................................ 78
                           -------------------------
         Section 7.07      Eligible Investments................................................................. 78
                           --------------------
         Section 7.08      Accounting and Directions by Trustee................................................. 80
                           ------------------------------------
         Section 7.09      Reports by Trustee to Owners and Certificate Insurer................................. 81
                           ----------------------------------------------------
         Section 7.10      Reports by Trustee.  ................................................................ 83
                           ------------------
         Section 7.11      Preference Payments.................................................................. 83
                           -------------------

ARTICLE VIII

                                           SERVICING AND ADMINISTRATION
                                               OF HOME EQUITY LOANS............................................. 85
         Section 8.01      Servicer and Sub-Servicers........................................................... 85
                           --------------------------
         Section 8.02      Collection of Certain Home Equity Loan Payments...................................... 86
                           -----------------------------------------------
         Section 8.03      Sub-Servicing Agreements Between Servicer and Sub-Servicers.......................... 86
                           -----------------------------------------------------------
         Section 8.04      Successor Sub-Servicers.............................................................. 86
                           -----------------------
         Section 8.05      Liability of Servicer; Indemnification .............................................. 86
                           --------------------------------------

                                       ii

<PAGE>
                                                                                                               Page
                                                                                                               ----

         Section 8.06      No Contractual Relationship Between Sub-Servicer, Trustee or the
                           Owners............................................................................... 87
                           ------
         Section 8.07      Assumption or Termination of Sub-Servicing Agreement by Trustee...................... 87
                           ---------------------------------------------------------------
         Section 8.08      Principal and Interest Account....................................................... 87
                           ------------------------------
         Section 8.09      Delinquency Advances and Servicing Advances.......................................... 89
                           -------------------------------------------
         Section 8.10      Compensating Interest; Repurchase of Home Equity Loans............................... 90
                           ------------------------------------------------------
         Section 8.11      Maintenance of Insurance............................................................. 91
                           ------------------------
         Section 8.12      Due-on-Sale Clauses; Assumption and Substitution Agreements.......................... 91
                           -----------------------------------------------------------
         Section 8.13      Realization Upon Defaulted Home Equity Loans; Inspection............................. 92
                           --------------------------------------------------------
         Section 8.14      Trustee to Cooperate; Release of Files............................................... 93
                           --------------------------------------
         Section 8.15      Servicing Compensation............................................................... 94
                           ----------------------
         Section 8.16      Annual Statement as to Compliance.................................................... 94
                           ---------------------------------
         Section 8.17      Annual Independent Certified Public Accountants' Reports............................. 94
                           --------------------------------------------------------
         Section 8.18      Access to Certain Documentation and Information Regarding the Home
                           ------------------------------------------------------------------
                           Equity Loans......................................................................... 95
                           ------------
         Section 8.19      Assignment of Agreement.............................................................. 95
                           -----------------------
         Section 8.20      Removal of Servicer; Resignation of Servicer......................................... 95
                           --------------------------------------------
         Section 8.21      Inspections by Certificate Insurer; Errors and Omissions Insurance................... 99
                           ------------------------------------------------------------------

ARTICLE IX

                                               TERMINATION OF TRUST.............................................101
         Section 9.01      Termination of Trust.................................................................101
                           --------------------
         Section 9.02      Termination Upon Option of Owners of Class R Certificates............................101
                           ---------------------------------------------------------
         Section 9.03      Termination Upon Loss of REMIC Status................................................102
                           -------------------------------------
         Section 9.04      Disposition of Proceeds..............................................................103
                           -----------------------

ARTICLE X

                                                    THE TRUSTEE.................................................104
         Section 10.01     Certain Duties and Responsibilities..................................................104
                           -----------------------------------
         Section 10.02     Removal of Trustee for Cause.........................................................105
                           ----------------------------
         Section 10.03     Certain Rights of the Trustee........................................................106
                           -----------------------------
         Section 10.04     Not Responsible for Recitals or Issuance of Certificates.............................107
                           --------------------------------------------------------
         Section 10.05     May Hold Certificates................................................................108
                           ---------------------
         Section 10.06     Money Held in Trust..................................................................108
                           -------------------
         Section 10.07     Compensation and Reimbursement; No Lien for Fees.....................................108
                           ------------------------------------------------
         Section 10.08     Corporate Trustee Required; Eligibility..............................................108
                           ---------------------------------------
         Section 10.09     Resignation and Removal; Appointment of Successor....................................109
                           -------------------------------------------------
         Section 10.10     Acceptance of Appointment by Successor Trustee.......................................110
                           ----------------------------------------------
         Section 10.11     Merger, Conversion, Consolidation or Succession to Business of the
                           ------------------------------------------------------------------
                           Trustee..............................................................................110
                           -------
         Section 10.12     Reporting; Withholding...............................................................111
                           ----------------------
         Section 10.13     Liability of the Trustee.............................................................111
                           ------------------------
         Section 10.14     Appointment of Co-Trustee or Separate Trustee........................................112
                           ---------------------------------------------

ARTICLE XI

                                                   MISCELLANEOUS................................................114

                                                        iii

<PAGE>
                                                                                                               Page
                                                                                                               ----


         Section 11.01     Compliance Certificates and Opinions.................................................114
                           ------------------------------------
         Section 11.02     Form of Documents Delivered to the Trustee...........................................114
                           ------------------------------------------
         Section 11.03     Acts of Owners.......................................................................115
                           --------------
         Section 11.04     Notices, etc. to Trustee.............................................................115
                           ------------------------
         Section 11.05     Notices and Reports to Owners; Waiver of Notices.....................................115
                           ------------------------------------------------
         Section 11.06     Rules by Trustee and Seller..........................................................116
                           ---------------------------
         Section 11.07     Successors and Assigns...............................................................116
                           ----------------------
         Section 11.08     Severability.........................................................................116
                           ------------
         Section 11.09     Benefits of Agreement................................................................116
                           ---------------------
         Section 11.10     Legal Holidays.......................................................................116
                           --------------
         Section 11.11     Governing Law; Submission to Jurisdiction............................................117
                           -----------------------------------------
         Section 11.12     Counterparts.........................................................................117
                           ------------
         Section 11.13     Usury................................................................................118
                           -----
         Section 11.14     Amendment............................................................................118
                           ---------
         Section 11.15     Paying Agent; Appointment and Acceptance of Duties...................................119
                           --------------------------------------------------
         Section 11.16     REMIC Status.........................................................................119
                           ------------
         Section 11.17     Additional Limitation on Action and Imposition of Tax................................121
                           -----------------------------------------------------
         Section 11.18     Appointment of Tax Matters Person....................................................121
                           ---------------------------------
         Section 11.19     The Certificate Insurer..............................................................121
                           -----------------------
         Section 11.20     Reserved.............................................................................121
                           --------
         Section 11.21     Third Party Rights...................................................................122
                           ------------------
         Section 11.22     Notices..............................................................................122
                           -------

SCHEDULE I-A               SCHEDULE OF FIXED RATE GROUP HOME EQUITY LOANS
SCHEDULE I-B               SCHEDULE OF ADJUSTABLE RATE GROUP HOME EQUITY LOANS
SCHEDULE II                HOME EQUITY LOANS WITH RETAINED YIELD
SCHEDULE III               HOME EQUITY LOANS WITH DELINQUENCY CHARACTERISTICS
SCHEDULE IV                HOME EQUITY LOANS WITH 15-YEAR "BALLOON" PAYMENTS
SCHEDULE V                 HOME EQUITY LOANS WITH 5-YEAR "BALLOON" PAYMENTS
SCHEDULE VI                TARGETED BALANCE SCHEDULE
EXHIBIT A-1                FORM OF CLASS A-1 CERTIFICATE
EXHIBIT A-2                FORM OF CLASS A-2 CERTIFICATE
EXHIBIT A-3                FORM OF CLASS A-3 CERTIFICATE
EXHIBIT A-4                FORM OF CLASS A-4 CERTIFICATE
EXHIBIT A-5                FORM OF CLASS A-5 CERTIFICATE
EXHIBIT A-6                FORM OF CLASS A-6 CERTIFICATE
EXHIBIT A-7                FORM OF CLASS A-7 CERTIFICATE
EXHIBIT A-8                FORM OF CLASS A-8 CERTIFICATE
EXHIBIT A-9                FORM OF CLASS A-9 CERTIFICATE
EXHIBIT A-10IO             FORM OF CLASS A-10IO CERTIFICATE
EXHIBIT B                  FORM OF CLASS R CERTIFICATE
EXHIBIT B-IO               FORM OF CLASS B-IO CERTIFICATE
EXHIBIT C                  RESERVED
EXHIBIT D                  FORM OF CERTIFICATE RE:  HOME EQUITY LOANS
                           PREPAID IN FULL AFTER CUT-OFF DATE
EXHIBIT E                  FORM OF TRUSTEE'S RECEIPT
EXHIBIT F                  FORM OF POOL CERTIFICATION
EXHIBIT G                  FORM OF DELIVERY ORDER
EXHIBIT H                  [RESERVED]

                                       iv
<PAGE>
                                                                                                               Page
                                                                                                               ----

EXHIBIT I                  FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE
EXHIBIT J                  FORM OF NOTICE
</TABLE>


                                        v


<PAGE>
         
         POOLING AND SERVICING AGREEMENT,  relating to CONTIMORTGAGE HOME EQUITY
LOAN TRUST 1996-2, dated as of June 1, 1996 by and among  CONTISECURITIES  ASSET
FUNDING  CORP.,  a Delaware  corporation,  in its  capacity  as  Depositor  (the
"Depositor"),   CONTIMORTGAGE   CORPORATION,   a  Delaware  corporation  in  its
capacities as Seller (in such  capacity,  the "Seller") and as Servicer (in such
capacity,  the "Servicer") and  MANUFACTURERS  AND TRADERS TRUST COMPANY,  a New
York banking corporation, in its capacity as the trustee (the "Trustee").

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

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

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

         WHEREAS, Manufacturers and Traders Trust Company is willing to serve in
the capacity of Trustee hereunder; and

         WHEREAS,  MBIA  Insurance  Corporation  is intended to be a third-party
beneficiary of this Agreement and is hereby  recognized by the parties hereto to
be a third-party beneficiary of this Agreement.

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

                                   CONVEYANCE

         To provide for the  distribution of the principal of and/or interest on
the  Class  A  Certificates,  the  Class  B-IO  Certificates  and  the  Class  R
Certificates in accordance with their terms, all of the sums distributable under
this  Agreement  with respect to the  Certificates  and the  performance  of the
covenants  contained  in this  Agreement,  the Seller  hereby  bargains,  sells,
conveys,  assigns  and  transfers  to the  Depositor  and the  Depositor  hereby
bargains,  sells,  conveys,  assigns and  transfers  to the  Trustee,  in trust,
without   recourse  and  for  the  exclusive   benefit  of  the  Owners  of  the
Certificates,  all of its respective right, title and interest in and to any and
all  benefits  accruing  to it from (a) the Home  Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to this Agreement and any principal and
interest  payments  received  thereon on or prior to the Cut-Off Date) listed in
Schedules  I-A and I-B to this  Agreement  which  the  Seller is  causing  to be
delivered to the  Depositor  and the Depositor is causing to be delivered to the
Trustee herewith (and all  substitutions  therefor as provided by Sections 3.03,
3.04 and 3.06),  together  with the related Home Equity Loan  documents  and the
Seller's interest in any Property which secured a Home Equity Loan but which has
been acquired by  foreclosure or deed in lieu of  foreclosure,  and all payments
thereon  and  proceeds  of the  conversion,  voluntary  or  involuntary,  of the
foregoing;  (b) such  amounts as may be held by the  Trustee in the  Certificate
Account, the Upper-Tier Fixed Rate Group Distribution Account and the Upper-Tier
Adjustable Rate Group Distribution  Account together with investment earnings on
such  amounts and such  amounts as may be held in the name of the Trustee in the
Principal and Interest Account, if any, exclusive of investment earnings thereon
(except as otherwise provided herein), whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);  (c) the Insurance Agreement,  (d) the Certificate Insurance Policies
issued thereunder and (e) proceeds of all the foregoing  (including,  but not by
way of limitation, all proceeds of any mortgage insurance,  hazard insurance and
title  insurance  policy  relating  to the Home  Equity  Loans,  cash  proceeds,
accounts,  accounts  receivable,  notes,  drafts,  acceptances,  chattel  paper,
checks,  deposit  accounts,  rights to payment of any and every kind,  and other
forms of obligations and 
<PAGE>
receivables  which at any time  constitute all or part of or are included in the
proceeds of any of the foregoing) to pay the  Certificates  as specified  herein
((a)-(e) above shall be collectively referred to herein as the "Trust Estate").

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

                                    ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

         Section 1.01    Definitions.
                         ------------

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

         "A-1IO Pass-Through Rate":  2.5363% per annum.
          -----------------------

         "A-2IO Pass-Through Rate":  1.9363% per annum.
          -----------------------

         "A-3IO Pass-Through Rate":  1.7363% per annum.
          -----------------------

         "A-4IO Pass-Through Rate":  1.5863% per annum.
          -----------------------

         "A-5IO Pass-Through Rate":  1.3863% per annum.
          -----------------------

         "A-6IO Pass-Through Rate":  1.1863% per annum.
          -----------------------

         "A-7IO Pass-Through Rate":  0.8363% per annum.
          -----------------------

         "A-8IO Pass-Through Rate":  0.5363% per annum.
          -----------------------

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


         "Accrual Period":  With respect to the Class A-2, Class A-3, Class A-4,
Class A-5, Class A-6, Class A-7, Class A-8 and Class A-10IO Certificates and any
Payment Date,  the calendar month  immediately  preceding the month in which the
Payment Date  occurs;  a "calendar  month"  shall be deemed to be 30 days.  With
respect to the Class A-1 and Class A-9  Certificates  and any Payment Date,  the
period commencing on the immediately preceding Payment Date (or the Closing Date
in the  case of the  first  Payment  Date)  and  ending  on the day  immediately
preceding the current  Payment Date. All  calculations  of interest on the Fixed
Rate Certificates and the Class A-10IO Certificates will be made on the basis of
a 360-day  year assumed to consist of twelve 30 day months and  calculations  of
interest on the Class A-9  Certificates  will be made on the basis of the actual
number of days elapsed in the related Accrual Period and in a year of 360 days.

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

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

                                        2
<PAGE>
         "Adjustable  Rate  Group  Available  Funds  Shortfall":  As  defined in
Section 7.03(c)(i)(A) hereof.

         "Adjustable Rate Group Certificate  Insurance Policy":  The certificate
guaranty  insurance  policy  (number  21305)  dated June 11,  1996 issued by the
Certificate  Insurer for the benefit of the Owners of the Class A-9 Certificates
pursuant to which the Certificate Insurer guarantees Insured Payments.

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

         "Adjustable Rate Group Interest  Remittance  Amount": As of any Monthly
Remittance  Date, the sum, without  duplication,  of (i) all interest due during
the  related  Remittance  Period with  respect to the Home  Equity  Loans in the
Adjustable  Rate Group (less the Servicing Fee on such Home Equity Loans),  (ii)
all Compensating  Interest paid by the Servicer on such Monthly  Remittance Date
with  respect  to the  Adjustable  Rate  Group  and  (iii)  the  portion  of the
Substitution  Amount  relating  to  interest  on the  Home  Equity  Loans in the
Adjustable Rate Group.

         "Adjustable Rate Group Monthly  Remittance  Amount":  As of any Monthly
Remittance  Date, the sum of (i) the Adjustable  Rate Group Interest  Remittance
Amount and (ii) the Adjustable Rate Group Principal  Remittance  Amount for such
Monthly Remittance Date.

         "Adjustable Rate Group Principal  Distribution Amount": With respect to
the Class A-9 Certificates for any Payment Date, the lesser of:

         (a)      the  Adjustable  Rate  Group  Total  Available  Funds plus any
                  Insured  Payment  with  respect to the Class A-9  Certificates
                  minus the Class A-9 Current Interest; and

         (b)      the excess, if any, of (i) the sum of:

                           (A) the  Preference  Amount owed to the Owners of the
                  Class A-9  Certificates  as such  amounts  relate to principal
                  previously distributed on the Class A-9 Certificates,

                           (B) the principal  actually collected by the Servicer
                  with respect to Home Equity Loans in the Adjustable Rate Group
                  during the related Remittance Period,

                           (C) the Loan  Balance of each Home Equity Loan in the
                  Adjustable  Rate Group that was  repurchased  by the Seller or
                  purchased by the  Servicer on or prior to the related  Monthly
                  Remittance  Date,  to the extent such Loan Balance is actually
                  received  by the  Trustee on or prior to the  related  Monthly
                  Remittance Date,

                           (D) any Substitution  Amounts delivered by the Seller
                  on the related  Monthly  Remittance  Date in connection with a
                  substitution  of a Home  Equity  Loan in the  Adjustable  Rate
                  Group  (to the  extent  such  Substitution  Amounts  relate to
                  principal),  to  the  extent  such  Substitution  Amounts  are
                  actually  received  by the  Trustee on or prior to the related
                  Monthly Remittance Date,

                           (E) all Net Liquidation  Proceeds actually  collected
                  by the  Servicer  with  respect  to Home  Equity  Loans in the
                  Adjustable Rate Group during the related Remittance Period (to
                  the extent such Net Liquidation  Proceeds relate to principal)
                  to the  extent  such Net  Liquidation  Proceeds  are  actually
                  received  by the  Trustee on or prior to the  related  Monthly
                  Remittance Date,

                                        3
<PAGE>

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

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

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

                                            over
                                            ----

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

         "Adjustable Rate Group Principal  Remittance Amount": As of any Monthly
Remittance Date, the sum,  without  duplication,  of (i) the principal  actually
collected  by the Servicer  with respect to Home Equity Loans in the  Adjustable
Rate Group during the related Remittance  Period,  (ii) the Loan Balance of each
Home  Equity  Loan in the  Adjustable  Rate  Group that was  purchased  from the
Trustee on or prior to such  Monthly  Remittance  Date,  to the extent such Loan
Balance was actually deposited in the Principal and Interest Account,  (iii) any
Substitution Amounts relating to principal delivered by the Seller in connection
with a substitution  of a Home Equity Loan in the Adjustable  Rate Group, to the
extent such  Substitution  Amounts were actually  deposited in the Principal and
Interest  Account on or prior to such Monthly  Remittance Date, and (iv) all Net
Liquidation Proceeds actually collected by the Servicer with respect to the Home
Equity Loans in the Adjustable Rate Group during the related  Remittance  Period
(to the extent such Net Liquidation Proceeds related to principal).

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

         "Adjustable Rate Group  Subordinated  Amount":  As of any Payment Date,
the excess,  if any, of (x) the aggregate Loan Balances of the Home Equity Loans
in the Adjustable  Rate Group as of the close of business on the last day of the
related  Remittance Period over (y) the Class A-9 Certificate  Principal Balance
as of such Payment Date (after  taking into account the payment of the Class A-9
Distribution  Amount thereon (except for any Subordination  Deficit with respect
to the Adjustable Rate Group and  Subordination  Increase Amount with respect to
the Adjustable Rate Group) on such Payment Date).

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

         "Adjustable  Rate Group Total Monthly Excess  Spread":  With respect to
the Adjustable  Rate Group and any Payment Date, the excess,  if any, of (i) the
interest  which is  collected  on the Home Equity Loans in such Group during the
related  Remittance  Period less the  Servicing  Fee with respect to Home Equity
Loans in the  Adjustable  Rate Group plus (x) any  Delinquency  Advances and (y)
Compensating  Interest paid by the Servicer with respect to the Adjustable  Rate
Group for such  Remittance  Period over (ii) the  interest  due on the Class A-9
Certificates on such Payment Date.

         "Adjusted  Pass-Through  Rate":  A rate  equal  to the  sum of (a)  the
Weighted Average Pass- Through Rate plus (b) the Class A-10IO  Pass-Through Rate
plus (c) any portion of the Premium Amount

                                        4
<PAGE>
and the Trustee Fee  (calculated  as a percentage of the  outstanding  principal
amount of the Certificates) then accrued and outstanding.

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

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

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

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

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

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

         "Carry-Forward  Amount":  With  respect  to any  Class  of the  Class A
Certificates  (other than the Class A-10IO  Certificates)  for any Payment Date,
the sum of (x) the amount, if any, by which (i) the Class A Distribution  Amount
allocable to such Class as of the  immediately  preceding  Payment Date exceeded
(ii) the amount of the actual  distribution  made to the Owners of such Class of
the Class A Certificates on such immediately  preceding Payment Date plus (y) 30
days' interest on such amount at the Pass-Through Rate in effect with respect to
such Class of Class A Certificates.

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

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

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

         "Certificate Insurer": MBIA Insurance Corporation, a New York insurance
company,  or any  successor  thereto,  as  issuer of the  Certificate  Insurance
Policies.

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


                                        5

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

                  (b)(i)  the  entry  by a  court  having  jurisdiction  in  the
premises  of (A) a decree or order  for  relief in  respect  of the  Certificate
Insurer in an involuntary case or proceeding under any applicable  United States
federal or state bankruptcy, insolvency, rehabilitation, reorganization or other
similar  law or (B) a decree  or order  adjudging  the  Certificate  Insurer  as
bankrupt  or  insolvent,  or  approving  as  properly  filed a petition  seeking
reorganizing,  rehabilitation,  arrangement,  adjustment or composition of or in
respect of the Certificate Insurer under any applicable United States federal or
state law, or  appointing  a  custodian,  receiver,  liquidator,  rehabilitator,
assignee,  trustee,  sequestrator  or other similar  official of the Certificate
Insurer or of any substantial  part of its property,  or ordering the winding-up
or liquidation of its affairs,  and the  continuance of any such decree or order
for relief or any such other decree or order unstayed and in effect for a period
of 60 consecutive days; or

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

         "Certificate  Principal  Balance":  As of the Startup Day as to each of
the  following  Classes  of  Class A  Certificates,  the  Certificate  Principal
Balances thereof, as follows:

                  Class A-1 Certificates             -               $29,000,000
                  Class A-2 Certificates             -              $118,000,000
                  Class A-3 Certificates             -               $54,000,000
                  Class A-4 Certificates             -               $82,500,000
                  Class A-5 Certificates             -               $21,500,000
                  Class A-6 Certificates             -               $62,500,000
                  Class A-7 Certificates             -               $43,000,000
                  Class A-8 Certificates             -               $39,500,000
                  Class A-9 Certificates             -               $55,000,000

                  The Class A-10IO Certificates, Class B-IO Certificates and the
Class R Certificates do not have a Certificate Principal Balance.

                  "Class":  Any  Class  of the  Class A  Certificates,  the B-IO
Certificates or the Class R Certificates.

                  "Class A Certificate":  Any one of the Class A-1 Certificates,
Class A-2 Certificates,  Class A-3 Certificates,  Class A-4 Certificates,  Class
A-5  Certificates,  Class A-6 Certificates,  Class A-7  Certificates,  Class A-8
Certificates, Class A-9 Certificates or Class A-10IO Certificates.


                                        6
<PAGE>
                  "Class A  Certificate  Principal  Balance":  As of any time of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A Certificates (other than the Class A-10IO Certificates) less any amounts
actually  distributed on such Class A  Certificates  with respect to the Class A
Distribution  Amount  pursuant  to Section  7.03(c)(iii)(D)  and (H) hereof with
respect to principal thereon on all prior Payment Dates (except, for purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

                  "Class A Certificate  Termination  Date":  With respect to the
Class A-1 Certificates, the Class A-1 Certificate Termination Date, with respect
to the Class A-2 Certificates,  the Class A-2 Certificate Termination Date, with
respect to the Class A-3  Certificates,  the Class A-3  Certificate  Termination
Date,  with  respect to the Class A-4  Certificates,  the Class A-4  Certificate
Termination  Date,  with  respect to the Class A-5  Certificates,  the Class A-5
Certificate  Termination Date, with respect to the Class A-6  Certificates,  the
Class  A-6  Certificate   Termination  Date,  with  respect  to  the  Class  A-7
Certificates,  the Class A-7 Certificate  Termination  Date, with respect to the
Class A-8 Certificates, the Class A-8 Certificate Termination Date, with respect
to the Class A-9  Certificates,  the Class A-9 Certificate  Termination Date and
with respect to the Class  A-10IO  Certificates,  the Class  A-10IO  Certificate
Termination Date.

                  "Class  A  Distribution  Amount":  The  sum of the  Class  A-1
Distribution   Amount,  the  Class  A-2  Distribution   Amount,  the  Class  A-3
Distribution   Amount,  the  Class  A-4  Distribution   Amount,  the  Class  A-5
Distribution   Amount,  the  Class  A-6  Distribution   Amount,  the  Class  A-7
Distribution   Amount,  the  Class  A-8  Distribution   Amount,  the  Class  A-9
Distribution Amount and the Class A-10IO Distribution Amount.

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

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

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

                  "Class A-1  Current  Interest":  With  respect to any  Payment
Date,  the amount of  interest  accrued on the Class A-1  Certificate  Principal
Balance immediately prior to such Payment Date during the related Accrual Period
at the Class A-1 Pass-Through Rate plus the Preference Amount owed to the Owners
of the Class A-1  Certificates as it relates to interest  previously paid on the
Class A-1 Certificates  plus the  Carry-Forward  Amount, if any, with respect to
the Class A-1 Certificates.

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

                  "Class A-1 Pass-Through Rate":  5.90% per annum.


                                        7
<PAGE>
                  "Class  A-2   Certificate":   Any  one  of  the   Certificates
designated on the face thereof as a Class A-2 Certificate,  substantially in the
form annexed hereto as Exhibit A-2,  authenticated and delivered by the Trustee,
representing the right to distributions as set forth herein.

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

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

                  "Class A-2  Current  Interest":  With  respect to any  Payment
Date,  the amount of  interest  accrued on the Class A-2  Certificate  Principal
Balance immediately prior to such Payment Date during the related Accrual Period
at the Class A-2 Pass-Through Rate plus the Preference Amount owed to the Owners
of the Class A-2  Certificates as it relates to interest  previously paid on the
Class A-2 Certificates  plus the  Carry-Forward  Amount, if any, with respect to
the Class A-2 Certificates.

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

                  "Class A-2 Pass-Through Rate":  6.50% per annum.

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

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

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

                  "Class A-3  Current  Interest":  With  respect to any  Payment
Date,  the amount of  interest  accrued on the Class A-3  Certificate  Principal
Balance immediately prior to such Payment Date during the related Accrual Period
at the Class A-3 Pass-Through Rate plus the Preference Amount owed to the Owners
of the Class A-3  Certificates as it relates to interest  previously paid on the
Class A-3 Certificates  plus the  Carry-Forward  Amount, if any, with respect to
the Class A-3 Certificates.

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

                  "Class A-3 Pass-Through Rate":  6.70% per annum.


                                        8

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

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

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

                  "Class A-4  Current  Interest":  With  respect to any  Payment
Date,  the amount of  interest  accrued on the Class A-4  Certificate  Principal
Balance immediately prior to such Payment Date during the related Accrual Period
at the Class A-4 Pass-Through Rate plus the Preference Amount owed to the Owners
of the Class A-4  Certificates as it relates to interest  previously paid on the
Class A-4 Certificates  plus the  Carry-Forward  Amount, if any, with respect to
the Class A-4 Certificates.

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

                  "Class A-4 Pass-Through Rate":  6.85% per annum.

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

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

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

                  "Class A-5  Current  Interest":  With  respect to any  Payment
Date,  the amount of  interest  accrued on the Class A-5  Certificate  Principal
Balance immediately prior to such Payment Date during the related Accrual Period
at the Class A-5 Pass-Through Rate plus the Preference Amount owed to the Owners
of the Class A-5  Certificates as it relates to interest  previously paid on the
Class A-5 Certificates  plus the  Carry-Forward  Amount, if any, with respect to
the Class A-5 Certificates.

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

                  "Class A-5 Pass-Through Rate":  7.05% per annum.


                                        9
<PAGE>
                  "Class  A-6   Certificate":   Any  one  of  the   Certificates
designated on the face thereof as a Class A-6 Certificate,  substantially in the
form annexed hereto as Exhibit A-6,  authenticated and delivered by the Trustee,
representing the right to distributions as set forth herein.

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

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

                  "Class A-6  Current  Interest":  With  respect to any  Payment
Date,  the amount of  interest  accrued on the Class A-6  Certificate  Principal
Balance immediately prior to such Payment Date during the related Accrual Period
at the Class A-6 Pass-Through Rate plus the Preference Amount owed to the Owners
of the Class A-6  Certificates as it relates to interest  previously paid on the
Class A-6 Certificates  plus the  Carry-Forward  Amount, if any, with respect to
the Class A-6 Certificates.

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

                  "Class A-6 Pass-Through Rate":  7.25% per annum.

                  "Class  A-7   Certificate":   Any  one  of  the   Certificates
designated on the face thereof as a Class A-7 Certificate,  substantially in the
form annexed hereto as Exhibit A-7,  authenticated and delivered by the Trustee,
representing the right to distributions as set forth herein.

                  "Class A-7 Certificate  Principal Balance":  As of any time of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-7 Certificates less any amounts actually distributed with respect to the
Class A-7 Distribution  Amount pursuant to Section  7.03(c)(iii)(D)  hereof with
respect to principal thereon on all prior Payment Dates (except, for purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

                  "Class A-7 Certificate  Termination Date": The Payment Date on
which the Class A-7 Certificate Principal Balance is reduced to zero.

                  "Class A-7  Current  Interest":  With  respect to any  Payment
Date,  the amount of  interest  accrued on the Class A-7  Certificate  Principal
Balance immediately prior to such Payment Date during the related Accrual Period
at the Class A-7 Pass-Through Rate plus the Preference Amount owed to the Owners
of the Class A-7  Certificates as it relates to interest  previously paid on the
Class A-7 Certificates  plus the  Carry-Forward  Amount, if any, with respect to
the Class A-7 Certificates.

                   "Class  A-7  Distribution  Amount":  The sum of (x) Class A-7
Current  Interest  and (y) the Fixed Rate Group  Principal  Distribution  Amount
payable  to the  Owners  of the  Class  A-7  Certificates  pursuant  to  Section
7.03(c)(iii)(D)(7) hereof.

                  "Class A-7 Pass-Through Rate":  7.60% per annum.


                                       10
<PAGE>
                  "Class  A-8   Certificate":   Any  one  of  the   Certificates
designated on the face thereof as a Class A-8 Certificate,  substantially in the
form annexed hereto as Exhibit A-8,  authenticated and delivered by the Trustee,
representing the right to distributions as set forth herein.

                  "Class A-8 Certificate  Principal Balance":  As of any time of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-8 Certificates less any amounts actually distributed with respect to the
Class A-8 Distribution  Amount pursuant to Section  7.03(c)(iii)(D)  hereof with
respect to principal thereon on all prior Payment Dates (except, for purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

                  "Class A-8 Certificate  Termination Date": The Payment Date on
which the Class A-8 Certificate Principal Balance is reduced to zero.

                  "Class A-8  Current  Interest":  With  respect to any  Payment
Date,  the amount of  interest  accrued on the Class A-8  Certificate  Principal
Balance immediately prior to such Payment Date during the related Accrual Period
at the Class A-8 Pass-Through Rate plus the Preference Amount owed to the Owners
of the Class A-8  Certificates as it relates to interest  previously paid on the
Class A-8 Certificates  plus the  Carry-Forward  Amount, if any, with respect to
the Class A-8 Certificates.

                  "Class  A-8  Distribution  Amount":  The sum of (x)  Class A-8
Current  Interest  and (y) the Fixed Rate Group  Principal  Distribution  Amount
payable  to the  Owners  of the  Class  A-8  Certificates  pursuant  to  Section
7.03(c)(iii)(D)(8) hereof.

                  "Class A-8 Pass-Through  Rate": On any Payment Date, the lower
of (a) 7.90% per annum and (b) the  weighted  average  Coupon  Rate of each Home
Equity Loan in the Fixed Rate Group less the Expense Rate.

                  "Class A-9 Available  Funds Cap Rate":  On any Payment Date on
or prior to the Payment Date in June 1997,  the  weighted  average of the Coupon
Rates of the Home  Equity  Loans in the  Adjustable  Rate Group less the Expense
Rate and on any Payment  Date  thereafter,  the  weighted  average of the Coupon
Rates of the Home Equity Loans in the Adjustable  Rate Group less the sum of (x)
the Expense Rate and (y) 0.50% per annum.

                  "Class  A-9   Certificate":   Any  one  of  the   Certificates
designated on the face thereof as a Class A-9 Certificate,  substantially in the
form annexed hereto as Exhibit A-9,  authenticated and delivered by the Trustee,
representing the right to distributions as set forth herein.

                  "Class A-9 Certificate  Principal Balance":  As of any time of
determination,  the Certificate  Principal  Balance as of the Startup Day of all
Class A-9 Certificates less any amounts actually distributed with respect to the
Class A-9 Distribution  Amount pursuant to Section  7.03(c)(iii)(H)  hereof with
respect to principal thereon on all prior Payment Dates (except, for purposes of
effecting the Certificate  Insurer's subrogation rights, that portion of Insured
Payments made in respect of principal).

                  "Class A-9 Certificate  Termination Date": The Payment Date on
which the Class A-9 Certificate Principal Balance is reduced to zero.

                  "Class A-9  Current  Interest":  With  respect to any  Payment
Date,  the amount of  interest  accrued on the Class A-9  Certificate  Principal
Balance immediately prior to such Payment Date during the related Accrual Period
at the Class A-9 Pass-Through Rate plus the Preference Amount owed to the

                                       11
<PAGE>
Owners of the Class A-9  Certificates as it relates to interest  previously paid
on the  Class A-9  Certificates  plus the  Carry-Forward  Amount,  if any,  with
respect to the Class A-9 Certificates.

                  "Class  A-9  Distribution  Amount":  The sum of (x)  Class A-9
Current Interest and (y) the Adjustable Rate Group Principal Distribution Amount
payable  to  the  Owners  of  Class  A-9   Certificates   pursuant   to  Section
7.03(c)(iii)(H) hereof.

                  "Class A-9  Pass-Through  Rate:  For any  Payment  Date in any
month up to and including the month in which the Clean-Up Call Date occurs,  the
lesser of (i) LIBOR plus 0.33% per annum and (ii) the Class A-9 Available  Funds
Cap Rate for such Payment  Date and for any Payment Date in any month  following
the month in which the Clean-Up  Call Date occurs,  the lesser of (i) LIBOR plus
0.66% per annum and (ii) the Class A-9 Available Funds Cap Rate for such Payment
Date.

                  "Class  A-10IO  Carry  Forward  Amount":  With  respect to any
Payment  Date,  the  sum of the  Upper-Tier  A-1IO  Carry  Forward  Amount,  the
Upper-Tier  A-2IO Carry  Forward  Amount,  the  Upper-Tier  A-3IO Carry  Forward
Amount,  the Upper-Tier A-4IO Carry Forward Amount,  the Upper- Tier A-5IO Carry
Forward Amount, the Upper-Tier A-6IO Carry Forward Amount, the Upper-Tier A- 7IO
Carry Forward Amount and the Upper-Tier A-8IO Carry Forward Amount.

                  "Class  A-10IO  Certificate":  Any  one  of  the  Certificates
designated on the face thereof as a Class A-10IO  Certificate,  substantially in
the form annexed hereto as Exhibit  A-10IO,  authenticated  and delivered by the
Trustee.  The Class  A-10IO  Certificates  are not  themselves  an interest in a
REMIC, but they represent the sum of the specified portions of interest from the
Upper-Tier A-IO Certificates.

                  "Class A-10IO Certificate  Termination Date": The Payment Date
on which the Class A- 10IO Notional Principal Amount is reduced to zero.

                  "Class A-10IO Current  Interest":  With respect to any Payment
Date, the sum of (x) the interest  accrued during the related  Accrual Period on
the Class A-10IO Notional Principal Amount at the Class A-10IO Pass-Through Rate
for such Payment Date and (y) the Class A-10IO Carry Forward Amount.

                  "Class  A-10IO  Distribution  Amount":  The  sum of (x)  Class
A-10IO Current Interest and (y) the Class A-10IO Carry-Forward Amount.

                  "Class A-10IO Notional  Principal  Amount":  As of any time of
determination,  the aggregate  outstanding  Certificate Principal Balance of the
Fixed Rate Certificates.

                  "Class A-10IO  Pass-Through Rate": As of any Payment Date, the
lesser of (x) the weighted  average of the A-1IO  Pass-Through  Rate,  the A-2IO
Pass-Through  Rate, the A-3IO Pass- Through Rate, the A-4IO  Pass-Through  Rate,
the A-5IO Pass-Through Rate, the A-6IO Pass-Through Rate, the A-7IO Pass-Through
Rate  and  the  A-8IO  Pass-Through  Rate  (weighted  by  the  related  Class  A
Certificate  Principal  Balance)  immediately prior to such Payment Date and (y)
the difference  between (i) the weighted  average Coupon Rate of the Home Equity
Loans in the Fixed  Rate Group and (ii) the sum of (a) the  weighted  average of
the Pass-Through  Rates on the Fixed Rate Certificates  (weighted by the related
Class A Certificate Principal Balance) and (b) the Expense Rate.

                  "Class B-IO Carry Forward Amount": With respect to any Payment
Date the sum of (a) the amount, if any, by which (x) the Class B-IO Distribution
Amount as of the immediately  preceding  Payment Date exceeded (y) the amount of
the actual distribution made to Owners of the Class B-IO

                                       12

<PAGE>
Certificates  on such  immediately  preceding  Payment  Date  plus  (b) 30 days'
interest on such amount at the Late Payment Rate.

                  "Class  B-IO   Certificate":   Any  one  of  the  Certificates
designated on the face thereof as a Class B-IO Certificate, substantially in the
form annexed hereto as Exhibit B-IO, authenticated and delivered by the Trustee,
representing  the right to  distributions  as set forth  herein.  The Class B-IO
Certificates  represent a class of "regular  interests" in the Lower-Tier REMIC;
the distribution  amount set forth: (i) in clause (1) of the definition of Class
B-IO Distribution Amount is the "Lower-Tier B-1IO Interest";  and (ii) in clause
(2) of such definition is the "Lower-Tier B-2IO Interest."

                  "Class B-IO Distribution  Amount": With respect to any Payment
Date, the sum of:

                  (1) with  respect to Home Equity Loans in the Fixed Rate Group
                  one-twelfth  of the  product  of (x) the sum of the  aggregate
                  outstanding  Loan  Balances of such Home  Equity  Loans on the
                  immediately  preceding  Payment Date and (y) the excess of (I)
                  the  weighted  average of the Coupon Rates of such Home Equity
                  Loans on such immediately preceding Payment Date over (II) the
                  sum of the  following  payments  allocable  to the Fixed  Rate
                  Group on or in respect  of the  related  Payment  Date (in the
                  case of (A), (B), (C),(D) and (E) expressed as a percentage of
                  such aggregate  outstanding  Loan Balance):  (A) the Servicing
                  Fee,  (B) the Premium  Amount,  (C) the Trustee  Fee,  (D) any
                  Reimbursement Amount, (E) any Retained Yield and (F) the Fixed
                  Rate Group  Weighted  Average  Pass-  Through Rate and (G) the
                  Class A-10IO Pass-Through Rate;

                  (2) with respect to Home Equity Loans in the  Adjustable  Rate
                  Group,  one-twelfth  of  the  product  of (x)  the  sum of the
                  aggregate  outstanding Loan Balances of such Home Equity Loans
                  on the immediately  preceding  Payment Date and (y) the excess
                  of (I) the  weighted  average of the Coupon Rates of such Home
                  Equity Loans on such immediately  preceding  Payment Date over
                  (II)  the  sum  of the  following  payments  allocable  to the
                  Adjustable  Rate Group on or in respect of the related Payment
                  Date  (in the case of (A),  (B),  (C) and (D)  expressed  as a
                  percentage of such aggregate  outstanding  Loan Balance);  (A)
                  the  Servicing  Fee, (B) the Premium  Amount,  (C) the Trustee
                  Fee,  (D) any  Reimbursement  Amount  and (E)  the  Class  A-9
                  Pass-Through Rate for such Payment Date; and

                  (3) the Class B-IO Carry Forward Amount.

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

                  "Clean-Up  Call Date":  The first Monthly  Remittance  Date on
which the  aggregate  Loan  Balances  of the Home Equity  Loans has  declined to
$50,500,000 or less.

                  "Closing":  As defined in Section 4.02 hereof.

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

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


                                       13
<PAGE>
                  "Corporate Trust Office":  The principal office of the Trustee
at One M&T Plaza, Buffalo, New York 14240.

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

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

                  "Current Interest":  With respect to any Payment Date, the sum
of the Class A-1 Current Interest, the Class A-2 Current Interest, the Class A-3
Current  Interest,  the  Class A-4  Current  Interest,  the  Class  A-5  Current
Interest,  the Class A-6 Current Interest,  the Class A-7 Current Interest,  the
Class A-8 Current Interest,  the Class A-9 Current Interest and the Class A-10IO
Current Interest.

                  "Cut-Off Date":  As of the close of business on May 31, 1996.

                  "Daily Collections":  As defined in Section 8.08(c) hereof.

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

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

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

                  "Delivery Order":  The delivery order in the form set forth as
Exhibit G hereto and  delivered  by the Seller to the Trustee on the Startup Day
pursuant to Section 4.01 hereof.

                  "Depositor":  ContiSecurities  Asset Funding Corp., a Delaware
corporation, or any successor thereto.

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

                  "Designated  Depository  Institution":  With  respect  to  the
Principal  and  Interest  Account,  a  trust  account  maintained  by the  trust
department of a federal or state chartered depository  institution acceptable to
the  Certificate  Insurer,  acting in its fiduciary  capacity,  having  combined
capital  and surplus of at least  $50,000,000;  provided,  however,  that if the
Principal  and Interest  Account is not  maintained  with the Trustee,  (i) such
institution  shall have a  long-term  debt  rating of at least "A" by Standard &
Poor's and "A2" by Moody's and (ii) if such  Principal  and Interest  Account is
moved  to a new  institution,  the  Servicer  shall  provide  the  Trustee,  the
Certificate Insurer and the Owners with a statement  identifying the location of
the Principal and Interest Account.


                                       14
<PAGE>
                  "Determination  Date":  As to each  Payment  Date,  the  third
Business Day next preceding such Payment Date.

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

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

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

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

                  "Expense Rate":  For any Payment Date, the sum of the rates at
which the Servicing Fee, the Premium Amount and the Trustee Fee are calculated.

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

                  "FHLMC":  The  Federal  Home  Loan  Mortgage  Corporation,   a
corporate instrumentality of the United States created pursuant to the Emergency
Home Finance Act of 1970, as amended, or any successor thereof.

                  "File":  The  documents  delivered to the Trustee  pursuant to
Section  3.06  hereof  pertaining  to a  particular  Home  Equity  Loan  and any
additional  documents  required  to be  added  to  the  File  pursuant  to  this
Agreement.

                  "Final Determination":  As defined in Section 9.03(a) hereof.

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

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

                  "Fixed  Rate  Certificates":   Collectively,   the  Class  A-1
Certificates,  the Class A-2 Certificates, the Class A-3 Certificates, the Class
A-4 Certificates,  the Class A-5 Certificates,  the Class A-6 Certificates,  the
Class A-7 Certificates and the Class A-8 Certificates.

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


                                       15
<PAGE>
                  "Fixed  Rate  Group  Available  Funds":  As defined in Section
7.02(c) hereof.

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

                  "Fixed  Rate  Group   Certificate   Insurance   Policy":   The
certificate  guaranty insurance policy (number 21304) dated June 11, 1996 issued
by the  Certificate  Insurer  for the  benefit  of the  owners of the Fixed Rate
Certificates and the Class A-10IO Certificate  pursuant to which the Certificate
Insurer guarantees Insured Payments.

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

                  "Fixed  Rate  Group  Interest  Remittance  Amount":  As of any
Monthly Remittance Date, the sum, without  duplication,  of (i) all interest due
during the related  Remittance  Period with  respect to the Home Equity Loans in
the Fixed Rate Group (less the  Servicing  Fee with  respect to such Home Equity
Loans),  (ii) all  Compensating  Interest  paid by the  Servicer on such Monthly
Remittance  Date with  respect to the Fixed Rate Group and (iii) the  portion of
the  Substitution  Amount  relating to interest on the Home Equity  Loans in the
Fixed Rate Group.

                  "Fixed  Rate  Group  Monthly  Remittance  Amount":  As of  any
Monthly Remittance Date, the sum of (i) the Fixed Rate Group Interest Remittance
Amount  and (ii) the Fixed  Rate  Group  Principal  Remittance  Amount  for such
Monthly Remittance Date.

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

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

         (b)      the excess, if any, of (i) the sum of:

                           (A) the  Preference  Amount owed to the Owners of the
                  Fixed Rate  Certificates  as such amounts  relate to principal
                  previously distributed on the Fixed Rate Certificates,

                           (B) the principal  actually collected by the Servicer
                  with  respect  to Home  Equity  Loans in the Fixed  Rate Group
                  during the related Remittance Period,

                           (C) the Loan  Balance of each Home Equity Loan in the
                  Fixed  Rate  Group  that  was  repurchased  by the  Seller  or
                  purchased by the  Servicer on or prior to the related  Monthly
                  Remittance  Date,  to the extent such Loan Balance is actually
                  received  by the  Trustee on or prior to the  related  Monthly
                  Remittance Date,

                           (D) any Substitution  Amounts delivered by the Seller
                  on the related  Monthly  Remittance  Date in connection with a
                  substitution of a Home Equity Loan in the Fixed Rate Group (to
                  the extent such Substitution Amounts relate to principal),  to
                  the extent such Substitution  Amounts are actually received by
                  the  Trustee  on or prior to the  related  Monthly  Remittance
                  Date,


                                       16
<PAGE>
                           (E) all Net Liquidation  Proceeds actually  collected
                  by the Servicer with respect to Home Equity Loans in the Fixed
                  Rate Group during the related Remittance Period (to the extent
                  such Net  Liquidation  Proceeds  relate to  principal)  to the
                  extent such Net Liquidation  Proceeds are actually received by
                  the  Trustee  on or prior to the  related  Monthly  Remittance
                  Date,

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

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

                           (H) the amount of any  Subordination  Increase Amount
                  with respect to the Fixed Rate Group for such Payment Date, to
                  the extent of any Net Monthly  Excess  Cashflow  available for
                  such purpose;
                                              over
                                              ----

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

         "Fixed  Rate Group  Principal  Remittance  Amount":  As of any  Monthly
Remittance Date, the sum,  without  duplication,  of (i) the principal  actually
collected  by the  Servicer  with respect to Home Equity Loans in the Fixed Rate
Group during the related Remittance  Period,  (ii) the Loan Balance of each Home
Equity  Loan in the Fixed Rate Group that was  purchased  from the Trustee on or
prior to such  Monthly  Remittance  Date,  to the extent  such Loan  Balance was
actually deposited in the Principal and Interest Account, (iii) any Substitution
Amounts  relating to  principal  delivered  by the Seller in  connection  with a
substitution  of a Home Equity Loan in the Fixed Rate Group,  to the extent such
Substitution  Amounts  were  actually  deposited in the  Principal  and Interest
Account  on or  prior  to  such  Monthly  Remittance  Date,  and  (iv)  all  Net
Liquidation Proceeds actually collected by the Servicer with respect to the Home
Equity  Loans in the Fixed Rate Group during the related  Remittance  Period (to
the extent such Net Liquidation Proceeds related to principal).

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

         "Fixed Rate Group  Subordinated  Amount":  As of any Payment Date,  the
excess,  if any, of (x) the aggregate  Loan Balances of the Home Equity Loans in
the Fixed Rate Group as of the close of  business on the last day of the related
Remittance  Period over (y) the Certificate  Principal Balance of the Fixed Rate
Certificates  as of such Payment Date (after  taking into account the payment of
the Fixed Rate Group  Principal  Distribution  Amount  thereon  (except  for any
Subordination  Deficit  with  respect to the Fixed Rate Group and  Subordination
Increase Amount with respect to the Fixed Rate Group) on such Payment Date).

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

         "Fixed Rate Group Total  Monthly  Excess  Spread":  With respect to the
Fixed Rate Group and any Payment Date,  the excess,  if any, of (i) the interest
which is  collected  on the Home Equity  Loans in such Group  during the related
Remittance  Period less the Servicing Fee and any Retained Yield with respect to
Home Equity Loans in the Fixed Rate Group plus (x) any Delinquency  Advances and
(y)  Compensating  Interest  paid by the Servicer with respect to the Fixed Rate
Group for such Remittance

                                       17
<PAGE>
Period over (ii) the sum of the interest due on the Fixed Rate  Certificates and
the Class A-10IO Certificates on such Payment Date.

         "Fixed Rate Group Weighted Average  Pass-Through Rate": As to the Fixed
Rate  Certificates  and any Payment Date, the weighted  average of the Class A-1
Pass-Through  Rate, the Class A-2 Pass- Through Rate, the Class A-3 Pass-Through
Rate,  the Class A-4  Pass-Through  Rate,  the Class A-5 Pass- Through Rate, the
Class A-6 Pass-Through  Rate, the Class A-7 Pass-Through  Rate and the Class A-8
Pass-Through  Rate weighted by the respective  Certificate  Principal Balance of
the  related  Class as of such  Payment  Date  before  taking  into  account any
distributions to be made on such Payment Date.

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

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

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

         "Home  Equity  Loan  Group" or  "Group":  The Fixed  Rate  Group or the
Adjustable  Rate  Group,  as the case may be.  References  herein to the related
Class of Class A  Certificates,  when used with  respect to a Home  Equity  Loan
Group,  shall  mean (A) in the case of the Fixed  Rate  Group,  the  Fixed  Rate
Certificates  and the  Class  A-10IO  Certificates  and  (B) in the  case of the
Adjustable Rate Group, the Class A-9 Certificates.

         "Home  Equity  Loans":  Such of the home equity loans  transferred  and
assigned to the Trust  pursuant to Section  3.05(a)  hereof,  together  with any
Qualified  Replacement  Mortgages  substituted  therefor in accordance with this
Agreement, as from time to time are held as a part of the Trust Estate, the Home
Equity Loans originally so held being identified in the Schedules of Home Equity
Loans.  The term "Home Equity Loan" includes the terms "First Mortgage Loan" and
"Second  Mortgage  Loan".  The term "Home Equity Loan"  includes any Home Equity
Loan which is  Delinquent,  which relates to a foreclosure or which relates to a
Property  which is REO  Property  prior to such  Property's  disposition  by the
Trust.  Any home equity loan which,  although  intended by the parties hereto to
have been, and which  purportedly was,  transferred and assigned to the Trust by
the  Depositor,  in fact was not  transferred  and assigned to the Trust for any
reason  whatsoever,  including,  without  limitation,  the  incorrectness of the
statement  set forth in  Section  3.04(b)(x)  hereof  with  respect to such home
equity  loan,  shall  nevertheless  be  considered  a "Home Equity Loan" for all
purposes of this Agreement.

         "Indemnification  Agreement": The Indemnification Agreement dated as of
May 15, 1996 among the Certificate Insurer, the Depositor and the Underwriters.

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

         "Insurance  Agreement":  The  Insurance  Agreement  dated as of June 1,
1996, among the Depositor, the Seller, the Servicer, the Certificate Insurer and
the Trustee, as it may be amended from time to time.

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

                                       18

<PAGE>
         "Insured Payment": With respect to either Home Equity Loan Group and as
to any  Payment  Date  (i) the  excess,  if any,  of (a) the sum of the  related
Current Interest and the then existing related  Subordination  Deficit,  if any,
over (b) the Total  Available  Funds  with  respect  to such  Group  (net of the
Premium Amount  allocable to such Group) after taking into account (x) the cross
collateralization   provisions   of   Sections   7.03(c)(i)(A)   and   (B)   and
7.03(c)(ii)(A)  and (B)  hereof  and (y) the  portion  of any Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount,  as the case may be, to be actually  distributed  on such  Payment  Date
without  regard to any related  Insured  Payment to be made with respect to such
Payment Date plus (ii) an amount equal to the Preference  Amount with respect to
the related Class of Class A Certificates.

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

         "Late Payment  Rate":  For any Payment Date,  the  fluctuating  rate of
interest, as it is published from time to time in the New York, New York edition
of The Wall Street  Journal under the caption "Money Rates" as the "prime rate,"
to change  when and as such  published  prime  rate  changes  plus 2%.  The Late
Payment  Rate shall be computed  on the basis of a year of 360 days  calculating
the actual  number of days  elapsed.  In no event  shall the Late  Payment  Rate
exceed the maximum rate permissible  under any applicable law limiting  interest
rates.

         "LIBOR":  With  respect  to  any  Accrual  Period  for  the  Class  A-9
Certificates,   the  rate  determined  by  the  Trustee  on  the  related  LIBOR
Determination  Date on the basis of the offered rate for one-month  U.S.  dollar
deposits  as such rate  appears on Telerate  Page 3750 as of 11:00 a.m.  (London
time) on such date;  provided that if such rate does not appear on Telerate Page
3750,  the rate for such  date will be  determined  on the basis of the rates at
which  one-month  U.S.  dollar  deposits are offered by the  Reference  Banks at
approximately 11:00 a.m. (London time) on such date to prime banks in the London
interbank  market.  In such event, the Trustee will request the principal London
office of each of the Reference  Banks to provide a quotation of its rate. If at
least  two such  quotations  are  provided,  the rate for that  date will be the
arithmetic mean of the quotations  (rounded  upwards if necessary to the nearest
whole  multiple  of  1/16%).  If  fewer  than two  quotations  are  provided  as
requested,  the rate for that  date  will be the  arithmetic  mean of the  rates
quoted  by  major  banks  in  New  York  City,  selected  by  the  Servicer,  at
approximately  11:00 a.m. (New York City time) on such date for  one-month  U.S.
dollar loan to leading European banks.

         "LIBOR  Determination Date": With respect to any Accrual Period for the
Class  A-9   Certificates,   the  second  London   Business  Day  preceding  the
commencement of such Accrual Period.

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

         "Liquidation  Expenses":  Expenses, not to exceed Liquidation Proceeds,
which are incurred by the Servicer in  connection  with the  liquidation  of any
defaulted Home Equity Loan, such expenses including,  without limitation,  legal
fees and  expenses,  and any  unreimbursed  Servicing  Advances  expended by the
Servicer  pursuant to Section  8.09(b)  with  respect to the related Home Equity
Loan.

         "Liquidation  Proceeds":  With  respect  to any  Liquidated  Loan,  any
amounts  (including  the  proceeds of any  Insurance  Policy)  recovered  by the
Servicer in connection with such  Liquidated  Loan,  whether  through  trustee's
sale, foreclosure sale or otherwise.

         "Loan  Balance":  With  respect to each Home  Equity Loan and as of any
date of determination,  the outstanding principal balance thereof on the Cut-Off
Date, less any principal payments relating to such

                                       19
<PAGE>
Home Equity Loan  included in previous  Monthly  Remittance  Amounts,  provided,
however,  that the Loan  Balance  for any Home  Equity  Loan  that has  become a
Liquidated  Loan  shall be zero as of the  first  day of the  Remittance  Period
following  the  Remittance  Period in which  such  Home  Equity  Loan  becomes a
Liquidated Loan, and at all times thereafter.

         "Loan Purchase  Price":  With respect to any Home Equity Loan purchased
from the Trust on a Monthly  Remittance  Date  pursuant to Section  3.03,  3.04,
3.06(b),  8.10(b) or 8.13(a) hereof, an amount equal to the Loan Balance of such
Home  Equity  Loan  as of the  date  of  purchase  (assuming  that  the  Monthly
Remittance  Amount remitted by the Servicer on such Monthly  Remittance Date has
already  been  remitted),  plus one  month's  interest on the  outstanding  Loan
Balance thereof as of the beginning of the related Remittance Period computed at
the then applicable Coupon Rate less the Retained Yield,  together with (without
duplication) the aggregate amounts of (i) all unreimbursed  Delinquency Advances
and Servicing  Advances  theretofore made with respect to such Home Equity Loan,
(ii) all  Delinquency  Advances and  Servicing  Advances  which the Servicer has
theretofore  failed to remit with respect to such Home Equity Loan and (iii) all
reimbursed  Delinquency  Advances to the extent that  reimbursement  is not made
from the Mortgagor or from Liquidation  Proceeds from the respective Home Equity
Loan.

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

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

         "Lower-Tier  A-1 Monthly  Interest":  With respect to any Payment Date,
the amount of  interest  accrued  on the  Lower-Tier  Balance of the  Lower-Tier
Interest A-1  immediately  prior to such Payment Date during the related Accrual
Period at the Lower-Tier A-1 Pass-Through Rate.

         "Lower-Tier A-1 Pass-Through Rate":  8.4363% per annum.

         "Lower-Tier  A-2 Monthly  Interest":  With respect to any Payment Date,
the amount of  interest  accrued  on the  Lower-Tier  Balance of the  Lower-Tier
Interest A-2  immediately  prior to such Payment Date during the related Accrual
Period at the Lower-Tier A-2 Pass-Through Rate.

         "Lower-Tier A-2 Pass-Through Rate":  8.4363% per annum.

         "Lower-Tier  A-3 Monthly  Interest":  With respect to any Payment Date,
the amount of  interest  accrued  on the  Lower-Tier  Balance of the  Lower-Tier
Interest A-3  immediately  prior to such Payment Date during the related Accrual
Period at the Lower-Tier A-3 Pass-Through Rate.

         "Lower-Tier A-3 Pass-Through Rate":  8.4363% per annum.

         "Lower-Tier  A-4 Monthly  Interest":  With respect to any Payment Date,
the amount of  interest  accrued  on the  Lower-Tier  Balance of the  Lower-Tier
Interest A-4  immediately  prior to such Payment Date during the related Accrual
Period at the Lower-Tier A-4 Pass-Through Rate.


                                       20
<PAGE>
         "Lower-Tier A-4 Pass-Through Rate":  8.4363% per annum.

         "Lower-Tier  A-5 Monthly  Interest":  With respect to any Payment Date,
the amount of  interest  accrued  on the  Lower-Tier  Balance of the  Lower-Tier
Interest A-5  immediately  prior to such Payment Date during the related Accrual
Period at the Lower-Tier A-5 Pass-Through Rate.

         "Lower-Tier A-5 Pass-Through Rate":   8.4363% per annum.

         "Lower-Tier  A-6 Monthly  Interest":  With respect to any Payment Date,
the amount of  interest  accrued  on the  Lower-Tier  Balance of the  Lower-Tier
Interest A-6  immediately  prior to such Payment Date during the related Accrual
Period at the Lower-Tier A-6 Pass-Through Rate.

         "Lower-Tier A-6 Pass-Through Rate":  8.4363% per annum.

         "Lower-Tier  A-7 Monthly  Interest":  With respect to any Payment Date,
the amount of  interest  accrued  on the  Lower-Tier  Balance of the  Lower-Tier
Interest A-7  immediately  prior to such Payment Date during the related Accrual
Period at the Lower-Tier A-7 Pass-Through Rate.

         "Lower-Tier A-7 Pass-Through Rate":  8.4363% per annum.

         "Lower-Tier  A-8 Monthly  Interest":  With respect to any Payment Date,
the amount of  interest  accrued  on the  Lower-Tier  Balance of the  Lower-Tier
Interest A-8  immediately  prior to such Payment Date during the related Accrual
Period at the Lower-Tier A-8 Pass-Through Rate.

         "Lower-Tier A-8  Pass-Through  Rate": On any Payment Date, the lower of
(a)  8.4363%  per annum and (b) the  weighted  average  Coupon  Rate of the Home
Equity Loans in the Fixed Rate Group less the Expense Rate.

         "Lower-Tier  A-9 Monthly  Interest":  With respect to any Payment Date,
the amount of  interest  accrued  on the  Lower-Tier  Balance of the  Lower-Tier
Interest A-9  immediately  prior to such Payment Date during the related Accrual
Period at the Lower-Tier A-9 Pass-Through Rate.

         "Lower-Tier A-9  Pass-Through  Rate": For any Payment Date in any month
up to and including the month in which the Clean-Up Call Date occurs, the lesser
of (a) LIBOR plus 0.33% per annum and (b) the Class A-9 Available Funds Cap Rate
for such Payment Date and for any Payment Date in any month  following the month
in which the Clean-Up  Call Date occurs,  the lesser of (a) LIBOR plus 0.66% per
annum and (b) the Class A-9 Available Funds Cap Rate for such Payment Date.

         "Lower-Tier Adjustable Rate Group Distribution Amount": With respect to
any  Payment  Date,  the sum of the  Lower-Tier  A-9  Monthly  Interest  and the
Adjustable Rate Group Principal  Distribution  Amount,  as a distribution on the
Lower-Tier  Interest A-9 until the  Lower-Tier  Interest A-9  Termination  Date;
provided  that  Insured  Payments  shall be deemed to be paid in  respect of the
Lower-Tier  Interests  to the extent such Insured  Payments  relate to Class A-9
Certificates.

         "Lower-Tier  Balance": As to each Class of Lower-Tier Interests and any
Payment Date,  the Initial  Lower-Tier  Balance as set forth in Section  2.08(a)
minus all amounts  distributed  as principal of such Class on previous  Payments
Dates pursuant to Section 7.03(c)(iii)(D) and (H).

         "Lower-Tier B-1IO Interest": As defined in the definition of Class B-IO
Certificate.


                                       21
<PAGE>
         "Lower-Tier B-2IO Interest": As defined in the definition of Class B-IO
Certificate.

         "Lower-Tier Fixed Rate Group Distribution  Amount": With respect to any
Payment Date, the sum of the Lower-Tier A-1 Monthly Interest, the Lower-Tier A-2
Monthly  Interest,  the  Lower-Tier  A-3 Monthly  Interest,  the  Lower-Tier A-4
Monthly  Interest,  the  Lower-Tier  A-5 Monthly  Interest,  the Lower- Tier A-6
Monthly  Interest,  the  Lower-Tier  A-7 Monthly  Interest,  the  Lower-Tier A-8
Monthly Interest and the Fixed Rate Group Principal  Distribution  Amount, which
such Fixed Rate Group Principal  Distribution Amount is allocated as follows: as
a distribution on the Lower-Tier  Interest A-1 until the Lower-Tier Interest A-1
Termination  Date, the Class A-1 Distribution  Amount;  as a distribution on the
Lower-Tier  Interest A-2 until the Lower-Tier Interest A-2 Termination Date, the
Class A-2 Distribution  Amount; as a distribution on the Lower-Tier Interest A-3
until the Lower-Tier  Interest A-3 Termination  Date, the Class A-3 Distribution
Amount;  as a distribution  on the Lower-Tier  Interest A-4 until the Lower-Tier
Interest  A-4  Termination  Date,  the  Class  A-4  Distribution  Amount;  as  a
distribution  on the Lower-Tier  Interest A-5 until the Lower-Tier  Interest A-5
Termination  Date, the Class A-5 Distribution  Amount;  as a distribution on the
Lower-Tier  Interest A-6 until the Lower-Tier Interest A-6 Termination Date, the
Class A-6 Distribution  Amount; as a distribution on the Lower-Tier Interest A-7
until the Lower-Tier  Interest A-7 Termination  Date, the Class A-7 Distribution
Amount  and,  as a  distribution  on  the  Lower-Tier  Interest  A-8  until  the
Lower-Tier  Interest A-8 Termination  Date, the Class A-8  Distribution  Amount;
provided  that  Insured  Payments  shall be deemed to be paid in  respect of the
Lower- Tier Interests to the extent such Insured  Payments relate to the related
Class A Certificates.

         "Lower-Tier  Interest  A-1":  The  interest  of that  name  established
pursuant to Section 2.08(a) hereof.

         "Lower-Tier  Interest  A-2":  The  interest  of that  name  established
pursuant to Section 2.08(a) hereof.

         "Lower-Tier  Interest  A-3":  The  interest  of that  name  established
pursuant to Section 2.08(a) hereof.

         "Lower-Tier  Interest  A-4":  The  interest  of that  name  established
pursuant to Section 2.08(a) hereof.

         "Lower-Tier  Interest  A-5":  The  interest  of that  name  established
pursuant to Section 2.08(a) hereof.

         "Lower-Tier  Interest  A-6":  The  interest  of that  name  established
pursuant to Section 2.08(a) hereof.

         "Lower-Tier  Interest  A-7":  The  interest  of that  name  established
pursuant to Section 2.08(a) hereof.

         "Lower-Tier  Interest  A-8":  The  interest  of that  name  established
pursuant to Section 2.08(a) hereof.

         "Lower-Tier  Interest  A-9":  The  interest  of that  name  established
pursuant to Section 2.08(a) hereof.


                                       22

<PAGE>
         "Lower-Tier  Interest A-1 Termination  Date": The Payment Date on which
the Lower-Tier Balance of Lower-Tier Interest A-1 is reduced to zero through the
distribution made in respect of Lower- Tier Interest A-1 on such Payment Date.

         "Lower-Tier  Interest A-2 Termination  Date": The Payment Date on which
the Lower-Tier Balance of Lower-Tier Interest A-2 is reduced to zero through the
distribution made in respect of Lower- Tier Interest A-2 on such Payment Date.

         "Lower-Tier  Interest A-3 Termination  Date": The Payment Date on which
the Lower-Tier Balance of Lower-Tier Interest A-3 is reduced to zero through the
distribution made in respect of Lower- Tier Interest A-3 on such Payment Date.

         "Lower-Tier  Interest A-4 Termination  Date": The Payment Date on which
the Lower-Tier Balance of Lower-Tier Interest A-4 is reduced to zero through the
distribution made in respect of Lower- Tier Interest A-4 on such Payment Date.

         "Lower-Tier  Interest A-5 Termination  Date": The Payment Date on which
the Lower-Tier Balance of Lower-Tier Interest A-5 is reduced to zero through the
distribution made in respect of Lower- Tier Interest A-5 on such Payment Date.

         "Lower-Tier  Interest A-6 Termination  Date": The Payment Date on which
the Lower-Tier Balance of Lower-Tier Interest A-6 is reduced to zero through the
distribution made in respect of Lower- Tier Interest A-6 on such Payment Date.

         "Lower-Tier  Interest A-7 Termination  Date": The Payment Date on which
the Lower-Tier Balance of Lower-Tier Interest A-7 is reduced to zero through the
distribution made in respect of Lower- Tier Interest A-7 on such Payment Date.

         "Lower-Tier  Interest A-8 Termination  Date": The Payment Date on which
the Lower-Tier Balance of Lower-Tier Interest A-8 is reduced to zero through the
distribution made in respect of Lower- Tier Interest A-8 on such Payment Date.

         "Lower-Tier  Interest A-9 Termination  Date": The Payment Date on which
the Lower-Tier Balance of Lower-Tier Interest A-9 is reduced to zero through the
distribution made in respect of Lower- Tier Interest A-9 on such Payment Date.

         "Lower-Tier Pass-Through Rate": As to each of the respective Lower-Tier
Interests,  the applicable  "Lower-Tier  Pass-Through Rate" set forth in Section
2.08 hereof.

         "Lower-Tier  REMIC":  The segregated  pool of assets referred to as the
Trust Estate (other than the Upper-Tier  Fixed Rate Group  Distribution  Account
and the Upper-Tier  Adjustable Rate Group Distribution  Account which are assets
of the Upper-Tier REMIC).

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

         "Monthly  Remittance  Date": The 10th day of each month or, if such day
is not a Business Day, the Business Day succeeding  such day,  commencing in the
month following the Startup Day.

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

                                       23
<PAGE>

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

         "Mortgagor":  The obligor on a Note.

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

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

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

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

         "Operative Documents":  Collectively,  this Agreement,  the Certificate
Insurance  Policy,  the  Certificates,  the  Indemnification  Agreement  and the
Insurance Agreement.

         "Original  Aggregate Loan Balance":  The aggregate Loan Balances of all
Home Equity Loans as of the Startup Day, i.e., $504,939,794.58.

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

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

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

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

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

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

         "Owner":  The Person in whose name a  Certificate  is registered in the
Register,  and the Certificate  Insurer, to the extent described in Section 5.06
and Section 7.03(e) hereof, respectively;  provided that solely for the purposes
of  determining  the  exercise  of any  voting  rights  hereunder,  if  Class  A
Certificates are beneficially owned by the Seller or any affiliate thereof,  the
Seller or such affiliate shall not be considered an Owner hereunder.


                                       24
<PAGE>
         "Paying Agent": Initially, the Trustee, and thereafter,  the Trustee or
any other  Person  that meets the  eligibility  standards  for the Paying  Agent
specified  in Section  11.15  hereof and is  authorized  by the  Trustee and the
Depositor to make payments on the Certificates on behalf of the Trustee.

         "Payment  Date":  Any date on which the  Trustee  is  required  to make
distributions  to the  Owners,  which  shall be the 15th day of each month or if
such day is not a Business Day, the next Business Day thereafter,  commencing in
the month following the Startup Day.

         "Percentage  Interest":  With respect to a Class A  Certificate  (other
than the Class A-10IO Certificates) a fraction,  expressed as a percentage,  the
numerator  of  which  is the  initial  Class  A  Certificate  Principal  Balance
represented  by such Class A  Certificate  and the  denominator  of which is the
aggregate initial Class A Certificate  Principal Balance  represented by all the
Class A  Certificates.  With respect to a Class A-10IO  Certificate,  Class B-IO
Certificate  or a  Class R  Certificate,  the  portion  of the  Class  evidenced
thereby,  expressed as a percentage,  as stated on the face of such Certificate,
all of which shall total 100% with respect to the related Class.

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

         "Preference  Amount":  With  respect to the Class A  Certificates,  any
amounts of Current Interest and principal included in previous  distributions of
any Class A Distribution Amounts to the Owners of the Class A Certificates which
are  recovered  from  such  Owners as a  voidable  preference  by a  trustee  in
bankruptcy  pursuant to the United States  Bankruptcy  Code in accordance with a
final,  nonappealable  order of a court having competent  jurisdiction and which
have not  theretofore  been  repaid to such  Owners and for which there has been
full  compliance  with the provisions of Section 7.11  (including the receipt of
payment therefor from the Certificate Insurer).

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

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

         "Prepayment":  Any payment of  principal of a Home Equity Loan which is
received by the Servicer in advance of the scheduled due date for the payment of
such principal  (other than the principal  portion of any Prepaid  Installment),
Substitution  Amounts, the portion of the purchase price of any Home Equity Loan
purchased  from the Trust  pursuant to Section  3.03,  3.04,  3.06(b) or 8.10(b)
hereof representing principal and the proceeds of any Insurance Policy which are
to be applied as a payment of principal on the related Home Equity Loan shall be
deemed to be Prepayments for all purposes of this Agreement.

         "Preservation   Expenses":   Expenditures   made  by  the  Servicer  in
connection with a foreclosed Home Equity Loan prior to the liquidation  thereof,
including,  without  limitation,  expenditures  for real estate  property taxes,
hazard insurance premiums, property restoration or preservation.

         "Principal and Interest  Account":  The principal and interest  account
created by the Servicer pursuant to Section 8.08(a) hereof.


                                       25
<PAGE>
         "Principal  Remittance  Amount":  The  sum  of  the  Fixed  Rate  Group
Principal  Remittance Amount and the Adjustable Rate Group Principal  Remittance
Amount.

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

         "Property":  The underlying property securing a Home Equity Loan.

         "Prospectus":  The Prospectus dated April 17, 1996 constituting part of
the Registration Statement.

         "Prospectus  Supplement":  The  ContiMortgage  Home  Equity  Loan Trust
1996-2 Prospectus Supplement dated May 15, 1996 to the Prospectus.

         "Purchase Option Period":  As defined in Section 9.03(a) hereof.

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

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

         "Qualified  Replacement  Mortgage":  A Home Equity Loan substituted for
another pursuant to Section 3.03, 3.04 or 3.06(b) hereof, which (i) has a Coupon
Rate at least equal to the Coupon  Rate of the Home  Equity Loan being  replaced
(net of any Retained  Yield with respect to such Home Equity  Loan),  (ii) is of
the same  property type or is a single  family  dwelling and the same  occupancy
status or is a primary  residence as the replaced Home Equity Loan,  (iii) shall
mature no later  than June 1,  2026,  (iv) has a  Loan-to-Value  Ratio as of the
Replacement  Cut-Off Date no higher than the Loan-to-Value Ratio of the replaced
Home Equity Loan at such time, (v) shall be of the same or higher credit quality
classification  (determined in accordance with the Seller's credit  underwriting
guidelines  set forth in the  Seller's  underwriting  manual) as the Home Equity
Loan which such Qualified Replacement Mortgage replaces, (vi) has a Loan Balance
as of the  related  Replacement  Cut-Off  Date  equal  to or less  than the Loan
Balance of the replaced  Home Equity Loan as of such  Replacement  Cut-Off Date,
(vii) shall not provide for a "balloon"  payment if the related Home Equity Loan
did not provide for a "balloon"  payment  (and if such  related Home Equity Loan
provided for a "balloon" payment, such Qualified Replacement Mortgage shall have
an original maturity of not less than the original maturity of such related Home
Equity  Loan),  (viii) shall be a fixed rate Home Equity Loan if the Home Equity
Loan  being  replaced  is in the Fixed  Rate  Group  and  shall be a first  lien
adjustable  rate Home Equity  Loan if the Home Equity Loan being  replaced is in
the Adjustable Rate Group and (ix) satisfies the criteria set forth from time to
time in the  definition  thereof  at  Section  860G(a)(3)  of the  Code  (or any
successor statute thereto) and applicable to the Trust.

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

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

         "Record  Date":  With respect to the Class A-2,  Class A-3,  Class A-4,
Class A-5,  Class A-6, Class A-7,  Class A-8 and Class A-10IO  Certificates  and
each Payment Date, the last day of the calendar

                                       26
<PAGE>
month immediately preceding the calendar month in which such Payment Date occurs
and  with  respect  to the  Class  A-1  and  Class  A-9  Certificates,  the  day
immediately preceding such Payment Date.

         "Reference Banks":  Bankers Trust Company,  Barclays Bank PLC, The Bank
of  Tokyo  and  National  Westminster  Bank  PLC,  provided  that  if any of the
foregoing  banks are not suitable to serve as a Reference Bank, then any leading
banks  selected by the Trustee which are engaged in  transactions  in Eurodollar
deposits in the international  Eurocurrency market (i) with an established place
of  business  in London,  (ii) not  controlling,  under the  control of or under
common control with the Seller or any affiliate thereof,  (iii) whose quotations
appear on Telerate Page 3750 on the relevant LIBOR  Determination  Date and (iv)
which have been designated as such by the Trustee.

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

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

         "Registration  Statement":  The  Registration  Statement  filed  by the
Depositor  with the  Securities  and Exchange  Commission  (Registration  Number
33-99340),  including  all  amendments  thereto  and  including  the  Prospectus
relating to the Class A Certificates constituting a part thereof.

         "Reimbursement  Amount":  As of any Payment Date, the sum of (x)(i) all
Insured Payments  previously paid to the Trustee by the Certificate  Insurer and
not  previously   repaid  to  the  Certificate   Insurer   pursuant  to  Section
7.03(c)(i)(C)  and (D) hereof plus (ii)  interest  accrued on each such  Insured
Payment not previously repaid calculated at the Reimbursement  Late Payment Rate
and (y)(i) any amounts then due and owing to the  Certificate  Insurer under the
Insurance Agreement plus (ii) interest on such amounts at the Late Payment Rate.
The Certificate  Insurer shall notify the Trustee,  the Depositor and the Seller
of the amount of any Reimbursement Amount.

         "Reimbursement Late Payment Rate": Means for any Payment Date, the rate
of interest as it is  publicly  announced  by  Citibank,  N.A. at its  principal
office in New York, New York as its prime rate (any change in such prime rate of
interest to be effective on the date such change is announced by Citibank, N.A.)
plus 2%. The Late  Payment  Rate shall be computed on the basis of a year of 365
days  elapsed.  In no event shall the Late  Payment Rate exceed the maximum rate
permissible under any applicable law limiting interest rates.

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

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

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

         "Remittance Period": The calendar month immediately preceding the month
in which a Monthly Remittance Date occurs.


                                       27
<PAGE>
         "REO  Property":  A Property  acquired by the Servicer on behalf of the
Trust through  foreclosure or  deed-in-lieu  of foreclosure in connection with a
defaulted Home Equity Loan.

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

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

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

         "Retained  Yield":  With  respect to the Home  Equity  Loans  listed on
Schedule II, interest at the rate set forth therein.

         "Schedule of Home Equity  Loans":  The  schedules of Home Equity Loans,
separated by Home Equity Loan Group listing each Home Equity Loan in the related
Group to be conveyed on the Startup  Day.  Such  Schedules  of Home Equity Loans
shall  identify  each Home  Equity  Loan by the  Servicer's  loan number and the
borrower's name and address  (including the state) of the Property and shall set
forth as to each Home  Equity Loan the lien status  thereof,  the  Loan-to-Value
Ratio and the Loan Balance as of the Cut-Off Date or  Subsequent  Cut-Off  Date,
the  Coupon  Rate  thereof  (and with  respect to the Home  Equity  Loans in the
Adjustable  Rate Group the margin),  the current  scheduled  monthly  payment of
principal and interest and the maturity of the related Note,  the property type,
occupancy  status,  Appraised  Value and original  term-to-maturity  thereof and
whether or not such Home Equity Loan (including related Note) has been modified.

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

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

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

         "Seller":  ContiMortgage Corporation, a Delaware corporation.

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

         "Servicer":  ContiMortgage Corporation, a Delaware corporation, and its
permitted successors and assigns.

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

                                       28
<PAGE>

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

         "Servicing  Fee":  With  respect  to any Home  Equity  Loan,  an amount
retained by the Servicer as compensation for servicing and administration duties
relating to such Home Equity Loan pursuant to Section 8.15 and equal to .50% per
annum of the then  outstanding  principal  amount of such Home Equity Loan as of
the first day of each  calendar  month  payable  on a monthly  basis;  provided,
however,  that in the event that, as of any Payment Date, (i) the sum of (x) the
Current Interest on the Fixed Rate Certificates  applicable to such Payment Date
(expressed as a percentage of the  aggregate  outstanding  Loan Balance) and (y)
the  annualized  rate at which the Servicing  Fee would  otherwise be calculated
exceeds  (ii) the weighted  average  Coupon Rate of the Home Equity Loans in the
Fixed Rate Group for the related Remittance  Period,  then the Servicing Fee for
the related Remittance Period shall be reduced by an amount equal to the product
of (a)  one-twelfth of such excess (not to exceed 10 basis points on a per annum
basis) and (b) the aggregate Loan Balances of the Home Equity Loans in the Fixed
Rate  Group  of the  opening  of  business  on the  first  day of  such  related
Remittance Period.

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

         "Standard & Poor's":  Standard & Poor's,  a Division of the McGraw Hill
Companies.

         "Startup Day":  June 11, 1996.

         "Subordinate Certificates":  Collectively, the Class R Certificates and
the Class B-IO Certificates.

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

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

         "Subordination Deficit": With respect to any Home Equity Loan Group and
Payment  Date,  the amount,  if any, by which (x) the  aggregate  of the related
Class A Certificate Principal Balances, after taking into account the payment of
the Class A  Distribution  Amount with respect to such Home Equity Loan Group on
such  Payment Date  (except for any  Subordination  Deficit with respect to such
Home Equity Loan Group and  Subordination  Increase  Amount with respect to such
Home Equity Loan Group),  exceeds (y) the  aggregate  Loan  Balances of the Home
Equity  Loans in the related  Home Equity Loan Group as of the close of business
on the last day of the related Remittance Period.

         "Subordination  Increase Amount":  With respect to any Home Equity Loan
Group and Payment Date, the lesser of (i) the related  Subordination  Deficiency
Amount as of such  Payment  Date (after  taking into  account the payment of the
related  Class A  Distribution  Amounts on such  Payment  Date  (except  for any
Subordination  Increase Amount with respect to such Home Equity Loan Group)) and
(ii) the aggregate amount of Net Monthly Excess Cashflow  allocated to such Home
Equity Loan Group  pursuant to Sections  7.03(c)(ii)(A)  and (B) on such Payment
Date.

         "Subordination  Reduction Amount": With respect to any Home Equity Loan
Group  and  Payment  Date,  an  amount  equal to the  lesser  of (x) the  Excess
Subordinated Amount for such Home Equity Loan

                                       29

<PAGE>
Group and Payment Date and (y) the Principal  Remittance  Amount with respect to
such Home Equity Loan Group for the related Remittance Period.

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

         "Sub-Servicing  Agreement":  The written  contract between the Servicer
and any Sub-Servicer relating to servicing and/or administration of certain Home
Equity Loans as permitted by Section 8.03.

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

         "Targeted  Amount":  On  any  Payment  Date  prior  to  the  Class  A-1
Certificate  Termination  Date,  the amount of the Fixed  Rate  Group  Principal
Distribution  amount  necessary  to reduce the Class A-1  Certificate  Principal
Balance to the Targeted Balance for such Payment Date.

         "Targeted Balance":  For any Payment Date, the balance set out opposite
such Payment Date on the Targeted Balance  Schedule  attached hereto as Schedule
VI.

         "Tax Matters Certificate": The Class R Certificate, initially issued to
ContiFunding Corporation as the initial Tax Matters Person.

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

         "Tax Matters  Person  Residual  Interest":  The 0.001%  interest in the
Class R Certificates and the Upper-Tier  Residual Class,  each of which shall be
issued to and held by ContiFunding Corporation throughout the term hereof unless
another  Person shall accept an assignment of such interest and the  designation
of Tax Matters Person pursuant to Section 11.18 hereof.

         "Telerate Page 3750": The display  designated as page "3750" on the Dow
Jones  Telerate  Capital  Markets Report (or such other page as may replace page
3750 on that report for the purpose of displaying London interbank offered rates
of major banks).

         "Termination Notice":  As defined in Section 9.03(a) hereof.

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

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

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

         "Trust": ContiMortgage Home Equity Loan Trust 1996-2, the trust created
under this Agreement.

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

         "Trustee":  Manufacturers and Traders Trust Company, a New York banking
corporation,  the Corporate Trust  Department of which is located on the date of
execution of this Agreement at One M&T

                                       30
<PAGE>
Plaza,  Buffalo,  New York 14240,  not in its individual  capacity but solely as
Trustee under this Agreement, and any successor hereunder.

         "Trustee  Fee":  The fee  payable  monthly on each  Payment  Date in an
amount  equal  to  one-twelfth  of  the  sum of (i)  0.0044%  multiplied  by the
then-outstanding Class A Certificate Principal Balance and (ii) $4,750.

         "Underwriters":  CS First Boston Corporation,  ContiFinancial  Services
Corporation,  Greenwich  Capital Markets Inc.,  Lehman Brothers Inc. and Merrill
Lynch, Pierce, Fenner & Smith Incorporated.

         "Upper-Tier  A-IO  Certificates":  Any  one  of  the  Upper-Tier  A-1IO
Certificates,  Upper-Tier A-2IO  Certificates,  Upper-Tier  A-3IO  Certificates,
Upper-Tier A-4IO Certificates,  Upper-Tier A-5IO Certificates,  Upper-Tier A-6IO
Certificates, Upper-Tier A-7IO Certificates and Upper-Tier A-8IO Certificates.

         "Upper Tier A-1IO Carry  Forward  Amount":  With respect to any Payment
Date,  the sum of the  amount,  if  any,  by  which  (x)  the  Upper-Tier  A-1IO
Distribtuion  Amount as of the immediately  preceding  Payment Date exceeded (y)
the amount of the actual  distribution  made in respect of the Upper-Tier  A-1IO
Certificates on such immediately preceding Payment Date.

         "Upper Tier A-1IO  Certificate":  An interest in the  Upper-Tier  REMIC
which (x)  represents  the right to receive the  Upper-Tier  A-1IO  Distribution
Amount and (y) is designated as a "regular interest" in the Upper-Tier REMIC for
purposes  of  the  REMIC  Provisions.  The  Upper-Tier  A-1IO  Certificates  are
nontransferable and uncertificated.

         "Upper-Tier A-1IO Current Interest":  With respect to any Payment Date,
the aggregate amount of interest accrued on the Class A-1 Certificate  Principal
Balance during the related Accrual Period immediately prior to such Payment Date
at the A-1IO Pass-Through Rate plus the Preference Amount owed in respect of the
Upper-Tier A-1IO  Certificates as it relates to interest  previously paid on the
Upper-Tier A-1IO Certificates.

         "Upper-Tier  A-1IO  Distribution  Amount":  With respect to any Payment
Date,  the sum of (i)  the  Upper-Tier  A-1IO  Current  Interest  and  (ii)  the
Upper-Tier A-1IO Carry Forward Amount.

         "Upper-Tier  A-2IO Carry Forward  Amount":  With respect to any Payment
Date,  the sum of the  amount,  if  any,  by  which  (x)  the  Upper-Tier  A-2IO
Distribution  Amount as of the immediately  preceding  Payment Date exceeded (y)
the amount of the actual  distribution  made in respect of the Upper-Tier  A-2IO
Certificates on such immediately preceding Payment Date.

         "Upper Tier A-2IO  Certificate":  An interest in the  Upper-Tier  REMIC
which (x)  represents  the right to receive the  Upper-Tier  A-2IO  Distribution
Amount and (y) is designated as a "regular interest" in the Upper-Tier REMIC for
purposes  of  the  REMIC  Provisions.  The  Upper-Tier  A-2IO  Certificates  are
nontransferable and uncertificated.

         "Upper-Tier A-2IO Current Interest":  With respect to any Payment Date,
the aggregate amount of interest accrued on the Class A-2 Certificate  Principal
Balance during the related Accrual Period immediately prior to such Payment Date
at the A-2IO Pass-Through Rate plus the Preference Amount owed in respect of the
Upper-Tier A-2IO  Certificates as it relates to interest  previously paid on the
Upper-Tier A-2IO Certificates.


                                       31

<PAGE>
         "Upper-Tier  A-2IO  Distribution  Amount":  With respect to any Payment
Date,  the sum of (i)  the  Upper-Tier  A-2IO  Current  Interest  and  (ii)  the
Upper-Tier A-2IO Carry Forward Amount.

         "Upper-Tier  A-3IO Carry Forward  Amount":  With respect to any Payment
Date,  the sum of the  amount,  if  any,  by  which  (x)  the  Upper-Tier  A-3IO
Distribution  Amount as of the immediately  preceding  Payment Date exceeded (y)
the amount of the actual  distribution  made in respect of the Upper-Tier  A-3IO
Certificates on such immediately preceding Payment Date.

         "Upper Tier A-3IO  Certificate":  An interest in the  Upper-Tier  REMIC
which (x)  represents  the right to receive the  Upper-Tier  A-3IO  Distribution
Amount and (y) is designated as a "regular interest" in the Upper-Tier REMIC for
purposes  of  the  REMIC  Provisions.  The  Upper-Tier  A-3IO  Certificates  are
nontransferable and uncertificated.

         "Upper-Tier A-3IO Current Interest":  With respect to any Payment Date,
the aggregate amount of interest accrued on the Class A-3 Certificate  Principal
Balance during the related Accrual Period immediately prior to such Payment Date
at the A-3IO Pass-Through Rate plus the Preference Amount owed in respect of the
Upper-Tier A-3IO  Certificates as it relates to interest  previously paid on the
Upper-Tier A-3IO Certificates.

         "Upper-Tier  A-3IO  Distribution  Amount":  With respect to any Payment
Date,  the sum of (i)  the  Upper-Tier  A-3IO  Current  Interest  and  (ii)  the
Upper-Tier A-3IO Carry Forward Amount.

         "Upper-Tier  A-4IO Carry Forward  Amount":  With respect to any Payment
Date,  the sum of the  amount,  if  any,  by  which  (x)  the  Upper-Tier  A-4IO
Distribution  Amount as of the immediately  preceding  Payment Date exceeded (y)
the amount of the actual  distribution  made in respect of the Upper-Tier  A-4IO
Certificates on such immediately preceding Payment Date.

         "Upper Tier A-4IO  Certificate":  An interest in the  Upper-Tier  REMIC
which (x)  represents  the right to receive the  Upper-Tier  A-4IO  Distribution
Amount and (y) is designated as a "regular interest" in the Upper-Tier REMIC for
purposes  of  the  REMIC  Provisions.  The  Upper-Tier  A-4IO  Certificates  are
nontransferable and uncertificated.

         "Upper-Tier A-4IO Current Interest":  With respect to any Payment Date,
the aggregate amount of interest accrued on the Class A-4 Certificate  Principal
Balance during the related Accrual Period immediately prior to such Payment Date
at the A-4IO Pass-Through Rate plus the Preference Amount owed in respect of the
Upper-Tier A-4IO  Certificates as it relates to interest  previously paid on the
Upper-Tier A-4IO Certificates.

         "Upper-Tier  A-4IO  Distribution  Amount":  With respect to any Payment
Date,  the sum of (i)  the  Upper-Tier  A-4IO  Current  Interest  and  (ii)  the
Upper-Tier A-4IO Carry Forward Amount.

         "Upper-Tier  A-5IO Carry Forward  Amount":  With respect to any Payment
Date,  the sum of the  amount,  if  any,  by  which  (x)  the  Upper-Tier  A-5IO
Distribution  Amount as of the immediately  preceding  Payment Date exceeded (y)
the amount of the actual  distribution  made in respect of the Upper-Tier  A-5IO
Certificates on such immediately preceding Payment Date.

         "Upper Tier A-5IO  Certificate":  An interest in the  Upper-Tier  REMIC
which (x)  represents  the right to receive the  Upper-Tier  A-5IO  Distribution
Amount and (y) is designated as a "regular interest" in the Upper-Tier REMIC for
purposes  of  the  REMIC  Provisions.  The  Upper-Tier  A-5IO  Certificates  are
nontransferable and uncertificated.

                                       32
<PAGE>
         "Upper-Tier A-5IO Current Interest":  With respect to any Payment Date,
the aggregate amount of interest accrued on the Class A-5 Certificate  Principal
Balance during the related Accrual Period immediately prior to such Payment Date
at the A-5IO Pass-Through Rate plus the Preference Amount owed in respect of the
Upper-Tier A-5IO  Certificates as it relates to interest  previously paid on the
Upper-Tier A-5IO Certificates.

         "Upper-Tier  A-5IO  Distribution  Amount":  With respect to any Payment
Date,  the sum of (i)  the  Upper-Tier  A-5IO  Current  Interest  and  (ii)  the
Upper-Tier A-5IO Carry Forward Amount.

         "Upper-Tier  A-6IO Carry Forward  Amount":  With respect to any Payment
Date,  the sum of the  amount,  if  any,  by  which  (x)  the  Upper-Tier  A-6IO
Distribution  Amount as of the immediately  preceding  Payment Date exceeded (y)
the amount of the actual  distribution  made in respect of the Upper-Tier  A-5IO
Certificates on such immediately preceding Payment Date.

         "Upper Tier A-6IO  Certificate":  An interest in the  Upper-Tier  REMIC
which (x)  represents  the right to receive the  Upper-Tier  A-6IO  Distribution
Amount and (y) is designated as a "regular interest" in the Upper-Tier REMIC for
purposes  of  the  REMIC  Provisions.  The  Upper-Tier  A-6IO  Certificates  are
nontransferable and uncertificated.

         "Upper-Tier A-6IO Current Interest":  With respect to any Payment Date,
the aggregate amount of interest accrued on the Class A-6 Certificate  Principal
Balance during the related Accrual Period immediately prior to such Payment Date
at the A-6IO Pass-Through Rate plus the Preference Amount owed in respect of the
Upper-Tier A-6IO  Certificates as it relates to interest  previously paid on the
Upper-Tier A-6IO Certificates.

         "Upper-Tier  A-6IO  Distribution  Amount":  With respect to any Payment
Date,  the sum of (i)  the  Upper-Tier  A-6IO  Current  Interest  and  (ii)  the
Upper-Tier A-6IO Carry Forward Amount.

         "Upper-Tier  A-7IO Carry Forward  Amount":  With respect to any Payment
Date,  the sum of the  amount,  if  any,  by  which  (x)  the  Upper-Tier  A-7IO
Distribution  Amount as of the immediately  preceding  Payment Date exceeded (y)
the amount of the actual  distribution  made in respect of the Upper-Tier  A-5IO
Certificates on such immediately preceding Payment Date.

         "Upper Tier A-7IO  Certificate":  An interest in the  Upper-Tier  REMIC
which (x)  represents  the right to receive the  Upper-Tier  A-7IO  Distribution
Amount and (y) is designated as a "regular interest" in the Upper-Tier REMIC for
purposes  of  the  REMIC  Provisions.  The  Upper-Tier  A-7IO  Certificates  are
nontransferable and uncertificated.

         "Upper-Tier A-7IO Current Interest":  With respect to any Payment Date,
the aggregate amount of interest accrued on the Class A-7 Certificate  Principal
Balance during the related Accrual Period immediately prior to such Payment Date
at the A-7IO Pass-Through Rate plus the Preference Amount owed in respect of the
Upper-Tier A-7IO  Certificates as it relates to interest  previously paid on the
Upper-Tier A-7IO Certificates.

         "Upper-Tier  A-7IO  Distribution  Amount":  With respect to any Payment
Date,  the sum of (i)  the  Upper-Tier  A-7IO  Current  Interest  and  (ii)  the
Upper-Tier A-7IO Carry Forward Amount.

         "Upper-Tier  A-8IO Carry Forward  Amount":  With respect to any Payment
Date,  the sum of the  amount,  if  any,  by  which  (x)  the  Upper-Tier  A-8IO
Distribution Amount as of the immediately preceding

                                       33

<PAGE>
Payment Date exceeded (y) the amount of the actual  distribution made in respect
of the Upper-Tier A-5IO Certificates on such immediately preceding Payment Date.

         "Upper Tier A-8IO  Certificate":  An interest in the  Upper-Tier  REMIC
which (x)  represents  the right to receive the  Upper-Tier  A-8IO  Distribution
Amount and (y) is designated as a "regular interest" in the Upper-Tier REMIC for
purposes  of  the  REMIC  Provisions.  The  Upper-Tier  A-8IO  Certificates  are
nontransferable and uncertificated.

         "Upper-Tier A-8IO Current Interest":  With respect to any Payment Date,
the aggregate amount of interest accrued on the Class A-8 Certificate  Principal
Balance during the related Accrual Period immediately prior to such Payment Date
at the A-8IO Pass-Through Rate plus the Preference Amount owed in respect of the
Upper-Tier A-8IO  Certificates as it relates to interest  previously paid on the
Upper-Tier A-8IO Certificates.

         "Upper-Tier  A-8IO  Distribution  Amount":  With respect to any Payment
Date,  the sum of (i)  the  Upper-Tier  A-8IO  Current  Interest  and  (ii)  the
Upper-Tier A-8IO Carry Forward Amount.

         "Upper-Tier Adjustable Rate Group Distribution Account": The Upper-Tier
Adjustable  Rate Group  Distribution  Account  established  pursuant  to Section
7.02(a) hereof.

         "Upper-Tier  Fixed Rate Group  Distribution  Account":  The  Upper-Tier
Fixed Rate Group Distribution  Account  established  pursuant to Section 7.02(a)
hereof.

         "Upper-Tier  REMIC":  The REMIC  established  pursuant to Section  2.08
hereof with respect to the Class A  Certificates.  The assets of the  Upper-Tier
REMIC shall include the Upper-Tier Fixed Rate Group  Distribution  Account,  the
Upper-Tier  Adjustable Rate Group Distribution  Account and the right to receive
the distributions deposited therein with respect to each Lower-Tier Interest.

         "Upper-Tier  REMIC  Residual  Class":  With  respect to the  Upper-Tier
REMIC, the interest therein  designated as the "residual  interest"  therein for
the purposes of the REMIC Provisions.  The Upper-Tier REMIC Residual Class shall
be uncertificated, and shall be issuable only in Percentage Interests of 99.999%
to  ContiSecurities   Asset  Funding  II,  L.L.C.  and  0.001%  to  ContiFunding
Corporation,  as Tax Matters Person. Such interests shall be  non-transferrable,
except that ContiFunding  Corporation may assign such interest to another person
who accepts such  assignment and the  designation as Tax Matters Person pursuant
to Section 11.18 hereof. The Upper-Tier REMIC Residual Class is entitled only to
any  amounts at any time held in the  Upper-Tier  Fixed Rate Group  Distribution
Account and the Upper-Tier  Adjustable Rate Group  Distribution  Account and not
required to be paid to the Owners of the Class A Certificates, which is expected
to be zero at all times during the term of this Agreement.

         "Weighted  Average  Pass-Through  Rate": As to the Class A Certificates
and any Payment Date, the weighted average of the Class A-1  Pass-Through  Rate,
the Class A-2 Pass-Through  Rate, the Class A-3 Pass-Through Rate, the Class A-4
Pass-Through  Rate, the Class A-5 Pass-Through  Rate, the Class A-6 Pass-Through
Rate, the Class A-7 Pass-Through  Rate, the Class A-8 Pass-Through  Rate and the
Class A-9 Pass-Through  Rate (such rate calculated for this purpose on the basis
of a 360-day  year  assumed to consist of twelve 30 day months)  weighted by the
respective  Certificate  Principal  Balances  of the related  Class,  as of such
Payment Date prior to taking into account any  distributions  to be made on such
Payment Date.

         Section 1.02   Use of Words and Phrases.
                        ------------------------

                                       34

<PAGE>
         "Herein",    "hereby",    "hereunder",     "hereof",    "hereinbefore",
"hereinafter"  and other equivalent words refer to this Agreement as a whole and
not solely to the particular section of this Agreement in which any such word is
used. The definitions set forth in Section 1.01 hereof include both the singular
and the plural. Whenever used in this Agreement,  any pronoun shall be deemed to
include both singular and plural and to cover all genders.

         Section 1.03   Captions; Table of Contents.
                        ----------------------------

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

         Section 1.04   Opinions.
                        ---------

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



                                END OF ARTICLE I

                                       35

<PAGE>
                                   ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

         Section 2.01   Establishment of the Trust.
                        ---------------------------

         The parties hereto do hereby create and establish, pursuant to the laws
of the State of New York and this Agreement,  the Trust, which, for convenience,
shall be known as  "ContiMortgage  Home Equity Loan Trust  1996-2,"  which shall
contain two subtrusts.

         Section 2.02   Office.
                        -------

         The office of the Trust shall be in care of the  Trustee,  addressed to
One M&T Plaza, Buffalo, New York 14240, Attention Corporate Trust Department, or
at such other address as the Trustee may  designate by notice to the  Depositor,
the Seller, the Servicer, the Owners and the Certificate Insurer.

         Section 2.03   Purposes and Powers.
                        --------------------

         The purpose of the Trust is to engage in the following  activities  and
only such  activities:  (i) the issuance of the  Certificates and the acquiring,
owning  and  holding of Home  Equity  Loans and the Trust  Estate in  connection
therewith;  (ii)  activities  that are  necessary,  suitable  or  convenient  to
accomplish  the  foregoing or are  incidental  thereto or  connected  therewith,
including the investment of moneys in accordance with this Agreement;  and (iii)
such other activities as may be required in connection with  conservation of the
Trust Estate and distributions to the Owners;  provided,  however,  that nothing
contained  herein  shall  permit  the  Trustee to take any  action  which  would
adversely affect either the Lower-Tier  REMIC's or the Upper-Tier REMIC's status
as a REMIC.

         Section 2.04   Appointment of the Trustee; Declaration of Trust.
                        ------------------------------------------------

         The  Depositor  hereby  appoints  the  Trustee  as trustee of the Trust
effective as of the Startup  Day, to have all the rights,  powers and duties set
forth herein.  The Trustee  hereby  acknowledges  and accepts such  appointment,
represents  and  warrants  its  eligibility  as of the  Startup  Day to serve as
Trustee  pursuant to Section  10.08  hereof and  declares  that it will hold the
Trust  Estate in trust upon and subject to the  conditions  set forth herein for
the benefit of the Owners.

         Section 2.05   Expenses of the Trust.
                        ----------------------

         The  expenses  of the  Trust,  including  (i) the  fees of the  Trustee
(including  any  portion  of the  Trustee  Fee  not  paid  pursuant  to  Section
7.03(c)(iv)(A)  hereof),  (ii) any reasonable expenses of the Trustee, and (iii)
any other  expenses of the Trust that have been  reviewed  by the Seller,  which
review shall not be required in connection  with the  enforcement of a remedy by
the  Trustee  resulting  from a  default  under  this  Agreement,  shall be paid
directly by the Seller.  The Seller shall pay directly the  reasonable  fees and
expenses of counsel to the  Trustee.  The  reasonable  fees and  expenses of the
Trustee's  counsel in connection  with the review and delivery of this Agreement
and related documentation shall be paid by the Seller on the Startup Day.


                                       36
<PAGE>
         Section 2.06   Ownership of the Trust.
                        -----------------------

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

         Section 2.07   Situs of the Trust.
                        -------------------

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

         Section 2.08   Miscellaneous REMIC Provisions.
                        -------------------------------

         (a) The beneficial  ownership interest in the Lower-Tier REMIC shall be
evidenced by the interests having the characteristics and terms as follows:
<TABLE>
<CAPTION>

                                    Initial Lower-         Lower-Tier        Final Scheduled
        Class Designation            Tier Balance      Pass-Through Rate      Payment Dates
        -----------------            ------------      -----------------      -------------

<S>                                  <C>                    <C>              <C> 
Lower-Tier Interest A-1              $29,000,000            8.4363%          September 15, 1997
Lower-Tier Interest A-2              $118,000,000           8.4363%             June 15, 2010
Lower-Tier Interest A-3              $54,000,000            8.4363%            April 15, 2011
Lower-Tier Interest A-4              $82,500,000            8.4363%            April 15, 2011
Lower-Tier Interest A-5              $21,500,000            8.4363%            April 15, 2011
Lower-Tier Interest A-6              $62,500,000            8.4363%             June 15, 2011
Lower-Tier Interest A-7              $43,000,000            8.4363%           February 15, 2015
Lower-Tier Interest A-8              $39,500,000              (1)               July 15, 2027
Lower-Tier Interest A-9              $55,000,000              (2)               July 15, 2027
Class B-IO (consisting of                (3)
two "regular interests")
Class R Certificates                     (4)

- -------------------
<FN>
(1)      On any  Payment  Date,  the lower of (a)  8.4363% per annum and (b) the
         weighted average Coupon Rate of each Home Equity Loan in the Fixed Rate
         Group less the Expense Rate.
(2)      For any  Payment  Date in any  month up to and  including  the month in
         which the Clean-Up Call Date occurs, the lesser of (i) LIBOR plus 0.33%
         per  annum and (ii) the  Class  A-9  Available  Funds Cap Rate for such
         Payment Date and for any Payment Date in any month  following the month
         in which the Clean-Up  Call Date  occurs,  the lesser of (i) LIBOR plus
         0.66% per annum  and (ii) the  Class A-9  Available  Funds Cap Rate for
         such Payment Date.
(3)      The notional  amount of each of the two  Lower-Tier  B-IO  Interests is
         equal to the  corresponding  Loan  Balances of the Home Equity Loans in
         each of the two Home Equity Loan Groups.
(4)      The Class R Certificates are not issued with a Lower-Tier  Balance or a
         Lower-Tier Pass-Through Rate.
</FN>
</TABLE>

         (b) The Lower-Tier  Interest A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8 and
A-9 Certificates shall be issued as non-certificated  interests.  The Class B-IO
Certificates  and the Class R  Certificates  shall be issued from the Lower-Tier
REMIC in fully registered certificated form.


                                       37
<PAGE>
         (c) The Depositor hereby designates Lower-Tier Interest A-1, Lower-Tier
Interest A-2,  Lower-Tier  Interest  A-3,  Lower-Tier  Interest A-4,  Lower-Tier
Interest A-5,  Lower-Tier  Interest  A-6,  Lower-Tier  Interest A-7,  Lower-Tier
Interest A-8,  Lower-Tier Interest A-9, Lower-Tier B-1IO Interest and Lower-Tier
B-2IO  Interest,  as "regular  interests"  and the Class R  Certificates  as the
single class of "residual interests" in the Lower-Tier REMIC for purposes of the
REMIC Provisions.

         (d) The Depositor  hereby  designates  the Class A-1,  Class A-2, Class
A-3,  Class  A-4,  Class  A-5,  Class A-6,  Class  A-7,  Class  A-8,  Class A-9,
Upper-Tier  A-1IO,  Upper-Tier  A-2IO,  Upper-Tier  A-  3IO,  Upper-Tier  A-4IO,
Upper-Tier  A-5IO,  Upper-Tier  A-6IO,  Upper-Tier  A-7IO,  Upper-Tier A-8IO, as
"regular interests," and the Upper-Tier REMIC Residual Class as the single class
of  "residual  interests"  in the  Upper-Tier  REMIC for  purposes  of the REMIC
Provisions.  The Depositor  hereby  designates the Lower-Tier  Interest A-1, the
Lower-Tier  Interest A-2, the Lower-Tier  Interest A-3, the Lower-Tier  Interest
A-4, the Lower-Tier  Interest A-5, the  Lower-Tier  Interest A-6, the Lower-Tier
Interest  A-7, the  Lower-Tier  Interest A-8, the  Lower-Tier  Interest A-9, the
Upper-Tier Fixed Rate Group Distribution  Account and the Upper-Tier  Adjustable
Rate Group Distribution Account as the only assets of the Upper-Tier REMIC.

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

         (f) The  Owner of the Tax  Matters  Person  Residual  Interests  in the
Upper-Tier REMIC and the Lower-Tier  REMIC is hereby  designated as "tax matters
person" as defined in the REMIC Provisions with respect to each such REMIC.

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

         (h) The Trustee  shall cause the  Upper-Tier  REMIC and the  Lower-Tier
REMIC each to elect to be treated as a REMIC under Section 860D of the Code. Any
inconsistencies or ambiguities in this Agreement or in the administration of the
Trust shall be resolved in a manner that preserves the validity of such election
to be treated as a REMIC.  The Trustee  shall  report all  expenses of the Trust
Estate to the Lower-Tier REMIC.

         (i) For all Federal tax law purposes amounts transferred by the Trustee
to the Owners of the Class R Certificates  shall be treated as  distributions by
the Lower-Tier REMIC and amounts  distributed on the Upper-Tier  Residual Class,
if any, shall be treated as distributions by the Upper-Tier REMIC.

         (j) The Trustee  shall provide to the Internal  Revenue  Service and to
the person described in Section 860(E)(e)(3) and (6) of the Code the information
described in Treasury  Regulation Section  1.860D-1(b)(5)(ii),  or any successor
regulation  thereto with respect to both the Lower-Tier REMIC and the Upper-Tier
REMIC.  Such  information  will be provided in the manner  described in Treasury
Regulation Section 1.860E-2(a)(5), or any successor regulation thereto.


                                       38
<PAGE>
         (k) For federal income tax purposes,  the Final Scheduled  Payment Date
for each Class of the Class A Certificates  is hereby set to be the Payment Date
indicated below:

                                                       Final Scheduled
                Class                                   Payment Date
                -----                                   ------------

         Class A-1 Certificates                        September 15, 1997
         Class A-2 Certificates                        June 15, 2010
         Class A-3 Certificates                        April 15, 2011
         Class A-4 Certificates                        April 15, 2011
         Class A-5 Certificates                        April 15, 2011
         Class A-6 Certificates                        June 15, 2011
         Class A-7 Certificates                        February 15, 2015
         Class A-8 Certificates                        July 15, 2027
         Class A-9 Certificates                        July 15, 2027
         Class A-10IO Certificates                     July 15, 2027



                                END OF ARTICLE II


                                       39

<PAGE>
                                   ARTICLE III

                    REPRESENTATIONS, WARRANTIES AND COVENANTS
                 OF THE DEPOSITOR, THE SERVICER AND THE SELLER;
                 COVENANT OF SELLER TO CONVEY HOME EQUITY LOANS

         Section 3.01   Representations and Warranties of the Depositor.
                        ------------------------------------------------

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

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

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

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

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

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


                                       40
<PAGE>
         (f) No  certificate  of an officer,  statement  furnished in writing or
report  delivered  pursuant to the terms  hereof by the  Depositor  contains any
untrue  statement  of a  material  fact or  omits  to state  any  material  fact
necessary to make the certificate, statement or report not misleading.

         (g)  The  statements  contained  in the  Registration  Statement  which
describe  the  Depositor  or matters or  activities  for which the  Depositor is
responsible in accordance with the Operative Documents or which are attributable
to the Depositor therein are true and correct in all material respects,  and the
Registration  Statement does not contain any untrue statement of a material fact
with respect to the Depositor required to be stated therein or necessary to make
the statements contained therein with respect to the Depositor,  in light of the
circumstances  under  which they were made,  not  misleading.  The  Registration
Statement  does not contain any untrue  statement of a material fact required to
be stated  therein  or omit to state any  material  fact  necessary  to make the
statements  contained  therein,  in light of the circumstances  under which they
were  made,  not  misleading.  There  is no fact  known  to the  Depositor  that
materially  adversely  affects or in the future may (so far as the Depositor can
now reasonably  foresee)  materially  adversely affect the Depositor or the Home
Equity Loans or the ownership  interests therein represented by the Certificates
that has not been set forth in the Registration Statement.

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

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

         (j) The Depositor is not  insolvent,  nor will it be made  insolvent by
the transfer of the Home Equity Loans, nor is the Depositor aware of any pending
insolvency.

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

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

         Section 3.02      Representations and Warranties of the Servicer.

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


                                       41
<PAGE>
         (a) The Servicer is a corporation duly organized,  validly existing and
in good  standing  under  the  laws of the  State  of  Delaware,  is,  and  each
Sub-Servicer is, in compliance with the laws of each state in which any Property
is located  to the extent  necessary  to enable it to  perform  its  obligations
hereunder and is in good standing as a foreign  corporation in each jurisdiction
in which the nature of its  business,  or the  properties  owned or leased by it
make such qualification  necessary.  The Servicer and each Sub- Servicer has all
requisite  corporate power and authority to own and operate its  properties,  to
carry out its  business as presently  conducted  and as proposed to be conducted
and to enter into and discharge  its  obligations  under this  Agreement and the
other Operative  Documents to which it is a party. The Servicer is designated as
an approved  seller-servicer by FNMA for first and second mortgage loans and has
combined equity and subordinated debt of at least  $1,500,000,  as determined in
accordance with generally accepted accounting principles.

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

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

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

         (e) No  litigation  is pending  with  respect to which the Servicer has
received  service  of  process  or,  to the  best of the  Servicer's  knowledge,
threatened  against the Servicer which litigation might have  consequences  that
would prohibit its entering into this Agreement or any other Operative Documents
to which the Servicer is a party or that would  materially and adversely  affect
the  condition  (financial  or  otherwise)  or operations of the Servicer or its
properties or might have consequences that would materially and adversely affect
its  performance  hereunder  and the  other  Operative  Documents  to which  the
Servicer is a party.

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

         (g)  The  statements  contained  in the  Registration  Statement  which
describe  the  Servicer  or  matters or  activities  for which the  Servicer  is
responsible in accordance with the Operative Document or which are attributed to
the  Servicer  therein are true and correct in all  material  respects,  and the
Registration  Statement does not contain any untrue statement of a material fact
with respect to the

                                       42
<PAGE>
Servicer  or omit to state a  material  fact  required  to be stated  therein or
necessary to make the statements contained therein with respect to the Servicer,
in light of the circumstances under which they were made, not misleading.

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

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

         (j) The  collection  practices used by the Servicer with respect to the
Home Equity Loans have been, in all material respects,  legal,  proper,  prudent
and customary in the mortgage servicing business and in conformity with relevant
FNMA guidelines.

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

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

         Upon discovery by any of the Seller,  the Servicer,  any  Sub-Servicer,
the Certificate  Insurer,  any Owner or the Trustee (each,  for purposes of this
paragraph, a party) of a breach of any of the representations and warranties set
forth in this Section 3.02 which materially and adversely  affects the interests
of the Owners or of the Certificate  Insurer,  the party discovering such breach
shall give prompt  written  notice to the other  parties.  Within 60 days of its
discovery  or its  receipt of notice of  breach,  the  Servicer  shall cure such
breach in all material  respects and, upon the Servicer's  continued  failure to
cure such breach,  may thereafter be removed by the Trustee  pursuant to Section
8.20  hereof;  provided,  however,  that  if  any  party  can  establish  to the
reasonable  satisfaction  of  the  Certificate  Insurer  that  it is  diligently
pursuing remedial action,  then the cure period may be extended with the written
approval of the Certificate Insurer.

         Section 3.03   Representations and Warranties of the Seller.
                        ----------------------------------------------

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

         (a) The Seller is a corporation duly organized, validly existing and in
good standing under the laws governing its creation and existence and is in good
standing as a foreign  corporation in each  jurisdiction  in which the nature of
its business, or the properties owned or leased by it, make such

                                       43
<PAGE>
qualification  necessary.  The  Seller  has all  requisite  corporate  power and
authority  to own and  operate  its  properties,  to carry out its  business  as
presently  conducted  and as  proposed  to be  conducted  and to enter  into and
discharge its obligations under this Agreement and the other Operative Documents
to which it is a party.

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

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

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

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

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

         (g)  The  statements  contained  in the  Registration  Statement  which
describe the Seller or matters or activities for which the Seller is responsible
in accordance  with the  Operative  Documents or which are  attributable  to the
Seller  therein  are  true  and  correct  in  all  material  respects,  and  the
Registration  Statement does not contain any untrue statement of a material fact
with  respect to the Seller  required to be stated  therein or necessary to make
the  statements  contained  therein with respect to the Seller,  in light of the
circumstances  under  which they were made,  not  misleading.  The  Registration
Statement  does not contain any untrue  statement of a material fact required to
be stated  therein  or omit to state any  material  fact  necessary  to make the
statements  contained  therein,  in light of the circumstances  under which they
were made, not misleading.  There is no fact known to the Seller that materially
adversely  affects or in the future may (so far as the Seller can now reasonably
foresee) materially  adversely affect the Seller or the Home Equity Loans or the
ownership  interests  therein  represented by the Certificates that has not been
set forth in the Registration Statement.

                                       44
<PAGE>
         (h) Upon the receipt of each Home Equity  Loan  (including  the related
Note) and other items of the Trust Estate by the Trustee  under this  Agreement,
the Trust will have good title to such Home Equity Loan  (including  the related
Note)  and such  other  items of the  Trust  Estate  free and clear of any lien,
charge,  mortgage,  encumbrance  or  rights  of  others,  except as set forth in
Section 3.04 (b) (ix) (other than liens which will be simultaneously released).

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

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

         (k) The  origination  practices  used by the Seller with respect to the
Home Equity Loans have been, in all material respects,  legal,  proper,  prudent
and customary in the mortgage lending business.

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

         (m) The Seller is not  insolvent,  nor will it be made insolvent by the
transfer  of the Home  Equity  Loans,  nor is the  Seller  aware of any  pending
insolvency.

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

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

         Upon discovery by any of the Servicer,  any  Sub-Servicer,  the Seller,
the Certificate Insurer or the Trustee (each, for purposes of this paragraph,  a
"party") of a breach of any of the  representations  and warranties set forth in
this Section 3.03 which  materially  and adversely  affects the interests of the
Owners or the Certificate  Insurer, the party discovering such breach shall give
prompt  written  notice to the other  parties.  The Seller hereby  covenants and
agrees that within 60 days of its  discovery or its receipt of notice of breach,
it shall cure such breach in all material  respects or, with respect to a breach
of clause (h) above, the Seller may (or may cause an affiliate of the Seller to)
on the Monthly  Remittance  Date next  succeeding  such  discovery or receipt of
notice (i)  substitute  in lieu of any Home Equity Loan not in  compliance  with
clause (h) a Qualified  Replacement  Mortgage and, if the outstanding  principal
amount of such Qualified  Replacement Mortgage as of the applicable  Replacement
Cut-Off  Date is less than the Loan  Balance of such Home Equity Loan as of such
Replacement Cut-Off Date, deliver an amount equal

                                       45
<PAGE>
to such  difference  together with the aggregate  amount of (A) all  Delinquency
Advances  and  Servicing  Advances  theretofore  made with  respect to such Home
Equity Loan and (B) all  Delinquency  Advances and Servicing  Advances which the
Servicer has  theretofore  failed to remit with respect to such Home Equity Loan
(a  "Substitution  Amount") to the  Servicer  for deposit in the  Principal  and
Interest  Account or (ii)  purchase  such Home Equity Loan from the Trust at the
Loan Purchase Price, which purchase price shall be delivered to the Servicer for
deposit in the Principal and Interest Account.  Notwithstanding any provision of
this  Agreement to the  contrary,  with respect to any Home Equity Loan which is
not in  default  or as to  which  no  default  is  imminent,  no  repurchase  or
substitution  pursuant  to Section  3.03,  3.04 or 3.06 shall be made unless the
Seller obtains for the Trustee and the Certificate Insurer an opinion of counsel
experienced  in federal  income tax matters to the effect that such a repurchase
or substitution  would not constitute a Prohibited  Transaction for the Trust or
any REMIC therein or otherwise subject the Trust or any REMIC therein to tax and
would not jeopardize the status of either of the Lower-Tier  REMIC or Upper-Tier
REMIC  as a  REMIC  (a  "REMIC  Opinion")  addressed  to  the  Trustee  and  the
Certificate  Insurer and acceptable to the Certificate  Insurer and the Trustee.
Any Home Equity Loan as to which repurchase or substitution was delayed pursuant
to this Section shall be repurchased  or substituted  for (subject to compliance
with  Sections  3.03,  3.04 or 3.06, as the case may be) upon the earlier of (a)
the occurrence of a default or imminent default with respect to such Home Equity
Loan and (b)  receipt  by the  Trustee  and the  Certificate  Insurer of a REMIC
Opinion.

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

         (a) Upon the  discovery by the Seller,  the Servicer,  the  Certificate
Insurer,  any  Sub-Servicer  or the Trustee (i) that any of the  statements  set
forth in subsection  (b) below were untrue as of the Startup Day with the result
that the interests of the Owners or the  Certificate  Insurer are materially and
adversely  affected  or (ii) that  statements  set forth in Clauses  (ix),  (x),
(xiii),  (xxxvi),  (xl),  or (xli) of  subsection  (b) below were  untrue in any
material respect as of the Startup Day, the party  discovering such breach shall
give prompt written  notice to the other parties.  Upon the earliest to occur of
the  Seller's  discovery,  its  receipt of notice of breach  from any one of the
other parties or such time as a situation  resulting from an existing  statement
which is untrue  materially and adversely affects the interests of the Owners or
of the  Certificate  Insurer,  the Seller hereby  covenants and warrants that it
shall promptly cure such breach in all material  respects or subject to the last
two  sentences of Section 3.03 it shall on the second  Monthly  Remittance  Date
next succeeding such discovery, receipt of notice or such time (i) substitute in
lieu of each Home Equity Loan which has given rise to the requirement for action
by the Seller a Qualified  Replacement  Mortgage  and  deliver the  Substitution
Amount to the Servicer for deposit in the Principal and Interest Account or (ii)
purchase  such Home Equity Loan from the Trust at a purchase  price equal to the
Loan Purchase  Price  thereof,  which  purchase  price shall be delivered to the
Servicer  for  deposit in the  Principal  and  Interest  Account.  Other than as
specified  in  Section  6.12  hereof,  it is  understood  and  agreed  that  the
obligation of the Seller so to substitute or purchase any Home Equity Loan as to
which such a statement set forth below is untrue in any material respect and has
not been remedied shall constitute the sole remedy respecting a discovery of any
such  statement  which is untrue in any  material  respect in this  Section 3.04
available to the Owners, the Trustee and the Certificate Insurer.

         (b) Unless otherwise specified, the information set out below specifies
as of the Startup Day:

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


                                       46

<PAGE>
                  (ii) All the original or certified  documentation set forth in
            Section 3.05 (including all material documents related thereto) with
            respect to each Home  Equity Loan has been or will be  delivered  to
            the Trustee on the Startup Day or as  otherwise  provided in Section
            3.05;

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

                  (iv)  Each  Property  is  improved  by a single  (one-to-four)
            family  residential  dwelling,  which may include  condominiums  and
            townhouses or small multifamily or mixed-use  property but shall not
            include  co-operatives,  or  mobile  homes  or  manufactured  homes;
            provided,  however,  that not more  than 3% and 2% of the  aggregate
            Loan  Balance of the Home  Equity  Loans in the Fixed Rate Group and
            Adjustable  Rate Group,  respectively,  and secured by  condominiums
            with more than 4 stories  and no more than 3% and 1% are  secured by
            condominiums of less than 4 stories;

                  (v)  No  Home  Equity  Loan  in the  Fixed  Rate  Group  has a
            Loan-to-Value Ratio in excess of 80%, except 17% of such Home Equity
            Loans which have a Loan-to-Value Ratio not greater than 95%; no Home
            Equity Loan in the Adjustable Rate Group has a Loan-to-  Value-Ratio
            greater  than 85% and an average  Loan-to-Value  Ratio  greater than
            75%.

                  (vi) Each Home Equity Loan is being serviced by the Servicer;

                  (vii) The Note  related to each Home  Equity Loan in the Fixed
            Rate Group bears a fixed  Coupon Rate (net of Retained  Yield) of at
            least 7.5% per annum,  and the Note related to each Home Equity Loan
            in the  Adjustable  Rate Group  bears a current  Coupon Rate (net of
            Retained  Yield) of at least 7.45% per annum.  The weighted  average
            Coupon Rate of the Home  Equity  Loans in the Fixed Rate Group is at
            least 11.13% and the weighted average Coupon Rate of the Home Equity
            Loans in the Adjustable Rate Group is at least 9.85%;

                  (viii) Each Note with  respect to the Home  Equity  Loans will
            provide  for a schedule  of  substantially  level and equal  monthly
            Scheduled  Payments  which  are  sufficient  to  amortize  fully the
            principal balance of such Note on or before its maturity date (other
            than  Notes  representing  not more  than  54.97%  and  0.32% of the
            aggregate Loan Balance of the Initial Home Equity Loans in the Fixed
            Rate Group and the Adjustable  Rate Group,  respectively,  which may
            provide  for a  "balloon"  payment  due at the end of the 15th year,
            which  maturity  date is not  more  than 15  years  from the date of
            origination);

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

                  (x)  Immediately  prior to the transfer and  assignment of the
            Home  Equity  Loans  by  the  Seller  to  the  Depositor  and by the
            Depositor  to the Trust  herein  contemplated,  the  Seller  and the
            Depositor,  as the case may be, held good and indefeasible title to,
            and was the sole owner of,  each Home  Equity  Loan  (including  the
            related Note) conveyed by the Seller  subject to no liens,  charges,
            mortgages,  encumbrances  or rights of others except as set forth in
            clause

                                       47
<PAGE>
            (ix) or other liens which will be released  simultaneously with such
            transfer  and  assignment;  and  immediately  upon the  transfer and
            assignment  herein  contemplated,  the  Trustee  will  hold good and
            indefeasible  title to, and be the sole owner of,  each Home  Equity
            Loan (other than any Retained  Yield) subject to no liens,  charges,
            mortgages,  encumbrances  or rights of others except as set forth in
            paragraph (ix) or other liens which will be released  simultaneously
            with such transfer and assignment;

                  (xi) As of the Startup  Day,  (a) no more than 0.51% and 0.72%
            of the Home Equity Loans in the Fixed Rate Group and the  Adjustable
            Rate  Group,  respectively,  as  a  percentage  of  the  outstanding
            aggregate  Loan Balance of the Home Equity Loans in such Group,  are
            30- 59 days  Delinquent,  (b) no more than 0.10% of the Home  Equity
            Loans in the Fixed Rate Group,  as a percentage  of the  outstanding
            aggregate Loan Balances of the Home Equity Loans in such Group,  are
            60-89  days  Delinquent  and  none of the Home  Equity  Loans in the
            Adjustable Rate Group is 60+ days  Delinquent,  (c) none of the Home
            Equity Loans in the Fixed Rate Group,  is 90+ days  Delinquent,  (d)
            none of the Home Equity Loans in the Adjustable Rate Group are 90 or
            more days  Delinquent,  (e) no Obligor of any Home  Equity  Loan has
            been 30 days or more  Delinquent more than once during the 12 months
            immediately  preceding  the  Startup  Day  except  as  indicated  on
            Schedule III  attached  hereto and (f) no Obligor of any Home Equity
            Loan  has  been 90 or more  days  Delinquent  during  the 12  months
            immediately  preceding  the  Startup  Day  except  as  indicated  on
            Schedule III attached hereto.

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

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

                  (xiv) There is no mechanics' lien or claim for work,  labor or
            material  affecting any Property which is or may be a lien prior to,
            or equal with, the lien of the related  Mortgage  except those which
            are insured  against by any title  insurance  policy  referred to in
            paragraph (xvi) below;

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

                  (xvi) With  respect  to each Home  Equity  Loan  either (a) an
            attorney's  opinion of title has been  obtained  but no title policy
            has been obtained  (provided  that no title policy has been obtained
            with  respect to not more than 1.0% of the Original  Aggregate  Loan
            Balance of the Home Equity Loans), or (b) a lender's title insurance
            policy, issued in standard American Land Title Association form by a
            title insurance company authorized to transact business in the state
            in which the  related  Property is  situated,  in an amount at least
            equal to the original balance of such Home Equity Loan together,  in
            the case of a Second Mortgage Loan, with the then-current  principal
            balance of the mortgage note  relating to the Senior Lien,  insuring
            the  mortgagee's  interest under the related Home Equity Loan as the
            holder  of a valid  first or second  mortgage  lien of record on the
            real property described in the related Mortgage, as the case may be,
            subject only to exceptions of the character referred to in paragraph
            (ix) above,

                                       48
<PAGE>
            was  effective  on the date of the  origination  of such Home Equity
            Loan,  and,  as of  the  Startup  Day,  such  policy  is  valid  and
            thereafter such policy shall continue in full force and effect;

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

                  (xviii) The  improvements  upon each Property are covered by a
            valid  and  existing  hazard   insurance  policy  with  a  generally
            acceptable  carrier that  provides  for fire and  extended  coverage
            representing coverage not less than the least of (A) the outstanding
            principal balance of the related Home Equity Loan (together,  in the
            case of a  Second  Mortgage  Loan,  with the  outstanding  principal
            balance of the Senior  Lien),  (B) the  minimum  amount  required to
            compensate for damage or loss on a replacement cost basis or (C) the
            full insurable value of the Property;

                  (xix) If any Property is in an area  identified in the Federal
            Register  by the  Federal  Emergency  Management  Agency  as  having
            special flood hazards,  a flood  insurance  policy in a form meeting
            the  requirements  of the current  guidelines of the Flood Insurance
            Administration  is in effect with  respect to such  Property  with a
            generally acceptable carrier in an amount representing  coverage not
            less than the least of (A) the outstanding  principal balance of the
            related Home Equity Loan (together, in the case of a Second Mortgage
            Loan,  with the outstanding  principal  balance of the Senior Lien),
            (B) the minimum amount  required to compensate for damage or loss on
            a replacement cost basis or (C) the maximum amount of insurance that
            is available under the Flood Disaster Protection Act of 1973;

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

                  (xxi) The Seller has caused and will cause to be performed any
            and all acts  required to be  performed  to preserve  the rights and
            remedies of the Trustee in any Insurance Policies  applicable to any
            Home  Equity  Loans  delivered  by  the  Seller  including,  without
            limitation, any necessary notifications of insurers,  assignments of
            policies or interests  therein,  and  establishments  of co-insured,
            joint loss payee and mortgagee rights in favor of the Trustee;

                  (xxii) As of the Startup  Day, no more than 0.39% and 1.12% of
            the  aggregate  Loan  Balance of the Home Equity  Loans in the Fixed
            Rate Group and the  Adjustable  Rate  Group,  respectively,  will be
            secured by Properties located within any single zip code area;

                  (xxiii)  Each  original  Mortgage  was  recorded  or is in the
            process of being  recorded,  and all  subsequent  assignments of the
            original  Mortgage have been delivered for  recordation or have been
            recorded in the appropriate  jurisdictions  wherein such recordation
            is necessary to perfect the lien thereof as against  creditors of or
            purchasers from the Seller (or, subject to Section 3.05 hereof,  are
            in the process of being recorded);

                  (xxiv) The terms of each Note and each  Mortgage have not been
            impaired,  altered or modified in any  respect,  except by a written
            instrument which has been recorded, if necessary,

                                       49
<PAGE>
            to protect the  interest of the Owners and the  Certificate  Insurer
            and which has been  delivered to the Trustee.  The  substance of any
            such alteration or modification is reflected on the related Schedule
            of Home Equity Loans;

                  (xxv) The  proceeds  of each Home  Equity Loan have been fully
            disbursed,  and there is no  obligation on the part of the mortgagee
            to make future advances  thereunder.  Any and all requirements as to
            completion  of  any  on-site  or  off-site  improvements  and  as to
            disbursements  of any escrow funds therefor have been complied with.
            All  costs,  fees and  expenses  incurred  in making or  closing  or
            recording such Home Equity Loans were paid;

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

                  (xxvii) No Home  Equity  Loan was  originated  under a buydown
            plan;

                  (xxviii)  No  Home  Equity  Loan  has  a  shared  appreciation
            feature, or other contingent interest feature;

                  (xxix) Each Property is located in the state identified in the
            respective Schedule of Home Equity Loans and consists of one or more
            parcels  of  real  property  with  a  residential  dwelling  erected
            thereon;

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

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

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

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

                  (xxxiv)  No  improvement  located  on or  being  part  of  any
            Property is in violation of any applicable zoning law or regulation.
            All inspections,  licenses and  certificates  required to be made or
            issued with respect to all occupied  portions of each  Property and,
            with respect to the use and occupancy of the same, including but not
            limited  to   certificates   of  occupancy  and  fire   underwriting
            certificates,  have  been  made or  obtained  from  the  appropriate
            authorities  and  such  Property  is  lawfully  occupied  under  the
            applicable law;


                                       50
<PAGE>
                  (xxxv) With respect to each  Mortgage  constituting  a deed of
            trust, a trustee,  duly qualified  under  applicable law to serve as
            such,  has been properly  designated  and currently so serves and is
            named in such  Mortgage,  and no fees or expenses are or will become
            payable by the Owners or the Trust to the trustee  under the deed of
            trust,  except in connection  with a trustee's sale after default by
            the related Mortgagor;

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

                  (xxxvii)  There is no default,  breach,  violation or event of
            acceleration  existing under any Mortgage or the related Note and no
            event  which,  with  the  passage  of time or  with  notice  and the
            expiration of any grace or cure period,  would constitute a default,
            breach, violation or event of acceleration; and neither the Servicer
            nor the Seller has waived any default, breach, violation or event of
            acceleration;

                  (xxxviii) No instrument of release or waiver has been executed
            in connection  with any Home Equity Loan,  and no Mortgagor has been
            released,  in  whole  or in  part,  except  in  connection  with  an
            assumption agreement which has been approved by the primary mortgage
            guaranty  insurer,  if any,  and  which  has been  delivered  to the
            Trustee;

                  (xxxix) The maturity date of each Home Equity Loan is at least
            twelve  months  prior  to the  maturity  date of the  related  first
            mortgage  loan if such first  mortgage  loan  provides for a balloon
            payment;

                  (xl) Each Home Equity Loan conforms,  and all such Home Equity
            Loans in the  aggregate  conform,  in all  material  respects to the
            description thereof set forth in the Prospectus Supplement;

                  (xli) The credit  underwriting  guidelines  applicable to each
            Home Equity Loan conform in all material respects to the description
            thereof set forth in the Prospectus Supplement;

                  (xlii) Each Home Equity Loan was originated  based upon a full
            appraisal,  which  included  an interior  inspection  of the subject
            property;

                  (xliii) The Home Equity Loans were not selected for  inclusion
            in the Trust by the Seller on any basis intended to adversely affect
            the Trust;

                  (xliv) No more than  3.94%  and  1.09% of the  aggregate  Loan
            Balance  of the Home  Equity  Loans in the Fixed  Rate Group and the
            Adjustable Rate Group, respectively,  are secured by Properties that
            are  non-owner   occupied   Properties  (i.e.,   investor-owned  and
            vacation);

                  (xlv) No more  than  5.63%  and  9.36% of the  aggregate  Loan
            Balance  of the Home  Equity  Loans in the Fixed  Rate Group and the
            Adjustable Rate Group, respectively, are

                                       51
<PAGE>
            secured  by Home  Equity  Loans  which  were  originated  under  the
            Seller's non-income verification program;

                  (xlvi) The Seller has no actual knowledge that there exist any
            hazardous  substances,  hazardous  wastes or solid  wastes,  as such
            terms  are  defined  in  the  Comprehensive  Environmental  Response
            Compensation  and  Liability  Act,  the  Resource  Conservation  and
            Recovery Act of 1976, or other federal, state or local environmental
            legislation on any Property;

                  (xlvii)  The  Seller  was   properly   licensed  or  otherwise
            authorized,  to the extent  required by applicable law, to originate
            or  purchase  each Home Equity  Loan;  and the  consummation  of the
            transactions herein contemplated, including, without limitation, the
            receipt of  interest  by the Owners  and the  ownership  of the Home
            Equity Loans by the Trustee as trustee of the Trust will not involve
            the violation of such laws;

                  (xlviii)  With  respect to each  Property  subject to a ground
            lease (i) the  current  ground  lessor has been  identified  and all
            ground  rents which have  previously  become due and owing have been
            paid;  (ii) the  ground  lease  term  extends,  or is  automatically
            renewable,  for at least five years beyond the maturity  date of the
            related  Initial Home Equity  Loan;  (iii) the ground lease has been
            duly executed and  recorded;  (iv) the amount of the ground rent and
            any  increases  therein are clearly  identified in the lease and are
            for  predetermined  amounts at  predetermined  times; (v) the ground
            rent  payment is included in the  borrower's  monthly  payment as an
            expense  item;  (vi) the Trust has the right to cure defaults on the
            ground lease; and (vii) the terms and conditions of the leasehold do
            not prevent the free and absolute  marketability of the Property. As
            of the Cut-Off Date,  the Loan Balance of the Home Equity Loans with
            related  Properties  subject to ground  leases does not exceed 1% of
            the Original Aggregate Loan Balance;

                  (xlix)  All   taxes,   governmental   assessments,   insurance
            premiums, water, sewer and municipal charges,  leasehold payments or
            ground rents which  previously  became due and owing have been paid,
            or an escrow of funds has been  established in an amount  sufficient
            to pay for every such item which  remains  unpaid and which has been
            assessed but is not yet due and payable;

                  (l) As of the  Startup  Day,  the  Seller  has not  received a
            notice of default of any first mortgage loan secured by any Property
            which has not been cured by a party other than the Seller; and

                  (li) All of the Home Equity Loans in the Adjustable Rate Group
            are in a first lien position;

                  (lii) As of the  Cut-off  Date,  each Home  Equity Loan has an
            outstanding balance of less than $500,000;

                  (liii)  Each Home  Equity  Loan is secured  by a  mortgage  on
            property which, at the time of origination of each Home Equity Loan,
            has an appraised value of less than $1 million;

                  (liv) No more than 7.5% of the Fixed Rate  Group  Home  Equity
            Loans are in a second  priority  position and none of the Adjustable
            Rate Group Home Equity Loans are in a second priority position; and

                                       52
<PAGE>
                  (lv) The weighted  average margin of the Adjustable Rate Group
            Home Equity Loans is 6.60%.

         (c) In the  event  that any such  repurchase  results  in a  prohibited
transaction  tax,  the Trustee  shall  immediately  notify the Seller in writing
thereof and the Seller will, within 10 days of receiving notice thereof from the
Trustee,  deposit the amount due from the Trust with the Trustee for the payment
thereof,  including any interest and penalties,  in immediately available funds.
In the event that any Qualified  Replacement Mortgage is delivered by the Seller
to the Trust pursuant to Section 3.03,  Section 3.04 or Section 3.06 hereof, the
Seller shall be obligated to take the actions  described in Section 3.04(a) with
respect to such Qualified  Replacement Mortgage upon the discovery by any of the
Owners, the Seller, the Servicer,  the Certificate  Insurer, any Sub-Servicer or
the Trustee that the statements set forth in clause (ix), (x), (xiii),  (xxxvi),
(xl) or (xli) of subsection (b) above are untrue in any material  respect on the
date such Qualified Replacement Mortgage is conveyed to the Trust or that any of
the other  statements  set forth in subsection  (b) above are untrue on the date
such  Qualified  Replacement  Mortgage  is  conveyed  to the Trust such that the
interests  of the Owners or the  Certificate  Insurer in the  related  Qualified
Replacement Mortgage are materially and adversely affected;  provided,  however,
that for the purposes of this  subsection  (c) the  statements in subsection (b)
above  referring  to items "as of the Cut-Off  Date" or "as of the Startup  Day"
shall be deemed to refer to such items as of the date such Qualified Replacement
Mortgage   is  conveyed   to  the  Trust.   Notwithstanding   the  fact  that  a
representation  contained in subsection (b) above may be limited to the Seller's
knowledge,  such  limitation  shall not  relieve  the  Seller of its  repurchase
obligation under this Section and Section 3.05 hereof.

         (d) It is  understood  and agreed that the  covenants set forth in this
Section  3.04  shall  survive  delivery  of the  respective  Home  Equity  Loans
(including Qualified Replacement Mortgages) to the Trustee.

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

         Section 3.05   Conveyance of the Home Equity Loans and Qualified 
                        --------------------------------------------------
                        Replacement Mortgages.
                        ---------------------

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

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

                                       53
<PAGE>
perfected  security interest in the Trust Estate,  and that this Agreement shall
constitute a security agreement under applicable law.

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

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

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

                  (i) deliver without recourse to the Trustee on the Startup Day
         with respect to each Home Equity Loan (A) the original  Notes  endorsed
         in  blank  or to the  order  of the  Trustee,  (B) the  original  title
         insurance  policy  or a copy  certified  by  the  issuer  of the  title
         insurance policy, or the attorney's  opinion of title, (C) originals or
         certified  copies of all  intervening  assignments,  showing a complete
         chain of title  from  origination  to the  Trustee,  if any,  including
         warehousing  assignments,  with  evidence  of  recording  thereon,  (D)
         originals of all assumption and modification agreements, if any and (E)
         either: (1) the original  Mortgage,  with evidence of recording thereon
         (if such  original  Mortgage  has been  returned to the Seller from the
         applicable  recording  office  or a  certified  copy  thereof  if  such
         original  Mortgage  has  not  been  returned  to the  Seller  from  the
         applicable  recording office),  or (2) a copy of the Mortgage certified
         by the public  recording  office in those  instances where the original
         recorded Mortgage has been lost,

                  (ii)  cause,   within  60  days  following  the  Startup  Day,
         assignments  of the  Mortgages  to  "Manufacturers  and  Traders  Trust
         Company,  as Trustee of  ContiMortgage  Home Equity  Loan Trust  1996-2
         under the Pooling and Servicing  Agreement dated as of June 1, 1996" to
         be submitted for recording in the appropriate jurisdictions;  provided,
         however,  that  the  Depositor  shall  not be  required  to  record  an
         assignment of a Mortgage if the Depositor  furnishes to the Trustee and
         the  Certificate  Insurer,  on  or  before  the  Startup  Day,  at  the
         Depositor's  expense an opinion of counsel with respect to the relevant
         jurisdiction  that such  recording  is not  necessary  to  perfect  the
         Trustee's  interest  in the  related  Home  Equity  Loans  (in form and
         substance and

                                       54
<PAGE>
         from  counsel  satisfactory  to the  Certificate  Insurer,  Moody's and
         Standard & Poor's);  notwithstanding  the furnishing of such opinion of
         counsel,  however,  the  Certificate  Insurer  may,  in its  reasonable
         discretion after  consultation  with the Depositor prior to the date on
         which all assignments of Mortgages are required to be filed  hereunder,
         require the filing of assignments of Mortgages in any state that is the
         subject of such opinions; and

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

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

         Not later than ten days following the end of the 60-day period referred
in clause (ii) of the second  preceding  paragraph,  the Seller shall deliver to
the Trustee a list of all  Mortgages  for which no Mortgage  assignment  has yet
been  submitted for  recording by the Seller,  which list shall state the reason
why the Seller has not yet submitted  such Mortgage  assignments  for recording.
With  respect  to any  Mortgage  assignment  disclosed  on such  list as not yet
submitted  for  recording  for a reason other than a lack of original  recording
information, the Trustee shall make an immediate demand on the Seller to prepare
such  Mortgage  assignments,  and shall  inform the  Certificate  Insurer of the
Seller's failure to prepare such Mortgage assignments.  Thereafter,  the Trustee
shall cooperate in executing any documents  prepared by the Certificate  Insurer
and submitted to the Trustee in connection  with this  provision.  Following the
expiration  of the  60-day  period  referred  to in  clause  (ii) of the  second
preceding paragraph, the Seller shall promptly prepare a Mortgage assignment for
any Mortgage for which original recording  information is subsequently  received
by the Seller, and shall promptly deliver a copy of such Mortgage  assignment to
the  Trustee.  The  Seller  agrees  that it will  follow  its  normal  servicing
procedures and attempt to obtain the original recording information necessary to
complete a Mortgage assignment. In the event that the Seller is unable to obtain
such recording  information with respect to any Mortgage prior to the end of the
18th  calendar  month  following  the  Startup  Day and has not  provided to the
Trustee a Mortgage assignment with evidence of recording thereon relating to the
assignment of such Mortgage to the Trustee,  the Trustee shall notify the Seller
of the Seller's  obligation to provide a completed  assignment (with evidence of
recording thereon) on or before the end of the 20th calendar month following the
Startup Day with respect to the Home Equity  Loans.  A copy of such notice shall
be  sent  by the  Trustee  to the  Certificate  Insurer.  If no  such  completed
assignment  (with evidence of recording  thereon) is provided  before the end of
such 20th calendar  month,  the related Home Equity Loan shall be deemed to have
breached  the  representation  contained  in clause  (xxiii) of Section  3.04(b)
hereof; provided, however, that if as of the end of such 20th calendar month the
Seller  demonstrates to the  satisfaction of the Certificate  Insurer that it is
exercising its best efforts to obtain such completed assignment and, during each
month  thereafter  until such completed  assignment is delivered to the Trustee,
the Seller  continues to  demonstrate  to the  satisfaction  of the  Certificate
Insurer  that it is  exercising  its  best  efforts  to  obtain  such  completed
assignment,  the related  Home  Equity Loan will not be deemed to have  breached
such  representation.  The  requirement to deliver a completed  assignment  with
evidence of recording  thereon will be deemed  satisfied upon delivery of a copy
of the completed assignment certified by the applicable public recording office.

                                       55
<PAGE>
         Copies of all  Mortgage  assignments  received by the Trustee  shall be
retained in the related File.

         All  recording   required  pursuant  to  this  Section  3.05  shall  be
accomplished at the expense of the Seller.

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

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

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

         (f) In  connection  with any  transfer  and  assignment  of a Qualified
Replacement Mortgage to the Trustee on behalf of the Trust, the Seller agrees to
(i)  deliver  without  recourse  to the  Trustee on the date of delivery of such
Qualified  Replacement Mortgage the original Note relating thereto,  endorsed in
blank or to the order of the  Trustee,  (ii) cause  promptly  to be  recorded an
assignment  in  the  appropriate  jurisdictions,   (iii)  deliver  the  original
Qualified  Replacement  Mortgage and such  recorded  assignment,  together  with
original  or duly  certified  copies  of any and all prior  assignments,  to the
Trustee within 15 days of receipt thereof by the Seller (but in any event within
120 days after the date of conveyance of such  Qualified  Replacement  Mortgage)
and (iv) deliver the title insurance policy, or where no such policy is required
to be provided under Section  3.05(b)(i)(B),  the other evidence of title in the
same manner required in Section 3.05(b)(i)(B).

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

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


                                       56
<PAGE>
         Section 3.06   Acceptance by Trustee; Certain Substitutions of Home 
                        ----------------------------------------------------
                        Equity Loans; Certification by Trustee.
                        --------------------------------------

         (a) The  Trustee  agrees to execute  and  deliver on the Startup Day an
acknowledgment  of receipt of the items delivered by the Seller or the Depositor
in the form  attached as Exhibit E hereto,  and declares  that it will hold such
documents and any amendments, replacement or supplements thereto, as well as any
other assets  included in the  definition  of Trust Estate and  delivered to the
Trustee, as Trustee in trust upon and subject to the conditions set forth herein
for the  benefit of the  Owners.  The  Trustee  agrees,  for the  benefit of the
Owners,  to review such items  within 45 days after the  Startup  Day (or,  with
respect to any  document  delivered  after the  Startup  Day,  within 45 days of
receipt and with respect to any Qualified Replacement  Mortgage,  within 45 days
after the assignment  thereof) and to deliver to the Depositor,  the Seller, the
Servicer and the Certificate Insurer a certification in the form attached hereto
as Exhibit F (a "Pool Certification") to the effect that, as to each Home Equity
Loan listed in the  Schedule of Home  Equity  Loans  (other than any Home Equity
Loan paid in full or any Home Equity Loan  specifically  identified in such Pool
Certification  as not  covered by such Pool  Certification),  (i) all  documents
required to be delivered to it pursuant to Section  3.05(b)(i) of this Agreement
are in its possession, (ii) such documents have been reviewed by it and have not
been  mutilated,  damaged or torn and relate to such Home  Equity Loan and (iii)
based on its examination and only as to the foregoing documents, the information
set  forth  on the  Schedule  of  Home  Equity  Loans  accurately  reflects  the
information set forth in the File. The Trustee shall have no responsibility  for
reviewing  any File except as  expressly  provided in this  subsection  3.06(a).
Without  limiting the effect of the preceding  sentence,  in reviewing any File,
the Trustee shall have no responsibility for determining whether any document is
valid and binding,  whether the text of any assignment is in proper form (except
to  determine  if the Trustee is the  assignee),  whether any  document has been
recorded in accordance with the  requirements of any applicable  jurisdiction or
whether a blanket  assignment is permitted in any applicable  jurisdiction,  but
shall only be required to determine  whether a document has been executed,  that
it appears to be what it purports to be, and, where applicable, that it purports
to be recorded.  The Trustee  shall be under no duty or  obligation  to inspect,
review or examine any such documents, instruments,  certificates or other papers
to  determine  that  they  are  genuine,  enforceable,  or  appropriate  for the
represented purpose or that they are other than what they purport to be on their
face, nor shall the Trustee be under any duty to determine independently whether
there are any intervening  assignments or assumption or modification  agreements
with respect to any Home Equity Loan.

         (b) If the  Trustee  during  such  45-day  period  finds  any  document
constituting a part of a File which is not executed,  has not been received,  or
is unrelated to the Home Equity Loans  identified in the Schedule of Home Equity
Loans, or that any Home Equity Loan does not conform to the description  thereof
as set forth in the Schedule of Home Equity Loans, the Trustee shall promptly so
notify the Depositor,  the Seller,  the Certificate  Insurer and the Owners.  In
performing any such review,  the Trustee may conclusively  rely on the Seller as
to the purported  genuineness of any such document and any signature thereon. It
is understood  that the scope of the Trustee's  review of the items delivered by
the Seller  pursuant to Section  3.05(b)(i) is limited solely to confirming that
the  documents  listed in Section  3.05(b)(i)  have been  executed and received,
relate to the Files  identified in the Schedule of Home Equity Loans and conform
to the  description  thereof in the  Schedule of Home Equity  Loans.  The Seller
agrees to use  reasonable  efforts  to remedy a  material  defect in a  document
constituting  part of a File of  which it is so  notified  by the  Trustee.  If,
however,  within 60 days after the Trustee's notice to it respecting such defect
the Seller has not remedied the defect and the defect  materially  and adversely
affects the  interest  in the  related  Home Equity Loan of the Owners or of the
Certificate  Insurer,  the Seller will (or will cause an affiliate of the Seller
to) on the next  succeeding  Monthly  Remittance  Date (i) substitute in lieu of
such  Home  Equity  Loan  a  Qualified  Replacement  Mortgage  and  deliver  the
Substitution  Amount to the Servicer for deposit in the  Principal  and Interest
Account or (ii) purchase such Home Equity Loan

                                       57
<PAGE>
at a purchase  price equal to the Loan Purchase  Price  thereof,  which purchase
price  shall be  delivered  to the  Servicer  for deposit in the  Principal  and
Interest Account.

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

         Section 3.07   Intercreditor Arrangements Between the Trust and the 
                        ----------------------------------------------------
                        Seller with Respect to Retained Yield.
                        --------------------------------------

         (a) In the event  that any  Mortgagor  makes a partial  payment  of any
Scheduled  Payment  due on a Home  Equity  Loan such  partial  payment  shall be
applied to payment of the related Note as provided therein;  provided,  however,
that with respect to application of such amount to interest such amount shall be
applied first,  to that portion of the interest  component of such Note conveyed
by the Seller to the Trust  pursuant  to Section  3.05 hereof and second to that
portion  of the  interest  component  of such  Note  retained  by the  Seller as
Retained Yield.

         (b)  Notwithstanding  the retention by the Seller of the Retained Yield
on any Home Equity Loan, the Trustee (or,  pursuant to the terms of Article VIII
hereof,  the Servicer acting on behalf of the Trustee) shall be permitted and is
hereby  authorized  to take  any and all  actions  and to  exercise  any and all
rights, remedies and options granted under the terms of such Home Equity Loan to
the mortgagee thereunder,  including, without limitation, those rights set forth
in Section  10.01(b)  hereof.  The Seller hereby agrees not to exercise any such
rights,  remedies and options with respect to the Home Equity Loans  without the
prior written consent of the Trustee and the  Certificate  Insurer (or the prior
written consent of the Servicer acting on behalf of the Trustee).

         (c) The  Seller  hereby  agrees  to  cooperate  with the  Trustee,  the
Certificate Insurer and the Servicer and will take any action, including joining
in such  proceedings  at law or  equity  and  executing  such  documents  as the
Trustee,  the  Certificate  Insurer or the  Servicer may  reasonably  request to
effectuate  the  agreements  set forth in  subsection  (b)  preceding,  and,  in
connection  therewith,  hereby  designates  the Trustee and the  Servicer as the
Seller's attorneys-in-fact to execute any instruments which would be required to
be executed by a mortgagee in  connection  with the servicing of the Home Equity
Loans;  provided,  however,  that nothing herein shall permit the Trustee or the
Servicer  to  transfer,  convey,  set over or  otherwise  convey  to any  Person
(including the Owners) the Seller's rights to the Retained Yield.


         Section 3.08   Reserved.
                        ---------



                               END OF ARTICLE III

                                       58

<PAGE>
                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

         Section 4.01   Issuance of Certificates
                        ------------------------

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

         Section 4.02   Sale of Certificates.
                        ---------------------

         At 11 a.m.  New York City time on the Startup Day (the  "Closing"),  at
the offices of Dewey Ballantine, 1301 Avenue of the Americas, New York, New York
(or at such other location  acceptable to the Seller),  the Seller will sell and
convey the Home  Equity  Loans and the  money,  instruments  and other  property
related thereto to the Depositor and the Depositor will sell and convey the Home
Equity Loans and the money,  instruments  and other property  related thereto to
the Trustee,  and the Trustee will deliver (i) to the  Underwriters  the Class A
Certificates with an aggregate  Percentage Interest in each Class equal to 100%,
registered in the name of Cede & Co., or in such other names as the Underwriters
shall direct,  against payment of the purchase price thereof by wire transfer of
immediately  available  funds  to  the  Trustee,  and  (ii)  to  the  respective
registered owners thereof,  a Class B-IO Certificate with a Percentage  Interest
equal to 100%,  registered  in the name of  ContiSecurities  Asset  Funding  II,
L.L.C.,  a Class R  Certificate  with a  Percentage  Interest  equal to 99.999%,
registered in the name of ContiSecurities Asset Funding II, L.L.C. and a Class R
Certificate with a Percentage Interest equal to .001%, registered in the name of
ContiFunding Corporation.

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



                                END OF ARTICLE IV


                                       59

<PAGE>
                                    ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

         Section 5.01   Terms.
                        -----

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

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

         Section 5.02   Forms.
                        -----

         The Class A-1 Certificates,  the Class A-2 Certificates,  the Class A-3
Certificates,  the Class A-4 Certificates, the Class A-5 Certificates, the Class
A-6 Certificates,  the Class A-7 Certificates,  the Class A-8 Certificates,  the
Class A-9 Certificates,  the Class A-10IO Certificates, the Class R Certificates
and the Class B-IO Certificates shall be in substantially the forms set forth in
Exhibits A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9, A-10IO, B and B-IO hereof,
respectively,  with such appropriate  insertions,  omissions,  substitutions and
other variations as are required or permitted by this Agreement or as may in the
Depositor's  judgment be necessary,  appropriate  or  convenient  to comply,  or
facilitate compliance,  with applicable laws, and may have such letters, numbers
or other marks of identification and such legends or endorsements placed thereon
as may be required to comply with the rules of any applicable securities laws or
as may,  consistently  herewith,  be determined by the Authorized Officer of the
Depositor executing such Certificates, as evidenced by his execution thereof.

         Section 5.03   Execution, Authentication and Delivery.
                        --------------------------------------

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


                                       60
<PAGE>
         Certificates  bearing the manual  signature of individuals  who were at
any time the proper officers of the Depositor shall, upon proper  authentication
by the Trustee, bind the Trust,  notwithstanding that such individuals or any of
them have ceased to hold such  offices  prior to the  execution  and delivery of
such  Certificates or did not hold such offices at the date of authentication of
such Certificates.

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

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

         Section 5.04   Registration and Transfer of Certificates.
                        -----------------------------------------

         (a) The Trustee shall cause to be kept a register (the  "Register")  in
which, subject to such reasonable  regulations as it may prescribe,  the Trustee
shall provide for the  registration  of  Certificates  and the  registration  of
transfer of Certificates.  The Trustee is hereby initially  appointed  Registrar
for the purpose of registering  Certificates  and transfers of  Certificates  as
herein provided.  The Certificate Insurer, the Owners and the Trustee shall have
the right to inspect  the  Register  during the  Trustee's  normal  hours and to
obtain  copies  thereof,  and the  Trustee  shall  have the right to rely upon a
certificate executed on behalf of the Registrar by an Authorized Officer thereof
as to the  names  and  addresses  of the  Owners  of the  Certificates  and  the
principal amounts and numbers of such Certificates.

         If a Person  other than the Trustee is  appointed  as  Registrar by the
Owners of a majority of the aggregate  Percentage  Interests  represented by the
Class A  Certificates  then  Outstanding  with the  consent  of the  Certificate
Insurer, or if there are no longer any Class A Certificates then outstanding, by
such  majority  of  the  Percentage   Interests   represented  by  the  Class  R
Certificates,  the  Trustee  will give the  Certificate  Insurer  and the Owners
prompt written notice of the  appointment of such Registrar and of the location,
and any change in the  location,  of the Register.  In connection  with any such
appointment  the annual fees of the bank then  serving as Trustee and  Registrar
shall  thenceforth be reduced by the amount to be agreed upon by the Trustee and
the Depositor at such time and the  reasonable  fees of the  Registrar  shall be
paid, as expenses of the Trust, pursuant to Section 7.05 hereof.

         (b) Subject to the  provisions of Section 5.08 hereof,  upon  surrender
for registration of transfer of any Certificate at the office  designated as the
location of the  Register,  upon the  direction of the  Registrar  the Depositor
shall execute and the Trustee shall authenticate and deliver, in the name of the
designated  transferee or  transferees,  one or more new  Certificates of a like
Class and in the  aggregate  principal  amount  or  percentage  interest  of the
Certificate so surrendered.

         (c) At the option of any Owner, Certificates of any Class owned by such
Owner may be exchanged for other Certificates authorized of like Class and tenor
and a like  aggregate  original  principal  amount or  percentage  interest  and
bearing  numbers  not  contemporaneously  outstanding,  upon  surrender  of  the
Certificates  to be  exchanged at the office  designated  as the location of the
Register.  Whenever any  Certificate  is so surrendered  for exchange,  upon the
direction  of the  Registrar,  the  Depositor  and the  Trustee  shall  execute,
authenticate and deliver the Certificate or Certificates  which the Owner making
the exchange is entitled to receive.

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


                                       61
<PAGE>
         (e) Every  Certificate  presented or surrendered  for  registration  of
transfer or exchange  shall be duly  endorsed,  or be  accompanied  by a written
instrument of transfer in form  satisfactory  to the Registrar  duly executed by
the Owner thereof or his attorney duly authorized in writing.

         (f) No service charge shall be made to an Owner for any registration of
transfer or exchange of  Certificates,  but the Registrar or Trustee may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection  with any  registration  of transfer or exchange of
Certificates;  any other  expenses in connection  with such transfer or exchange
shall be an expense of the Trust.

         (g) It is intended that the Class A Certificates be registered so as to
participate  in a global  book-entry  system with the  Depository,  as set forth
herein.  Each Class of Class A Certificates  shall, except as otherwise provided
in Subsection (h), be initially  issued in the form of a single fully registered
Class A Certificate of such Class. Upon initial issuance,  the ownership of each
such Class A Certificate shall be registered in the Register in the name of Cede
& Co., or any successor thereto, as nominee for the Depository.

         On the Startup Day,  the Class A-1,  Class A-2,  Class A-3,  Class A-4,
Class A-5, Class A-6, Class A-7, Class A-8 and Class A-9  Certificates  shall be
issued in  denominations of no less than $1,000 and integral  multiples  thereof
(except that one  certificate in each class may be issued in an amount less than
$1,000  or  in an  integral  multiple  other  than  $1,000).  The  Class  A-10IO
Certificates will be issued in minimum percentage interests of 10%.

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

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

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

         (h) In the event that (i) the  Depository or the Depositor  advises the
Trustee in writing that the Depository is no longer willing or able to discharge
properly  its  responsibilities  as nominee and  depository  with respect to the
Class A Certificates and the Depositor or the Trustee is unable to locate

                                       62
<PAGE>
a  qualified  successor  or (ii) the  Depositor  at its sole  option  elects  to
terminate the book-entry system through the Depository, the Class A Certificates
shall no longer be restricted to being registered in the Register in the name of
Cede & Co. (or a successor nominee) as nominee of the Depository.  At that time,
the Depositor may determine that the Class A Certificates shall be registered in
the  name of and  deposited  with a  successor  depository  operating  a  global
book-entry  system, as may be acceptable to the Depositor and at the Depositor's
expense,  or such depository's  agent or designee but, if the Depositor does not
select such alternative global book-entry system,  then the Class A Certificates
may be  registered  in  whatever  name or  names  registered  Owners  of Class A
Certificates  transferring Class A Certificates  shall designate,  in accordance
with the provisions hereof.

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

         Section 5.05   Mutilated, Destroyed, Lost or Stolen Certificates.
                        --------------------------------------------------

         If (i) any mutilated  Certificate is surrendered to the Trustee, or the
Trustee receives evidence to its satisfaction of the destruction,  loss or theft
of any  Certificate,  and (ii) in the case of any  mutilated  Certificate,  such
mutilated Certificate shall first be surrendered to the Trustee, and in the case
of any destroyed, lost or stolen Certificate,  there shall be first delivered to
the Trustee such  security or indemnity as may be  reasonably  required by it to
hold the Trustee and the Certificate  Insurer harmless,  then, in the absence of
notice to the Trustee or the Registrar that such  Certificate  has been acquired
by a bona fide  purchaser,  the  Seller  shall  execute  and the  Trustee  shall
authenticate  and  deliver,  in exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen  Certificate,  a new Certificate of like Class, tenor
and  aggregate  principal  amount,   bearing  a  number  not   contemporaneously
outstanding.

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

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

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

         Section 5.06   Persons Deemed Owners.
                        ---------------------- 

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


                                       63
<PAGE>
         Section 5.07   Cancellation.
                        -------------

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

         Section 5.08   Limitation on Transfer of Ownership Rights.
                        -------------------------------------------

         (a) No sale or other  transfer of record or  beneficial  ownership of a
Class R  Certificate  or  assignment  of an  interest  in the  Upper-Tier  REMIC
Residual  Class  (whether  pursuant to a purchase,  a transfer  resulting from a
default  under a secured  lending  agreement  or  otherwise)  shall be made to a
Disqualified  Organization  or an  agent  of a  Disqualified  Organization.  The
transfer, sale or other disposition of a Class R Certificate or assignment of an
interest in the Upper-Tier REMIC Residual Class (whether pursuant to a purchase,
a  transfer  resulting  from a default  under a  secured  lending  agreement  or
otherwise)  to a  Disqualified  Organization  shall be  deemed to be of no legal
force or  effect  whatsoever  and such  transferee  shall not be deemed to be an
Owner for any purpose hereunder,  including,  but not limited to, the receipt of
distributions  on such Class R Certificate or Upper-Tier  REMIC Residual  Class.
Furthermore,  in no event  shall the  Trustee  accept  surrender  for  transfer,
registration of transfer,  or register the transfer,  of any Class R Certificate
nor  authenticate  and make  available  any new Class R  Certificate  unless the
Trustee has  received an  affidavit  from the  proposed  transferee  in the form
attached  hereto as  Exhibit  I. Each  holder  of a Class R  Certificate  by his
acceptance  thereof,  shall be deemed for all purposes to have  consented to the
provisions of this Section  5.08(a).  The Upper-Tier REMIC Residual Class is not
transferable  except that the Owner of the Tax Matters Person Residual  Interest
in the  Upper-Tier  REMIC may assign its interest to another  Person who accepts
such  assignment and the  designation as Tax Matters Person  pursuant to Section
11.18 hereof.

         (b) No other sale or other  transfer of record or beneficial  ownership
of a Class B-IO  Certificate or a Class R Certificate  shall be made unless such
transfer is exempt from the registration  requirements of the Securities Act and
any applicable  state securities laws or is made in accordance with said Act and
laws.  In the event such a transfer  is to be made  within  three years from the
Startup Day, (i) the Trustee or the Depositor shall require a written opinion of
counsel  acceptable to and in form and substance  satisfactory  to the Depositor
and the Certificate Insurer in the event that such transfer may be made pursuant
to an exemption,  describing  the applicable  exemption and the basis  therefor,
from said Act and laws or is being  made  pursuant  to said Act and laws,  which
opinion of counsel  shall not be an expense of the Trustee,  the Trust Estate or
the  Certificate  Insurer,  and (ii) the Trustee shall require the Transferee to
execute  an  investment   letter   acceptable  to  and  in  form  and  substance
satisfactory  to the  Seller  and  the  Certificate  Insurer  certifying  to the
Trustee,  the  Certificate  Insurer  and the Seller the facts  surrounding  such
transfer,  which investment  letter shall not be an expense of the Trustee,  the
Trust Estate,  the Certificate  Insurer or the Seller. The Owner of a Class B-IO
Certificate or a Class R Certificate desiring to effect such transfer shall, and
does hereby  agree to,  indemnify  the Trustee,  the  Certificate  Insurer,  the
Depositor and the Seller  against any liability  that may result if the transfer
is not so exempt or is not made in accordance with such federal and state laws.

         (c) No  transfer of a Class B-IO or Class R  Certificate  shall be made
unless the Trustee shall have received either: (i) a representation  letter from
the transferee of such Class B-IO or Class R  Certificate,  acceptable to and in
form  and  substance  satisfactory  to the  Trustee,  to the  effect  that  such
transferee is not an employee benefit plan subject to Section 406 of ERISA nor a
plan or other  arrangement  subject to Section  406 of ERISA nor a plan or other
arrangement subject to Section 4975

                                       64
<PAGE>
of the Code  (collectively,  a "Plan"),  nor is acting on behalf of any Plan nor
using  the  assets  of any Plan to  effect  such  transfer  or in the case of an
insurance  company  purchasing  such  Certificates,  with funds from its general
account,  the transfer is covered by the Prohibited  Transaction Class Exemption
95-60 (ii) in the event that any Class B-IO or Class R Certificates is purchased
by a Plan,  or by a person or  entity  acting on behalf of any Plan or using the
assets of any Plan to effect such transfer, an Opinion of Counsel, acceptable to
and in form and substance  satisfactory to the Trustee, which Opinion of Counsel
shall not be at the  expense of either the  Trustee or the Trust,  to the effect
that the purchase or holding of any Class B-IO or Class R Certificates  will not
result in the assets of the Trust  being  deemed to be "plan  assets,"  will not
cause the Trust to be  subject  to the  fiduciary  requirements  and  prohibited
transaction  provisions of ERISA and the Code,  and will not subject the Trustee
to any obligation or liability in addition to those expressly  undertaken  under
this  Agreement.  Notwithstanding  anything  else to the  contrary  herein,  any
purported  transfer  of a  Certificate  to or on behalf of any Plan  without the
delivery  to the  Trustee of an Opinion of Counsel as  described  above shall be
null and void and of no effect.

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

         Section 5.09   Assignment of Rights.
                        ---------------------

         An Owner may pledge, encumber, hypothecate or assign all or any part of
its right to receive  distributions  hereunder,  but such  pledge,  encumbrance,
hypothecation  or  assignment  shall not  constitute  a transfer of an ownership
interest  sufficient  to render  the  transferee  an Owner of the Trust  without
compliance with the provisions of Section 5.04 and Section 5.08 hereof.


                                END OF ARTICLE V

                                       65

<PAGE>
                                   ARTICLE VI
                                    COVENANTS

         Section 6.01   Distributions.
                        --------------

         On each  Payment  Date,  the Trustee  will  withdraw  amounts  from the
Certificate  Account and make the distributions with respect to the Certificates
in  accordance  with the  terms of the  Certificates  and this  Agreement.  Such
distributions shall be made (i) by check or draft mailed on each Payment Date or
(ii) if requested by any Owner of (A) a Class A-1,  Class A-2,  Class A-3, Class
A-4, Class A-5, Class A-6, Class A-7, Class A-8 or Class A-9 Certificate  having
an original principal balance of not less than $1,000,000 or (B) a Class A-10IO,
Class B-IO  Certificate or Class R Certificate  having a Percentage  Interest of
not less  than 10% in  writing  not  later  than one  Business  Day prior to the
applicable Record Date (which request does not have to be repeated unless it has
been withdrawn),  to such Owner by wire transfer to an account within the United
States  designated no later than five Business Days prior to the related  Record
Date,  made on each  Payment  Date,  in each case to each Owner of record on the
immediately preceding Record Date.

         Section 6.02  Money for Distributions to be Held in Trust; Withholding.
                       ---------------------------------------------------------

         (a) All  payments  of  amounts  due and  payable  with  respect  to any
Certificate  that are to be made from  amounts  withdrawn  from the  Certificate
Account or from Insured  Payments shall be made by and on behalf of the Trustee,
and no amounts  so  withdrawn  from the  Certificate  Account  for  payments  of
Certificates  and no Insured Payment shall be paid over to the Trustee except as
provided in this Section.

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

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

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

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

                                       66
<PAGE>
or such Paying Agent before being required to make any such payment, may, at the
expense of the Trust,  cause to be published once, in the eastern edition of The
Wall Street Journal,  notice that such money remains unclaimed and that, after a
date specified  therein,  which shall be not fewer than 30 days from the date of
such  publication,  any unclaimed  balance of such money then  remaining will be
paid to the  Owners of the  Class R  Certificates.  The  Trustee  shall,  at the
direction of the Depositor,  also adopt and employ, at the expense of the Trust,
any other  reasonable  means of notification of such payment  (including but not
limited to mailing  notice of such  payment to Owners whose right to or interest
in moneys due and payable but not  claimed is  determinable  from the records of
the  Registrar,  the Trustee or any Paying Agent,  at the last address of record
for each such Owner).

         Section 6.03   Protection of Trust Estate.
                        ---------------------------

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

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

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

                  (iii) enforce any of the Home Equity Loans; or

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

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

         (b) The Trustee shall have the power to enforce,  and shall enforce the
obligations  and  rights  of the other  parties  to this  Agreement,  and of the
Certificate  Insurer or the  Owners,  by action,  suit or  proceeding  at law or
equity,  and shall also have the power to  enjoin,  by action or suit in equity,
any acts or  occurrences  which may be unlawful or in violation of the rights of
the  Certificate  Insurer  as such  rights  are  set  forth  in this  Agreement;
provided,  however, that nothing in this Section shall require any action by the
Trustee  unless  the  Trustee  shall  first  (i) have been  furnished  indemnity
satisfactory to it and (ii) when required by this Agreement, have been requested
by the  Certificate  Insurer  or the  Owners  of a  majority  of the  Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
consent  of the  Certificate  Insurer  or, if there  are no  longer  any Class A
Certificates  then  outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates;  provided,  further,  however,  that if
there is a dispute  with  respect to payments  under the  Certificate  Insurance
Policy the Trustee's sole responsibility is to the Owners.

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


                                       67
<PAGE>

         Section 6.04   Performance of Obligations.
                        --------------------------

         The Trustee will not take any action that would release any Person from
any of such Person's  covenants or obligations  under any instrument or document
relating  to  the   Certificates   or  which  would  result  in  the  amendment,
hypothecation,  subordination,  termination  or  discharge  of,  or  impair  the
validity  or  effectiveness  of,  any such  instrument  or  document,  except as
expressly provided in this Agreement or such other instrument or document.

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

         Section 6.05   Negative Covenants.
                        ------------------

         The Trustee will not permit the Trust to:

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

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

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

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

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

         Section 6.06   No Other Powers.
                        ----------------

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

         Section 6.07   Limitation of Suits.
                        --------------------

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with respect to this Agreement or the Certificate  Insurance Policy,
or for the  appointment of a receiver or trustee of the Trust,  or for any other
remedy with respect to an event of default hereunder, unless:

         (1)      such  Owner  has  previously   given  written  notice  to  the
                  Depositor  and  the  Trustee  of  such  Owner's  intention  to
                  institute such proceeding;


                                       68
<PAGE>
         (2)      the  Owners of not less than 25% of the  Percentage  Interests
                  represented by the Class A Certificates  then  Outstanding or,
                  if there are no Class A Certificates then Outstanding, by such
                  percentage  of the  Percentage  Interests  represented  by the
                  Class B-IO  Certificates  and the Class R Certificates,  shall
                  have made  written  request to the Trustee to  institute  such
                  proceeding in its own name as Trustee establishing the Trust;

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

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

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

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

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

         In the event the Trustee  shall  receive  conflicting  or  inconsistent
requests and indemnity from two or more groups of Owners, each representing less
than a majority of the applicable  Class of Certificates  and each conforming to
paragraphs  (1)-(6) of this Section 6.07,  the  Certificate  Insurer in its sole
discretion  may determine what action,  if any, shall be taken,  notwithstanding
any other  provision of this Agreement  (unless the  Certificate  Insurer is the
party against whom the proceeding is directed).

         Section 6.08   Unconditional Rights of Owners to Receive Distributions.
                        --------------------------------------------------------

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

         Section 6.09   Rights and Remedies Cumulative.
                        -------------------------------

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

                                       69
<PAGE>
         Section 6.10   Delay or Omission Not Waiver.
                        -----------------------------

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

         Section 6.11   Control by Owners.
                        ------------------

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

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

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

         (3)      the Trustee  may take any other  action  deemed  proper by the
                  Trustee,  as the case may be, which is not  inconsistent  with
                  such  direction;  provided,  however,  that the  Seller or the
                  Trustee, as the case may be, need not take any action which it
                  determines  might  involve it in  liability or may be unjustly
                  prejudicial to the Owners not so directing.

         Section 6.12   Indemnification.
                        ----------------

         The Depositor agrees to indemnify and hold the Trustee, the Certificate
Insurer and each Owner harmless against any and all claims,  losses,  penalties,
fines,  forfeitures,  legal fees and  related  costs,  judgments,  and any other
costs, fees and expenses that the Trustee, the Certificate Insurer and any Owner
may sustain in any way related to the  failure of the  Depositor  to perform its
duties in  compliance  with the terms of this  Agreement.  The  Depositor  shall
immediately notify the Trustee, the Certificate Insurer and each Owner if such a
claim is made by a third party with respect to this Agreement, and the Depositor
shall assume (with the consent of the Trustee) the defense of any such claim and
pay all expenses in connection therewith, including reasonable counsel fees, and
promptly pay,  discharge and satisfy any judgment or decree which may be entered
against the Servicer,  the Seller, the Trustee,  the Certificate  Insurer and/or
any Owner in respect of such claim. The Trustee may, if necessary, reimburse the
Depositor  from  amounts  otherwise  distributable  on the Class B-IO or Class R
Certificates for all amounts advanced by it pursuant to the preceding  sentence,
except  when the claim  relates  directly  to the  failure of the  Depositor  to
perform its duties in compliance with the terms of this  Agreement.  In addition
to the  foregoing,  the Seller  agrees to indemnify  and hold the  Trustee,  the
Certificate Insurer and each Owner harmless against any and all claims,  losses,
penalties,  fines,  forfeitures,  legal fees and related costs,  judgments,  and
other costs, fees and expenses that the Trustee, the Certificate Insurer and any
Owner  may  sustain  in any way  related  to the  breach  by the  Seller  of its
representations and warranties set forth in Section 3.04(b)(xiii) or (xv) hereof
with respect to a Home Equity Loan if such Home Equity Loan qualifies as a "high
cost mortgage" pursuant to Section 226.32 of the Truth-in-Lending Act, as

                                       70
<PAGE>
amended.  The  provisions of this Section 6.12 shall survive the  termination of
this Agreement and the payment of the outstanding Certificates.

         Section 6.13 Access to Owners of Certificates' Names and Addresses. (a)
If any owner (for  purposes of this Section  6.13,  an  "Applicant")  applies in
writing to the Trustee,  and such application  states that the Applicant desires
to  communicate  with  other  Owners  with  respect to their  rights  under this
Agreement  or  under  the  Certificates  and is  accompanied  by a  copy  of the
communication which such Applicant proposes to transmit, then the Trustee shall,
at the  expense  of such  Applicant,  within  ten (10)  Business  Days after the
receipt of such application,  furnish or cause to be furnished to such Applicant
a list of the names and  addresses of the Owners of record as of the most recent
Payment Date.

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


                                END OF ARTICLE VI





                                       71

<PAGE>
                                   ARTICLE VII
                      ACCOUNTS, DISBURSEMENTS AND RELEASES

         Section 7.01   Collection of Money.
                        --------------------

         Except as otherwise expressly provided herein, the Trustee shall demand
payment or delivery of all money and other property  payable to or receivable by
the Trustee  pursuant to this Agreement or the Certificate  Insurance  Policies,
including (a) all payments due on the Home Equity Loans in  accordance  with the
respective  terms and  conditions  of such Home Equity  Loans and required to be
paid over to the Trustee by the Servicer or by any  Sub-Servicer and (b) Insured
Payments.  The Trustee  shall hold all such money and  property  received by it,
other than pursuant to or as contemplated by Section 6.02(e) hereof,  as part of
the Trust Estate and shall apply it as provided in this Agreement.

         Section 7.02   Establishment of Accounts;
                        --------------------------

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

         (b) Reserved.
             --------

         (c) On the Business Day after each Monthly  Remittance Date the Trustee
shall determine  (subject to the terms of Section 10.03(j) hereof,  based solely
on information  provided to it by the Servicer) with respect to the  immediately
following  Payment  Date,  the amount  that is  expected to be on deposit in the
Certificate   Account  as  of  such  Payment  Date  for  the  Fixed  Rate  Group
(disregarding the amount of any Insured Payments), which amount will be equal to
the  sum of (x) the  amount  on  deposit  therein  with  respect  to such  Group
excluding  the amount of any Total Monthly  Excess  Cashflow from the Fixed Rate
Group  included  in such  amount  plus (y) any  amount of Total  Monthly  Excess
Cashflow  from the  Adjustable  Rate Group to be applied on such Payment Date to
the Fixed Rate Certificates. The amount described in clause (x) of the preceding
sentence  with respect to each  Payment Date is the "Fixed Rate Group  Available
Funds"; the sum of the amounts described in clauses (x) and (y) of the preceding
sentence  with  respect  to each  Payment  Date is the "Fixed  Rate Group  Total
Available Funds."

         (d) On the Business Day after each Monthly  Remittance Date the Trustee
shall determine  (subject to the terms of Section 10.03(j) hereof,  based solely
on information  provided to it by the Servicer) with respect to the  immediately
following  Payment  Date,  the amount  that is  expected to be on deposit in the
Certificate  Account  as of such  Payment  Date for the  Adjustable  Rate  Group
(disregarding the amount of any Insured Payments), which amount will be equal to
the  sum of (x) the  amount  on  deposit  therein  with  respect  to such  Group
excluding the amount of any Total Monthly  Excess  Cashflow from the  Adjustable
Rate Group  included in such amount plus (y) any amount of Total Monthly  Excess
Cashflow  from the Fixed Rate Group to be  applied on such  Payment  Date to the
Class A-9  Certificates.  The amount  described  in clause (x) of the  preceding
sentence  with  respect  to each  Payment  Date is the  "Adjustable  Rate  Group
Available Funds"; the sum of the amounts described in clauses (x) and (y) of the
preceding  sentence  with respect to each Payment Date is the  "Adjustable  Rate
Group Total Available Funds." Collectively, the Fixed Rate Group Total Available
Funds  and the  Adjustable  Rate  Group  Total  Available  Funds  is the  "Total
Available Funds."

                                       72
<PAGE>
         Section 7.03   Flow of Funds.
                        --------------

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

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

         (c) With respect to the Certificate  Account, on each Payment Date, the
Trustee shall make the following  allocations,  disbursements  and transfers for
each  Home  Equity  Loan  Group  from  amounts  deposited  therein  pursuant  to
subsections (a) and (b),  respectively,  in the following order of priority, and
each such  allocation,  transfer  and  disbursement  shall be  treated as having
occurred only after all preceding allocations,  transfers and disbursements have
occurred:

         (i) first,  on each Payment Date,  the Trustee shall allocate an amount
equal to the sum of (x) the Total  Monthly  Excess  Spread with  respect to such
Home Equity Loan Group and Payment Date (net of the related  Premium Amount paid
pursuant to clause  (iii)(C) or (G) below,  as  applicable,  and the Trustee Fee
allocable to such Group then payable  under clause  (iv)(A)  below) plus (y) any
Subordination  Reduction  Amount with respect to such Home Equity Loan Group and
Payment Date (such sum being the "Total Monthly Excess Cashflow" with respect to
such Home Equity Loan Group and Payment  Date) with  respect to such Home Equity
Loan Group in the following order of priority:

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

                  (B)      second,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with respect to such Home Equity Loan Group
                           remaining  after the  allocation  described in clause
                           (A) above shall be  allocated  against any  Available
                           Funds Shortfall with respect to the other Home Equity
                           Loan Group and to the payment of the related  Class A
                           Distribution  Amount  with  respect to the other Home
                           Equity Loan Groups pursuant to clause (iii) below;

                                       73
<PAGE>
                  (C)      third,  any  portion  of  the  Total  Monthly  Excess
                           Cashflow  with respect to such Home Equity Loan Group
                           remaining after the allocations  described in clauses
                           (A)  and  (B)  above  shall  be   disbursed   to  the
                           Certificate  Insurer in  respect  of amounts  owed on
                           account of any  Reimbursement  Amount with respect to
                           the related Home Equity Loan Group; and

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

         (ii)     second,  the  amount,  if any,  of the  Total  Monthly  Excess
                  Cashflow with respect to a Home Equity Loan Group on a Payment
                  Date remaining after the  allocations  described in clause (i)
                  above (the "Net Monthly Excess  Cashflow" for such Home Equity
                  Loan Group and Payment  Date) is required to be  allocated  in
                  the following order of priority:

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

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

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

         (iii)    third, following the making by the Trustee of all allocations,
                  transfers  and   disbursements   described  above  under  this
                  subsection  (c) from amounts  (including  any related  Insured
                  Payment)  then on  deposit  in the  Certificate  Account  with
                  respect to the related  Home  Equity  Loan Group,  the Trustee
                  shall distribute:

                  (A)      with respect to the Fixed Rate Group,  the Lower-Tier
                           Fixed Rate Group  Distribution  Amount (including the
                           proceeds  of  any  Insured   Payments   made  by  the
                           Certificate Insurer) as a distribution on the related
                           Lower-Tier  Interests  to the  Upper-Tier  Fixed Rate
                           Group Distribution Account;

                  (B)      from the  Upper-Tier  Fixed Rate  Group  Distribution
                           Account to the Owners of the Fixed Rate  Certificates
                           and  the  Class  A-10IO  Certificates,   the  related
                           Current  Interest  thereon  until the related Class A
                           Certificate  Termination  Date  on a pro  rata  basis
                           based on Current  Interest  with respect to each such
                           Class of Fixed Rate Certificates and the Class A-10IO
                           Certificates  without any priority  among the related
                           Fixed  Rate   Certificates   and  the  Class   A-10I0
                           Certificates;

                                       74
<PAGE>
                  (C)      from Total Monthly Excess Spread,  the Premium Amount
                           allocable  to the Fixed Rate  Group for such  Payment
                           Date to the Certificate Insurer;

                  (D)      from the  Upper-Tier  Fixed Rate  Group  Distribution
                           Account as a distribution  of principal to the Owners
                           of the related Class of Fixed Rate Certificates,  the
                           Fixed Rate Group Principal  Distribution Amount shall
                           be distributed as follows:

                                    (1)  first,  to the  Owners of the Class A-1
                           Certificates the amount necessary to reduce the Class
                           A-1  Certificate  Principal  Balance to the  Targeted
                           Amount,  until the Class A-1 Certificate  Termination
                           Date;

                                    (2) second,  until the Class A-1 Certificate
                           Termination Date,  concurrently with the distribution
                           described  in clause (1) above,  the Fixed Rate Group
                           Principal   Distribution  Amount  in  excess  of  the
                           Targeted  Amount  to  the  Owners  of the  Class  A-2
                           Certificates   until  the   Class   A-2   Certificate
                           Termination  Date and,  thereafter,  to the Owners of
                           the  Class  A-2  Certificates,  until  the  Class A-2
                           Certificate Termination Date (provided, however, that
                           if the Class A-2 Certificate  Termination Date occurs
                           prior to the Class A-1 Certificate  Termination Date,
                           the Fixed Rate Group  Principal  Distribution  Amount
                           shall be  distributed  to the  Owner of the Class A-1
                           Certificates   until  the   Class   A-1   Certificate
                           Termination Date);

                                    (3)  third,  to the  Owners of the Class A-3
                           Certificates   until  the   Class   A-3   Certificate
                           Termination Date;

                                    (4)  fourth,  to the Owners of the Class A-4
                           Certificates   until  the   Class   A-4   Certificate
                           Termination Date;

                                    (5)  fifth,  to the  Owners of the Class A-5
                           Certificates   until  the   Class   A-5   Certificate
                           Termination Date;

                                    (6)  sixth,  to the  Owners of the Class A-6
                           Certificates   until  the   Class   A-6   Certificate
                           Termination Date; and

                                    (7) seventh,  to the Owners of the Class A-7
                           Certificates   until  the   Class   A-7   Certificate
                           Termination Date;

                                    (8)  eighth,  to the Owners of the Class A-8
                           Certificates   until  the   Class   A-8   Certificate
                           Termination Date;

                  (E)      with  respect  to  the  Adjustable  Rate  Group,  the
                           Lower-Tier  Adjustable Rate Group Distribution Amount
                           (including the proceeds of any Insured  Payments made
                           by the Certificate  Insurer) as a distribution of the
                           Lower-Tier A-9 Interest to the Upper-Tier  Adjustable
                           Rate Group Distribution Account;

                  (F)      from   the   Upper-Tier    Adjustable    Rate   Group
                           Distribution  Account  to the Owners of the Class A-9
                           Certificates, the Class A-9 Current Interest; and

                  (G)      from Total Monthly Excess Spread,  the Premium Amount
                           allocable  to the  Adjustable  Rate  Group  for  such
                           Payment Date to the Certificate Insurer;

                                       75

<PAGE>
                  (H)      from   the   Upper-Tier    Adjustable    Rate   Group
                           Distribution  Account as a distribution  of principal
                           to the  Owners  of the Class  A-9  Certificates,  the
                           Adjustable Rate Group Principal Distribution Amount;

         (iv)     fourth,   following   the   making  by  the   Trustee  of  all
                  allocations, transfers and disbursements described above under
                  this  subsection  (c),  from  amounts  then on  deposit in the
                  Certificate  Account,  the  Trustee  shall  distribute  in the
                  following order of priority;

                  (A)      to the  Trustee,  the Trustee Fees then due (plus any
                           expenses  owing to the  Trustee  pursuant  to Section
                           3.02(e) of the Insurance Agreement);

                  (B)      to the  Owners of the Class  B-IO  Certificates,  the
                           Class B-IO Distribution Amount; and

                  (C)      to  the  Owners  of the  Class  R  Certificates,  the
                           Residual  Net Monthly  Excess  Cashflow,  if any, for
                           such Payment Date.

         (d)      On any Payment Date during the  continuance of any Certificate
                  Insurer Default:

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

                  (ii)     If there is a Subordination Deficit, then the Class A
                           Principal  Distribution  Amount for such Payment Date
                           shall be  distributed  pro rata to the  Owners of any
                           Outstanding  Class A  Certificates  (other  than  the
                           Class A-1OIO Certificates) on such Payment Date.

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

         (f) Upon receipt of Insured  Payments from the  Certificate  Insurer on
behalf of the Owners of the Class A Certificates, the Trustee shall deposit such
Insured  Payments in the Certificate  Account and shall  distribute such Insured
Payments,  or  the  proceeds  thereof,  (i)  in  the  case  of  the  Fixed  Rate
Certificates  and the Class A-10IO  Certificates,  through the Upper-Tier  Fixed
Rate Group  Distribution  Account to the Owners of such Certificates and (ii) in
the case of the Class A-9 Certificates,  through the Upper-Tier  Adjustable Rate
Group Distribution Account, to the Owners of such Certificates.

         (g) Anything herein to the contrary  notwithstanding,  any payment with
respect to principal of or interest on any of the Class A Certificates  which is
made with moneys  received  pursuant to the terms of the  Certificate  Insurance
Policy shall not be considered  payment of such  Certificates from the Trust and
shall not  result in the  payment  of or the  provision  for the  payment of the
principal  of or  interest  on such  Certificates  within the meaning of Section
7.03. The Depositor, the Servicer and the Trustee acknowledge, and each Owner by
its  acceptance of a Certificate  agrees,  that without the need for any further
action on the part of the Certificate Insurer, the Depositor,  the Servicer, the
Trustee  or the  Registrar  (a) to the  extent  the  Certificate  Insurer  makes
payments,  directly or indirectly, on account of principal of or interest on any
Class A Certificates to the Owners of such Certificates, the Certificate Insurer
will be fully  subrogated to the rights of such Owners to receive such principal
and interest  together with any interest thereon of the applicable  Pass-Through
Rate from the Trust and (b) the

                                       76
<PAGE>
Certificate  Insurer  shall be paid such  principal  and interest  only from the
sources and in the manner  provided herein for the payment of such principal and
interest.

         It is  understood  and agreed that the intention of the parties is that
the Certificate  Insurer shall not be entitled to  reimbursement  on any Payment
Date for amounts previously paid by it unless on such Payment Date the Owners of
the  Class A  Certificates  shall  also  have  received  the full  amount of the
Distribution Amount for such Payment Date.

         The Trustee or Paying  Agent shall (i) receive as  attorney-in-fact  of
each Owner of Class A  Certificates  any Insured  Payment  from the  Certificate
Insurer  and  (ii)  disburse  the  same to the  Owners  of the  related  Class A
Certificates as set forth in Section 7.03(c)(iii). Insured Payments disbursed by
the Trustee or Paying Agent from proceeds of the  Certificate  Insurance  Policy
shall not be considered  payment by the Trust, nor shall such payments discharge
the  obligation of the Trust with respect to such Class A  Certificates  and the
Certificate  Insurer  shall be entitled  to receive  the  related  Reimbursement
Amount pursuant to Section 7.03(c)(i) hereof.

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

         Section 7.04   Reserved.
                        ---------

         Section 7.05   Investment of Accounts.
                        -----------------------

         (a) Consistent  with any  requirements of the Code, all or a portion of
any Account  held by the Trustee for the benefit of the Owners shall be invested
and  reinvested by the Trustee in the name of the Trustee for the benefit of the
Owners,  as  directed  in  writing  by the  Depositor,  in one or more  Eligible
Investments bearing interest or sold at a discount.  The bank serving as Trustee
or any affiliate  thereof may be the obligor on any investment  which  otherwise
qualifies as an Eligible  Investment.  No investment in any Account shall mature
later than the Business Day immediately preceding the next Payment Date.

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

         (c) Subject to Section 10.01  hereof,  the Trustee shall not in any way
be held liable by reason of any insufficiency in any Account held by the Trustee
resulting from any loss on any Eligible  Investment  included therein (except to
the extent that the bank serving as Trustee is the obligor thereon).

                                       77
<PAGE>

         (d) The Trustee shall invest and reinvest funds in the Accounts held by
the  Trustee,  in  accordance  with the written  instructions  delivered  to the
Trustee on the Startup Day, but only in one or more Eligible Investments bearing
interest or sold at a discount.

         If the Depositor shall have failed to give investment directions to the
Trustee then the Trustee shall invest in money market funds described in Section
7.07(i);  to be  redeemable  without  penalty  no later  than the  Business  Day
immediately preceding the next Payment Date.

         (e) All income or other gain from  investments  in any Account  held by
the Trustee shall be deposited in such Account  immediately on receipt,  and any
loss  resulting  from such  investments  shall be  charged to such  Account,  as
appropriate,  subject to the  requirement  of Section  8.08(b) that the Servicer
contribute  funds in an amount  equal to such loss in the case of the  Principal
and Interest Account.

         Section 7.06   Payment of Trust Expenses.
                        --------------------------

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

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

         Section 7.07   Eligible Investments.
                        ---------------------

         The following are Eligible Investments:

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

         (b)      Federal Housing Administration debentures;

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

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

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

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


                                       78
<PAGE>
                  1. The agreement is with a bank or insurance company which has
         unsecured,  uninsured and unguaranteed senior debt obligation rated Aa2
         or better by Moody's and AA or better by  Standard & Poor's,  or is the
         lead bank of a parent bank holding company with an uninsured, unsecured
         and   unguaranteed   senior  debt   obligation   meeting   such  rating
         requirements, and

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

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

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

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

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

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

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

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

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

                  e.  The fair  market  value of the  collateral  securities  in
         relation  to  the  amount  of  the  repurchase  obligation,   including
         principal and interest, is equal to at least 106%.


                                       79
<PAGE>
         (h) Commercial paper (having  original  maturities of not more than 270
days) rated in the highest short-term rating categories of Standard & Poor's and
Moody's; and

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

provided that no instrument  described  above shall evidence either the right to
receive  (a) only  interest  with  respect to the  obligations  underlying  such
instrument or (b) both principal and interest  payments derived from obligations
underlying such instrument and the interest and principal  payments with respect
to such instrument  provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations;  and provided,  further,
that all instruments  described hereunder shall mature at par on or prior to the
next  succeeding  Payment Date unless  otherwise  provided in this Agreement and
that no instrument  described hereunder may be purchased at a price greater than
par if such  instrument  may be  prepaid  or  called  at a price  less  than its
purchase price prior to stated maturity.

         Section 7.08   Accounting and Directions by Trustee.
                        -------------------------------------

         (a) On the Business Day after each Monthly Remittance Date occurring on
or prior to the later to occur of the Class A-8 Certificate Termination Date and
the Class A-9  Certificate  Termination  Date, the Trustee shall  determine,  no
later than 12:00 noon on such  Determination  Date,  whether an Insured  Payment
will be required to be made by the Certificate  Insurer on the following Payment
Date. If the Trustee  determines  that an Insured Payment will be required to be
made by the Certificate Insurer on the following Payment Date then no later than
12:00 noon on the Business Day  immediately  preceding the related  Payment Date
the Trustee  shall  furnish the  Certificate  Insurer and the  Depositor  with a
completed  Notice in the form set forth as Exhibit J hereto.  The  Notice  shall
specify  the  amount of  Insured  Payment  and shall  constitute  a claim for an
Insured Payment pursuant to the Certificate Insurance Policy.

         (b) By 12:00 noon New York time,  on the  Business Day  preceding  each
Payment Date (or such earlier period as shall be agreed by the Depositor and the
Trustee),  the Trustee  shall notify  (subject to the terms of Section  10.03(j)
hereof, based solely on information provided to the Trustee by the Servicer) the
Depositor,  the Seller, the Certificate  Insurer and each Owner of the following
information  with respect to the next Payment  Date (which  notification  may be
given by facsimile or by telephone promptly confirmed in writing):

                  (1) The  aggregate  amount then on deposit in the  Certificate
         Account;

                  (2) The Class A  Distribution  Amount,  with  respect  to each
         Class  individually,  and all  Classes  in the  aggregate,  on the next
         Payment Date;

                  (3) The amount of any Subordination Increase Amount;

                  (4)  The  amount  of any  Insured  Payment  to be  made by the
         Certificate Insurer on such Payment Date;

                  (5) The  application of the amounts  described in clauses (1),
         (3) and (4) preceding to the allocation and distribution of the related
         Class A  Distribution  Amounts on such Payment Date in accordance  with
         Section 7.03 hereof;


                                       80
<PAGE>

                  (6) The Certificate Principal Balance of each Class of Class A
         Certificates (other than the Class A-10IO Certificates),  and the Class
         A-10IO Notional Principal Amount, the aggregate amount of the principal
         of each Class of Class A  Certificates  to be paid on such Payment Date
         and the remaining  Certificate Principal Balance of each Class of Class
         A Certificates following any such payment;

                  (7) The amount, if any, of any Realized Losses for the related
         Remittance Period; and

                  (8)  The amount of any Subordination Reduction Amount.

         Section 7.09   Reports by Trustee to Owners and Certificate Insurer.
                        -----------------------------------------------------

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

                    (i) the  amount of the  distribution  with  respect  to such
         Owners'  Certificates (based on a Certificate in the original principal
         amount of $1,000);

                   (ii) the amount of such  Owner's  distributions  allocable to
         principal,   separately   identifying  the  aggregate   amount  of  any
         Prepayments or other recoveries of principal included therein,  and any
         Subordination  Increase  Amount with respect to the related Home Equity
         Loan Group;

                  (iii) the amount of such  Owner's  distributions  allocable to
         interest  (based on a Certificate in the original  principal  amount of
         $1,000);

                   (iv) if the distribution  (net of any Insured Payment) to the
         Owners of any Class of the Class A  Certificates  on such  Payment Date
         was less than the related Class A  Distribution  Amount on such Payment
         Date, the related Carry Forward  Amount and the  allocation  thereof to
         the related Classes of the Class A Certificates resulting therefrom;

                    (v)  the  amount  of any  Insured  Payment  included  in the
         amounts  distributed  to the  Owners  of Class A  Certificates  on such
         Payment Date;

                   (vi) the principal amount (or notional  principal  amount) of
         each  Class of  Class A  Certificate  (based  on a  Certificate  in the
         original  principal amount of $1,000) which will be Outstanding and the
         aggregate Loan Balance of each Group,  in each case after giving effect
         to any payment of principal on such Payment Date;

                  (vii) the aggregate  Loan Balance of all Home Equity Loans and
         the aggregate  Loan Balance of the Home Equity Loans in each Group,  in
         each case  after  giving  effect to any  payment of  principal  on such
         Payment Date;

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

                   (ix) based upon information furnished by the Depositor,  such
         information as may be required by Section 6049(d)(7)(C) of the Code and
         the  regulations   promulgated  thereunder  to  assist  the  Owners  in
         computing their market discount;


                                       81
<PAGE>
                    (x) the  total  of any  Substitution  Amounts  and any  Loan
         Purchase Price amounts  included in such  distribution  with respect to
         each Group;

                   (xi) the  weighted  average  Coupon  Rate of the Home  Equity
         Loans with respect to each Group;

                  (xii) such other  information as the  Certificate  Insurer may
         reasonably request with respect to Delinquent Home Equity Loans; and

                 (xiii) the largest Home Equity Loan balance outstanding in each
         Group.

         The Servicer shall provide to the Trustee the information  described in
Section  8.08(d)(iii)  and in clause (b) below to enable the  Trustee to perform
its  reporting  obligations  under this  Section,  and such  obligations  of the
Trustee under this Section are conditioned upon such information  being received
and the information provided in clauses (ii), (ix) and (x) shall be based solely
upon  information  contained  in the monthly  servicing  report  provided by the
Servicer to the Trustee pursuant to Section 8.01 hereof.

         (b) In addition,  on each Payment Date the Trustee will  distribute  to
the Depositor, each Owner, the Certificate Insurer, the Underwriters, Standard &
Poor's and Moody's,  together with the  information  described in Subsection (a)
preceding, the following information with respect to each Home Equity Loan Group
which is hereby  required to be prepared by the  Servicer  and  furnished to the
Trustee for such purpose on or prior to the related Monthly Remittance Date:

                            (i)  the  related  Class  A  Certificate   Principal
         Balance, as of such Payment Date;

                            (ii) the number and aggregate  principal balances of
         Home Equity  Loans in each Group (a) 30-59 days  Delinquent,  (b) 60-89
         days Delinquent and (c) 90 or more days Delinquent,  as of the close of
         business on the last Business Day of the calendar  month next preceding
         such Payment Date,

                           (iii) the numbers and aggregate  Loan Balances of all
         Home  Equity  Loans  in each  Group  as of such  Payment  Date  and the
         percentage that each of the amounts represented by clauses (a), (b) and
         (c) of paragraph (ii) above represent as a percentage of the respective
         amounts in this paragraph (iii);

                           (iv) the status and the number and dollar  amounts of
         all Home Equity Loans in each Group in  foreclosure  proceedings  as of
         the close of business on the last  Business Day of the  calendar  month
         next preceding such Payment Date, separately stating, for this purpose,
         all Home Equity Loans in each Group with  respect to which  foreclosure
         proceedings were commenced in the immediately preceding calendar month;

                           (v) the number of Mortgagors and the Loan Balances of
         Home Equity Loans in each Group of (a) the related  Mortgages  involved
         in  bankruptcy  proceedings  as of the  close of  business  on the last
         Business Day of the calendar month next preceding such Payment Date and
         (b) Home Equity Loans in each Group that are "balloon" loans;

                           (vi) the existence  and status of any REO  Properties
         in each Group,  as of the close of business of the last Business Day of
         the month next preceding the Payment Date;


                                       82
<PAGE>
                            (vii)  the book  value of any REO  Property  in each
         Group as of the  close of  business  on the  last  Business  Day of the
         calendar month next preceding the Payment Date; and

                           (viii) the amount of Cumulative  Realized  Losses for
         each Group.

         (c) The Servicer  shall  furnish to the Trustee and to the  Certificate
Insurer,  during the term of this Agreement,  such periodic,  special,  or other
reports  or  information  not  specifically  provided  for  herein,  as  may  be
necessary,  reasonable,  or  appropriate  with  respect  to the  Trustee  or the
Certificate  Insurer,  as the case may be,  or  otherwise  with  respect  to the
purposes of this  Agreement,  all such reports or  information to be provided by
and in  accordance  with such  applicable  instructions  and  directions  as the
Trustee or the Certificate  Insurer may reasonably require;  provided,  that the
Servicer shall be entitled to be reimbursed by the requesting party for the fees
and actual expenses  associated with providing such reports, if such reports are
not generally produced in the ordinary course of business.

         Section 7.10   Reports by Trustee.
                        -------------------

         (a)  The  Trustee  shall  report  to the  Depositor,  the  Seller,  the
Underwriters, the Certificate Insurer and each Owner, with respect to the amount
on deposit in the Certificate Account, the amount therein relating to each Group
and the identity of the  investments  included  therein,  as the Depositor,  the
Seller  or the  Certificate  Insurer  may  from  time to time  request.  Without
limiting the generality of the foregoing,  the Trustee shall,  at the request of
the Depositor,  the Seller or the Certificate  Insurer transmit  promptly to the
Depositor,  the Seller and the Certificate  Insurer copies of all accountings of
receipts in respect of the Home Equity Loans furnished to it by the Servicer and
shall notify the Seller and the  Certificate  Insurer if any Monthly  Remittance
Amount has not been received by the Trustee when due.

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

         Section 7.11   Preference Payments
                        -------------------

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

         Each  Owner  of a Class  A  Certificate,  by its  purchase  of  Class A
Certificates,  the  Servicer and the Trustee  hereby agree that the  Certificate
Insurer may at any time during the continuation of any

                                       83
<PAGE>
proceeding  relating to a preference  claim direct all matters  relating to such
preference claim, including,  without limitation, the direction of any appeal of
any order  relating  to such  preference  claim and the posting of any surety or
performance bond pending any such appeal. In addition and without  limitation of
the foregoing,  the Certificate Insurer shall be subrogated to the rights of the
Servicer,  the Trustee and the Owner of each Class A Certificate  in the conduct
of any such preference claim, including,  without limitation,  all rights of any
party to an adversary  proceeding  action with respect to any court order issued
in connection with any such preference claim.


                               END OF ARTICLE VII

                                       84

<PAGE>
                                  ARTICLE VIII

                          SERVICING AND ADMINISTRATION
                              OF HOME EQUITY LOANS

         Section 8.01   Servicer and Sub-Servicers.
                        ---------------------------

         Acting  directly  or through one or more  Sub-Servicers  as provided in
Section 8.03, the Servicer shall service and administer the Home Equity Loans in
accordance with this Agreement and the servicing standards set forth in the FNMA
Guide and shall have full power and authority,  acting alone,  to do or cause to
be done any and all things in connection with such servicing and  administration
which it may deem necessary or desirable. It is the intent of the parties hereto
that the Servicer shall have all of the servicing  obligations hereunder which a
lender would have under the FNMA Guide (as such provisions relate to second lien
mortgages);  provided,  however,  that to the extent that such  standards,  such
obligations  or the FNMA Guide are amended by FNMA after the date hereof and the
effect of such  amendment  would be to impose  upon the  Servicer  any  material
additional  costs or other burdens relating to such servicing  obligations,  the
Servicer may, at its option, determine not to comply with such amendment.

         Subject  to  Section  8.03  hereof,  the  Servicer  may,  and is hereby
authorized to, perform any of its servicing responsibilities with respect to all
or certain of the Home Equity Loans through a  Sub-Servicer  as it may from time
to time  designate,  but no such  designation of a  Sub-Servicer  shall serve to
release the Servicer  from any of its  obligations  under this  Agreement.  Such
Sub-Servicer  shall have all the rights and powers of the Servicer  with respect
to such Home Equity Loans under this Agreement.

         Without  limiting  the  generality  of the  foregoing,  but  subject to
Sections  8.13  and  8.14,  the  Servicer  in its own  name or in the  name of a
Sub-Servicer  may be authorized  and  empowered  pursuant to a power of attorney
executed  and  delivered  by the  Trustee to  execute  and  deliver,  and may be
authorized  and empowered by the Trustee,  to execute and deliver,  on behalf of
itself,  the Owners and the Trustee or any of them, (i) any and all  instruments
of  satisfaction  or cancellation or of partial or full release or discharge and
all other comparable  instruments with respect to the Home Equity Loans and with
respect to the Properties, (ii) to institute foreclosure proceedings or obtain a
deed in lieu of  foreclosure  so as to effect  ownership  of any Property in the
name of the  Servicer on behalf of the  Trustee,  and (iii) to hold title to any
Property upon such  foreclosure  or deed in lieu of foreclosure on behalf of the
Trustee;  provided,  however,  that to the extent any  instrument  described  in
clause (i)  preceding  would be delivered  by the Servicer  outside of its usual
procedures  for mortgage  loans held in its own  portfolio  the Servicer  shall,
prior to executing  and  delivering  such  instrument,  obtain the prior written
consent of the Certificate Insurer, and provided further,  however, that Section
8.14(a) shall  constitute an  authorization  from the Trustee to the Servicer to
execute an  instrument  of  satisfaction  (or  assignment  of  mortgage  without
recourse)  with respect to any Home Equity Loan paid in full (or with respect to
which  payment  in full  has been  escrowed).  The  Trustee  shall  execute  any
documentation furnished to it by the Servicer for recordation by the Servicer in
the appropriate jurisdictions as shall be necessary to effectuate the foregoing.
Subject to Sections 8.13 and 8.14, the Trustee shall execute any  authorizations
and other  documents  as the  Servicer  or such  Sub-Servicer  shall  reasonably
request  that are  furnished  to the  Trustee  to enable the  Servicer  and such
Sub-Servicer to carry out their respective  servicing and administrative  duties
hereunder.

         The  Servicer   shall  give  prompt  notice  to  the  Trustee  and  the
Certificate  Insurer of any action,  of which the Servicer has actual knowledge,
to (i) assert a claim  against  the Trust or (ii) assert  jurisdiction  over the
Trust.

                                       85
<PAGE>
         Servicing  Advances  incurred by the  Servicer or any  Sub-Servicer  in
connection with the servicing of the Home Equity Loans  (including any penalties
in connection with the payment of any taxes and assessments or other charges) on
any Property shall be recoverable  by the Servicer or such  Sub-Servicer  to the
extent described in Section 8.09(b) hereof.

         Section 8.02   Collection of Certain Home Equity Loan Payments.
                        ------------------------------------------------

         The  Servicer  shall make  reasonable  efforts to collect all  payments
called for under the terms and  provisions of the Home Equity Loans,  and shall,
to the extent such  procedures  shall be consistent  with this Agreement and the
terms and  provisions of any  applicable  Insurance  Policy,  follow  collection
procedures for all Home Equity Loans at least as rigorous as those  described in
the  FNMA  Guide.  Consistent  with  the  foregoing,  the  Servicer  may  in its
discretion  waive or permit to be waived  any late  payment  charge,  prepayment
charge, assumption fee or any penalty interest in connection with the prepayment
of a Home Equity  Loan or any other fee or charge  which the  Servicer  would be
entitled  to  retain  hereunder  as  servicing  compensation.  In the  event the
Servicer  shall  consent to the deferment of the due dates for payments due on a
Note, the Servicer shall  nonetheless  make payment of any required  Delinquency
Advance  with  respect to the payments so extended to the same extent as if such
installment were due, owing and Delinquent and had not been deferred,  and shall
be entitled to reimbursement therefor in accordance with Section 8.09(a) hereof.

         Section 8.03   Sub-Servicing Agreements Between Servicer and 
                        ---------------------------------------------
                        Sub-Servicers.
                        --------------

         The Servicer may enter into Sub-Servicing  Agreements for any servicing
and  administration of Home Equity Loans with any institution that is acceptable
to the Certificate Insurer and that is in compliance with the laws of each state
necessary  to enable it to perform  its  obligations  under such Sub-  Servicing
Agreement and (x) has (i) been designated an approved  seller-servicer  by FHLMC
or FNMA for second mortgage loans and (ii) has equity of at least $5,000,000, as
determined in accordance with generally accepted accounting principles or (y) is
a Servicer  Affiliate.  The  Servicer  shall  give  notice to the  Trustee,  the
Certificate   Insurer  and  the  Rating  Agencies  of  the  appointment  of  any
Sub-Servicer.  For purposes of this  Agreement,  the Servicer shall be deemed to
have received  payments on Home Equity Loans when any  Sub-Servicer has received
such payments.  Each  Sub-Servicer  shall be required to service the Home Equity
Loans in accordance  with this  Agreement and any such  Sub-Servicing  Agreement
shall be consistent with and not violate the provisions of this Agreement.  Each
Sub-Servicing  Agreement shall provide that a successor  Servicer shall have the
option to terminate such agreement  without  payment of any fees if the original
Servicer is terminated or resigns.

         Section 8.04   Successor Sub-Servicers.
                        ------------------------

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

         Section 8.05   Liability of Servicer; Indemnification.
                        ---------------------------------------

         (a) The Servicer  shall not be relieved of its  obligations  under this
Agreement  notwithstanding any Sub-Servicing  Agreement or any of the provisions
of this Agreement  relating to agreements or  arrangements  between the Servicer
and a  Sub-Servicer  and the Servicer  shall be obligated to the same extent and
under  the  same  terms  and  conditions  as  if it  alone  were  servicing  and
administering  the Home Equity  Loans.  The Servicer  shall be entitled to enter
into any agreement with a Sub-Servicer for

                                       86
<PAGE>
indemnification  of the Servicer by such  Sub-Servicer and nothing  contained in
such Sub-Servicing Agreement shall be deemed to limit or modify this Agreement.

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

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

         Any  Sub-Servicing  Agreement  and any other  transactions  or services
relating to the Home Equity Loans involving a Sub-Servicer shall be deemed to be
between the Sub-Servicer and the Servicer alone and the Trustee, the Certificate
Insurer  and the Owners  shall not be deemed  parties  thereto and shall have no
claims,  rights,  obligations,   duties  or  liabilities  with  respect  to  any
Sub-Servicer except as set forth in Section 8.07.

         Section 8.07   Assumption or Termination of Sub-Servicing Agreement by
                        -------------------------------------------------------
                        Trustee.
                        -------

         In connection with the assumption of the  responsibilities,  duties and
liabilities and of the authority,  power and rights of the Servicer hereunder by
the  Trustee  pursuant to Section  8.20,  it is  understood  and agreed that the
Servicer's  rights and  obligations  under any  Sub-Servicing  Agreement then in
force between the Servicer and a Sub-Servicer shall be assumed simultaneously by
the Trustee without act or deed on the part of the Trustee;  provided,  however,
that the  successor  Servicer  may  terminate  the  Sub-Servicer  as provided in
Section 8.03.

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

         Section 8.08   Principal and Interest Account.
                        -------------------------------

         (a) The Servicer shall establish and maintain at one or more Designated
Depository Institutions the Principal and Interest Account to be held as a trust
account.  Each Principal and Interest Account shall be identified on the records
of the Designated Depository  Institution as follows:  Manufacturers and Traders
Trust Company,  as Trustee under the Pooling and Servicing Agreement dated as of
June 1, 1996. If the  institution at any time holding the Principal and Interest
Account ceases to be eligible as a Designated Depository  Institution hereunder,
then the Servicer shall, within 30 days, be required to name

                                       87
<PAGE>
a successor  institution  meeting the requirements  for a Designated  Depository
Institution  hereunder.   If  the  Servicer  fails  to  name  such  a  successor
institution,  then the Principal and Interest Account shall  thenceforth be held
as a trust  account with a qualifying  Designated  Depository  Institution.  The
Servicer  shall notify the Trustee,  the  Certificate  Insurer and the Owners if
there is a change  in the  name,  account  number  or  institution  holding  the
Principal and Interest Account.

         Subject to  Subsection  (c)  below,  the  Servicer  shall  deposit  all
receipts  required  pursuant  to  Subsection  (c) below and  related to the Home
Equity  Loans to the  Principal  and  Interest  Account on a daily basis (but no
later than the first Business Day after receipt).

         (b) All funds in the Principal  and Interest  Account shall be held (i)
uninvested  (up to the limits  insured by the FDIC) or (ii) invested in Eligible
Investments.  Any  investments  of funds in the Principal  and Interest  Account
shall mature or be withdrawable at par on or prior to the immediately succeeding
Monthly  Remittance  Date.  The Principal and Interest  Account shall be held in
trust in the name of the Trustee for the benefit of the Owners.  Any  investment
earnings on funds held in the  Principal  and Interest  Account shall be for the
account  of the  Servicer  and may  only be  withdrawn  from the  Principal  and
Interest  Account by the Servicer  immediately  following the  remittance of the
Monthly Remittance Amount (and the Total Monthly Excess Spread included therein)
by the  Servicer.  Any  investment  losses on funds  held in the  Principal  and
Interest  Account shall be for the account of the Servicer and promptly upon the
realization  of such loss shall be  contributed by the Servicer to the Principal
and  Interest  Account.  Any  references  herein to  amounts  on  deposit in the
Principal  and Interest  Account  shall refer to amounts net of such  investment
earnings.

         (c) The Servicer shall deposit to the Principal and Interest Account on
the  Business Day after  receipt all  principal  collections  on the Home Equity
Loans received,  and interest collections on the Home Equity Loans accrued after
the Cut-Off Date including any Prepayments and Net Liquidation  Proceeds,  other
recoveries or amounts  related to the Home Equity Loans received by the Servicer
and any  income  from  REO  Properties,  but net of (i) the  Servicing  Fee with
respect  to each  Home  Equity  Loan and  other  servicing  compensation  to the
Servicer as  permitted  by Section 8.15 hereof,  (ii)  principal  collected  and
interest  accrued on any Home Equity Loan on or prior to the Cut-Off Date, (iii)
Net Liquidation  Proceeds to the extent such Net Liquidation Proceeds exceed the
sum of (I) the Loan Balance of the related Home Equity Loan immediately prior to
liquidation,  (II) accrued and unpaid  interest on such Home Equity Loan (net of
the  Servicing  Fee) to the date of such  liquidation,  and (III)  any  Realized
Losses incurred during the related Remittance Period, (iv) the Retained Yield on
any Home Equity Loan actually received by the Servicer,  (v)  reimbursements for
Delinquency  Advances  and (vi)  reimbursements  for  amounts  deposited  in the
Principal  and  Interest  Account  representing  payments  of  principal  and/or
interest  on  a  Note  by a  Mortgagor  which  are  subsequently  returned  by a
depository  institution  as unpaid  (all such net amount  herein  referred to as
"Daily Collections").

         (d) (i) The Servicer may make  withdrawals for its own account from the
amounts on deposit in the Principal and Interest  Account,  with respect to each
Home Equity Loan Group,  only in the  following  priority and for the  following
purposes:

         (A)           to withdraw interest paid with respect to any Home Equity
                       Loans that had accrued  for periods  prior to the Cut-Off
                       Date;

         (B)           to withdraw  investment earnings on amounts on deposit in
                       the Principal and Interest Account;


                                       88
<PAGE>
         (C)           to  reimburse  itself  pursuant  to Section  8.09(a)  for
                       unrecovered Delinquency Advances and Servicing Advances;

         (D)           to  withdraw  amounts  that  have been  deposited  to the
                       Principal and Interest Account in error; and

         (E)           to clear and terminate the Principal and Interest Account
                       following  the  termination  of  the  Trust  pursuant  to
                       Article IX.

          (ii) The  Servicer  shall (a) remit to the  Trustee for deposit in the
Certificate  Account by wire  transfer,  or  otherwise  make funds  available in
immediately   available  funds,  without  duplication,   the  Daily  Collections
allocable to a Remittance  Period not later than the related Monthly  Remittance
Date and Loan  Purchase  Prices  and  Substitution  Amounts  two  Business  Days
following  the  related  purchase  or  substitution,  and  (b) on  each  Monthly
Remittance  Date,  deliver to the Trustee and the Certificate  Insurer a monthly
servicing  report,  with respect to each Home Equity Loan Group,  containing the
following  information:  principal and interest  collected,  scheduled  interest
Liquidated Loans, summary and detailed delinquency reports, Liquidation Proceeds
and other similar information concerning the servicing of the Home Equity Loans.
In addition,  the Servicer shall inform the Trustee and the Certificate  Insurer
on each Monthly Remittance Date, with respect to each Home Equity Loan Group, of
the  amounts of any Loan  Purchase  Prices or  Substitution  Amounts so remitted
during the related Remittance Period, and of the Loan Balance of the Home Equity
Loan having the largest Loan Balance as of such date.

         (iii)  The  Servicer  shall  provide  to the  Trustee  the  information
described in Section 8.08(d)(ii)(b) and in Section 7.09(b) to enable the Trustee
to perform its reporting  requirements  under Section 7.09 and the Trustee shall
forward  such  information  to the  Underwriters  within five  Business  Days of
receipt thereof.

         Section 8.09   Delinquency Advances and Servicing Advances.
                        --------------------------------------------

         (a) If the  amount on  deposit  in the  Certificate  Account  as of any
Monthly  Remittance  Date is less  than the sum of (I) the  Interest  Remittance
Amount on such Monthly Remittance Date and (II) the Principal  Remittance Amount
on such Monthly  Remittance  Date,  the Servicer  shall remit to the Trustee for
deposit into the  Certificate  Account a  sufficient  amount of its own funds to
make the total amount remitted to the Trustee equal to such sum. Such amounts of
the Servicer's own funds so deposited are "Delinquency Advances",  including but
not limited to any amount  advanced due to the  invocation by a Mortgagor of the
relief  provisions  provided by the Soldiers'  and Sailors'  Civil Relief Act of
1940.

         The  Servicer  shall be  permitted  to fund its payment of  Delinquency
Advances  on any  Business  Day and to  reimburse  itself  for  any  Delinquency
Advances paid from the Servicer's own funds from  collections on any Home Equity
Loan in the related  Home  Equity  Loan Group  deposited  to the  Principal  and
Interest Account  subsequent to the related  Remittance Period and shall deposit
into the Principal  and Interest  Account with respect  thereto (i)  collections
from the Mortgagor whose  Delinquency  gave rise to the shortfall which resulted
in such  Delinquency  Advance and (ii) Net  Liquidation  Proceeds  recovered  on
account of the related  Mortgage  Loan to the extent of the amount of  aggregate
Delinquency  Advances  related  thereto.  If  not  recovered  from  the  related
Mortgagor or the related Net  Liquidation  Proceeds,  the Servicer shall recover
Delinquency Advances pursuant to Section 7.03(c)(ii)(C).

         Notwithstanding   the  foregoing,   in  the  event  that  the  Servicer
determines  that the  aggregate  unreimbursed  Delinquency  Advances  exceed the
aggregate  remaining  Scheduled  Payments  due on the  Home  Equity  Loans,  the
Servicer shall not be required to make any future Delinquency Advances, and

                                       89
<PAGE>
shall be entitled to reimbursement for such aggregate  unreimbursed  Delinquency
Advances as provided in the prior  paragraph.  The  Servicer  shall give written
notice of such determination to the Trustee and the Certificate Insurer; and the
Trustee shall promptly  furnish a copy of such notice to the Owners of the Class
R  Certificates;  provided,  that the Servicer  shall be entitled to recover any
unreimbursed  Delinquency Advances from the aforesaid Liquidation Proceeds prior
to the payment of the Liquidation Proceeds to any other party to this Agreement.

         (b) The  Servicer  will  pay all  "out-of-pocket"  costs  and  expenses
incurred in the  performance of its servicing  obligations,  including,  but not
limited  to, the cost of (i)  Preservation  Expenses,  (ii) any  enforcement  or
judicial  proceedings,   including   foreclosures,   (iii)  the  management  and
liquidation of REO Property and (iv) advances  required by Section 8.13(a),  but
the  Servicer is only  required to pay such costs and expenses to the extent the
Servicer  reasonably  believes such costs and expenses will be recoverable  from
the related Home Equity Loan. Each such expenditure will constitute a "Servicing
Advance". The Servicer may recover Servicing Advances (x) from the Mortgagors to
the extent  permitted  by the Home Equity  Loans or, if not  recovered  from the
Mortgagor  on whose behalf such  Servicing  Advance was made,  from  Liquidation
Proceeds  realized upon the  liquidation of the related Home Equity Loan and (y)
as provided in Section 7.03(c)(ii)(C). The Servicer shall be entitled to recover
the  Servicing  Advances from the aforesaid  Liquidation  Proceeds  prior to the
payment of the Liquidation Proceeds to any other party to this Agreement. Except
as  provided  in the  previous  sentence,  in no case may the  Servicer  recover
Servicing  Advances from the principal and interest  payments on any Home Equity
Loan or from any  amounts  relating  to any other  Home  Equity  Loan  except as
provided in Section 7.03(c)(ii)(C).

         Section 8.10   Compensating Interest; Repurchase of Home Equity Loans.
                        -------------------------------------------------------

         (a) If a  Prepayment  of a Home Equity Loan occurs  during any calendar
month or if the amount  received  with  respect to a  date-of-payment  or simple
interest  Home Equity Loan  represents  less than a full month's  interest,  any
difference  between  the  interest  collected  from the  Mortgagor  and the full
month's  interest at the Coupon Rate less the Retained  Yield and the  Servicing
Fee  ("Compensating  Interest")  that is due shall be  deposited by the Servicer
(but not in excess of the  aggregate  Servicing  Fee for the related  Remittance
Period) to the Principal  and Interest  Account on the next  succeeding  Monthly
Remittance  Date and shall be  included  in the  Monthly  Remittance  to be made
available to the Trustee on such Monthly Remittance Date.

         (b) The  Servicer,  and in the absence of the  exercise  thereof by the
Servicer,  the Certificate  Insurer,  has the right and the option,  but not the
obligation,  to purchase for its own account any Home Equity Loan which  becomes
Delinquent,  in whole or in part, as to four consecutive monthly installments or
any Home Equity Loan as to which  enforcement  proceedings  have been brought by
the Servicer pursuant to Section 8.13; provided,  however,  that the Servicer or
the  Certificate  Insurer,  as the case may be, may not  purchase  any such Home
Equity Loan unless the Servicer or the Certificate  Insurer, as the case may be,
has delivered to the Trustee an opinion of counsel experienced in federal income
tax matters acceptable to the Certificate  Insurer and the Trustee to the effect
that such a purchase would not constitute a Prohibited Transaction for the Trust
or  otherwise  subject the Trust to tax and would not  jeopardize  the status of
either the Upper-Tier REMIC or the Lower-Tier REMIC as a REMIC. Any such Loan so
purchased shall be purchased by the Servicer or the  Certificate  Insurer as the
case may be on a Monthly  Remittance  Date at a purchase price equal to the Loan
Purchase Price thereof, which purchase price shall be deposited in the Principal
and Interest Account.


                                       90
<PAGE>
         (c)  The Net  Liquidation  Proceeds  from  the  disposition  of any REO
Property  shall be deposited in the Principal and Interest  Account and remitted
to the Trustee as part of the Daily Collections  remitted by the Servicer to the
Trustee.

         Section 8.11   Maintenance of Insurance.
                        -------------------------

         (a) The Servicer shall cause to be maintained with respect to each Home
Equity Loan a hazard insurance policy with a generally  acceptable  carrier that
provides for fire and extended  coverage,  and which  provides for a recovery by
the Trust of insurance  proceeds  relating to such Home Equity Loan in an amount
not less than the least of (i) the  outstanding  principal  balance  of the Home
Equity Loan (plus the related senior lien loan, if any), (ii) the minimum amount
required to compensate for damage or loss on a replacement  cost basis and (iii)
the full  insurable  value of the  premises.  The  Servicer  shall  maintain the
insurance  policies  required  hereunder  in  the  name  of the  mortgagee,  its
successors and assigns, as loss payee. The policies shall require the insurer to
provide the  mortgagee  with 30 days'  notice  prior to any  cancellation  or as
otherwise  required by law.  The  Servicer  may also  maintain a blanket  hazard
insurance  policy or policies if the  insurer or insurers of such  policies  are
rated investment grade by Moody's and Standard & Poor's. Upon the request of the
Certificate  Insurer or the Trustee,  the Servicer will cause to be delivered to
such requesting Person a certified true copy of such blanket policy.

         (b) If the Home  Equity  Loan at the time of  origination  relates to a
Property in an area identified in the Federal Register by the Federal  Emergency
Management Agency as having special flood hazards, the Servicer will cause to be
maintained with respect  thereto a flood insurance  policy in a form meeting the
requirements of the current  guidelines of the Federal Insurance  Administration
with a generally  acceptable  carrier in an amount  representing  coverage,  and
which  provides  for a recovery by the Trust of insurance  proceeds  relating to
such  Home  Equity  Loan of not  less  than  the  least  of (i) the  outstanding
principal balance of the Home Equity Loan (plus the related senior lien loan, if
any),  (ii) the minimum  amount  required to compensate  for damage or loss on a
replacement  cost  basis and  (iii) the  maximum  amount  of  insurance  that is
available  under the Flood  Disaster  Protection Act of 1973. The Servicer shall
indemnify  the Trust out of the  Servicer's  own funds for any loss to the Trust
resulting  from the Servicer's  failure to maintain  premiums for such insurance
required by this  Section  when so  permitted by the terms of the Mortgage as to
which such loss relates.

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

         When a Property  has been or is about to be conveyed by the  Mortgagor,
the  Servicer  shall,  to the  extent it has  knowledge  of such  conveyance  or
prospective  conveyance,  exercise its rights to accelerate  the maturity of the
related Home Equity Loan under any "due-on-sale" clause contained in the related
Mortgage or Note;  provided,  however,  that the Servicer shall not exercise any
such  right  if the  "due-on-sale"  clause,  in  the  reasonable  belief  of the
Servicer,  is not enforceable under applicable law. An opinion of counsel to the
foregoing effect shall conclusively establish the reasonableness of such belief.
In such event,  the Servicer  shall enter into an  assumption  and  modification
agreement  with the  person  to whom  such  property  has been or is about to be
conveyed,  pursuant  to which such  person  becomes  liable  under the Note and,
unless  prohibited by applicable  law or the Mortgage  Documents,  the Mortgagor
remains liable thereon.  If the foregoing is not permitted under applicable law,
the Servicer is authorized to enter into a substitution  of liability  agreement
with such  person,  pursuant to which the original  Mortgagor  is released  from
liability and such person is  substituted  as Mortgagor and becomes liable under
the  Note;  provided,  however,  that to the  extent  any such  substitution  of
liability  agreement  would be delivered  by the  Servicer  outside of its usual
procedures  for mortgage  loans held in its own  portfolio  the Servicer  shall,
prior to executing  and  delivering  such  agreement,  obtain the prior  written
consent of the  Certificate  Insurer.  The Home Equity Loan,  as assumed,  shall
conform in all respects to

                                       91
<PAGE>
the requirements, representations and warranties of this Agreement. The Servicer
shall notify the Trustee that any such assumption or substitution  agreement has
been completed by forwarding to the Trustee the original copy of such assumption
or substitution  agreement  (indicating the File to which it relates) which copy
shall be added by the  Trustee  to the  related  File and which  shall,  for all
purposes,  be  considered  a part of such  File to the same  extent as all other
documents and  instruments  constituting  a part thereof.  The Servicer shall be
responsible  for recording any such assumption or  substitution  agreements.  In
connection  with any such  assumption or  substitution  agreement,  the required
monthly  payment on the related  Home Equity Loan shall not be changed but shall
remain as in effect  immediately  prior to the assumption or  substitution,  the
stated maturity or outstanding  principal  amount of such Home Equity Loan shall
not be changed nor shall any required  monthly payments of principal or interest
be deferred or forgiven.  Any fee collected by the Servicer or the  Sub-Servicer
for  consenting  to any  such  conveyance  or  entering  into an  assumption  or
substitution  agreement  shall  be  retained  by or  paid  to  the  Servicer  as
additional servicing compensation.

         Notwithstanding  the foregoing paragraph or any other provision of this
Agreement,  the  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
Home Equity Loan by operation of law or any assumption which the Servicer may be
restricted by law from preventing, for any reason whatsoever.

         Section 8.13  Realization Upon Defaulted Home Equity Loans; Inspection.
                       ---------------------------------------------------------

         (a) The Servicer shall  foreclose upon or otherwise  comparably  effect
the  ownership in the name of the Servicer on behalf of the Trust of  Properties
relating to defaulted Home Equity Loans as to which no satisfactory arrangements
can be made for collection of Delinquent payments and which the Servicer has not
purchased  pursuant to Section  8.10(b).  In connection with such foreclosure or
other  conversion,  the Servicer  shall  exercise  such of the rights and powers
vested  in it  hereunder,  and use the same  degree  of care and  skill in their
exercise or use, as prudent  mortgage  lenders  would  exercise or use under the
circumstances  in the  conduct  of their own  affairs  and  consistent  with the
servicing standards set forth in the FNMA Guide, including,  but not limited to,
advancing  funds for the payment of taxes,  amounts  due with  respect to Senior
Liens,  and  insurance  premiums.  Any  amounts  so  advanced  shall  constitute
"Servicing  Advances" within the meaning of Section 8.09(b) hereof. The Servicer
shall sell any REO Property within 23 months of its acquisition by the Trust, at
such price as the Servicer deems  necessary to comply with this covenant  unless
the Seller  obtains for the  Certificate  Insurer,  Trustee and the  Servicer an
opinion of counsel  experienced in federal income tax matters  acceptable to the
Certificate Insurer and the Trustee,  addressed to the Certificate  Insurer, the
Trustee  and the  Servicer,  to the effect that the holding by the Trust of such
REO Property for any greater  period will not result in the  imposition of taxes
on  "Prohibited  Transactions"  of the Trust or any REMIC  therein as defined in
Section 860F of the Code or cause either the Lower-Tier  REMIC or the Upper-Tier
REMIC to fail to qualify as a REMIC under the REMIC  Provisions at any time that
any  Certificates  are  outstanding.   Notwithstanding  the  generality  of  the
foregoing provisions,  the Servicer shall manage, conserve,  protect and operate
each  REO  Property  for  the  Owners  solely  for  the  purpose  of its  prompt
disposition  and sale in a manner which does not cause such REO Property to fail
to qualify as "foreclosure property" within the meaning of Section 860G(a)(8) of
the Code or result in the  receipt  by the  Lower-Tier  REMIC or the Upper  Tier
REMIC 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 Servicer shall either itself or through an agent selected
by the Servicer protect and conserve such REO Property in the same manner and to
such extent as is customary  in the locality  where such REO Property is located
and may,  incident to its  conservation  and  protection of the interests of the
Owners,  rent the same, or any part thereof,  as the Servicer deems to be in the
best  interest  of the  Owners  for the  period  prior  to the  sale of such REO
Property. The

                                       92
<PAGE>
Servicer  shall take into  account the  existence of any  hazardous  substances,
hazardous wastes or solid wastes, as such terms are defined in the Comprehensive
Environmental Response Compensation and Liability Act, the Resource Conservation
and  Recovery  Act of 1976,  or  other  federal,  state  or local  environmental
legislation, on a Property in determining whether to foreclose upon or otherwise
comparably  convert the ownership of such Property.  The Servicer shall not take
any such action with  respect to any  Property  known by the Servicer to contain
such wastes or substances or to be within one mile of the site of such wastes or
substances,  without the prior written consent of the Certificate Insurer.  With
respect to any Home Equity Loan  secured by a mixed use  Property,  the Servicer
shall, prior to foreclosing upon or otherwise comparably effecting the ownership
in the name of the Servicer on behalf of the Trust,  either (x) perform a "phase
one environmental study" of such Property or (y) repurchase such Property at the
Loan Purchase Price.

         (b) The Servicer shall  determine,  with respect to each defaulted Home
Equity Loan and in accordance  with the  procedures set forth in the FNMA Guide,
when it has recovered,  whether  through  trustee's  sale,  foreclosure  sale or
otherwise,  all  amounts  it  expects  to  recover  from or on  account  of such
defaulted  Home Equity  Loan,  whereupon  such Home  Equity Loan shall  become a
"Liquidated  Loan".  After a Home Equity Loan has become a Liquidated  Loan, the
Servicer  shall promptly  prepare and forward to the Depositor,  the Trustee and
the Certificate  Insurer a report  detailing the Liquidation  Proceeds  received
from the Liquidated Loan,  expenses incurred with respect thereto,  and any loss
incurred in connection therewith.

         Section 8.14   Trustee to Cooperate; Release of Files.
                        ---------------------------------------

         (a) Upon the  payment in full of any Home Equity  Loan  (including  any
liquidation of such Home Equity Loan through  foreclosure or otherwise),  or the
receipt by the Servicer of a notification  that payment in full will be escrowed
in a manner  customary  for such  purposes,  the Servicer  shall  deliver to the
Trustee the FNMA  "Request  for  Release of  Documents"  (FNMA Form 2009).  Upon
receipt of such Request for Release of  Documents,  the Trustee  shall  promptly
release the related  File,  in trust,  in its  reasonable  discretion to (i) the
Servicer,  (ii) an escrow agent or (iii) any employee,  agent or attorney of the
Trustee. Upon any such payment in full, or the receipt of such notification that
such funds have been placed in escrow,  the Servicer is  authorized  to give, as
attorney-in-fact  for the Trustee and the  mortgagee  under the  Mortgage  which
secured the Note,  an  instrument  of  satisfaction  (or  assignment of Mortgage
without  recourse)  regarding  the  Property  relating to such  Mortgage,  which
instrument of satisfaction or assignment, as the case may be, shall be delivered
to the Person or Persons entitled thereto against receipt therefor of payment in
full, it being understood and agreed that no expense incurred in connection with
such  instrument of  satisfaction  or  assignment,  as the case may be, shall be
chargeable to the Principal and Interest Account.  In lieu of executing any such
satisfaction  or  assignment,  as the case may be, the  Servicer may prepare and
submit  to the  Trustee a  satisfaction  (or  assignment  without  recourse,  if
requested by the Person or Persons  entitled  thereto) in form for  execution by
the Trustee with all requisite  information  completed by the Servicer;  in such
event,  the  Trustee  shall  execute  and  acknowledge   such   satisfaction  or
assignment,  as the case may be, and deliver the same with the related  File, as
aforesaid.

         (b) From time to time and as  appropriate  in the servicing of any Home
Equity Loan,  including,  without  limitation,  foreclosure or other  comparable
conversion of a Home Equity Loan or collection  under any  applicable  Insurance
Policy,  the Trustee  shall  (except in the case of the  payment or  liquidation
pursuant  to  which  the  related  File is  released  to an  escrow  agent or an
employee,  agent or attorney of the  Trustee),  upon request of the Servicer and
delivery  to the  Trustee of a receipt  signed by an  Authorized  Officer of the
Servicer,  release the  related  File to the  Servicer  and shall  execute  such
documents  as shall be  necessary to the  prosecution  of any such  proceedings,
including,  without  limitation,  an assignment  without recourse of the related
Mortgage to the Servicer; provided that there shall not be

                                       93
<PAGE>
released and  unreturned  at any one time more than 10% of the entire  number of
Files.  Such  receipt  shall  obligate  the  Servicer  to return the File to the
Trustee when the need  therefor by the Servicer no longer exists unless the Home
Equity  Loan  shall be  liquidated,  in which  case,  upon  receipt  of the FNMA
"Liquidation  Schedule"  relating  to such  liquidation,  the  receipt  shall be
released by the Trustee to the Servicer.

         (c) The  Servicer  shall  have the  right  to  accept  applications  of
Mortgagors for consent to (i) partial  releases of Mortgages,  (ii)  alterations
and (iii) removal, demolition or division of properties subject to Mortgages. No
application  for approval  shall be considered by the Servicer  unless:  (x) the
provisions  of the related Note and Mortgage have been  complied  with;  (y) the
Loan-to-Value  Ratio and debt-to- income ratio after any release does not exceed
the  maximum   Loan-to-Value  Ratio  and  debt-to-income  ratio  established  in
accordance with the underwriting standards of the Home Equity Loans as set forth
in the  Prospectus  Supplement  under  "The  Seller  and  Servicer  - Credit and
Underwriting  Guidelines" and any increase in the Loan-to-Value  Ratio shall not
exceed 15% unless  approved in writing by the Certificate  Insurer;  and (z) the
lien  priority of the  related  Mortgage is not  affected.  Upon  receipt by the
Trustee of an Officer's  Certificate  executed on behalf of the Servicer setting
forth the action  proposed  to be taken in respect of a  particular  Home Equity
Loan and  certifying  that the criteria set forth in the  immediately  preceding
sentence  have been  satisfied,  the  Trustee  shall  execute and deliver to the
Servicer the consent or partial release so requested by the Servicer. A proposed
form of consent or partial  release,  as the case may be,  shall  accompany  any
Officer's Certificate delivered by the Servicer pursuant to this paragraph.  The
Servicer  shall  notify the  Certificate  Insurer and the Rating  Agencies if an
application  is approved  under clause (y) above without  approval in writing by
the Certificate Insurer.

         Section 8.15   Servicing Compensation.
                        -----------------------

         As  compensation  for its activities  hereunder,  the Servicer shall be
entitled  to retain the amount of the  Servicing  Fee with  respect to each Home
Equity  Loan.  Additional  servicing  compensation  in the  form  of  prepayment
charges, release fees, bad check charges, assumption fees, late payment charges,
prepayment  penalties,  or any other  servicing-related  fees,  Net  Liquidation
Proceeds  not required to be deposited  in the  Principal  and Interest  Account
pursuant to Section  8.08(c)(ii) and similar items may, to the extent  collected
from Mortgagors, be retained by the Servicer.

         Section 8.16   Annual Statement as to Compliance.
                        ----------------------------------

         The  Servicer,  at its own expense,  will  deliver to the Trustee,  the
Depositor,  the Certificate Insurer and the Rating Agencies,  on or before March
31 of each year,  commencing in 1997, an Officer's  Certificate  stating,  as to
each signer thereof,  that (i) a review of the activities of the Servicer during
such preceding  calendar year and of  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 Servicer has fulfilled all its obligations
under  this  Agreement  for such  year,  or, if there has been a default  in the
fulfillment of all such obligations,  specifying each such default known to such
officers and the nature and status  thereof  including  the steps being taken by
the Servicer to remedy such default.

         Section 8.17  Annual Independent Certified Public Accountants' Reports.
                       ---------------------------------------------------------

         On or before June 30 of any year,  commencing in 1997, the Servicer, at
its own expense (or if the Trustee is then acting as Servicer, at the expense of
the Depositor,  which in no event shall exceed $1,000 per annum), shall cause to
be delivered to the Trustee,  the Certificate  Insurer and the Rating Agencies a
letter or  letters of a firm of  independent,  nationally  recognized  certified
public accountants reasonably acceptable to the Certificate Insurer, dated as of
the date of the Servicer's fiscal audit for

                                       94
<PAGE>
subsequent  letters,  stating that such firm has examined the Servicer's overall
servicing  operations in accordance with the  requirements of the Uniform Single
Audit Program for Mortgage Bankers, and stating such firm's conclusions relating
thereto.

         Section 8.18  Access to Certain Documentation and Information Regarding
                       ---------------------------------------------------------
                       the Home Equity Loans.
                       ----------------------

         The Servicer shall provide to the Trustee, the Certificate Insurer, the
FDIC and the supervisory  agents and examiners of each of the foregoing  (which,
in the case of supervisory  agents and examiners,  may be required by applicable
state and federal  regulations)  access to the documentation  regarding the Home
Equity Loans, such access being afforded without charge but only upon reasonable
request  and  during  normal  business  hours  at the  offices  of the  Servicer
designated by it.

         Section 8.19  Assignment of Agreement.
                       ------------------------

         The Servicer may not assign its obligations  under this  Agreement,  in
whole or in part, unless it shall have first obtained the written consent of the
Trustee and the  Certificate  Insurer,  which consent shall not be  unreasonably
withheld;  provided,  however,  that any  assignee  must  meet  the  eligibility
requirements set forth in Section 8.20(i) hereof for a successor servicer.

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

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

                            (i) The  Servicer  shall (I) apply for or consent to
         the  appointment  of a receiver,  trustee,  liquidator  or custodian or
         similar  entity with respect to itself or its  property,  (II) admit in
         writing its  inability  to pay its debts  generally as they become due,
         (III) make a general  assignment for the benefit of creditors,  (IV) be
         adjudicated  a bankrupt or  insolvent,  (V)  commence a voluntary  case
         under the federal  bankruptcy  laws of the United  States of America or
         file  a  voluntary  petition  or  answer  seeking  reorganization,   an
         arrangement  with  creditors  or an order for relief or seeking to take
         advantage  of any  insolvency  law or  file  an  answer  admitting  the
         material  allegations of a petition filed against it in any bankruptcy,
         reorganization  or insolvency  proceeding or (VI) take corporate action
         for the purpose of effecting any of the foregoing; or

                           (ii) If without the application,  approval or consent
         of the  Servicer,  a  proceeding  shall be  instituted  in any court of
         competent   jurisdiction,   under  any  law  relating  to   bankruptcy,
         insolvency,  reorganization or relief of debtors, seeking in respect of
         the  Servicer  an order for relief or an  adjudication  in  bankruptcy,
         reorganization,  dissolution, winding up, liquidation, a composition or
         arrangement with creditors, a readjustment of debts, the appointment of
         a trustee,  receiver,  liquidator  or custodian or similar  entity with
         respect  to the  Servicer  or of all or  any  substantial  part  of its
         assets, or other like relief in respect thereof under any bankruptcy or
         insolvency  law,  and, if such  proceeding  is being  contested  by the
         Servicer  in good  faith,  the same shall (A) result in the entry of an
         order  for  relief  or any  such  adjudication  or  appointment  or (B)
         continue  undismissed  or  pending  and  unstayed  for  any  period  of
         seventy-five (75) consecutive days; or

                           (iii) The  Servicer  shall fail to perform any one or
         more of its obligations hereunder and shall continue in default thereof
         for a period of thirty (30) days (one (1) Business

                                       95
<PAGE>
         Day in the case of a delay in making a required  payment to the Trustee
         under Section 8.08(d)(ii)(a)) after the earlier of (a) actual knowledge
         of an officer of the Servicer or (b) receipt of notice from the Trustee
         or the Certificate Insurer of said failure; provided,  however, that if
         the Servicer can  demonstrate  to the  reasonable  satisfaction  of the
         Certificate  Insurer that it is diligently  pursuing  remedial  action,
         then the cure period may be extended  with the written  approval of the
         Certificate Insurer; or

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

                           (v) The merger, consolidation or other combination of
         the Servicer with or into any other entity,  unless (1) the Servicer is
         the surviving entity of such combination or (2) the surviving entity is
         a corporation or a  state-chartered  or national bank acceptable to the
         Certificate  Insurer  (and the  Owners of the Class R  Certificates  as
         provided  below but if such Owners and the  Certificate  Insurer cannot
         agree,  the  Certificate  Insurer  shall  control)  organized and doing
         business under the laws of any state or the United States.

         (b) The Certificate Insurer may remove the Servicer upon the occurrence
of any of the following events:

                            (i) a Fixed Rate Group Available Funds Shortfall, or
         an Adjustable Rate Group Available Funds Shortfall;  provided, however,
         that in the event that the Trustee shall become the Servicer hereunder,
         if the Servicer can  demonstrate to the reasonable  satisfaction of the
         Certificate Insurer that such event was due to circumstances beyond the
         control of the Servicer,  the right of removal  hereunder  shall not be
         considered a default by the Servicer;

                           (ii) the failure by the Servicer to make any required
         Servicing Advance when due;

                           (iii) the aggregate number of Home Equity Loans 90 or
         more days Delinquent,  in foreclosure or relating to REO Properties has
         exceeded ten percent of the total number of Home Equity Loans remaining
         in the Trust for four consecutive months;  provided,  however,  that in
         the event that the Trustee shall become the Servicer hereunder,  if the
         Servicer  can  demonstrate  to  the  reasonable   satisfaction  of  the
         Certificate Insurer that such event was due to circumstances beyond the
         control of the Servicer,  the right of removal  hereunder  shall not be
         considered a default by the Servicer; or

                           (iv) the failure by the Servicer to make any required
         Delinquency Advance or to pay any Compensating Interest when due;

provided,  however,  that  (x)  prior  to any  removal  of the  Servicer  by the
Certificate  Insurer  pursuant  to clause  (iii) of this  Section  8.20(b),  the
Servicer and the Trustee shall first have been given by the Certificate  Insurer
and by registered or certified mail,  notice of the occurrence of one or more of
the  events  set forth in clause  (iii)  above and the  Servicer  shall not have
remedied,  or shall  not have  taken  actions  satisfactory  to the  Certificate
Insurer to remedy, such event or events within 60 days after the

                                       96
<PAGE>
Servicer's receipt of such notice and (y) upon the Trustee's  determination that
a required Delinquency Advance or payment of Compensating  Interest has not been
made by the Servicer,  the Trustee shall so notify an Authorized  Officer of the
Servicer,  the  Owners,  if  any,  and  the  Certificate  Insurer  as soon as is
reasonably practical.

         (c) If any event  described in subsection  (b)(iii) above occurs and is
continuing,  during the thirty (30) day period following receipt of notice,  the
Trustee,  the Owners of the Class R  Certificates  and the  Certificate  Insurer
shall  cooperate with each other to determine if the occurrence of such event is
more likely than not the result of the acts or omissions of the Servicer or more
likely than not the result of events beyond the control of the Servicer.  If the
Trustee,  the Owners of the Class R  Certificates  and the  Certificate  Insurer
conclude  that the event is the result of the latter,  the  Servicer  may not be
terminated,  unless and until some other event set forth in subsection  (b) (i),
(ii) or (iv) has occurred and is continuing.  If the Trustee,  the Owners of the
Class R Certificates and the Certificate  Insurer conclude that the event is the
result of the former,  the  Certificate  Insurer may  terminate  the Servicer in
accordance  with this Section and the Trustee  shall act as successor  Servicer,
provided  that the Trustee  shall have until the 30th day  following the date of
receipt of notice of the event to become the successor  Servicer or to appoint a
successor Servicer pursuant to this Section.

         If the  Trustee,  the  Owners  of the  Class  R  Certificates  and  the
Certificate  Insurer cannot agree,  and the basis for such  disagreement  is not
arbitrary  or  unreasonable,  as to the cause of the event,  the decision of the
Certificate Insurer shall control;  provided,  however,  that if the Certificate
Insurer decides to terminate the Servicer,  the Trustee shall be relieved of its
obligation to assume the servicing or to appoint a successor, which shall be the
exclusive obligation of the Certificate Insurer.

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

         (d) If any event  described  in sections  (a) and (b) above (other than
(b)(iii) for which  Section  8.20(c)  controls)  occurs and is  continuing,  the
Certificate  Insurer  shall  notify  the Owners of the Class R  Certificates  in
writing if the  Certificate  Insurer  intends to  terminate  the Servicer in its
capacity as Servicer under this  Agreement.  During the 30 day period  following
receipt of such  notice by the Owners of the Class R  Certificates,  such Owners
and the Certificate  Insurer shall cooperate with each other to determine if the
occurrence  of such  event is more  likely  than not the  result  of the acts or
omissions  of the  Servicer or more likely than not the result of events  beyond
the control of the Servicer.  If the Owners of the Class R Certificates  and the
Certificate  Insurer  conclude  that the event is the result of the latter,  the
Servicer may not be terminated.  If the Owners of the Class R  Certificates  and
the Certificate Insurer conclude that the event is the result of the former, the
Certificate  Insurer may terminate the Servicer in accordance  with this Section
and the Trustee shall act as successor Servicer, provided that the Trustee shall
have until the 30th day  following the date of receipt of notice of the event to
become the  successor  Servicer or to appoint a successor  Servicer  pursuant to
this  Section.  If the Owners of the Class R  Certificates  and the  Certificate
Insurer  cannot  agree  as to  the  cause  of the  event,  the  decision  of the
Certificate Insurer shall control.

         (e) The  Servicer  shall not  resign  from the  obligations  and duties
hereby imposed on it, except upon determination that its duties hereunder are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities  carried on by it, the other activities
of the Servicer so causing such a conflict being of a type and nature carried on
by the Servicer at the date of this Agreement. Any such determination permitting
the  resignation  of the Servicer shall be evidenced by an opinion of counsel to
such effect which shall be delivered to the Trustee and the Certificate Insurer.

                                       97
<PAGE>
         (f) No removal or resignation  of the Servicer  shall become  effective
until the  Trustee or a successor  Servicer  shall have  assumed the  Servicer's
responsibilities and obligations in accordance with this Section.

         (g) Upon removal or  resignation  of the Servicer,  the Servicer at its
own expense also shall promptly  deliver or cause to be delivered to a successor
servicer  or  the  Trustee  all  the  books  and  records  (including,   without
limitation,  records kept in electronic  form) that the Servicer has  maintained
for the  Home  Equity  Loans,  including  all  tax  bills,  assessment  notices,
insurance  premium  notices  and all  other  documents  as well as all  original
documents then in the Servicer's possession.

         (h) Any  collections  then  being  held by the  Servicer  prior  to its
removal  and  any  collections   received  by  the  Servicer  after  removal  or
resignation  shall be endorsed by it to the Trustee and  remitted  directly  and
immediately to the Trustee or the successor Servicer.

         (i) Upon removal or  resignation  of the Servicer,  the Trustee (x) may
solicit bids for a successor  servicer as described  below,  and (y) pending the
appointment of a successor  servicer as a result of soliciting such bids,  shall
serve as Servicer. The Trustee shall, if it is unable to obtain a qualifying bid
and is prevented by law from acting as Servicer, appoint, or petition a court of
competent  jurisdiction  to appoint,  any housing and home finance  institution,
bank or mortgage servicing  institution which has been designated as an approved
seller-servicer  by FNMA or FHLMC for first and second mortgage loans and having
equity of not less than  $5,000,000 (or such lower level as may be acceptable to
the Certificate  Insurer),  as determined in accordance with generally  accepted
accounting  principles and acceptable to the Certificate  Insurer and the Owners
of the Class R Certificates  (provided that if the Certificate  Insurer and such
Owners cannot agree as to the  acceptability  of such  successor  Servicer,  the
decision of the  Certificate  Insurer  shall  control) as the  successor  to the
Servicer hereunder in the assumption of all or any part of the responsibilities,
duties  or  liabilities  of the  Servicer  hereunder.  The  compensation  of any
successor Servicer  (including,  without  limitation,  the Trustee) so appointed
shall  be the  aggregate  Servicing  Fee,  together  with  the  other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.08 and 8.15;  provided,  however,  that if the Trustee
acts as successor  Servicer then the Seller agrees to pay to the Trustee at such
time  that  the  Trustee  becomes  such  successor  Servicer  a  set-up  fee  of
twenty-five  dollars  ($25.00)  for each Home Equity  Loan then  included in the
Trust  Estate.  The Trustee  shall be obligated  to serve as successor  Servicer
whether  or not the  fee  described  in the  preceding  sentence  is paid by the
Seller,  but shall in any event be entitled to receive,  and to enforce  payment
of, such fee from the Seller.

         (j) In the event the  Trustee  solicits  bids as  provided  above,  the
Trustee  shall  solicit,  by public  announcement,  bids from  housing  and home
finance  institutions,  banks and mortgage  servicing  institutions  meeting the
qualifications set forth above. Such public  announcement shall specify that the
successor  Servicer  shall be  entitled  to the  full  amount  of the  aggregate
Servicing  Fees as servicing  compensation,  together  with the other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.08 and 8.15.  Within thirty days after any such public
announcement,  the Trustee  shall  negotiate  and effect the sale,  transfer and
assignment  of  the  servicing  rights  and  responsibilities  hereunder  to the
qualified  party  submitting the highest  satisfactory  bid as to the price they
will pay to obtain servicing.  The Trustee shall deduct from any sum received by
the Trustee from the  successor  Servicer in respect of such sale,  transfer and
assignment  all costs and expenses of any public  announcement  and of any sale,
transfer and assignment of the servicing rights and responsibilities  hereunder.
After  such  deductions,  the  remainder  of such sum less any  amounts  due the
Trustee  or the Trust  from the  Servicer  shall be paid by the  Trustee  to the
Servicer at the time of such sale,  transfer  and  assignment  to the  successor
Servicer.


                                       98
<PAGE>
         (k) The Trustee and such successor  shall take such action,  consistent
with this  Agreement,  as shall be necessary to effectuate any such  succession,
including the  notification to all Mortgagors of the transfer of servicing.  The
Servicer  agrees to  cooperate  with the Trustee and any  successor  Servicer in
effecting the  termination  of the  Servicer's  servicing  responsibilities  and
rights  hereunder  and shall  promptly  provide  the  Trustee or such  successor
Servicer, as applicable, all documents and records reasonably requested by it to
enable it to assume the Servicer's  functions  hereunder and shall promptly also
transfer to the Trustee or such successor Servicer,  as applicable,  all amounts
which then have been or should have been deposited in the Principal and Interest
Account by the  Servicer or which are  thereafter  received  with respect to the
Home Equity Loans. Neither the Trustee nor any other successor Servicer shall be
held  liable by reason  of any  failure  to make,  or any delay in  making,  any
distribution  hereunder or any portion  thereof caused by (i) the failure of the
Servicer to deliver, or any delay in delivering,  cash,  documents or records to
it, or (ii) restrictions imposed by any regulatory authority having jurisdiction
over the Servicer. If the Servicer resigns or is replaced hereunder,  the Seller
agrees to reimburse the Trust,  the Owners and the  Certificate  Insurer for the
costs and expenses  associated with the transfer of servicing to the replacement
Servicer,  but  subject to a maximum  reimbursement  to all such  parties in the
amount of twenty-five  dollars  ($25.00) for each Home Equity Loan then included
in the Trust Estate.

         (l) The Trustee or any other  successor  Servicer,  upon  assuming  the
duties of Servicer  hereunder,  shall immediately make all Delinquency  Advances
and deposit them to the  Principal  and Interest  Account which the Servicer has
theretofore  failed to remit with  respect to the Home Equity  Loans;  provided,
however, that if the Trustee is acting as successor Servicer,  the Trustee shall
only be  required  to  make  Delinquency  Advances  (including  the  Delinquency
Advances  described  in this clause (l)) if, in the  Trustee's  reasonable  good
faith judgment,  such  Delinquency  Advances will ultimately be recoverable from
the Home Equity Loans.

         (m) The  Servicer  which is being  removed or is  resigning  shall give
notice to the Certificate Insurer, to the Mortgagors, to Moody's and to Standard
& Poor's of the transfer of the servicing to the successor Servicer.

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

         Section 8.21   Inspections by Certificate Insurer; Errors and Omissions
                        --------------------------------------------------------
                        Insurance.
                        ----------

         (a) At any  reasonable  time  and  from  time to time  upon  reasonable
notice, the Trustee,  the Certificate  Insurer or any agents thereof may inspect
the Servicer's  servicing operations and discuss the servicing operations of the
Servicer during the Servicer's normal business hours with any of its officers or
directors;  provided,  however,  that the costs  and  expenses  incurred  by the
Servicer  or  its  agents  or   representatives  in  connection  with  any  such
examinations or discussions shall be paid by the Servicer;


                                       99
<PAGE>
         (b) The Servicer agrees to maintain errors and omissions coverage and a
fidelity bond,  each at least to the extent required by Section 305 of Part I of
the FNMA Guide or any successor provision thereof;  provided,  however,  that if
the Trustee shall become the Servicer, any customary insurance coverage that the
Trustee maintains shall be deemed sufficient hereunder;  provided, further, that
in the event that the fidelity bond or the errors and  omissions  coverage is no
longer in effect, the Trustee shall promptly give such notice to the Certificate
Insurer  and the  Owners.  Upon the  request of the  Trustee or the  Certificate
Insurer,  the Servicer shall cause to be delivered to such  requesting  Person a
certified true copy of such fidelity bond or errors and omission policy.


                               END OF ARTICLE VIII


                                       100

<PAGE>
                                   ARTICLE IX

                              TERMINATION OF TRUST

         Section 9.01   Termination of Trust.
                        ---------------------

         The  Trust  created  hereunder  and  all  obligations  created  by this
Agreement  will  terminate  upon the payment to the Owners of all  Certificates,
from amounts other than those available under the Certificate  Insurance Policy,
of all  amounts  held by the  Trustee  and  required  to be paid to such  Owners
pursuant to this  Agreement upon the latest to occur of (a) the final payment or
other  liquidation  (or any advance made with respect  thereto) of the last Home
Equity Loan in the Trust Estate, (b) the disposition of all property acquired in
respect of any Home Equity Loan  remaining in the Trust Estate,  (c) at any time
when a Qualified Liquidation of both Home Equity Loan Groups included within the
Trust  is  effected  as  described  below  and  (d)  the  final  payment  to the
Certificate  Insurer of all amounts then owing to it. To effect a termination of
this Agreement pursuant to clause (c) above, the Owners of all Certificates then
Outstanding shall (i) unanimously direct the Trustee on behalf of the Lower-Tier
REMIC and the Upper-Tier REMIC to adopt a plan of complete  liquidation for each
of the Home Equity Loan Groups,  as  contemplated  by Section  860F(a)(4) of the
Code and (ii)  provide to the  Trustee an  opinion  of  counsel  experienced  in
federal income tax matters acceptable to the Certificate Insurer and the Trustee
to the effect that each such  liquidation  constitutes a Qualified  Liquidation,
and the Trustee  either  shall sell the Home  Equity  Loans and  distribute  the
proceeds of the liquidation of the Trust Estate,  or shall distribute  equitably
in kind all of the  assets of the Trust  Estate to the  remaining  Owners of the
Certificates  each in  accordance  with such plan,  so that the  liquidation  or
distribution  of the Trust  Estate,  the  distribution  of any  proceeds  of the
liquidation  and the termination of this Agreement occur no later than the close
of the 90th day after the date of adoption of the plan of  liquidation  and such
liquidation qualifies as a Qualified Liquidation. In no event, however, will the
Trust created by this  Agreement  continue  beyond the  expiration of twenty-one
(21) years from the death of the last survivor of the  descendants  of Joseph P.
Kennedy,  the late  Ambassador of the United States to the Court of Saint James,
living on the date hereof.  The Trustee shall give written notice of termination
of the Agreement to each Owner in the manner set forth in Section 11.05.

         Section 9.02   Termination Upon Option of Owners of Class R 
                        --------------------------------------------
                        Certificates.
                        -------------

         (a) On any Monthly  Remittance Date on or after the Clean-Up Call Date,
the Owners of a majority of the Percentage Interests  represented by the Class R
Certificates  then  outstanding  or, in the absence of a  determination  by such
Owners,  the  Certificate  Insurer may  determine  to purchase and may cause the
purchase  from the Trust of all (but not fewer than all) Home  Equity  Loans and
all  property  theretofore  acquired  in  respect  of any  Home  Equity  Loan by
foreclosure,  deed in lieu of  foreclosure,  or otherwise  then remaining in the
Trust Estate (i) on terms agreed upon  between the  Certificate  Insurer and the
Owners  of  such  Class  R  Certificates,  or  (ii)  in the  absence  of such an
agreement,  at a price  equal  to 100% of the  aggregate  Loan  Balances  of the
related Home Equity Loans as of the day of purchase minus amounts  remitted from
the  Principal  and Interest  Account to the  Certificate  Account  representing
collections of principal on the Home Equity Loans during the current  Remittance
Period,  plus one  month's  interest on such  amount  computed  at the  Adjusted
Pass-Through Rate, plus all accrued and unpaid Servicing Fees plus the aggregate
amount of any unreimbursed  Delinquency  Advances and Servicing Advances and any
Delinquency  Advances  which the Servicer has  theretofore  failed to remit.  In
connection  with such  purchase,  the  Servicer  shall  remit to the Trustee all
amounts then on deposit in the Principal and Interest Account for deposit to the
Certificate Account,  which deposit shall be deemed to have occurred immediately
preceding such purchase.


                                       101
<PAGE>
         (b) In connection  with any such  purchase,  such Owners of the Class R
Certificates shall unanimously direct the Trustee to adopt and the Trustee shall
adopt, as to the Lower-Tier  REMIC and the Upper-Tier  REMIC, a plan of complete
liquidation  for all of the Home Equity Loan Groups as  contemplated  by Section
860F(a)(4)  of the Code and shall  provide to the  Trustee  and the  Certificate
Insurer  an  opinion  of counsel  experienced  in  federal  income  tax  matters
acceptable  to the  Certificate  Insurer and the Trustee to the effect that such
purchase  and  liquidations  constitutes,  as to the  Lower-Tier  REMIC  and the
Upper-Tier REMIC, a Qualified Liquidation. In addition, such Owners of the Class
R  Certificates  shall  provide to the  Trustee and the  Certificate  Insurer an
opinion of counsel acceptable to the Trustee and the Certificate  Insurer to the
effect that such  purchase  and  liquidation  does not  constitute  a preference
payment pursuant to the United States Bankruptcy Code.

         (c) The  purchase  option  reserved  to the Owners of a majority of the
Percentage Interests represented by the Class R Certificates may be exercised by
the  Certificate  Insurer  if (i) not  exercised  by such  owners  and  (ii) the
Servicer as of the Closing Date is no longer the Servicer hereunder.

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

         Section 9.03   Termination Upon Loss of REMIC Status.
                        --------------------------------------

         (a) Following a final  determination by the Internal Revenue Service or
by a court of  competent  jurisdiction,  in either  case from which no appeal is
taken  within  the  permitted  time for such  appeal or, if any appeal is taken,
following a final  determination of such appeal from which no further appeal can
be taken, to the effect that either the Lower-Tier REMIC or the Upper-Tier REMIC
does not and will no longer  qualify as a REMIC  pursuant to Section 860D of the
Code (the "Final  Determination"),  at any time on or after the date which is 30
calendar days following such Final  Determination (i) the Certificate Insurer or
the Owners of a majority  in  Percentage  Interests  represented  by the Class A
Certificates  then Outstanding  with the consent of the Certificate  Insurer may
direct  the  Trustee  on  behalf  of the  Trust  to  adopt  a plan  of  complete
liquidation,  as  contemplated  by Section  860F(a)(4)  of the Code and (ii) the
Certificate  Insurer  may  notify  the  Trustee  of  the  Certificate  Insurer's
determination  to  purchase  from the Trust  all (but not  fewer  than all) Home
Equity Loans and all property theretofore acquired by foreclosure,  deed in lieu
of foreclosure, or otherwise then remaining in the Trust Estate at a price equal
to the sum of (x) the greater of (i) 100% of the aggregate  Loan Balances of the
Home Equity  Loans as of the day of purchase  minus  amounts  remitted  from the
Principal and Interest Account representing collections of principal on the Home
Equity  Loans  during the current  Remittance  Period,  and (ii) the fair market
value of such Home Equity Loans (disregarding accrued interest), (y) one month's
interest on such amount computed at the Adjusted  Pass-Through  Rate and (z) the
aggregate amount of any unreimbursed Delinquency Advances and Servicing Advances
and any Delinquency Advances which the Servicer has theretofore failed to remit.

         Upon  receipt  of such  direction  from the  Certificate  Insurer,  the
Trustee shall notify the Owners of the Class R Certificates  of such election to
liquidate  or  such  determination  to  purchase,   as  the  case  may  be  (the
"Termination  Notice").  The Owners of a majority of the Percentage Interests of
the Class R Certificates  then  Outstanding may, within 60 days from the date of
receipt of the  Termination  Notice (the  "Purchase  Option  Period"),  at their
option,  purchase  from the Trust all (but not fewer than all) Home Equity Loans
and  all  property  theretofore  acquired  by  foreclosure,   deed  in  lieu  of
foreclosure, or otherwise then remaining in the Trust Estate at a purchase price
equal to the aggregate  Loan Balances of all Home Equity Loans as of the date of
such  purchase,  plus (a) one month's  interest  on such amount at the  Adjusted
Pass-Through  Rate,  (b) the aggregate  amount of any  unreimbursed  Delinquency
Advances

                                       102
<PAGE>
and Servicing  Advances and (c) any Delinquency  Advances which the Servicer has
theretofore  failed to remit. If, during the Purchase Option Period,  the Owners
of the Class R  Certificates  have not  exercised  the option  described  in the
immediately preceding paragraph, then upon the expiration of the Purchase Option
Period (i) in the event that the Certificate  Insurer or the Owners of the Class
A  Certificates  with the  consent  of the  Certificate  Insurer  have given the
Trustee the direction  described in clause (a)(i) above,  the Trustee shall sell
the Home Equity  Loans and  distribute  the proceeds of the  liquidation  of the
Trust Estate,  each in accordance  with the plan of complete  liquidation,  such
that, if so directed,  the liquidation of the Trust Estate,  the distribution of
the proceeds of the  liquidation  and the termination of this Agreement occur no
later  than the close of the 60th  day,  or such  later  day as the  Certificate
Insurer  or the  Owners  of the Class A  Certificates  with the  consent  of the
Certificate  Insurer shall permit or direct in writing,  after the expiration of
the Purchase  Option Period and (ii) in the event that the  Certificate  Insurer
has given the  Trustee  notice of the  Certificate  Insurer's  determination  to
purchase the Trust  Estate  described in clause  (a)(ii)  above the  Certificate
Insurer shall, within 60 days, purchase all (but not fewer than all) Home Equity
Loans and all  property  theretofore  acquired by  foreclosure,  deed in lieu of
foreclosure or otherwise then remaining in the Trust Estate.  In connection with
such  purchase,  the  Servicer  shall remit to the  Trustee all amounts  then on
deposit in the  Principal  and Interest  Account for deposit to the  Certificate
Account,  which deposit shall be deemed to have occurred  immediately  preceding
such purchase.

         (b)  Following a Final  Determination,  the Owners of a majority of the
Percentage  Interests of the Class R Certificates then Outstanding may, at their
option and upon  delivery  to the  Certificate  Insurer of an opinion of counsel
experienced in federal income tax matters acceptable to the Certificate  Insurer
selected  by the  Owners of the Class R  Certificates,  which  opinion  shall be
reasonably satisfactory in form and substance to the Certificate Insurer, to the
effect that the effect of the Final  Determination is to increase  substantially
the  probability  that the gross  income of the Trust will be subject to federal
taxation, purchase from the Trust all (but not fewer than all) Home Equity Loans
and  all  property  theretofore  acquired  by  foreclosure,   deed  in  lieu  of
foreclosure, or otherwise then remaining in the Trust Estate at a purchase price
equal to the aggregate  Loan Balances of all Home Equity Loans as of the date of
such  purchase,  plus (a) one month's  interest  on such amount  computed at the
Adjusted Pass-Through Rate, (b) the aggregate amount of unreimbursed Delinquency
Advances and (c) any  Delinquency  Advances  which the Servicer has  theretofore
failed to remit. In connection  with such purchase,  the Servicer shall remit to
the Trustee all amounts then on deposit in the  Principal  and Interest  Account
for deposit to the  Certificate  Account,  which deposit shall be deemed to have
occurred  immediately  preceding such purchase.  The foregoing  opinion shall be
deemed  satisfactory  unless  the  Certificate  Insurer  gives  the  Owners of a
majority of the  Percentage  Interests of the Class R  Certificates  notice that
such  opinion is not  satisfactory  within  thirty  days  after  receipt of such
opinion.  In  connection  with any such  purchase,  such Owners shall direct the
Trustee  to adopt a plan of  complete  liquidation  as  contemplated  by Section
860F(a)(4)  of the Code and shall  provide to the  Trustee an opinion of counsel
experienced  in federal  income tax  matters  to the effect  that such  purchase
constitutes a Qualified Liquidation.

         Section 9.04   Disposition of Proceeds.
                        ------------------------

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


                                END OF ARTICLE IX

                                       103

<PAGE>
                                    ARTICLE X

                                   THE TRUSTEE

         Section 10.01  Certain Duties and Responsibilities.
                        ------------------------------------

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

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

          (i)      to collect Mortgagor payments;

         (ii)      to foreclose on defaulted Home Equity Loans;

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

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

          (v)      to enforce the Home Equity Loans; and

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

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

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

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

        (iii)      the Trustee  shall not be liable  with  respect to any action
                   taken  or  omitted  to  be  taken  by  it in  good  faith  in
                   accordance with the direction of the  Certificate  Insurer or
                   of the Owners of a majority  in  Percentage  Interest  of the
                   Certificates of the affected Class or

                                       104
<PAGE>
                   Classes  and the  Certificate  Insurer  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 relating to
                   such Certificates.

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

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

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

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

         (h) Neither the Servicer,  the Seller nor the Trustee  knowingly  shall
take any action that would cause the Class A Certificates  to fail to qualify as
"mortgage related  securities" within the meaning of the Securities Exchange Act
of 1934, as amended.

         Section 10.02  Removal of Trustee for Cause.
                        -----------------------------

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

                   (1) the  Trustee  shall  fail  to  distribute  to the  Owners
         entitled hereto on any Payment Date amounts  available for distribution
         in accordance with the terms hereof; (provided,  however, that any such
         failure which is due to circumstances beyond the control of the Trustee
         shall not be a cause for removal hereunder); or

                   (2) the Trustee shall fail in the  performance of, or breach,
         any covenant or agreement of the Trustee in this  Agreement,  or if any
         representation  or warranty of the Trustee made in this Agreement or in
         any  certificate  or other  writing  delivered  pursuant  hereto  or in
         connection herewith shall prove to be incorrect in any material respect
         as of the time when the same shall have been made,  and such failure or
         breach  shall  continue  or not be cured for a period of 30 days  after
         there shall have been given,  by registered  or certified  mail, to the
         Trustee by the Seller, the

                                       105
<PAGE>
         Certificate  Insurer, or by the Owners of at least 25% of the aggregate
         Percentage  Interests  in the Trust Estate  represented  by the Class A
         Certificates then Outstanding, or, if there are no Class A Certificates
         then Outstanding, by such Percentage Interests represented by the Class
         R Certificates,  a written notice specifying such failure or breach and
         requiring it to be remedied; or

                   (3) a decree  or order of a court or  agency  or  supervisory
         authority  having  jurisdiction for the appointment of a conservator or
         receiver  or  liquidator  in  any  insolvency,  readjustment  of  debt,
         marshalling of assets and  liabilities or similar  proceedings,  or for
         the winding-up or  liquidation of its affairs,  shall have been entered
         against the  Trustee,  and such decree or order shall have  remained in
         force undischarged or unstayed for a period of 75 days; or

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

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

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

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

         (c) The  Servicer  shall not be liable  for any costs  relating  to the
removal of the Trustee or the appointment of a new Trustee.

         Section 10.03  Certain Rights of the Trustee.
                        ------------------------------

         Except as otherwise provided in Section 10.01 hereof:

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

         (b)  any  request  or  direction  of the  Depositor,  the  Seller,  the
Certificate Insurer, or the Owners of any Class of Certificates mentioned herein
shall be sufficiently evidenced in writing;


                                       106
<PAGE>
         (c) whenever in the  administration of this Agreement the Trustee shall
deem it  desirable  that a matter  be  proved or  established  prior to  taking,
suffering or omitting any action  hereunder,  the Trustee (unless other evidence
be herein specifically prescribed) may, in the absence of bad faith on its part,
rely upon an Officer's Certificate;

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

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

         (f) the Trustee shall not be bound to make any  investigation  into the
facts or matters stated in any resolution,  certificate,  statement, instrument,
opinion, report, notice, request, direction, consent, order, bond, note or other
paper or  document,  but the  Trustee in its  discretion  may make such  further
inquiry or investigation into such facts or matters as it may see fit;

         (g) the Trustee may  execute any of the trusts or powers  hereunder  or
perform any duties hereunder either directly or by or through agents,  attorneys
or custodians;

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

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

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

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

         Section 10.04 Not Responsible for Recitals or Issuance of Certificates.
                       ---------------------------------------------------------

         The  recitals  and   representations   contained   herein  and  in  the
Certificates,  except any such  recitals  and  representations  relating  to the
Trustee,  shall be taken as the  statements  of the  Depositor  and the  Trustee
assumes  no  responsibility  for  their   correctness.   The  Trustee  makes  no
representation  as to the  validity or  sufficiency  of this  Agreement,  of the
Certificates,  or any Home Equity Loan or document related thereto other than as
to validity and sufficiency of its authentication of the Certificates. The

                                       107
<PAGE>
Trustee shall not be accountable  for the use or application by the Depositor of
any of the Certificates or of the proceeds of such Certificates,  or for the use
or application of any funds paid to the Depositor, the Seller or the Servicer in
respect  of the  Home  Equity  Loans or  deposited  into or  withdrawn  from the
Principal and Interest Account or the Certificate Account by the Depositor,  the
Servicer  or the  Seller,  and  shall  have no  responsibility  for  filing  any
financing  or  continuation  statement  in any  public  office  at any  time  or
otherwise to perfect or maintain the perfection of any security interest or lien
or to prepare or file any tax  returns or  Securities  and  Exchange  Commission
filings for the Trust or to record  this  Agreement.  The  Trustee  shall not be
required to take notice or be deemed to have notice or  knowledge of any default
unless an Authorized  Officer of the Trustee shall have received  written notice
thereof or an Authorized Officer has actual knowledge thereof. In the absence of
receipt of such notice, the Trustee may conclusively  assume that no default has
occurred.

         Section 10.05  May Hold Certificates.
                        ----------------------

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

         Section 10.06  Money Held in Trust.
                        --------------------

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

         Section 10.07  Compensation and Reimbursement; No Lien for Fees.
                        -------------------------------------------------

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

         Section 10.08  Corporate Trustee Required; Eligibility.
                        ----------------------------------------

         There  shall  at all  times be a  Trustee  hereunder  which  shall be a
corporation  or  association  organized and doing business under the laws of the
United States of America or of any State  authorized under such laws to exercise
corporate  trust  powers,  having a  combined  capital  and  surplus of at least
$50,000,000  subject to  supervision  or  examination  by the  United  States of
America, acceptable to the Certificate Insurer and having a deposit rating of at
least A- from  Standard & Poor's (or such lower rating as may be  acceptable  to
Standard & Poor's) and A2 by Moody's (or such lower rating as may be  acceptable
to Moody's).  If such Trustee  publishes reports of condition at least annually,
pursuant to law or to the requirements of the aforesaid supervising or examining
authority,  then for the  purposes of this  Section,  the  combined  capital and
surplus of such  corporation or  association  shall be deemed to be its combined
capital  and  surplus as set forth in its most  recent  report of  condition  so
published.  If at any time the Trustee  shall cease to be eligible in accordance
with the  provisions of this Section,  it shall,  upon the request of the Seller
with  the  consent  of the  Certificate  Insurer  (which  consent  shall  not be
unreasonably withheld) or of the Certificate Insurer,  resign immediately in the
manner and with the effect hereinafter specified in this Article X.


                                       108
<PAGE>
         Section 10.09  Resignation and Removal; Appointment of Successor.
                        --------------------------------------------------

         (a) No  resignation  or removal of the Trustee and no  appointment of a
successor  trustee  pursuant to this Article X shall become  effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

         (b) The Trustee,  or any trustee or trustees hereafter  appointed,  may
resign at any time by giving  written notice of resignation to the Depositor and
by mailing notice of resignation by first-class  mail,  postage prepaid,  to the
Certificate Insurer and the Owners at their addresses appearing on the Register;
provided,  that the Trustee  cannot resign solely for the failure to receive the
Trustee Fee. A copy of such notice shall be sent by the resigning Trustee to the
Rating  Agencies.  Upon receiving  notice of  resignation,  the Depositor  shall
promptly appoint a successor  trustee or trustees  acceptable to the Certificate
Insurer by written instrument, in duplicate,  executed on behalf of the Trust by
an  Authorized  Officer of the  Seller,  one copy of which  instrument  shall be
delivered to the Trustee so resigning and one copy to the  successor  trustee or
trustees.  If no successor  trustee shall have been  appointed and have accepted
appointment  within 30 days after the giving of such notice of resignation,  the
resigning  trustee may  petition  any court of  competent  jurisdiction  for the
appointment of a successor  trustee,  or any Owner may, on behalf of himself and
all others similarly situated,  petition any such court for the appointment of a
successor  trustee.  Such court may thereupon,  after such notice, if any, as it
may deem proper and appropriate, appoint a successor trustee.

         (c) If at any time the Trustee shall cease to be eligible under Section
10.08  hereof and shall fail to resign  after  written  request  therefor by the
Depositor  or by  the  Certificate  Insurer,  the  Certificate  Insurer  or  the
Depositor  with the written  consent of the  Certificate  Insurer may remove the
Trustee and appoint a successor trustee acceptable to the Certificate Insurer by
written  instrument,  in  duplicate,  executed  on  behalf  of the  Trust  by an
Authorized  Officer  of the  Depositor,  one copy of which  instrument  shall be
delivered to the Trustee so removed and one copy to the successor trustee.

         (d) The Owners of a majority of the Percentage Interests represented by
the Class A Certificates  with the consent of the  Certificate  Insurer,  or, if
there are no Class A  Certificates  then  Outstanding,  by such  majority of the
Percentage  Interests  represented by the Class R Certificates,  may at any time
remove the Trustee and appoint a successor trustee acceptable to the Certificate
Insurer by delivering to the Trustee to be removed,  to the successor trustee so
appointed,  to the Depositor,  to the Servicer and to the  Certificate  Insurer,
copies of the record of the act taken by the Owners,  as provided for in Section
11.03 hereof.

         (e) If the Trustee fails to perform its duties in  accordance  with the
terms of this  Agreement,  or becomes  ineligible  pursuant to Section  10.08 to
serve as Trustee,  the Certificate  Insurer may remove the Trustee and appoint a
successor  trustee  by  written  instrument,   in  triplicate,   signed  by  the
Certificate Insurer duly authorized, one complete set of which instruments shall
be  delivered to the  Depositor,  one complete set to the Trustee so removed and
one complete set to the successor Trustee so appointed.

         (f) If the Trustee  shall  resign,  be removed or become  incapable  of
acting,  or if a vacancy shall occur in the office of the Trustee for any cause,
the  Seller  shall  promptly  appoint  a  successor  trustee  acceptable  to the
Certificate  Insurer.  If within  one year after  such  resignation,  removal or
incapability  or the  occurrence of such vacancy,  a successor  trustee shall be
appointed by act of the  Certificate  Insurer or the Owners of a majority of the
Percentage  Interests  represented by the Class A Certificates  then Outstanding
with the consent of the Certificate  Insurer, the successor trustee so appointed
shall  forthwith  upon its acceptance of such  appointment  become the successor
trustee and supersede the successor  trustee  appointed by the Depositor.  If no
successor trustee shall have been so appointed by the Depositor or the

                                       109
<PAGE>
Owners and shall have accepted  appointment in the manner hereinafter  provided,
any Owner may, on behalf of himself and all others similarly situated,  petition
any court of competent  jurisdiction for the appointment of a successor trustee.
Such court may thereupon,  after such notice,  if any, as it may deem proper and
prescribe, appoint a successor trustee.

         (g) The  Depositor  shall give  notice of any removal of the Trustee by
mailing  notice of such  event by  first-class  mail,  postage  prepaid,  to the
Certificate Insurer, to the Rating Agencies and to the Owners as their names and
addresses  appear in the  Register.  Each notice  shall  include the name of the
successor Trustee and the address of its corporate trust office.

         Section 10.10  Acceptance of Appointment by Successor Trustee.
                        -----------------------------------------------

         Every successor trustee appointed hereunder shall execute,  acknowledge
and  deliver  to the  Depositor  on behalf  of the Trust and to its  predecessor
Trustee an  instrument  accepting  such  appointment  hereunder  and stating its
eligibility  to serve as Trustee  hereunder,  and thereupon the  resignation  or
removal of the  predecessor  Trustee shall become  effective and such  successor
trustee,  without any further act, deed or conveyance,  shall become vested with
all the  rights,  powers,  trusts,  duties and  obligations  of its  predecessor
hereunder;  but, on request of the  Depositor  or the  successor  Trustee,  such
predecessor Trustee shall, upon payment of its charges then unpaid,  execute and
deliver an instrument  transferring to such successor trustee all of the rights,
powers and trusts of the  Trustee  so  ceasing  to act,  and shall duly  assign,
transfer  and deliver to such  successor  trustee all property and money held by
such Trustee so ceasing to act  hereunder.  Upon  request of any such  successor
trustee,  the  Depositor  on  behalf  of the  Trust  shall  execute  any and all
instruments  for more  fully and  certainly  vesting in and  confirming  to such
successor trustee all such rights, powers and trusts.

         Upon  acceptance of appointment  by a successor  Trustee as provided in
this  Section,  the Depositor  shall mail notice  thereof by  first-class  mail,
postage  prepaid,  to the  Owners at their  last  addresses  appearing  upon the
Register. The Depositor shall send a copy of such notice to the Rating Agencies.
If the Depositor  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 Trust.

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

         Section 10.11  Merger, Conversion, Consolidation or Succession to 
                        --------------------------------------------------
                        Business of the Trustee.
                        ------------------------

         Any corporation or association  into which the Trustee may be merged or
converted  or  with  which  it  may  be  consolidated,  or  any  corporation  or
association resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party, or any corporation or association succeeding to all or
substantially  all of the corporate trust business of the Trustee,  shall be the
successor of the Trustee hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties hereto; provided,  however,
that such corporation or association  shall be otherwise  qualified and eligible
under  this  Article X. In case any  Certificates  have been  executed,  but not
delivered, by the Trustee then in office, any successor by merger, conversion or
consolidation  to  such  Trustee  may  adopt  such  execution  and  deliver  the
Certificates  so executed with the same effect as if such successor  Trustee had
itself executed such Certificates.


                                       110
<PAGE>
         Section 10.12  Reporting; Withholding.
                        -----------------------

         (a) The Trustee shall timely provide to the Owners the Internal Revenue
Service's  Form 1099 and any other  statement  required by  applicable  Treasury
regulations  as determined by the Tax Matters  Person,  and shall  withhold,  as
required by applicable law, federal, state or local taxes, if any, applicable to
distributions  to the Owners,  including  but not limited to backup  withholding
under  Section  3406 of the Code and the  withholding  tax on  distributions  to
foreign investors under Sections 1441 and 1442 of the Code.

         (b) As  required by law or upon  request of the Tax Matters  Person and
except as otherwise  specifically set forth in subsection (a) above, the Trustee
shall timely file all reports prepared by the Depositor and required to be filed
by the Trust with any  federal,  state or local  governmental  authority  having
jurisdiction over the Trust, including other reports that must be filed with the
Owners,  such as the Internal Revenue Service's Form 1066 and Schedule Q and the
form  required  under  Section  6050K of the  Code,  if  applicable  to  REMICs.
Furthermore,  the Trustee shall report to Owners,  if required,  with respect to
the  allocation  of expenses  pursuant to Section 212 of the Code in  accordance
with the specific  instructions  to the Trustee by the Depositor with respect to
such allocation of expenses.  The Trustee shall,  upon request of the Depositor,
collect any forms or reports from the Owners  determined  by the Depositor to be
required under applicable federal, state and local tax laws.

         (c) The  Depositor  covenants  and agrees that it shall  provide to the
Trustee any information  necessary to enable the Trustee to meet its obligations
under subsections (a) and (b) above.

         (d)  Except  as  otherwise  provided,  the  Depositor  shall  have  the
responsibility  for  preparation  of  all  returns,  forms,  reports  and  other
documents referred to in this Section and the Trustee's  responsibility shall be
to execute such documents.

         Section 10.13  Liability of the Trustee.
                        -------------------------

         The Trustee shall be liable in  accordance  herewith only to the extent
of the  obligations  specifically  imposed  upon and  undertaken  by the Trustee
herein.  Neither the Trustee nor any of the  directors,  officers,  employees or
agents  of the  Trustee  shall be under  any  liability  on any  Certificate  or
otherwise to the Certificate Insurer, the Depositor, the Seller, the Servicer or
any Owner for any action taken or for  refraining  from the taking of any action
in good faith pursuant to this Agreement,  or for errors in judgment;  provided,
however,  that this  provision  shall not protect the  Trustee,  its  directors,
officers,  employees or agents or any such Person  against any  liability  which
would otherwise be imposed by reason of negligent  action,  negligent failure to
act or willful  misconduct in the performance of duties or by reason of reckless
disregard  of  obligations  and  duties  hereunder.  Subject  to  the  foregoing
sentence,  the Trustee shall not be liable for losses on  investments of amounts
in the  Certificate  Account  (except for any losses on obligations on which the
bank serving as Trustee is the obligor). In addition, the Depositor,  the Seller
and Servicer  covenant and agree to indemnify the Trustee,  and when the Trustee
is acting as Servicer, the Servicer, from, and hold it harmless against, any and
all losses,  liabilities,  damages, claims or expenses (including legal fees and
expenses)  of  whatsoever  kind  arising  out  of  or  in  connection  with  the
performance  of its  duties  hereunder  other  than  those  resulting  from  the
negligence or bad faith of the Trustee,  and the Depositor shall pay all amounts
not otherwise  paid  pursuant to Sections 2.05 and 7.06 hereof.  The Trustee and
any  director,  officer,  employee or agent of the Trustee may rely and shall be
protected in acting or refraining from acting in good faith on any  certificate,
notice or other document of any kind prima facie properly executed and submitted
by  the  Authorized  Officer  of  any  Person  respecting  any  matters  arising
hereunder. The provisions of this Section 10.13 shall survive the termination of
this Agreement and the payment of the outstanding Certificates.

                                       111
<PAGE>
         Section 10.14  Appointment of Co-Trustee or Separate Trustee.
                        ----------------------------------------------

         Notwithstanding  any other  provisions of this Agreement,  at any time,
for the purpose of meeting any legal  requirements of any  jurisdiction in which
any  part of the  Trust  Estate  or  Property  may at the time be  located,  the
Servicer and the Trustee  acting  jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee  and  reasonably  acceptable  to  the  Certificate  Insurer  to  act  as
co-Trustee or co-Trustees,  jointly with the Trustee,  of all or any part of the
Trust Estate or separate  Trustee or separate  Trustees of any part of the Trust
Estate,  and to vest in such Person or  Persons,  in such  capacity  and for the
benefit of the Owners, such title to the Trust Estate, or any part thereof, and,
subject to the other  provisions  of this Section  10.14,  such powers,  duties,
obligations,  rights and trusts as the  Servicer  and the Trustee  may  consider
necessary  or  desirable.  If  the  Servicer  shall  not  have  joined  in  such
appointment  within 15 days after the receipt by it of a request so to do, or in
the case any event  indicated  in Section  8.20(a)  shall have  occurred  and be
continuing,  the  Trustee  subject to  reasonable  approval  of the  Certificate
Insurer  alone shall have the power to make such  appointment.  No co-Trustee or
separate Trustee hereunder shall be required to meet the terms of eligibility as
a  successor  trustee  under  Section  10.08  and no  notice  to  Owners  of the
appointment  of any  co-Trustee  or separate  Trustee  shall be  required  under
Section 10.09.

         Every separate Trustee and co-Trustee  shall, to the extent  permitted,
be appointed and act subject to the following provisions and conditions:

                   (i) All rights,  powers,  duties and obligations conferred or
         imposed  upon  the  Trustee  shall be  conferred  or  imposed  upon and
         exercised  or  performed  by the Trustee and such  separate  Trustee or
         co-Trustee  jointly (it being  understood that such separate Trustee or
         co-Trustee  is not  authorized  to act  separately  without the Trustee
         joining  in such act),  except to the extent  that under any law of any
         jurisdiction  in which any  particular  act or acts are to be performed
         (whether  as  Trustee   hereunder  or  as  successor  to  the  Servicer
         hereunder),  the Trustee shall be incompetent or unqualified to perform
         such act or acts,  in which  event  such  rights,  powers,  duties  and
         obligations  (including the holding of title to the Trust Estate or any
         portion  thereof  in any  such  jurisdiction)  shall be  exercised  and
         performed singly by such separate Trustee or co-Trustee,  but solely at
         the direction of the Trustee;

                   (ii) No co-Trustee  hereunder shall be held personally liable
         by reason of any act or omission of any other co-Trustee hereunder; and

                   (iii) The Servicer,  the Certificate  Insurer and the Trustee
         acting jointly may at any time accept the  resignation of or remove any
         separate Trustee or co-Trustee.

         Any notice,  request or other  writing  given to the  Trustee  shall be
deemed to have been given to each of the then separate Trustees and co-Trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  Trustee or co-Trustee shall refer to this Agreement and the conditions
of this Section 10.14. Each separate Trustee and co-Trustee, upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided  therein,  subject to all the  provisions of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Servicer.

         Any separate  Trustee or co-Trustee  may, at any time,  constitute  the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not prohibited by law, to do any lawful act under or

                                       112
<PAGE>
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.

         The Servicer and the Trustee hereby  appoint  Meridian Bank, New Jersey
(the  "Initial Co- Trustee") as  co-trustee  with respect to the Mortgage  Loans
secured by Mortgaged Properties situated in New Jersey and any other part of the
Trust  Estate or property  securing the same that at any time may be situated in
New Jersey.


                                END OF ARTICLE X

                                      113

<PAGE>

                                   ARTICLE XI

                                 MISCELLANEOUS

         Section 11.01  Compliance Certificates and Opinions.
                        -------------------------------------

         Upon any  application  or request by the  Depositor,  the  Seller,  the
Certificate  Insurer or the Owners to the  Trustee to take any action  under any
provision of this Agreement,  the Depositor, the Seller, the Certificate Insurer
or the Owners,  as the case may be, shall  furnish to the Trustee a  certificate
stating that all conditions  precedent,  if any,  provided for in this Agreement
relating to the proposed action have been complied with, except that in the case
of any such  application or request as to which the furnishing of such documents
is  specifically  required by any provision of this  Agreement  relating to such
particular application or request, no additional certificate need be furnished.

         Except as otherwise  specifically  provided herein, each certificate or
opinion with respect to compliance with a condition or covenant  provided for in
this Agreement  (including one furnished  pursuant to specific  requirements  of
this Agreement relating to a particular application or request) shall include:

                   (a) a statement that each individual signing such certificate
         or opinion has read such  covenant  or  condition  and the  definitions
         herein relating thereto;

                   (b) a brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based; and

                   (c) a statement  as to  whether,  in the opinion of each such
         individual, such condition or covenant has been complied with.

         Section 11.02  Form of Documents Delivered to the Trustee.
                        -------------------------------------------

         In any case where  several  matters are required to be certified by, or
covered by an opinion of, any specified  Person,  it is not  necessary  that all
such  matters  be  certified  by, or covered by the  opinion  of,  only one such
Person,  or that they be so certified or covered by only one  document,  but one
such Person may certify or give an opinion  with respect to some matters and one
or more other such Persons as to other matters,  and any such Person may certify
or give an opinion as to such matters in one or several documents.

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

                                       114
<PAGE>
matters  are  erroneous.  Any  opinion  of counsel  may be based on the  written
opinion  of other  counsel,  in which  event such  opinion  of counsel  shall be
accompanied  by a copy of such  other  counsel's  opinion  and  shall  include a
statement  to the effect that such  counsel  believes  that such counsel and the
Trustee may reasonably rely upon the opinion of such other counsel.

         Where any  Person is  required  to make,  give or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Agreement,  they may, but need not, be consolidated  and
form one instrument.

         Section 11.03  Acts of Owners.
                        ---------------

         (a) Any request,  demand,  authorization,  direction,  notice, consent,
waiver or other  action  provided by this  Agreement to be given or taken by the
Owners  may  be  embodied  in  and  evidenced  by one  or  more  instruments  of
substantially  similar  tenor  signed by such  Owners in person or by agent duly
appointed in writing;  and, except as herein otherwise expressly provided,  such
action shall become  effective when such instrument or instruments are delivered
to the Trustee,  and, where it is hereby expressly required, to the Seller. Such
instrument  or  instruments  (and the  action  embodied  therein  and  evidenced
thereby)  are herein  sometimes  referred to as the "act" of the Owners  signing
such instrument or instruments.  Proof of execution of any such instrument or of
a writing  appointing any such agent shall be sufficient for any purpose of this
Agreement and  conclusive in favor of the Trustee and the Trust,  if made in the
manner provided in this Section.

         (b) The  fact  and  date of the  execution  by any  Person  of any such
instrument  or  writing  may be proved  by the  affidavit  of a witness  of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds,  certifying that the individual signing
such instrument or writing  acknowledged to him the execution thereof.  Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such  corporation or partnership,  such certificate or affidavit shall
also constitute sufficient proof of his authority.

         (c) The ownership of Certificates shall be proved by the Register.

         (d) Any request,  demand,  authorization,  direction,  notice, consent,
waiver or other action by the Owner of any  Certificate  shall bind the Owner of
every  Certificate  issued  upon the  registration  of  transfer  thereof  or in
exchange  therefor or in lieu thereof,  in respect of anything done,  omitted or
suffered to be done by the Trustee or the Trust in reliance thereon,  whether or
not notation of such action is made upon such Certificates.

         Section 11.04  Notices, etc. to Trustee.
                        -------------------------

         Any request, demand, authorization,  direction, notice, consent, waiver
or act of the Owners or other documents  provided or permitted by this Agreement
to be made upon,  given or furnished to, or filed with the Trustee by any Owner,
the  Certificate  Insurer,  the Depositor or the Seller shall be sufficient  for
every purpose hereunder if made, given, furnished or filed in writing to or with
and received by the Trustee at the Corporate Trust Office.

         Section 11.05  Notices and Reports to Owners; Waiver of Notices.
                        -------------------------------------------------

         Where this Agreement  provides for notice to Owners of any event or the
mailing of any report to Owners,  such  notice or report  shall be  sufficiently
given  (unless  otherwise  herein  expressly  provided)  if mailed,  first-class
postage prepaid, to each Owner affected by such event or to whom such report is

                                       115
<PAGE>
required  to be  mailed,  at the  address  of such  Owner as it  appears  on the
Register,  not later than the latest  date,  and not earlier  than the  earliest
date, prescribed for the giving of such notice or the mailing of such report. In
any case  where a notice or report  to Owners is mailed in the  manner  provided
above,  neither  the failure to mail such notice or report nor any defect in any
notice or report so mailed to any particular  Owner shall affect the sufficiency
of such notice or report with respect to other Owners,  and any notice or report
which is mailed in the manner herein provided shall be conclusively  presumed to
have been duly given or provided. Notwithstanding the foregoing, if the Servicer
is  removed or resigns  or the Trust is  terminated,  notice of any such  events
shall be made by overnight  courier,  registered mail or telecopy  followed by a
telephone call.

         Where this Agreement provides for notice in any manner, such notice may
be waived in writing by any Person  entitled  to  receive  such  notice,  either
before or after the  event,  and such  waiver  shall be the  equivalent  of such
notice.  Waivers of notice by Owners shall be filed with the  Trustee,  but such
filing shall not be a condition precedent to the validity of any action taken in
reliance upon such waiver.

         In case,  by reason of the  suspension  of  regular  mail  service as a
result of a strike,  work stoppage or similar activity,  it shall be impractical
to mail  notice of any event to Owners  when such notice is required to be given
pursuant  to any  provision  of this  Agreement,  then any manner of giving such
notice  as  shall  be  satisfactory  to the  Trustee  shall  be  deemed  to be a
sufficient giving of such notice.

         Where this  Agreement  provides  for notice to any rating  agency  that
rated any  Certificates,  failure to give such notice shall not affect any other
rights or obligations created hereunder.

         Section 11.06  Rules by Trustee and Seller.
                        ----------------------------

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

         Section 11.07  Successors and Assigns.
                        -----------------------

         All  covenants  and  agreements  in this  Agreement by any party hereto
shall bind its successors and assigns, whether so expressed or not.

         Section 11.08  Severability.
                        -------------

         In case any provision in this Agreement or in the Certificates shall be
invalid, illegal or unenforceable,  the validity, legality and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby.

         Section 11.09  Benefits of Agreement.
                        ----------------------

         Nothing in this Agreement or in the Certificates, expressed or implied,
shall give to any Person, other than the Owners, the Certificate Insurer and the
parties  hereto  and their  successors  hereunder,  any  benefit or any legal or
equitable right, remedy or claim under this Agreement.

         Section 11.10  Legal Holidays.
                        ---------------

         In any case where the date of any Monthly  Remittance Date, any Payment
Date,  any other date on which any  distribution  to any Owner is proposed to be
paid,  or any  date on  which a  notice  is  required  to be sent to any  Person
pursuant  to the terms of this  Agreement  shall  not be a  Business  Day,  then
(notwithstanding  any other  provision of the  Certificates  or this  Agreement)
payment or mailing need not

                                       116
<PAGE>
be made on such date, but may be made on the next  succeeding  Business Day with
the same force and effect as if made or mailed on the  nominal  date of any such
Monthly  Remittance  Date, such Payment Date, or such other date for the payment
of any distribution to any Owner or the mailing of such notice,  as the case may
be, and no interest  shall accrue for the period from and after any such nominal
date,  provided  such payment is made in full on such next  succeeding  Business
Day.

         Section 11.11  Governing Law; Submission to Jurisdiction.
                        ------------------------------------------

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

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

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

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

         Section 11.12  Counterparts.
                        -------------

         This instrument may be executed in any number of counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.


                                       117
<PAGE>
         Section 11.13  Usury.
                        ------

         The amount of  interest  payable or paid on any  Certificate  under the
terms of this Agreement shall be limited to an amount which shall not exceed the
maximum nonusurious rate of interest allowed by the applicable laws of the State
of New York or any  applicable  law of the  United  States  permitting  a higher
maximum  nonusurious  rate that preempts such  applicable  New York laws,  which
could  lawfully be contracted  for,  charged or received  (the  "Highest  Lawful
Rate").  In the event any  payment of interest  on any  Certificate  exceeds the
Highest Lawful Rate, the Trust stipulates that such excess amount will be deemed
to have been paid to the  Owner of such  Certificate  as a result of an error on
the part of the  Trustee  acting on behalf of the Trust and the Owner  receiving
such excess payment shall promptly,  upon discovery of such error or upon notice
thereof  from the  Trustee  on behalf of the  Trust,  refund  the amount of such
excess  or, at the  option of such  Owner,  apply the  excess to the  payment of
principal of such Certificate,  if any, remaining unpaid. In addition,  all sums
paid  or  agreed  to be  paid  to the  Trustee  for the  benefit  of  Owners  of
Certificates for the use, forbearance or detention of money shall, to the extent
permitted  by  applicable  law, be  amortized,  prorated,  allocated  and spread
throughout the full term of such Certificates.

         Section 11.14  Amendment.
                        ----------

         (a) The Trustee, the Depositor, the Seller and the Servicer may, at any
time and from time to time,  and without  notice to or the consent of the Owners
but with the consent of the Certificate Insurer,  amend this Agreement,  subject
to the  provisions  of Section  11.16 and 11.17 and the Trustee shall consent to
such  amendment,  for the  purpose of (i) curing any  ambiguity,  correcting  or
supplementing  any  provision  hereof which may be  inconsistent  with any other
provision  hereof,  or adding  provisions hereto which are not inconsistent with
the provisions hereof; (ii) upon receipt of an opinion of counsel experienced in
federal  income  tax  matters  to the effect  that no  entity-level  tax will be
imposed on the Trust or upon the transferor of a Class R Certificate as a result
of the  ownership of any Class R  Certificate  by a  Disqualified  Organization,
removing  the  restriction  on transfer set forth in Section  5.08(b)  hereof or
(iii) complying with the  requirements of the Code and the regulations  proposed
or promulgated  thereunder  including any amendments necessary to maintain REMIC
status or (iv) for any other  purpose,  provided that in the case of this clause
(iv) the Seller  delivers  (A) an opinion of counsel  acceptable  to the Trustee
that such  amendment  will not  adversely  affect in any  material  respect  the
interest of the Owners and (B) such amendment will not result in a withdrawal or
reduction  of the  rating  of the  Class A  Certificates  without  regard to the
Certificate Insurance Policy.  Notwithstanding  anything to the contrary herein,
no such  amendment  shall (a)  change in any manner the amount of, or change the
timing of,  payments  which are required to be  distributed to any Owner without
the consent of the Owner of such  Certificate,  or (b) which  affects in any the
manner the terms or provisions of the Certificate Insurance Policy.

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

         (c) The Certificate  Insurer,  the Owners and the Rating Agencies shall
be provided  with copies of any  amendments  to this  Agreement,  together  with
copies of any opinions or other documents or instruments  executed in connection
therewith.


                                       118
<PAGE>
         Section 11.15  Paying Agent; Appointment and Acceptance of Duties.
                        ---------------------------------------------------

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

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

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

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

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

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

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

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

         Section 11.16  REMIC Status.
                        -------------

         (a) The  parties  hereto  intend  that  the  Lower-Tier  REMIC  and the
Upper-Tier REMIC shall each  constitute,  and that the affairs of the Lower-Tier
REMIC and the Upper-Tier  REMIC shall each be conducted so as to qualify it as a
REMIC in accordance with the REMIC Provisions. In furtherance of such intention,
ContiFunding  Corporation  or such other person  designated  pursuant to Section
11.18 hereof  shall act as agent for the Trust and as "tax  matters  person" (as
defined in the REMIC  Provisions)  for the Trust and in such  capacity it shall:
(i) prepare or cause to be prepared and filed,  in a timely  manner,  annual tax
returns and any other tax return  required to be filed by the  Lower-Tier  REMIC
and the  Upper-Tier  REMIC  established  hereunder  using a calendar year as the
taxable  year for the  Lower-Tier  REMIC and the  Upper-Tier  REMIC  established
hereunder; (ii) in the related first such tax return, make (or cause to be made)
an election  satisfying the requirements of the REMIC  Provisions,  on behalf of
the Lower-Tier REMIC and the Upper-Tier  REMIC, for it to be treated as a REMIC;
(iii) prepare and forward, or cause to be prepared and forwarded,  to the Owners
all information, reports or tax returns

                                       119
<PAGE>
required with respect to the Lower-Tier  REMIC and the Upper-Tier REMIC as, when
and in the form  required  to be provided  to the  Owners,  and to the  Internal
Revenue  Service  and  any  other  relevant  governmental  taxing  authority  in
accordance with the REMIC Provisions and any other applicable federal,  state or
local  laws,  including  without  limitation  information  reports  relating  to
"original  issue  discount"  as defined  in the Code  based upon the  prepayment
assumption  and  calculated  by using the "Issue  Price"  (within the meaning of
Section 1273 of the Code) of the  Certificates  of the related  Class;  (iv) not
take any action or omit to take any action that would cause the  termination  of
the REMIC status of either the Lower-Tier REMIC or the Upper-Tier REMIC,  except
as provided  under this  Agreement;  (v) represent  the Trust of the  Lower-Tier
REMIC or the  Upper-Tier  REMIC in any  administrative  or judicial  proceedings
relating  to an  examination  or audit  by any  governmental  taxing  authority,
request an  administrative  adjustment  as to a taxable year of the Trust or the
Lower-Tier REMIC or the Upper-Tier REMIC, enter into settlement  agreements with
any governmental  taxing agency,  extend any statute of limitations  relating to
any tax item of the Trust or the Lower-Tier  REMIC or the Upper-Tier  REMIC, and
otherwise act on behalf of the Trust or any REMIC therein in relation to any tax
matter involving the Trust or any REMIC therein;  (vi) comply with all statutory
or regulatory  requirements with regard to its conduct of activities pursuant to
the foregoing  clauses of this Section  11.16,  including,  without  limitation,
providing all notices and other  information to the Internal Revenue Service and
Owners of Class R Certificates  required of a "tax matters  person"  pursuant to
subtitle  F of the Code and the  Treasury  Regulations  thereunder;  (vii)  make
available  information  necessary for the  computation of any tax imposed (A) on
transferors of residual interests to certain  Disqualified  Organizations or (B)
on  pass-through  entities,  any  interest  in which  is held by a  Disqualified
Organization;  and  (viii)  acquire  and hold the Tax  Matters  Person  Residual
Interest.  The obligations of ContiFunding  Corporation or such other designated
Tax Matters Person  pursuant to this Section 11.16 shall survive the termination
or discharge of this Agreement.

         (b) The Seller,  the Depositor,  the Trustee and the Servicer  covenant
and agree for the benefit of the Owners and the Certificate  Insurer (i) to take
no action  which  would  result in the  termination  of  "REMIC"  status for the
Lower-Tier REMIC or the Upper-Tier  REMIC, (ii) not to engage in any "prohibited
transaction",  as such term is defined in Section  860F(a)(2) of the Code, (iii)
not to engage in any other  action  which may  result in the  imposition  on the
Trust of any other  taxes under the Code and (iv) to cause the  Servicer  not to
take or engage in any such action, to the extent the Seller is aware of any such
proposed action by the Servicer.

         (c) The Lower-Tier  REMIC and the Upper-Tier  REMIC shall,  for federal
income tax purposes,  maintain  books on a calendar year basis and report income
on an accrual basis.

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

         (e) Neither the Depositor,  the Seller nor the Trustee shall enter into
any  arrangement  by which the Trustee will receive a fee or other  compensation
for  services  rendered  pursuant  to this  Agreement,  other than as  expressly
contemplated by this Agreement.

         (f)  Notwithstanding  the foregoing clauses (d) and (e), the Trustee or
the Seller may engage in any of the  transactions  prohibited  by such  clauses,
provided that the Trustee shall have received an opinion of counsel  experienced
in federal  income tax  matters  acceptable  to the  Certificate  Insurer to the
effect that such  transaction does not result in a tax imposed on the Trustee or
cause a termination of REMIC status for the  Lower-Tier  REMIC or the Upper-Tier
REMIC;  provided,  however,  that such transaction is otherwise  permitted under
this Agreement.

                                       120
<PAGE>
         (g) The  Servicer and Tax Matters  Person agree to indemnify  the Trust
for any tax imposed on the Trust or the Lower-Tier REMIC or the Upper-Tier REMIC
as a result of their negligence.

         Section 11.17  Additional Limitation on Action and Imposition of Tax.
                        ------------------------------------------------------

          Any provision of this Agreement to the contrary  notwithstanding,  the
Trustee shall not, without having obtained an opinion of counsel  experienced in
federal income tax matters  acceptable to the Certificate  Insurer to the effect
that  such  transaction  does not  result in a tax  imposed  on the Trust or the
Lower-Tier  REMIC or the Upper-Tier REMIC or cause a termination of REMIC status
for the Lower- Tier REMIC or the  Upper-Tier  REMIC,  (i) sell any assets in the
Trust Estate,  (ii) accept any  contribution  of assets after the Startup Day or
(iii) agree to any modification of this Agreement. To the extent that sufficient
amounts cannot be so retained to pay or provide for the payment of such tax, the
Trustee  is  hereby   authorized  to  and  shall  segregate,   into  a  separate
non-interest   bearing  account,   the  net  income  from  any  such  Prohibited
Transactions  of the  Lower-Tier  REMIC  and the  Upper-Tier  REMIC and use such
income, to the extent  necessary,  to pay such tax; provided that, to the extent
that any such income is paid to the Internal Revenue Service,  the Trustee shall
retain an equal amount from future amounts otherwise distributable to the Owners
of Class R Certificates and shall distribute such retained amounts to the Owners
of Class A Certificates to the extent they are fully  reimbursed and then to the
Owners of the Class R Certificates.  If any tax, including interest penalties or
assessments,  additional  amounts or  additions to tax, is imposed on the Trust,
such tax shall be charged against amounts otherwise  distributable to the owners
of the  Class  R  Certificates  on a pro  rata  basis.  The  Trustee  is  hereby
authorized  to and shall  retain from  amounts  otherwise  distributable  to the
Owners of the Class R  Certificates  sufficient  funds to pay or provide for the
payment of, and to actually  pay,  such tax as is legally owed by the Trust (but
such authorization shall not prevent the Trustee from contesting any such tax in
appropriate  proceedings,  and withholding  payment of such tax, if permitted by
law, pending the outcome of such proceedings).

         Section 11.18  Appointment of Tax Matters Person.
                        ----------------------------------

         A Tax Matters Person will be appointed for the Lower-Tier REMIC and the
Upper-Tier  REMIC for all purposes of the Code and such Tax Matters  Person will
perform,  or cause to be performed,  such duties and take, or cause to be taken,
such actions as are required to be performed or taken by the Tax Matters  Person
under  the  Code.  The Tax  Matters  Person  for the  Lower-Tier  REMIC  and the
Upper-Tier REMIC shall be ContiFunding  Corporation as long as it owns a Class R
Certificate. If ContiFunding Corporation does not own a Class R Certificate, the
Tax Matters  Person may be any other entity that owns a Class R Certificate  and
accepts a designation hereunder as Tax Matters person by delivering an affidavit
in the form of Exhibit I.  ContiFunding  Corporation shall notify the Trustee in
writing of the name and address of another  person who accepts a designation  as
Tax Matters Person hereunder.

         Section 11.19  The Certificate Insurer.
                        ------------------------

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

         Section 11.20  Reserved.
                        ---------


                                       121
<PAGE>
         Section 11.21  Third Party Rights.
                        -------------------

         The  Trustee,  the  Seller and the  Owners  agree that the  Certificate
Insurer shall be deemed a  third-party  beneficiary  of this  Agreement as if it
were a party hereto.

         Section 11.22  Notices.
                        --------

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

         The Trustee:               
         -----------                Manufacturers and Traders Trust Company
                                    One M&T Plaza
                                    Buffalo, New York  14203-2399
                                    Tel:  (716) 842-5589
                                    Fax:  (716) 842-4474
                                    Attention:  Corporate Trust Administration

         The Depositor:             
         -------------              ContiSecurities Asset Funding Corp.
                                    277 Park Avenue, 38th Floor
                                    New York, New York  10172
                                    Attention:  Chief Counsel
                                    Tel:  (212) 207-2822
                                    Fax:  (212) 207-5251

         The Seller:                
         -----------                ContiMortgage Corporation
                                    500 Enterprise Road
                                    Horsham, PA 19044
                                    Tel:  (215) 957-3700
                                    Fax:  (215) 957-2897

         The Servicer:              
         -------------              ContiMortgage Corporation
                                    500 Enterprise Road
                                    Horsham, PA 19044
                                    Tel:  (215) 957-3700
                                    Fax:  (215) 957-2897

         The Certificate
         ---------------
           Insurer:                 
           -------                  MBIA Insurance Corporation
                                    113 King St.
                                    Armonk, NY  10504
                                    Attention:  Insured Portfolio
                                    Management - SF (ContiMortgage 1996-2)
                                    Tel:  (914) 765-3799
                                    Fax:  (914) 273-4545


                                       122
<PAGE>
         Moody's:                   
         --------                   Moody's Investors Service
                                    99 Church Street
                                    New York, New York  10007
                                    Attention:  The Home Equity
                                    Monitoring Department
                                    Tel: (212) 553-0300
                                    Fax: (212) 553-4773

         Standard & Poor's:         
         ------------------         Standard & Poor's, a Division of the McGraw 
                                     Hill Companies
                                    26 Broadway
                                    15th Floor
                                    New York, New York  10004
                                    Attention:  Residential Mortgage Group
                                    Tel:  (212) 208-8000
                                    Fax:  (212) 412-0224

         Underwriters:              
         -------------              CS First Boston Corporation
                                    Park Avenue Plaza
                                    55 West 52nd Street
                                    New York, NY  10055
                                    Tel:  (212) 909-2000
                                    Fax:  (212) 355-6721

                                    ContiFinancial Services Corporation
                                    277 Park Avenue, 38th Floor
                                    New York, New York  10172
                                    Tel:  (212) 207-2822
                                    Fax:  (212) 207-5251

                                    Lehman Brothers Inc.
                                    Three World Financial Center
                                    New York, NY  10285-10000
                                    Tel:    (212) 510-3000
                                    Fax:    (212) 656-0498

                                    Greenwich Capital Markets, Inc.
                                    600 Steamboat Rd.
                                    Greenwich, CT  06830
                                    Tel:  (203) 622-5693
                                    Fax:  (203) 622-3650

                                    Merrill Lynch Pierce, Fenner & Smith Inc.
                                    26th Floor
                                    World Financial Center, North Tower
                                    New York, New York 10281-1326

         Owners:                    As set forth in the Register.
         -------

                                       123
<PAGE>

         Others:                    Any notice to the Depositor, Seller or 
         -------                    Servicer shall also be furnished to:

                                    ContiTrade Services L.L.C.
                                    Chief Counsel
                                    277 Park Avenue, 38th Floor
                                    New York, New York  10172
                                    Tel:  (212) 207-2822
                                    Fax:  (212) 207-5251


                                END OF ARTICLE XI



                                       124

<PAGE>
         IN WITNESS  WHEREOF,  the Depositor,  the Seller,  the Servicer and the
Trustee  have  caused this  Agreement  to be duly  executed by their  respective
officers  thereunto  duly  authorized,  all as of the day and year  first  above
written.

                                       CONTISECURITIES ASSET FUNDING CORP.,
                                       as Depositor


                                       By:
                                           ----------------------------------
                                       Title:
                                              -------------------------------

                                       By:
                                           ----------------------------------
                                       Title:
                                              -------------------------------


                                       CONTIMORTGAGE CORPORATION, as Seller


                                       By:
                                           ----------------------------------
                                       Title:
                                              -------------------------------

                                       By:
                                           ----------------------------------
                                       Title:
                                              -------------------------------


                                       CONTIMORTGAGE CORPORATION, as Servicer


                                       By:
                                           ----------------------------------
                                       Title:
                                              -------------------------------

                                       By:
                                           ----------------------------------
                                       Title:
                                              -------------------------------


                                       MANUFACTURERS AND TRADERS TRUST COMPANY,
                                       as Trustee

                                       By:
                                           ----------------------------------
                                       Title:
                                              -------------------------------



<PAGE>


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



         On the  ___ day of  _____________,  1996,  before  me  personally  came
__________________, to me known, who, being by me duly sworn, did depose and say
that he/she  resides at  ________________,  _____________________________;  that
he/she is a  ____________________  of  ContiSecurities  Asset Funding  Corp.,  a
Delaware  Corporation;  and  that he  signed  his name  thereto  by order of the
respective Boards of Directors of said corporation.

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



NOTARIAL SEAL

                   ---------------------
                        Notary Public



<PAGE>


STATE OF                            )
                                    :  ss.:
COUNTY OF                           )



         On the  ___ day of  _____________,  1996,  before  me  personally  came
__________________, to me known, who, being by me duly sworn, did depose and say
that he/she  resides at  ________________,  _____________________________;  that
he/she  is a  ____________________  of  ContiMortgage  Corporation,  a  Delaware
Corporation;  and that he signed  his name  thereto  by order of the  respective
Boards of Directors of said corporation.

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



NOTARIAL SEAL

                    -----------------------
                          Notary Public



<PAGE>

STATE OF                            )
                                :  ss.:
COUNTY OF                           )



         On the ___ day of _____________, 1996, before me personally came
____________________________,  to me known,  who,  being by me duly  sworn,  did
depose    and   say    that   he    resides    at    __________________________,
____________________,  _______________________;  that he is the Chief  Operating
Officer of ContiMortgage Corporation, a Delaware corporation; and that he signed
his  name  thereto  by order  of the  respective  Boards  of  Directors  of said
corporation.

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



NOTARIAL SEAL

                       ------------------------
                             Notary Public



<PAGE>
                                    )
                                    ): ss.:
                                    )



         On the ___ day of  _______________,  1996,  before me  personally  came
______________, to me known, who, being by me duly sworn did depose and say that
he/she  resides  at  ____________________;  that  he/she  is  a  Assistant  Vice
President  of  Manufacturers  and Traders  Trust  Company,  the New York banking
corporation  described in and that executed the above instrument as Trustee; and
that he/she  signed  his/her  name thereto by order of the Board of Directors of
said New York banking corporation.

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




NOTARIAL SEAL

                        --------------------
                            Notary Public



<PAGE>

                                  SCHEDULE I-A

                 SCHEDULE OF FIXED RATE GROUP HOME EQUITY LOANS

         A copy of this  Schedule is  maintained by the Trustee at the Corporate
Trust Office and by the Seller at its principal office.



<PAGE>

                                  SCHEDULE I-B

               SCHEDULE OF ADJUSTABLE RATE GROUP HOME EQUITY LOANS

         A copy of this  Schedule is  maintained by the Trustee at the Corporate
Trust Office and by the Seller at its principal office.



<PAGE>
                                   SCHEDULE II

                      HOME EQUITY LOANS WITH RETAINED YIELD

      A copy of this Schedule is maintained by the Trustee at the Corporate
Trust Office and by the Seller at its principal office.



<PAGE>
                                  SCHEDULE III

               HOME EQUITY LOANS WITH DELINQUENCY CHARACTERISTICS

         A copy of this  Schedule is  maintained by the Trustee at the Corporate
Trust Office and by the Seller at its principal office.



<PAGE>
                                   SCHEDULE IV

                HOME EQUITY LOANS WITH 15-YEAR "BALLOON" PAYMENTS

         A copy of this  Schedule is  maintained by the Trustee at the Corporate
Trust Office and by the Seller at its principal office.


<PAGE>

                                   SCHEDULE V

                HOME EQUITY LOANS WITH 5-YEAR "BALLOON" PAYMENTS

         A copy of this  Schedule is  maintained by the Trustee at the Corporate
Trust Office and by the Seller at its principal office.


<PAGE>

                                   SCHEDULE VI

                            TARGETED BALANCE SCHEDULE


                        Date                 Targeted Amount
                        ----                 ---------------
                   June 1, 1996               $29,000,000.00
                   July 15, 1996               26,478,190.69
                   August 15, 1996             23,966,484.30
                   September 15, 1996          21,464,825.48
                   October 15, 1996            18,973,159.11
                   November 15, 1996           16,491,430.30
                   December 15, 1996           14,019,584.35
                   January 15, 1997            11,557,566.83
                   February 15, 1997            9,105,323.50
                   March 15, 1997               6,662,800.34
                   April 15, 1997               4,229,943.56
                   May 15, 1997                 1,806,699.58
                   June 15, 1997                        0





<PAGE>
                                                                     EXHIBIT A-1

                                                   FORM OF CLASS A-1 CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "REGULAR  INTERESTS"  IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.


                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-1
                            (5.90% Pass-Through Rate)

             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of,  nor  are the  underlying  Home  Equity  Loans  insured  or  guaranteed  by,
ContiSecurities   Asset  Funding  Corp.  or  ContiMortgage   Corporation.   This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

         Unless this certificate is presented by an authorized representative of
The Depository  Trust Company,  a New York  corporation  ("DTC"),  to the Issuer
("ContiMortgage Home Equity Loan Trust 1996-2") or its agent for registration of
transfer,  exchange, or payment, and any certificate issued is registered in the
name of Cede & Co.  or in such  other  name  as is  requested  by an  authorized
representative  of DTC (and any  payment  is made to Cede & Co. or to such other
entity as is requested by an authorized  representative  of DTC),  ANY TRANSFER,
PLEDGE,  OR OTHER USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  inasmuch as the registered  owner hereof,  Cede & Co., has an interest
herein.

No: A-1-1                                                         21075WCM5
                                                               -----------------
                                                                    CUSIP

  $29,000,000                   June 11, 1996              September 15, 1997
- -----------------          ------------------------     ------------------------
Original Certificate                 Date                        Final Scheduled
Principal Balance                                                   Payment Date

                                   CEDE & CO.
                         ------------------------------
                                Registered Owner
Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee
By:
   -----------------------------
Name:
     ---------------------------
Title:
      --------------------------
Date of Authentication
                      ----------

                                      A-1-1

<PAGE>



         The registered Owner named above is the registered  beneficial Owner of
a  fractional  interest in (a) the Home Equity  Loans  (other than the  Retained
Yield  indicated  in  Schedule II to the Pooling  and  Servicing  Agreement  (as
defined below) and any principal and interest payments received thereon prior to
the Cut-Off Date) listed in Schedule I-A to the Pooling and Servicing  Agreement
which the Seller has caused to be delivered to the  Depositor  and the Depositor
has caused to be delivered to the Trustee  which the  Depositor has caused to be
delivered  to the Seller and which the Seller has caused to be  delivered to the
Trustee (and all  substitutions  therefor as provided by Section 3.03,  3.04 and
3.06 of the Pooling and  Servicing  Agreement),  together  with the related Home
Equity Loan documents and the Seller's  interest in any Property which secured a
Home Equity Loan but which has been acquired by  foreclosure  or deed in lieu of
foreclosure, and all payments thereon and proceeds of the conversion,  voluntary
or involuntary, of the foregoing; (b) such amounts as may be held by the Trustee
in the  Certificate  Account and the  Upper-Tier  Fixed Rate Group  Distribution
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings  thereon  (except as otherwise  provided
herein),  whether  in  the  form  of  cash,  instruments,  securities  or  other
properties  (including any Eligible  Investments held by the Servicer);  (c) the
Insurance  Agreement;  (d) the Fixed Rate  Group  Certificate  Insurance  Policy
issued thereunder;  and (e) proceeds of all the foregoing (including, but not by
way of limitation, all proceeds of any mortgage insurance,  hazard insurance and
title  insurance  policy  relating  to the Home  Equity  Loans,  cash  proceeds,
accounts,  accounts  receivable,  notes,  drafts,  acceptances,  chattel  paper,
checks,  deposit  accounts,  rights to payment of any and every kind,  and other
forms of obligations and receivables which at any time constitute all or part of
or are included in the proceeds of any of the foregoing) to pay the Certificates
as specified in the Pooling and Servicing Agreement.

         The Owner  hereof is entitled  to  principal  payments on each  Payment
Date,  as  hereinafter  described,  which  will  fully  amortize  such  original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-1  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to July 15, 1996 (the first Payment Date) be less than the
original Certificate Principal Balance set forth above.

         Upon  receiving  the final  distribution  hereon,  the Owner  hereof is
required to send this  Certificate  to the  Trustee.  The Pooling and  Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

         NEITHER  THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY  LOANS ARE
INSURED  OR  GUARANTEED  BY  THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         THE  PRINCIPAL  OF  THIS   CERTIFICATE  IS  PAYABLE  IN   INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JULY 15, 1996 (THE FIRST PAYMENT DATE) BE LESS THAN ITS
ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                      A-1-2

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated  as  ContiMortgage  Home Equity Loan Trust  1996-2,  Home Equity Loan
Pass-Through  Certificates,  Class A-1 (the "Class A-1 Certificates") and issued
under and  subject to the  terms,  provisions  and  conditions  of that  certain
Pooling  and  Servicing  Agreement  dated as of June 1, 1996 (the  "Pooling  and
Servicing Agreement") by and among ContiMortgage Corporation, in its capacity as
the Seller (the "Seller") and as the Servicer (the "Servicer"),  ContiSecurities
Asset  Funding  Corp.,  in its  capacity as  Depositor,  (the  "Depositor")  and
Manufacturers and Traders Trust Company, a New York banking corporation,  in its
capacity  as the  Trustee  (the  "Trustee"),  to  which  Pooling  and  Servicing
Agreement the Owner of this  Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued  under the Pooling and  Servicing
Agreement are Certificates  designated as  ContiMortgage  Home Equity Loan Trust
1996-2  Home Equity Loan  Pass-Through  Certificates,  Class A-2 (the "Class A-2
Certificates"),  Class A-3 (the "Class A-3 Certificates"), Class A-4 (the "Class
A-4  Certificates"),  Class A-5 (the "Class A-5  Certificates"),  Class A-6 (the
"Class A-6 Certificates"),  Class A-7 (the "Class A-7 Certificates"),  Class A-8
(the "Class A-8 Certificates"),  Class A-9 (the "Class A-9 Certificates"), Class
A-10IO  (the  "Class  A-10IO   Certificates"),   Class  B-IO  (the  "Class  B-IO
Certificates") and Class R (Residual Interest) (the "Class R Certificates"). The
Class A-1 Certificates,  the Class A-2 Certificates, the Class A-3 Certificates,
the  Class  A-4  Certificates,   the  Class  A-5  Certificates,  the  Class  A-6
Certificates,  the Class A-7 Certificates, the Class A-8 Certificates, the Class
A-9 Certificates and the Class A-10IO Certificates shall be together referred to
as the  "Class A  Certificates"  and the Class A  Certificates,  the Class  B-IO
Certificates and the Class R Certificates are together referred to herein as the
"Certificates."  Terms capitalized herein and not otherwise defined herein shall
have the respective meanings set forth in the Pooling and Servicing Agreement.

         On the 15th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  July 15, 1996,  the Owners of the Class A-1  Certificates  as of the
close of business on the last day of the calendar  month  immediately  preceding
the calendar  month in which a Payment  Date occurs (the "Record  Date") will be
entitled  to  receive  the  Class  A-1  Distribution  Amount  relating  to  such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Certificates having an aggregate original Class A-1
Certificate  Principal  Balance  of at least  $1,000,000  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

         Each Owner of record of a Class A-1  Certificate  will be  entitled  to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Owners of the Class A-1  Certificates.  The  Percentage  Interest of each
Class  A-1  Certificate  as of any  date of  determination  will be equal to the
percentage  obtained by dividing the original  Certificate  Principal Balance of
such  Class  A-1  Certificate  on the  Startup  Day by the  aggregate  Class A-1
Certificate Principal Balance on the Startup Day.

         The  Certificate  Insurer  is  required,  subject  to the  terms of the
Certificate  Insurance Policy to make Insured Payments  available to the Trustee
on or prior to the related Payment Date for distribution to the Owners. "Insured
Payment"  means with  respect  to either  Home  Equity  Loan Group and as to any
Payment  Date (i) the  excess,  if any,  of (a) the sum of the  related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  7.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                      A-1-3

<PAGE>



Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

         Upon  receipt  of amounts  under the  Certificate  Insurance  Policy on
behalf of the Owners of the Class A Certificates,  the Trustee shall  distribute
in accordance with the Pooling and Servicing Agreement such amounts (directly or
through a Paying  Agent) to the Owners of the  appropriate  Class of the Class A
Certificates.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Home Equity Loans will be serviced by the Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to enter  into  Sub-Servicing  Agreements  with  certain  institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Home Equity Loans. No appointment of any  Sub-Servicer  shall release
the  Servicer  from any of its  obligations  under  the  Pooling  and  Servicing
Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an  interest  in,  nor  are the  underlying  Home  Equity  Loans  insured  or
guaranteed by, ContiSecurities Asset Funding Corp. or ContiMortgage  Corporation
or any of their  affiliates.  This Certificate is limited in right of payment to
certain collections and recoveries relating to the Home Equity Loans and amounts
on deposit in the  Certificate  Account and the Principal  and Interest  Account
(except as  otherwise  provided  in the  Pooling and  Servicing  Agreement)  and
payments  received by the Trustee pursuant to the Certificate  Insurance Policy,
all as more  specifically set forth hereinabove and in the Pooling and Servicing
Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired  without the consent of such Owner. The Owner of this  Certificate,  by
its  acceptance  hereof,  agrees,  however,  that to the extent the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),  to the  Owners  of  such  Class  A-1
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-1 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-1 Certificates  and shall receive all future  distributions of the Class
A-1  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created thereby will terminate upon the earlier of (i) the payment to the Owners
of all  Certificates  from amounts other than those  available under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with  respect  thereto) of the last Home Equity Loan in the Trust Estate or
(b) the disposition of all property acquired in respect of any Home

                                      A-1-4

<PAGE>
>



Equity Loan  remaining  in the Trust Estate or (ii) at any time when a Qualified
Liquidation  of the Trust  Estate is effected as  described  below.  To effect a
termination  of the  Pooling  and  Servicing  Agreement  pursuant to clause (ii)
above, the Owners of all Certificates then Outstanding shall unanimously  direct
the Trustee on behalf of the Trust to adopt a plan of complete  liquidation,  as
contemplated  by Section  860F(a)(4)  of the Code,  and the Trustee shall either
sell the Home Equity Loans and distribute the proceeds of the liquidation of the
Trust,  or shall  distribute  equitably  in kind all of the  assets of the Trust
Estate to the remaining Owners of the Certificates, each in accordance with such
plan,  so  that  the  liquidation  or  distribution  of the  Trust  Estate,  the
distribution  of any  proceeds of the  liquidation  and the  termination  of the
Pooling and  Servicing  Agreement  occur no later than the close of the 90th day
after  the date of  adoption  of the plan of  liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all remaining Home Equity Loans and other property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance   Date  after  the  Clean-Up   Call  Date  and  (ii)  under   certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The Certificate Insurer or the Owners of the majority of the Percentage
Interests represented by the Class A Certificates with the prior written consent
of the  Certificate  Insurer  have the right to exercise  any trust or power set
forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided therein by the Depositor,  the Trustee,  the
Seller  and the  Servicer  at any  time and from  time to time,  with the  prior
written  approval  of the  Certificate  Insurer  and  without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.

         The Class A-1 Certificates are issuable only as registered Certificates
in minimum  denominations of $1,000 original  Certificate  Principal Balance. As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class A-1 Certificates are exchangeable for new
Class A-1 Certificates of authorized denominations evidencing the same aggregate
principal amount.

                                      A-1-5

<PAGE>




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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.


                                      A-1-6

<PAGE>




         IN WITNESS  WHEREOF,  the Depositor has caused this  Certificate  to be
duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP., as Depositor


                                                   By:
                                                      ----------------------
                                                   Name:
                                                        --------------------
                                                   Title:
                                                         -------------------


                                                   By:
                                                      ----------------------
                                                   Name:
                                                        --------------------
                                                   Title:
                                                         -------------------


                                      A-1-7

<PAGE>



                                                                     EXHIBIT A-2

                                                   FORM OF CLASS A-2 CERTIFICATE

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS A CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-2
                            (6.50% Pass-Through Rate)

             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No: A-2-1                                                           21075WCN3
                                                                 ---------------
                                                                      CUSIP

$118,000,000                   jJune 11, 19                       June 15, 2010
- ----------------------      --------------------              ------------------
Original Certificate               Date                          Final Scheduled
Principal Balance                                                   Payment Date

                                   CEDE & CO.
                         ------------------------------
                                Registered Owner

Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee
By:
   ------------------------------
Name:
     ----------------------------
Title:
      ---------------------------    
Date of Authentication
                      -----------

                                      A-2-1

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-A to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate  Account and the Upper-Tier Fixed Rate
Group Distribution Account together with investment earnings on such amounts and
such  amounts  as may be held in the name of the  Trustee in the  Principal  and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided herein), whether in the form of cash, instruments, securities
or other properties  (including any Eligible  Investments held by the Servicer);
(c) the  Insurance  Agreement;  (d) the Fixed Rate Group  Certificate  Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part of or are  included  in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified in the Pooling and Servicing Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-2  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to July 15, 1996 (the first Payment Date) be less than the
original Certificate Principal Balance set forth above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JULY 15, 1996 (THE FIRST PAYMENT DATE) BE LESS THAN ITS
ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                      A-2-2

<PAGE>



                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity Loan Pass-Through Certificates,  Class A-2 (the "Class A-2 Certificates")
and issued under and subject to the terms,  provisions  and  conditions  of that
certain  Pooling and Servicing  Agreement dated as of June 1, 1996 (the "Pooling
and  Servicing  Agreement")  by  and  among  ContiMortgage  Corporation,  in its
capacity as the Seller (the  "Seller")  and as the  Servicer  (the  "Servicer"),
ContiSecurities  Asset  Funding  Corp.,  in  its  capacity  as  Depositor,  (the
"Depositor")  and  Manufacturers  and Traders Trust Company,  a New York banking
corporation,  in its capacity as the Trustee (the  "Trustee"),  to which Pooling
and Servicing  Agreement the Owner of this  Certificate  by virtue of acceptance
hereof  assents and by which such Owner is bound.  Also issued under the Pooling
and Servicing Agreement are Certificates designated as ContiMortgage Home Equity
Loan Trust  1996-2 Home Equity Loan  Pass-Through  Certificates,  Class A-1 (the
"Class A-1 Certificates"),  Class A-3 (the "Class A-3 Certificates"),  Class A-4
(the "Class A-4 Certificates"),  Class A-5 (the "Class A-5 Certificates"), Class
A-6 (the "Class A-6  Certificates"),  Class A-7 (the "Class A-7  Certificates"),
Class  A-8  (the   "Class  A-8   Certificates"),   Class  A-9  (the  "Class  A-9
Certificates"),  Class A-10IO (the "Class A-10IO Certificates"), Class B-IO (the
"Class  B-IO  Certificates")  and  Class R  (Residual  Interest)  (the  "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates, the Class A-9 Certificates and the Class A-10IO Certificates shall
be  together  referred  to as  the  "Class  A  Certificates"  and  the  Class  A
Certificates,  the Class  B-IO  Certificates  and the Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  15,  1996,  the  Owners  of  the  Class  A-2
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record  Date") will be entitled  to receive the Class A-2  Distribution  Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-2 Certificate Principal Balance of at least $1,000,000 (by wire
transfer or  otherwise)  to the account of an Owner at a domestic  bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee,  or by check mailed to the address of the person entitled thereto as it
appears on the Register.

                  Each  Owner  of  record  of a Class  A-2  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the  Owners  of the  Class  A-2  Certificates.  The  Percentage
Interest of each Class A-2 Certificate as of any date of  determination  will be
equal to the percentage obtained by dividing the original Certificate  Principal
Balance of such Class A-2  Certificate on the Startup Day by the aggregate Class
A-2 Certificate Principal Balance on the Startup Day.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  7.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                      A-2-3

<PAGE>



Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on  behalf  of the  Owners  of the  Class  A  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly or through a Paying Agent) to the Owners of the  appropriate  Class of
the Class A Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy all as more  specifically  set forth  hereinabove  and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying  through  the Trustee or Paying  Agent),  to the Owners of such Class A-2
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-2 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-2 Certificates  and shall receive all future  distributions of the Class
A-2  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with respect thereto) of the last

                                      A-2-4

<PAGE>



Home  Equity Loan in the Trust  Estate or (b) the  disposition  of all  property
acquired  in respect of any Home Equity Loan  remaining  in the Trust  Estate or
(ii) at any time when a Qualified Liquidation of the Trust Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (ii) above, the Owners of all  Certificates  then Outstanding
shall  unanimously  direct the Trustee on behalf of the Trust to adopt a plan of
complete liquidation, as contemplated by Section 860F(a)(4) of the Code, and the
Trustee shall either sell the Home Equity Loans and  distribute  the proceeds of
the liquidation of the Trust, or shall  distribute  equitably in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-2  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1,000 original Certificate  Principal
Balance. As provided in the Pooling and Servicing

                                      A-2-5

<PAGE>



Agreement  and  subject  to certain  limitations  therein  set forth,  Class A-2
Certificates  are  exchangeable  for new Class A-2  Certificates  of  authorized
denominations evidencing the same aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                      A-2-6
<PAGE>




                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP.,
                                                    as Depositor


                                                   By:
                                                       ----------------------
                                                   Name:
                                                        ---------------------
                                                   Title:
                                                         --------------------


                                                   By:
                                                       ----------------------
                                                   Name:
                                                        ---------------------
                                                   Title:
                                                         --------------------
                                                         

                                      A-2-7

<PAGE>



                                                                     EXHIBIT A-3

                                                   FORM OF CLASS A-3 CERTIFICATE

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS A CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-3
                            (6.70% Pass-Through Rate)

             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No:  A-3-1                                                        21075WCP8
                                                                 ------------
                                                                    CUSIP

    $54,000,000                June 11, 1996                April 15, 2011
- ----------------------    ------------------------      ------------------------
Original Certificate              Date                           Final Scheduled
Principal Balance                                                   Payment Date

                                   CEDE & CO.
- -------------------------------------------------------
                                Registered Owner

Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee
By:
   ----------------------------------
Name:
     --------------------------------
Title:
      --------------------------------
Date of Authentication:
                       ---------------

                                      A-3-1

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-A to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate  Account and the Upper-Tier Fixed Rate
Group Distribution Account together with investment earnings on such amounts and
such  amounts  as may be held in the name of the  Trustee in the  Principal  and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided herein), whether in the form of cash, instruments, securities
or other properties  (including any Eligible  Investments held by the Servicer);
(c) the  Insurance  Agreement;  (d) the Fixed Rate Group  Certificate  Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part of or are  included  in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified in the Pooling and Servicing Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-3  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to July 15, 1996 (the first Payment Date) be less than the
original Certificate Principal Balance set forth above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JULY 15, 1996 (THE FIRST PAYMENT DATE) BE LESS THAN ITS
ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                      A-3-2

<PAGE>



                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity Loan Pass-Through Certificates,  Class A-3 (the "Class A-3 Certificates")
and issued under and subject to the terms,  provisions  and  conditions  of that
certain  Pooling and Servicing  Agreement dated as of June 1, 1996 (the "Pooling
and  Servicing  Agreement")  by  and  among  ContiMortgage  Corporation,  in its
capacity as the Seller (the  "Seller")  and as the  Servicer  (the  "Servicer"),
ContiSecurities  Asset  Funding  Corp.,  in  its  capacity  as  Depositor,  (the
"Depositor")  and  Manufacturers  and Traders Trust Company,  a New York banking
corporation,  in its capacity as the Trustee (the  "Trustee"),  to which Pooling
and Servicing  Agreement the Owner of this  Certificate  by virtue of acceptance
hereof  assents and by which such Owner is bound.  Also issued under the Pooling
and Servicing Agreement are Certificates designated as ContiMortgage Home Equity
Loan Trust  1996-2 Home Equity Loan  Pass-Through  Certificates,  Class A-1 (the
"Class A-1 Certificates"),  Class A-2 (the "Class A-2 Certificates"),  Class A-4
(the "Class A-4 Certificates"),  Class A-5 (the "Class A-5 Certificates"), Class
A-6 (the "Class A-6  Certificates"),  Class A-7 (the "Class A-7  Certificates"),
Class  A-8  (the   "Class  A-8   Certificates"),   Class  A-9  (the  "Class  A-9
Certificates"),  Class A-10IO (the "Class A-10IO Certificates"), Class B-IO (the
"Class  B-IO  Certificates")  and  Class R  (Residual  Interest)  (the  "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates, the Class A-9 Certificates and the Class A-10IO Certificates shall
be  together  referred  to as  the  "Class  A  Certificates"  and  the  Class  A
Certificates,  the Class  B-IO  Certificates  and the Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  15,  1996,  the  Owners  of  the  Class  A-3
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record  Date") will be entitled  to receive the Class A-3  Distribution  Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-3 Certificate Principal Balance of at least $1,000,000 (by wire
transfer or  otherwise)  to the account of an Owner at a domestic  bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee,  or by check mailed to the address of the person entitled thereto as it
appears on the Register.

                  Each  Owner  of  record  of a Class  A-3  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the  Owners  of the  Class  A-3  Certificates.  The  Percentage
Interest of each Class A-3 Certificate as of any date of  determination  will be
equal to the percentage obtained by dividing the original Certificate  Principal
Balance of such Class A-3  Certificate on the Startup Day by the aggregate Class
A-3 Certificate Principal Balance on the Startup Day.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  7.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                      A-3-3

<PAGE>



Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on  behalf  of the  Owners of the Class  A-3  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying   Agent)  to  the  Owners  of  the  Class  A-3
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying  through  the Trustee or Paying  Agent),  to the Owners of such Class A-3
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-3 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-3 Certificates  and shall receive all future  distributions of the Class
A-3  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with respect thereto) of the last

                                      A-3-4

<PAGE>



Home  Equity Loan in the Trust  Estate or (b) the  disposition  of all  property
acquired  in respect of any Home Equity Loan  remaining  in the Trust  Estate or
(ii) at any time when a Qualified Liquidation of the Trust Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (ii) above, the Owners of all  Certificates  then Outstanding
shall  unanimously  direct the Trustee on behalf of the Trust to adopt a plan of
complete liquidation, as contemplated by Section 860F(a)(4) of the Code, and the
Trustee shall either sell the Home Equity Loans and  distribute  the proceeds of
the liquidation of the Trust, or shall  distribute  equitably in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-3  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1,000 original Certificate  Principal
Balance. As provided in the Pooling and Servicing

                                      A-3-5

<PAGE>



Agreement  and  subject  to certain  limitations  therein  set forth,  Class A-3
Certificates  are  exchangeable  for new Class A-3  Certificates  of  authorized
denominations evidencing the same aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                      A-3-6

<PAGE>




                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP.,
                                                    as Depositor


                                                   By:
                                                      ------------------------
                                                   Name:
                                                        ----------------------
                                                   Title:
                                                         ---------------------

                                                   By:
                                                       -----------------------
                                                   Name:
                                                        ----------------------
                                                   Title:
                                                         ---------------------
                                                         
                                      A-3-7

<PAGE>



                                                                     EXHIBIT A-4

                                                   FORM OF CLASS A-4 CERTIFICATE

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS A CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-4
                            (6.85% Pass-Through Rate)


             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No:  A-4-1                                                          21075WCQ6
                                                                  --------------
                                                                      CUSIP

    $82,500,000                June 11, 1996                  April 15, 2011
- -----------------------   -----------------------         ---------------------
Original Certificate               Date                        Final Scheduled
Principal Balance                                              Payment Date
                                   CEDE & CO.
                         -------------------------------
                                Registered Owner

Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee
By:
   -------------------------------
Name:
     -----------------------------
Title:
      ----------------------------
Date of Authentication:
                       -----------

                                      A-4-1


<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-A to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate  Account and the Upper-Tier Fixed Rate
Group Distribution Account together with investment earnings on such amounts and
such  amounts  as may be held in the name of the  Trustee in the  Principal  and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided herein), whether in the form of cash, instruments, securities
or other properties  (including any Eligible  Investments held by the Servicer);
(c) the  Insurance  Agreement;  (d) the Fixed Rate Group  Certificate  Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part of or are  included  in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified in the Pooling and Servicing Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-4  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to July 15, 1996 (the first Payment Date) be less than the
original Certificate Principal Balance set forth above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JULY 15, 1996 (THE FIRST PAYMENT DATE) BE LESS THAN ITS
ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                      A-4-2

<PAGE>



                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity Loan Pass-Through Certificates,  Class A-4 (the "Class A-4 Certificates")
and issued under and subject to the terms,  provisions  and  conditions  of that
certain  Pooling and Servicing  Agreement dated as of June 1, 1996 (the "Pooling
and  Servicing  Agreement")  by  and  among  ContiMortgage  Corporation,  in its
capacity as the Seller (the  "Seller")  and as the  Servicer  (the  "Servicer"),
ContiSecurities  Asset  Funding  Corp.,  in  its  capacity  as  Depositor,  (the
"Depositor")  and  Manufacturers  and Traders Trust Company,  a New York banking
corporation,  in its capacity as the Trustee (the  "Trustee"),  to which Pooling
and Servicing  Agreement the Owner of this  Certificate  by virtue of acceptance
hereof  assents and by which such Owner is bound.  Also issued under the Pooling
and Servicing Agreement are Certificates designated as ContiMortgage Home Equity
Loan Trust  1996-2 Home Equity Loan  Pass-Through  Certificates,  Class A-1 (the
"Class A-1 Certificates"),  Class A-2 (the "Class A-2 Certificates"),  Class A-3
(the "Class A-3 Certificates"),  Class A-5 (the "Class A-5 Certificates"), Class
A-6 (the "Class A-6  Certificates"),  Class A-7 (the "Class A-7  Certificates"),
Class  A-8  (the   "Class  A-8   Certificates"),   Class  A-9  (the  "Class  A-9
Certificates") Class A-10IO (the "Class A-10IO  Certificates"),  Class B-IO (the
"Class  B-IO  Certificates")  and  Class R  (Residual  Interest)  (the  "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates, the Class A-9 Certificates and the Class A-10IO Certificates shall
be  together  referred  to as  the  "Class  A  Certificates"  and  the  Class  A
Certificates,  the Class  B-IO  Certificates  and the Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  15,  1996,  the  Owners  of  the  Class  A-4
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record  Date") will be entitled  to receive the Class A-4  Distribution  Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-4 Certificate Principal Balance of at least $1,000,000 (by wire
transfer or  otherwise)  to the account of an Owner at a domestic  bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee,  or by check mailed to the address of the person entitled thereto as it
appears on the Register.

                  Each  Owner  of  record  of a Class  A-4  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the  Owners  of the  Class  A-4  Certificates.  The  Percentage
Interest of each Class A-4 Certificate as of any date of  determination  will be
equal to the percentage obtained by dividing the original Certificate  Principal
Balance of such Class A-4  Certificate on the Startup Day by the aggregate Class
A-4 Certificate Principal Balance on the Startup Day.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  7.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                      A-4-3

<PAGE>



Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on  behalf  of the  Owners of the Class  A-4  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying   Agent)  to  the  Owners  of  the  Class  A-4
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying  through  the Trustee or Paying  Agent),  to the Owners of such Class A-4
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-4 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-4 Certificates  and shall receive all future  distributions of the Class
A-4  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with respect thereto) of the last

                                      A-4-4

<PAGE>



Home  Equity Loan in the Trust  Estate or (b) the  disposition  of all  property
acquired  in respect of any Home Equity Loan  remaining  in the Trust  Estate or
(ii) at any time when a Qualified Liquidation of the Trust Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (ii) above, the Owners of all  Certificates  then Outstanding
shall  unanimously  direct the Trustee on behalf of the Trust to adopt a plan of
complete liquidation, as contemplated by Section 860F(a)(4) of the Code, and the
Trustee shall either sell the Home Equity Loans and  distribute  the proceeds of
the liquidation of the Trust, or shall  distribute  equitably in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-4  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1,000 original Certificate  Principal
Balance. As provided in the Pooling and Servicing

                                      A-4-5

<PAGE>



Agreement  and  subject  to certain  limitations  therein  set forth,  Class A-4
Certificates  are  exchangeable  for new Class A-4  Certificates  of  authorized
denominations evidencing the same aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                      A-4-6

<PAGE>




                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP.,
                                                    as Depositor

                                                   By:
                                                      ------------------------
                                                   Name:
                                                        ----------------------
                                                   Title:
                                                         ---------------------

                                                   By:
                                                      ------------------------
                                                   Name:
                                                        ----------------------
                                                   Title:
                                                         ---------------------


                                      A-4-7

<PAGE>



                                                                     EXHIBIT A-5

                                                   FORM OF CLASS A-5 CERTIFICATE

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS A CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-5
                            (7.05% Pass-Through Rate)

             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No:  A-5-1                                                           21075WCR4
                                                                    ------------
                                                                       CUSIP

    $21,500,000                 June 11, 1996                  April 15, 2011
- --------------------       -----------------------          --------------------
Original Certificate                Date                         Final Scheduled
Principal Balance                                                Payment Date

                                   CEDE & CO.
                        ------------------------------
                                Registered Owner

Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee
By:
   -----------------------------------
Name:
     ---------------------------------
Title:
      --------------------------------
Date of Authentication:
                       ---------------


                                      A-5-1

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-A to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate  Account and the Upper-Tier Fixed Rate
Group Distribution Account together with investment earnings on such amounts and
such  amounts  as may be held in the name of the  Trustee in the  Principal  and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided herein), whether in the form of cash, instruments, securities
or other properties  (including any Eligible  Investments held by the Servicer);
(c) the  Insurance  Agreement;  (d) the Fixed Rate Group  Certificate  Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part of or are  included  in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified in the Pooling and Servicing Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-5  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to July 15, 1996 (the first Payment Date) be less than the
original Certificate Principal Balance set forth above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JULY 15, 1996 (THE FIRST PAYMENT DATE) BE LESS THAN ITS
ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                      A-5-2

<PAGE>



         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated  as  ContiMortgage  Home Equity Loan Trust  1996-2,  Home Equity Loan
Pass-Through  Certificates,  Class A-5 (the "Class A-5 Certificates") and issued
under and  subject to the  terms,  provisions  and  conditions  of that  certain
Pooling  and  Servicing  Agreement  dated as of June 1, 1996 (the  "Pooling  and
Servicing Agreement") by and among ContiMortgage Corporation, in its capacity as
the Seller (the "Seller") and as the Servicer (the "Servicer"),  ContiSecurities
Asset  Funding  Corp.,  in its  capacity as  Depositor,  (the  "Depositor")  and
Manufacturers and Traders Trust Company, a New York banking corporation,  in its
capacity  as the  Trustee  (the  "Trustee"),  to  which  Pooling  and  Servicing
Agreement the Owner of this  Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued  under the Pooling and  Servicing
Agreement are Certificates  designated as  ContiMortgage  Home Equity Loan Trust
1996-2  Home Equity Loan  Pass-Through  Certificates,  Class A-1 (the "Class A-1
Certificates"),  Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3  Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-6 (the
"Class A-6 Certificates"),  Class A-7 (the "Class A-7 Certificates"),  Class A-8
(the "Class A-8 Certificates"),  Class A-9 (the "Class A-9 Certificates"), Class
A-10IO  (the  "Class  A-10IO   Certificates"),   Class  B-IO  (the  "Class  B-IO
Certificates") and Class R (Residual Interest) (the "Class R Certificates"). The
Class A-1 Certificates,  the Class A-2 Certificates, the Class A-3 Certificates,
the  Class  A-4  Certificates,   the  Class  A-5  Certificates,  the  Class  A-6
Certificates,  the Class A-7 Certificates, the Class A-8 Certificates, the Class
A-9 Certificates and the Class A-10IO Certificates shall be together referred to
as the  "Class A  Certificates"  and the Class A  Certificates,  the Class  B-IO
Certificates and the Class R Certificates are together referred to herein as the
"Certificates."  Terms capitalized herein and not otherwise defined herein shall
have the respective meanings set forth in the Pooling and Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  15,  1996,  the  Owners  of  the  Class  A-5
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record  Date") will be entitled  to receive the Class A-5  Distribution  Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-5 Certificate Principal Balance of at least $1,000,000 (by wire
transfer or  otherwise)  to the account of an Owner at a domestic  bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee,  or by check mailed to the address of the person entitled thereto as it
appears on the Register.

                  Each  Owner  of  record  of a Class  A-5  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the  Owners  of the  Class  A-5  Certificates.  The  Percentage
Interest of each Class A-5 Certificate as of any date of  determination  will be
equal to the percentage obtained by dividing the original Certificate  Principal
Balance of such Class A-5  Certificate on the Startup Day by the aggregate Class
A-5 Certificate Principal Balance on the Startup Day.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  7.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                      A-5-3

<PAGE>



Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on  behalf  of the  Owners of the Class  A-5  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying   Agent)  to  the  Owners  of  the  Class  A-5
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying  through  the Trustee or Paying  Agent),  to the Owners of such Class A-5
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-5 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-5 Certificates  and shall receive all future  distributions of the Class
A-5  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with respect thereto) of the last

                                      A-5-4

<PAGE>



Home  Equity Loan in the Trust  Estate or (b) the  disposition  of all  property
acquired  in respect of any Home Equity Loan  remaining  in the Trust  Estate or
(ii) at any time when a Qualified Liquidation of the Trust Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (ii) above, the Owners of all  Certificates  then Outstanding
shall  unanimously  direct the Trustee on behalf of the Trust to adopt a plan of
complete liquidation, as contemplated by Section 860F(a)(4) of the Code, and the
Trustee shall either sell the Home Equity Loans and  distribute  the proceeds of
the liquidation of the Trust, or shall  distribute  equitably in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-5  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1,000 original Certificate  Principal
Balance. As provided in the Pooling and Servicing

                                      A-5-5


<PAGE>


Agreement  and  subject  to certain  limitations  therein  set forth,  Class A-5
Certificates  are  exchangeable  for new Class A-5  Certificates  of  authorized
denominations evidencing the same aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                      A-5-6

<PAGE>



                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP.,
                                                    as Depositor



                                                   By:
                                                       ----------------------
                                                   Name:
                                                        ---------------------
                                                   Title:
                                                         --------------------


                                                   By:
                                                      -----------------------
                                                   Name:
                                                        ---------------------
                                                   Title:
                                                         --------------------

                                      A-5-7

<PAGE>



                                                                     EXHIBIT A-6

                                                   FORM OF CLASS A-6 CERTIFICATE

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS A CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-6
                            (7.25% Pass-Through Rate)


             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No:  A-6-1                                                           21075WCS2
                                                                   -------------
                                                                       CUSIP

    $62,500,000                   June 11, 1996                 June 15, 2011
- -----------------------     ------------------------          ------------------
Original Certificate                Date                         Final Scheduled
Principal Balance                                               Payment Date
                                   CEDE & CO.
                         -------------------------------
                                Registered Owner

Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee
By:
   ---------------------------------
Name:
     -------------------------------
Title:
      ------------------------------
Date of Authentication:
                       -------------

                                      A-6-1

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-A to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate  Account and the Upper-Tier Fixed Rate
Group Distribution Account together with investment earnings on such amounts and
such  amounts  as may be held in the name of the  Trustee in the  Principal  and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided herein), whether in the form of cash, instruments, securities
or other properties  (including any Eligible  Investments held by the Servicer);
(c) the  Insurance  Agreement;  (d) the Fixed Rate Group  Certificate  Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part of or are  included  in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified in the Pooling and Servicing Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-6  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to July 15, 1996 (the first Payment Date) be less than the
original Certificate Principal Balance set forth above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JULY 15, 1996 (THE FIRST PAYMENT DATE) BE LESS THAN ITS
ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                      A-6-2

<PAGE>



                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity Loan Pass-Through Certificates,  Class A-6 (the "Class A-6 Certificates")
and issued under and subject to the terms,  provisions  and  conditions  of that
certain  Pooling and Servicing  Agreement dated as of June 1, 1996 (the "Pooling
and  Servicing  Agreement")  by  and  among  ContiMortgage  Corporation,  in its
capacity as the Seller (the  "Seller")  and as the  Servicer  (the  "Servicer"),
ContiSecurities  Asset  Funding  Corp.,  in  its  capacity  as  Depositor,  (the
"Depositor")  and  Manufacturers  and Traders Trust Company,  a New York banking
corporation,  in its capacity as the Trustee (the  "Trustee"),  to which Pooling
and Servicing  Agreement the Owner of this  Certificate  by virtue of acceptance
hereof  assents and by which such Owner is bound.  Also issued under the Pooling
and Servicing Agreement are Certificates designated as ContiMortgage Home Equity
Loan Trust  1996-2 Home Equity Loan  Pass-Through  Certificates,  Class A-1 (the
"Class A-1 Certificates"),  Class A-2 (the "Class A-2 Certificates"),  Class A-3
(the "Class A-3 Certificates"),  Class A-4 (the "Class A-4 Certificates"), Class
A-5 (the "Class A-5  Certificates"),  Class A-7 (the "Class A-7  Certificates"),
Class  A-8  (the   "Class  A-8   Certificates"),   Class  A-9  (the  "Class  A-9
Certificates"),  Class A-10IO (the "Class A-10IO Certificates"), Class B-IO (the
"Class  B-IO  Certificates")  and  Class R  (Residual  Interest)  (the  "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates, the Class A-9 Certificates and the Class A-10IO Certificates shall
be  together  referred  to as  the  "Class  A  Certificates"  and  the  Class  A
Certificates,  the Class  B-IO  Certificates  and the Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  15,  1996,  the  Owners  of  the  Class  A-6
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record  Date") will be entitled  to receive the Class A-6  Distribution  Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-6 Certificate Principal Balance of at least $1,000,000 (by wire
transfer or  otherwise)  to the account of an Owner at a domestic  bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee,  or by check mailed to the address of the person entitled thereto as it
appears on the Register.

                  Each  Owner  of  record  of a Class  A-6  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the  Owners  of the  Class  A-6  Certificates.  The  Percentage
Interest of each Class A-6 Certificate as of any date of  determination  will be
equal to the percentage obtained by dividing the original Certificate  Principal
Balance of such Class A-6  Certificate on the Startup Day by the aggregate Class
A-6 Certificate Principal Balance on the Startup Day.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  7.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                      A-6-3

<PAGE>



Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on  behalf  of the  Owners of the Class  A-6  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying   Agent)  to  the  Owners  of  the  Class  A-6
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying  through  the Trustee or Paying  Agent),  to the Owners of such Class A-6
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-6 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-6 Certificates  and shall receive all future  distributions of the Class
A-6  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with respect thereto) of the last

                                      A-6-4

<PAGE>



Home  Equity Loan in the Trust  Estate or (b) the  disposition  of all  property
acquired  in respect of any Home Equity Loan  remaining  in the Trust  Estate or
(ii) at any time when a Qualified Liquidation of the Trust Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (ii) above, the Owners of all  Certificates  then Outstanding
shall  unanimously  direct the Trustee on behalf of the Trust to adopt a plan of
complete liquidation, as contemplated by Section 860F(a)(4) of the Code, and the
Trustee shall either sell the Home Equity Loans and  distribute  the proceeds of
the liquidation of the Trust, or shall  distribute  equitably in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-6  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1,000 original Certificate  Principal
Balance. As provided in the Pooling and Servicing

                                      A-6-5

<PAGE>



Agreement  and  subject  to certain  limitations  therein  set forth,  Class A-6
Certificates  are  exchangeable  for new Class A-6  Certificates  of  authorized
denominations evidencing the same aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                      A-6-6

<PAGE>




                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP.,
                                                    as Depositor

                                                   By:
                                                      -----------------------
                                                   Name:
                                                        ---------------------
                                                   Title:
                                                         --------------------

                                                   By:
                                                       ----------------------
                                                   Name:
                                                        ---------------------
                                                   Title:
                                                         --------------------

                                      A-6-7

<PAGE>




                                                                     EXHIBIT A-7

                                                   FORM OF CLASS A-7 CERTIFICATE

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS A CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-7
                            (7.60% Pass-Through Rate)


             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No:  A-7-1                                                         21075WCT0
                                                                ----------------
                                                                     CUSIP

    $43,000,000                     June 11, 1996            February 15, 2016
- -----------------------       ------------------------    --------------------
Original Certificate                    Date                     Final Scheduled
Principal Balance                                                Payment Date
                                   CEDE & CO.
                         ----------------------------------
                                Registered Owner
Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee
By:
    --------------------------------
Name:
     -------------------------------
Title:
      ------------------------------
Date of Authentication:
                       -------------

                                      A-7-1

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-A to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate  Account and the Upper-Tier Fixed Rate
Group Distribution Account together with investment earnings on such amounts and
such  amounts  as may be held in the name of the  Trustee in the  Principal  and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided herein), whether in the form of cash, instruments, securities
or other properties  (including any Eligible  Investments held by the Servicer);
(c) the  Insurance  Agreement;  (d) the Fixed Rate Group  Certificate  Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part of or are  included  in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified in the Pooling and Servicing Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-7  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to July 15, 1996 (the first Payment Date) be less than the
original Certificate Principal Balance set forth above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JULY 15, 1996 (THE FIRST PAYMENT DATE) BE LESS THAN ITS
ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                      A-7-2

<PAGE>



                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity Loan Pass-Through Certificates,  Class A-7 (the "Class A-7 Certificates")
and issued under and subject to the terms,  provisions  and  conditions  of that
certain  Pooling and Servicing  Agreement dated as of June 1, 1996 (the "Pooling
and  Servicing  Agreement")  by  and  among  ContiMortgage  Corporation,  in its
capacity as the Seller (the  "Seller")  and as the  Servicer  (the  "Servicer"),
ContiSecurities  Asset  Funding  Corp.,  in  its  capacity  as  Depositor,  (the
"Depositor")  and  Manufacturers  and Traders Trust Company,  a New York banking
corporation,  in its capacity as the Trustee (the  "Trustee"),  to which Pooling
and Servicing  Agreement the Owner of this  Certificate  by virtue of acceptance
hereof  assents and by which such Owner is bound.  Also issued under the Pooling
and Servicing Agreement are Certificates designated as ContiMortgage Home Equity
Loan Trust  1996-2 Home Equity Loan  Pass-Through  Certificates,  Class A-1 (the
"Class A-1 Certificates"),  Class A-2 (the "Class A-2 Certificates"),  Class A-3
(the "Class A-3 Certificates"),  Class A-4 (the "Class A-4 Certificates"), Class
A-5 (the "Class A-5  Certificates"),  Class A-6 (the "Class A-6  Certificates"),
Class  A-8  (the   "Class  A-8   Certificates"),   Class  A-9  (the  "Class  A-9
Certificates"),  Class A-10IO (the "Class A-10IO Certificates"), Class B-IO (the
"Class  B-IO  Certificates")  and  Class R  (Residual  Interest)  (the  "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates, the Class A-9 Certificates and the Class A-10IO Certificates shall
be  together  referred  to as  the  "Class  A  Certificates"  and  the  Class  A
Certificates,  the Class  B-IO  Certificates  and the Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  15,  1996,  the  Owners  of  the  Class  A-7
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record  Date") will be entitled  to receive the Class A-7  Distribution  Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-7 Certificate Principal Balance of at least $1,000,000 (by wire
transfer or  otherwise)  to the account of an Owner at a domestic  bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee,  or by check mailed to the address of the person entitled thereto as it
appears on the Register.

                  Each  Owner  of  record  of a Class  A-7  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the  Owners  of the  Class  A-7  Certificates.  The  Percentage
Interest of each Class A-7 Certificate as of any date of  determination  will be
equal to the percentage obtained by dividing the original Certificate  Principal
Balance of such Class A-7  Certificate on the Startup Day by the aggregate Class
A-7 Certificate Principal Balance on the Startup Day.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  7.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                      A-7-3

<PAGE>



Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on  behalf  of the  Owners of the Class  A-7  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying   Agent)  to  the  Owners  of  the  Class  A-7
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying  through  the Trustee or Paying  Agent),  to the Owners of such Class A-7
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-7 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-7 Certificates  and shall receive all future  distributions of the Class
A-7  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with respect thereto) of the last

                                      A-7-4

<PAGE>



Home  Equity Loan in the Trust  Estate or (b) the  disposition  of all  property
acquired  in respect of any Home Equity Loan  remaining  in the Trust  Estate or
(ii) at any time when a Qualified Liquidation of the Trust Estate is effected as
described below. To effect a termination of the Pooling and Servicing  Agreement
pursuant to clause (ii) above, the Owners of all  Certificates  then Outstanding
shall  unanimously  direct the Trustee on behalf of the Trust to adopt a plan of
complete liquidation, as contemplated by Section 860F(a)(4) of the Code, and the
Trustee shall either sell the Home Equity Loans and  distribute  the proceeds of
the liquidation of the Trust, or shall  distribute  equitably in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-7  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1,000 original Certificate  Principal
Balance. As provided in the Pooling and Servicing

                                      A-7-5


<PAGE>



Agreement  and  subject  to certain  limitations  therein  set forth,  Class A-7
Certificates  are  exchangeable  for new Class A-7  Certificates  of  authorized
denominations evidencing the same aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                      A-7-6

<PAGE>




                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP.,
                                                    as Depositor

                                                   By:
                                                       ----------------------
                                                   Name:
                                                        ---------------------
                                                   Title:
                                                         --------------------
                                                                 
                                                   By:
                                                       ----------------------
                                                   Name:
                                                        ---------------------
                                                   Title:
                                                         --------------------


                                      A-7-7

<PAGE>



                                                                     EXHIBIT A-8
                                                   FORM OF CLASS A-8 CERTIFICATE
                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS A CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-8
                           (7.90%* Pass-Through Rate)

             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein. 
- ---------------- 
* Subject to certain limitations described herein.

No:  A-8-1                                                          21075WCV5
                                                                  --------------
                                                                      CUSIP

    $39,500,000                 June 11, 1996                    July 15, 2027
- -----------------------     -----------------------         --------------------
Original Certificate               Date                          Final Scheduled
Principal Balance                                                Payment Date
                                   CEDE & CO.
                        ----------------------------------
                                Registered Owner

Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee
By:
   ----------------------------------
Name:
     --------------------------------
Title:
      -------------------------------
Date of Authentication:
                       --------------
                                      A-8-1

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off Date) listed in Schedule I-A which the Seller has caused to
be delivered to the  Depositor  and the  Depositor has caused to be delivered to
the Trustee  which the  Depositor  has caused to be  delivered to the Seller and
which  the  Seller  has  caused  to  be   delivered  to  the  Trustee  (and  all
substitutions therefor as provided by Section 3.03, 3.04 and 3.06 of the Pooling
and Servicing  Agreement),  together with the related Home Equity Loan documents
and the Seller's  interest in any Property  which secured a Home Equity Loan but
which has been acquired by foreclosure or deed in lieu of  foreclosure,  and all
payments  thereon and proceeds of the conversion,  voluntary or involuntary,  of
the foregoing; (b) such amounts as may be held by the Trustee in the Certificate
Account and the Upper-Tier Fixed Rate Group  Distribution  Account together with
investment  earnings on such amounts and such amounts as may be held in the name
of the Trustee in the  Principal  and  Interest  Account,  if any,  exclusive of
investment  earnings thereon (except as otherwise  provided herein),  whether in
the form of cash,  instruments,  securities or other  properties  (including any
Eligible Investments held by the Servicer); (c) the Insurance Agreement; (d) the
Fixed  Rate  Group  Certificate  Insurance  Policy  issued  thereunder;  and (e)
proceeds of all the  foregoing  (including,  but not by way of  limitation,  all
proceeds of any mortgage insurance,  hazard insurance and title insurance policy
relating to the Home Equity Loans, cash proceeds, accounts, accounts receivable,
notes, drafts,  acceptances,  chattel paper, checks, deposit accounts, rights to
payment of any and every kind,  and other forms of obligations  and  receivables
which at any time  constitute  all or part of or are included in the proceeds of
any of the  foregoing) to pay the  Certificates  as specified in the Pooling and
Servicing Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-7  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to July 15, 1996 (the first Payment Date) be less than the
original Certificate Principal Balance set forth above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JULY 15, 1996 (THE FIRST PAYMENT DATE) BE LESS THAN ITS
ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                      A-8-2

<PAGE>



                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity Loan Pass-Through Certificates,  Class A-8 (the "Class A-8 Certificates")
and issued under and subject to the terms,  provisions  and  conditions  of that
certain  Pooling and Servicing  Agreement dated as of June 1, 1996 (the "Pooling
and  Servicing  Agreement")  by  and  among  ContiMortgage  Corporation,  in its
capacity as the Seller (the  "Seller")  and as the  Servicer  (the  "Servicer"),
ContiSecurities  Asset  Funding  Corp.,  in  its  capacity  as  Depositor,  (the
"Depositor")  and  Manufacturers  and Traders Trust Company,  a New York banking
corporation,  in its c capacity as the Trustee (the "Trustee"), to which Pooling
and Servicing  Agreement the Owner of this  Certificate  by virtue of acceptance
hereof  assents and by which such Owner is bound.  Also issued under the Pooling
and Servicing Agreement are Certificates designated as ContiMortgage Home Equity
Loan Trust  1996-2 Home Equity Loan  Pass-Through  Certificates,  Class A-1 (the
"Class A-1 Certificates"),  Class A-2 (the "Class A-2 Certificates"),  Class A-3
(the "Class A-3 Certificates"),  Class A-4 (the "Class A-4 Certificates"), Class
A-5 (the "Class A-5  Certificates"),  Class A-6 (the "Class A-6  Certificates"),
Class  A-7  (the   "Class  A-7   Certificates"),   Class  A-9  (the  "Class  A-9
Certificates"),  Class A-10IO (the "Class A-10IO Certificates"), Class B-IO (the
"Class  B-IO  Certificates")  and  Class R  (Residual  Interest)  (the  "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-6  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates, the Class A-9 Certificates and the Class A-10IO Certificates shall
be  together  referred  to as  the  "Class  A  Certificates"  and  the  Class  A
Certificates,  the Class  B-IO  Certificates  and the Class R  Certificates  are
together referred to herein as the "Certificates."  Terms capitalized herein and
not otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  15,  1996,  the  Owners  of  the  Class  A-8
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record  Date") will be entitled  to receive the Class A-8  Distribution  Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-8 Certificate Principal Balance of at least $1,000,000 (by wire
transfer or  otherwise)  to the account of an Owner at a domestic  bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee,  or by check mailed to the address of the person entitled thereto as it
appears on the Register.

                  Each  Owner  of  record  of a Class  A-8  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the  Owners  of the  Class  A-8  Certificates.  The  Percentage
Interest of each Class A-8 Certificate as of any date of  determination  will be
equal to the percentage obtained by dividing the original Certificate  Principal
Balance of such Class A-8  Certificate on the Startup Day by the aggregate Class
A-8 Certificate Principal Balance on the Startup Day.

                  "Class A-8  Pass-Through  Rate" means on any Payment Date, the
lower of (a) 7.90% per annum and (b) the  weighted  average  Coupon Rate of each
Home Equity Loan in the Fixed Rate Group less the Expense Rate.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group) after taking into account the crosscollateralization

                                      A-8-3

<PAGE>



provisions of Sections  7.03(c)(i)(A) and (B) and  7.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount,  as the case may be, to be actually  distributed  on such  Payment  Date
without  regard to any related  Insured  Payment to be made with respect to such
Payment Date),  plus (ii) an amount equal to the Preference  Amount with respect
to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on  behalf  of the  Owners of the Class  A-8  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying   Agent)  to  the  Owners  of  the  Class  A-8
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying  through  the Trustee or Paying  Agent),  to the Owners of such Class A-8
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-8 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class A-8 Certificates  and shall receive all future  distributions of the Class
A-8  Distribution  Amount  until all such  Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates from amounts other than

                                      A-8-4

<PAGE>



those available under the related  Certificate  Insurance  Policy of all amounts
held by the  Trustee  and  required  to be paid to such  Owners  pursuant to the
Pooling and Servicing Agreement upon the later to occur of (a) the final payment
or other liquidation (or any advance made with respect thereto) of the last Home
Equity Loan in the Trust Estate or (b) the disposition of all property  acquired
in respect of any Home Equity Loan  remaining in the Trust Estate or (ii) at any
time when a Qualified  Liquidation  of the Trust Estate is effected as described
below. To effect a termination of the Pooling and Servicing  Agreement  pursuant
to clause (ii) above,  the Owners of all  Certificates  then  Outstanding  shall
unanimously  direct  the  Trustee  on  behalf  of the  Trust  to adopt a plan of
complete liquidation, as contemplated by Section 860F(a)(4) of the Code, and the
Trustee shall either sell the Home Equity Loans and  distribute  the proceeds of
the liquidation of the Trust, or shall  distribute  equitably in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                                      A-8-5

<PAGE>




                  The Class A-8  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1,000 original Certificate  Principal
Balance.  As  provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth, Class A-8 Certificates are exchangeable
for new Class A-8 Certificates of authorized  denominations  evidencing the same
aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                      A-8-6

<PAGE>




                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP.,
                                                    as Depositor

                                                   By:
                                                       ------------------------
                                                   Name:
                                                        -----------------------
                                                   Title:
                                                         ----------------------

                                                   By:
                                                      -------------------------
                                                   Name:
                                                        -----------------------
                                                   Title:
                                                         ----------------------


                                      A-8-7

<PAGE>



                                                                     EXHIBIT A-9

                                                   FORM OF CLASS A-9 CERTIFICATE

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS A CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-9
                         (Adjustable Pass-Through Rate)

             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No:  A-9-1                                                          21075WCU7
                                                                 ---------------
                                                                     CUSIP

     $55,000,000                                                 July 15, 2027
- -----------------------                                      -------------------
Original Certificate       _______June 11, 1996________          Final Scheduled
Principal Balance                      Date                      Payment Date

                                   CEDE & CO.
                         ---------------------------------
                                Registered Owner
Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee
By:
   ----------------------------------
Name:
     --------------------------------
Title:
      -------------------------------
Date of Authentication:
                       --------------

                                      A-9-1

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-B to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate Account and the Upper-Tier  Adjustable
Rate Group  Distribution  Account  together  with  investment  earnings  on such
amounts  and  such  amounts  as may be held in the  name of the  Trustee  in the
Principal and Interest Account, if any, exclusive of investment earnings thereon
(except as otherwise provided herein), whether in the form of cash, instruments,
securities or other properties  (including any Eligible  Investments held by the
Servicer);   (c)  the  Insurance  Agreement;   (d)  the  Adjustable  Rate  Group
Certificate  Insurance  Policy  issued  thereunder;  and (e) proceeds of all the
foregoing (including, but not by way of limitation, all proceeds of any mortgage
insurance,  hazard  insurance and title  insurance  policy  relating to the Home
Equity Loans,  cash proceeds,  accounts,  accounts  receivable,  notes,  drafts,
acceptances,  chattel paper, checks, deposit accounts,  rights to payment of any
and every kind, and other forms of obligations and receivables which at any time
constitute  all  or  part  of or are  included  in  the  proceeds  of any of the
foregoing)  to pay the  Certificates  as specified in the Pooling and  Servicing
Agreement.

                  The Owner  hereof is  entitled to  principal  payments on each
Payment Date, as hereinafter described,  which will fully amortize such original
Certificate  Principal Balance over the period from the date of initial issuance
of the  Certificates  to the final Payment Date for the Class A-9  Certificates.
Therefore,  the actual Outstanding  principal amount of this Certificate may, on
any date  subsequent  to July 15, 1996 (the first Payment Date) be less than the
original Certificate Principal Balance set forth above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  THE PRINCIPAL OF THIS  CERTIFICATE IS PAYABLE IN INSTALLMENTS.
THEREFORE,  THE ACTUAL  OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO JULY 15, 1996 (THE FIRST PAYMENT DATE) BE LESS THAN ITS
ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                      A-9-2

<PAGE>



                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity Loan Pass-Through Certificates,  Class A-9 (the "Class A-9 Certificates")
and issued under and subject to the terms,  provisions  and  conditions  of that
certain  Pooling and Servicing  Agreement dated as of June 1, 1996 (the "Pooling
and  Servicing  Agreement")  by  and  among  ContiMortgage  Corporation,  in its
capacity as the Seller (the  "Seller")  and as the  Servicer  (the  "Servicer"),
ContiSecurities  Asset  Funding  Corp.,  in  its  capacity  as  Depositor,  (the
"Depositor")  and  Manufacturers  and Traders Trust Company,  a New York banking
corporation,  in its capacity as the Trustee (the  "Trustee"),  to which Pooling
and Servicing  Agreement the Owner of this  Certificate  by virtue of acceptance
hereof  assents and by which such Owner is bound.  Also issued under the Pooling
and Servicing Agreement are Certificates designated as ContiMortgage Home Equity
Loan Trust  1996-2 Home Equity Loan  Pass-Through  Certificates,  Class A-1 (the
"Class A-1 Certificates"),  Class A-2 (the "Class A-2 Certificates"),  Class A-3
(the "Class A-3 Certificates"),  Class A-4 (the "Class A-4 Certificates"), Class
A-5 (the "Class A-5  Certificates"),  Class A-6 (the "Class A-6  Certificates"),
Class  A-7  (the   "Class  A-7   Certificates"),   Class  A-8  (the  "Class  A-8
Certificates"),  Class A-10IO (the "Class A-10IO  Certificates"),Class B-IO (the
"Class  B-IO  Certificates")  and  Class R  (Residual  Interest)  (the  "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-7  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates, the Class A-9 Certificates, the Class A-10IO Certificates shall be
together referred to as the "Class A Certificates" and the Class A Certificates,
the Class B-IO  Certificates and the Class R Certificates are together  referred
to herein as the  "Certificates."  Terms  capitalized  herein and not  otherwise
defined herein shall have the  respective  meanings set forth in the Pooling and
Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  15,  1996,  the  Owners  of  the  Class  A-9
Certificates as of the close of business on the day  immediately  preceding such
Payment  Date (the  "Record  Date")  will be  entitled  to receive the Class A-9
Distribution   Amount  relating  to  such  Certificate  on  such  Payment  Date.
Distributions  will  be  made  in  immediately  available  funds  to  Owners  of
Certificates  having  an  aggregate  original  Class A-9  Certificate  Principal
Balance of at least $1,000,000 (by wire transfer or otherwise) to the account of
an Owner  at a  domestic  bank or other  entity  having  appropriate  facilities
therefor,  if such Owner has so notified the Trustee,  or by check mailed to the
address of the person entitled thereto as it appears on the Register.

                  Each  Owner  of  record  of a Class  A-9  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the  Owners  of the  Class  A-9  Certificates.  The  Percentage
Interest of each Class A-9 Certificate as of any date of  determination  will be
equal to the percentage obtained by dividing the original Certificate  Principal
Balance of such Class A-8  Certificate on the Startup Day by the aggregate Class
A-9 Certificate Principal Balance on the Startup Day.

         "Class A-9  Pass-Through  Rate: For any Payment Date in any month up to
and including  the month in which the Clean-Up  Call Date occurs,  the lesser of
(i) LIBOR plus 0.33% per annum and (ii) the Class A-9  Available  Funds Cap Rate
for such Payment Date and for any Payment Date in any month  following the month
in which the  Clean-Up  Call Date,  the lesser of (i) LIBOR plus 0.66% per annum
and (ii) the Class A-9 Available Funds Cap Rate for such Payment Date.

         "Class A-9 Available  Funds Cap Rate":  On any Payment Date on or prior
to the Payment Date in June 1997,  the  weighted  average of the Coupon Rates of
the Home Equity Loans in the Adjustable  Rate Group less the Expense Rate and on
any Payment Date  thereafter,  the  weighted  average of the Coupon Rates of the
Home Equity Loans in the Adjustable Rate Group less the Expense Rate.


                                      A-9-3

<PAGE>



                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after taking into account the  crosscollateralizations
provisions of Sections  7.03(c)(i)(A) and (B) and  7.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount,  as the case may be, to be actually  distributed  on such  Payment  Date
without  regard to any related  Insured  Payment to be made with respect to such
Payment Date),  plus (ii) an amount equal to the Preference  Amount with respect
to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on  behalf  of the  Owners of the Class  A-9  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying   Agent)  to  the  Owners  of  the  Class  A-9
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying  through  the Trustee or Paying  Agent),  to the owners of such Class A-9
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-9 Certificates with respect to such Insured Payment,  shall be
deemed to the extent of the  payments so made to be a  registered  Owner of such
Class

                                      A-9-4


<PAGE>



A-9  Certificates  and shall receive all future  distributions  of the Class A-9
Distribution  Amount until all such Insured Payments by the Certificate  Insurer
have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with  respect  thereto) of the last Home Equity Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Home  Equity  Loan  remaining  in the  Trust  Estate  or (ii) at any time when a
Qualified  Liquidation  of the Trust Estate is effected as described  below.  To
effect a termination of the Pooling and Servicing  Agreement  pursuant to clause
(ii) above, the Owners of all Certificates  then Outstanding  shall  unanimously
direct  the  Trustee  on  behalf  of the  Trust  to  adopt  a plan  of  complete
liquidation,  as contemplated by Section 860F(a)(4) of the Code, and the Trustee
shall  either  sell the Home Equity  Loans and  distribute  the  proceeds of the
liquidation  of the  Trust,  or shall  distribute  equitably  in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future Owners

                                      A-9-5

<PAGE>



of the  Certificate  and of any  Certificate  issued  upon the  registration  of
Transfer  hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-9  Certificates  are issuable  only as  registered
Certificates in minimum  denominations of $1000 original  Certificate  Principal
Balance.  As  provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth, Class A-9 Certificates are exchangeable
for new Class A-9 Certificates of authorized  denominations  evidencing the same
aggregate principal amount.

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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                      A-9-6

<PAGE>




                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP.,
                                                    as Depositor


                                                   By:
                                                      ------------------------
                                                   Name:
                                                        ----------------------
                                                   Title:
                                                         ---------------------
                                                                      

                                                   By:
                                                      ------------------------
                                                   Name:
                                                        ----------------------
                                                   Title:
                                                         ---------------------

                                      A-9-7


<PAGE>



                                                                  EXHIBIT A-10IO
                                                FORM OF CLASS A-10IO CERTIFICATE

                  THIS CERTIFICATE  REPRESENTS THE SUM OF THE SPECIFIED  PORTION
OF  INTEREST  FROM  EIGHT  UNCERTIFIED  "REGULAR  INTERESTS"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G AND 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                  CLASS A-10IO

                          Upper Tier A-1IO Certificate
                          Upper Tier A-2IO Certificate
                          Upper Tier A-3IO Certificate
                          Upper Tier A-4IO Certificate
                          Upper Tier A-5IO Certificate
                          Upper Tier A-6IO Certificate
                          Upper Tier A-7IO Certificate
                          Upper Tier A-8IO Certificate

             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No:  A-10IO-1                                                        21075WCW3
                                                                   -------------
                                                                      CUSIP

    100%                       June 11, 1996                     July 15, 2027
- ----------------          -----------------------            -------------------
Percentage Interest                Date                          Final Scheduled
                                                                 Payment Date
$0                              CEDE & CO.
- ---------------------------------------------------------
Original Principal Amount    Registered Owner

                                 
                                    A-10IO-1

<PAGE>




$200,000,000
- ------------

Original Notional Principal Amount

Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee

By:
   -----------------------------------------
Name:
     ---------------------------------------
Title:
      -------------------------------------- 
Date of Authentication:
                       ---------------------


                                    A-10IO-2

<PAGE>



                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-A to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate  Account and the Upper-Tier Fixed Rate
Group Distribution Account together with investment earnings on such amounts and
such  amounts  as may be held in the name of the  Trustee in the  Principal  and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided herein), whether in the form of cash, instruments, securities
or other properties  (including any Eligible  Investments held by the Servicer);
(c) the  Insurance  Agreement;  (d) the Fixed Rate Group  Certificate  Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part of or are  included  in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified in the Pooling and Servicing Agreement.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  ASSUMING  THAT THE HOME EQUITY LOANS PREPAY AT A RATE BASED ON
100% OF THE PREPAYMENT ASSUMPTION DESCRIBED IN THE PROSPECTUS  SUPPLEMENT,  THIS
CERTIFICATE HAS BEEN ISSUED WITH APPROXIMATELY  $11,795.21 OF OID PER $1,000,000
OF CLASS A-10IO NOTIONAL  PRINCIPAL AMOUNT AND THE ANNUAL YIELD TO MATURITY WILL
BE 17.49%  (COMPOUNDED  MONTHLY);  THE AMOUNT OF OID ALLOCABLE TO THE LONG FIRST
ACCRUAL  PERIOD IS $55.17 PER  $1,000,000  OF CLASS  A-10IO  NOTIONAL  PRINCIPAL
AMOUNT COMPUTED USING DAILY COMPOUNDING.

                  THIS CERTIFICATE IS AN INTEREST ONLY  CERTIFICATE.  THE HOLDER
OF THIS CERTIFICATE SHALL NOT BE ENTITLED TO ANY DISTRIBUTIONS OF PRINCIPAL WITH
RESPECT TO THE HOME EQUITY LOANS.


                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                    A-10IO-3

<PAGE>



                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity  Loan   Pass-Through   Certificates,   Class   A-10IO  (the  "Class  10IO
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain  Pooling and Servicing  Agreement dated as of June 1,
1996  (the  "Pooling  and  Servicing  Agreement")  by  and  among  ContiMortgage
Corporation,  in its capacity as the Seller (the  "Seller")  and as the Servicer
(the  "Servicer"),  ContiSecurities  Asset  Funding  Corp.,  in its  capacity as
Depositor,  (the "Depositor") and Manufacturers and Traders Trust Company, a New
York banking  corporation,  in its capacity as the Trustee (the  "Trustee"),  to
which Pooling and Servicing Agreement the Owner of this Certificate by virtue of
acceptance  hereof  assents and by which such Owner is bound.  Also issued under
the Pooling and Servicing Agreement are Certificates designated as ContiMortgage
Home Equity Loan Trust 1996-2 Home Equity Loan Pass-Through Certificates,  Class
A-1 (the "Class A-1  Certificates"),  Class A-2 (the "Class A-2  Certificates"),
Class  A-3  (the   "Class  A-3   Certificates"),   Class  A-4  (the  "Class  A-4
Certificates"),  Class A-5 (the "Class A-5 Certificates"), Class A-7 (the "Class
A-7  Certificates"),  Class A-7 (the "Class A-7  Certificates"),  Class A-8 (the
"Class A-8 Certificates"),  Class A-9 (the "Class A-9 Certificates"), Class B-IO
(the "Class B-IO  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-7  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates,  Class A-9 Certificates and the Class A-10IO Certificates shall be
together referred to as the "Class A Certificates" and the Class A Certificates,
the Class B-IO  Certificates and the Class R Certificates are together  referred
to herein as the  "Certificates."  Terms  capitalized  herein and not  otherwise
defined herein shall have the  respective  meanings set forth in the Pooling and
Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July 15,  1996,  the  Owners of the  Class  A-10IO
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record Date") will be entitled to receive the Class A-10IO  Distribution Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-10IO  Certificate  Principal Balance of at least $1,000,000 (by
wire  transfer or  otherwise)  to the account of an Owner at a domestic  bank or
other  entity  having  appropriate  facilities  therefor,  if such  Owner has so
notified the Trustee,  or by check mailed to the address of the person  entitled
thereto as it appears on the Register.

                  Each  Owner of record of a Class  A-10IO  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the Owners of the Class  A-10IO  Certificates.  The  Percentage
Interest of each Class A-10IO  Certificate as of any date of determination  will
be equal to the portion of the Class  stated or the  Percentage  Interest on the
face thereof.

                  "Class A-10IO Notional  Principal  Amount":  As of any time of
determination,  the aggregate  outstanding  Certificate Principal Balance of the
Fixed Rate Certificates.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  &.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                    A-10IO-4

<PAGE>



Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on behalf of the Owners of the Class  A-10IO  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying  Agent)  to the  Owners  of the  Class  A-10IO
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying through the Trustee or Paying Agent),  to the Owners of such Class A-10IO
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-10IO Certificates with respect to such Insured Payment,  shall
be deemed to the extent of the payments so made to be a registered Owner of such
Class A-10IO  Certificates  and shall  receive all future  distributions  of the
Class  A-10IO  Distribution  Amount  until  all  such  Insured  Payments  by the
Certificate Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with  respect  thereto) of the last Home Equity Loan in the
Trust Estate or (b) the disposition of all property acquired in respect of any

                                    A-10IO-5

<PAGE>



Home  Equity  Loan  remaining  in the  Trust  Estate  or (ii) at any time when a
Qualified  Liquidation  of the Trust Estate is effected as described  below.  To
effect a termination of the Pooling and Servicing  Agreement  pursuant to clause
(ii) above, the Owners of all Certificates  then Outstanding  shall  unanimously
direct  the  Trustee  on  behalf  of the  Trust  to  adopt  a plan  of  complete
liquidation,  as contemplated by Section 860F(a)(4) of the Code, and the Trustee
shall  either  sell the Home Equity  Loans and  distribute  the  proceeds of the
liquidation  of the  Trust,  or shall  distribute  equitably  in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-10IO  Certificates are issuable only as registered
Certificates in minimum Percentage  Interests of 10%. As provided in the Pooling
and Servicing  Agreement and subject to certain  limitations  therein set forth,
Class A-10IO  Certificates are exchangeable for new Class A-10IO Certificates of
authorized denominations evidencing the same aggregate principal amount.

                                    A-10IO-6


<PAGE>




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

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                    A-10IO-7

<PAGE>




                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                   CONTISECURITIES ASSET FUNDING
                                                   CORP.,
                                                    as Depositor

                                                   By:
                                                       -----------------------
                                                   Name:
                                                        ----------------------
                                                   Title:
                                                         ---------------------

                                                   By:
                                                      ------------------------
                                                   Name:
                                                         ---------------------
                                                   Title:
                                                         ---------------------


                                    A-10IO-8

<PAGE>



                                                                  EXHIBIT A-10IO
                                                FORM OF CLASS A-10IO CERTIFICATE

                  THIS CERTIFICATE  REPRESENTS THE SUM OF THE SPECIFIED  PORTION
OF  INTEREST  FROM  EIGHT  UNCERTIFIED  "REGULAR  INTERESTS"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G AND 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                  CLASS A-10IO

                          Upper Tier A-1IO Certificate
                          Upper Tier A-2IO Certificate
                          Upper Tier A-3IO Certificate
                          Upper Tier A-4IO Certificate
                          Upper Tier A-5IO Certificate
                          Upper Tier A-6IO Certificate
                          Upper Tier A-7IO Certificate
                          Upper Tier A-8IO Certificate

             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No:  A-10IO-2                                                     21075WCW3
                                                                    CUSIP

    100%                          June 11, 1996                  July 15, 2027
- ----------------            ------------------------      --------------------
Percentage Interest                   Date                       Final Scheduled
                                                                 Payment Date
$0                                 CEDE & CO.
- ------------------------------------------------------
Original Principal Amount       Registered Owner

                                    A-10IO-1
<PAGE>
$200,000,000
- ------------
Original Notional Principal Amount

Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee

By:
    --------------------------------
Name:
     -------------------------------
Title:
      ------------------------------
Date of Authentication:
                        ------------






                                    A-10IO-2

<PAGE>
                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-A to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate  Account and the Upper-Tier Fixed Rate
Group Distribution Account together with investment earnings on such amounts and
such  amounts  as may be held in the name of the  Trustee in the  Principal  and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided herein), whether in the form of cash, instruments, securities
or other properties  (including any Eligible  Investments held by the Servicer);
(c) the  Insurance  Agreement;  (d) the Fixed Rate Group  Certificate  Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part of or are  included  in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified in the Pooling and Servicing Agreement.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         ASSUMING  THAT THE HOME EQUITY  LOANS PREPAY AT A RATE BASED ON 100% OF
THE  PREPAYMENT  ASSUMPTION  DESCRIBED  IN  THE  PROSPECTUS   SUPPLEMENT,   THIS
CERTIFICATE HAS BEEN ISSUED WITH APPROXIMATELY  $11,795.21 OF OID PER $1,000,000
OF CLASS A-10IO NOTIONAL  PRINCIPAL AMOUNT AND THE ANNUAL YIELD TO MATURITY WILL
BE 17.49%  (COMPOUNDED  MONTHLY);  THE AMOUNT OF OID ALLOCABLE TO THE LONG FIRST
ACCRUAL  PERIOD IS $55.17 PER  $1,000,000  OF CLASS  A-10IO  NOTIONAL  PRINCIPAL
AMOUNT COMPUTED USING DAILY COMPOUNDING.

                  THIS CERTIFICATE IS AN INTEREST ONLY  CERTIFICATE.  THE HOLDER
OF THIS CERTIFICATE SHALL NOT BE ENTITLED TO ANY DISTRIBUTIONS OF PRINCIPAL WITH
RESPECT TO THE HOME EQUITY LOANS.


                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                    A-10IO-3
<PAGE>
                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity  Loan   Pass-Through   Certificates,   Class   A-10IO  (the  "Class  10IO
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain  Pooling and Servicing  Agreement dated as of June 1,
1996  (the  "Pooling  and  Servicing  Agreement")  by  and  among  ContiMortgage
Corporation,  in its capacity as the Seller (the  "Seller")  and as the Servicer
(the  "Servicer"),  ContiSecurities  Asset  Funding  Corp.,  in its  capacity as
Depositor,  (the "Depositor") and Manufacturers and Traders Trust Company, a New
York banking  corporation,  in its capacity as the Trustee (the  "Trustee"),  to
which Pooling and Servicing Agreement the Owner of this Certificate by virtue of
acceptance  hereof  assents and by which such Owner is bound.  Also issued under
the Pooling and Servicing Agreement are Certificates designated as ContiMortgage
Home Equity Loan Trust 1996-2 Home Equity Loan Pass-Through Certificates,  Class
A-1 (the "Class A-1  Certificates"),  Class A-2 (the "Class A-2  Certificates"),
Class  A-3  (the   "Class  A-3   Certificates"),   Class  A-4  (the  "Class  A-4
Certificates"),  Class A-5 (the "Class A-5 Certificates"), Class A-7 (the "Class
A-7  Certificates"),  Class A-7 (the "Class A-7  Certificates"),  Class A-8 (the
"Class A-8 Certificates"),  Class A-9 (the "Class A-9 Certificates"), Class B-IO
(the "Class B-IO  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-7  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates,  Class A-9 Certificates and the Class A-10IO Certificates shall be
together referred to as the "Class A Certificates" and the Class A Certificates,
the Class B-IO  Certificates and the Class R Certificates are together  referred
to herein as the  "Certificates."  Terms  capitalized  herein and not  otherwise
defined herein shall have the  respective  meanings set forth in the Pooling and
Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July 15,  1996,  the  Owners of the  Class  A-10IO
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record Date") will be entitled to receive the Class A-10IO  Distribution Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-10IO  Certificate  Principal Balance of at least $1,000,000 (by
wire  transfer or  otherwise)  to the account of an Owner at a domestic  bank or
other  entity  having  appropriate  facilities  therefor,  if such  Owner has so
notified the Trustee,  or by check mailed to the address of the person  entitled
thereto as it appears on the Register.

                  Each  Owner of record of a Class  A-10IO  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the Owners of the Class  A-10IO  Certificates.  The  Percentage
Interest of each Class A-10IO  Certificate as of any date of determination  will
be equal to the portion of the Class  stated or the  Percentage  Interest on the
face thereof.

                  "Class A-10IO Notional  Principal  Amount":  As of any time of
determination,  the aggregate  outstanding  Certificate Principal Balance of the
Fixed Rate Certificates.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  &.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                    A-10IO-4

<PAGE>
Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on behalf of the Owners of the Class  A-10IO  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying  Agent)  to the  Owners  of the  Class  A-10IO
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying through the Trustee or Paying Agent),  to the Owners of such Class A-10IO
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-10IO Certificates with respect to such Insured Payment,  shall
be deemed to the extent of the payments so made to be a registered Owner of such
Class A-10IO  Certificates  and shall  receive all future  distributions  of the
Class  A-10IO  Distribution  Amount  until  all  such  Insured  Payments  by the
Certificate Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with  respect  thereto) of the last Home Equity Loan in the
Trust Estate or (b) the disposition of all property acquired in respect of any

                                    A-10IO-5
<PAGE>
Home  Equity  Loan  remaining  in the  Trust  Estate  or (ii) at any time when a
Qualified  Liquidation  of the Trust Estate is effected as described  below.  To
effect a termination of the Pooling and Servicing  Agreement  pursuant to clause
(ii) above, the Owners of all Certificates  then Outstanding  shall  unanimously
direct  the  Trustee  on  behalf  of the  Trust  to  adopt  a plan  of  complete
liquidation,  as contemplated by Section 860F(a)(4) of the Code, and the Trustee
shall  either  sell the Home Equity  Loans and  distribute  the  proceeds of the
liquidation  of the  Trust,  or shall  distribute  equitably  in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-10IO  Certificates are issuable only as registered
Certificates in minimum Percentage  Interests of 10%. As provided in the Pooling
and Servicing  Agreement and subject to certain  limitations  therein set forth,
Class A-10IO  Certificates are exchangeable for new Class A-10IO Certificates of
authorized denominations evidencing the same aggregate principal amount.

                                    A-10IO-6
<PAGE>
                  No service  charge will be made for any such  registration  of
transfer or exchange,  but the Registrar or Trustee may require payment of a sum
sufficient to cover any tax or other  governmental  charge payable in connection
therewith.

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                    A-10IO-7

<PAGE>
                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                 CONTISECURITIES ASSET FUNDING
                                                  CORP.,
                                                 as Depositor

                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------


                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------



                                    A-10IO-8
<PAGE>

                                                                  EXHIBIT A-10IO
                                                FORM OF CLASS A-10IO CERTIFICATE

                  THIS CERTIFICATE  REPRESENTS THE SUM OF THE SPECIFIED  PORTION
OF  INTEREST  FROM  EIGHT  UNCERTIFIED  "REGULAR  INTERESTS"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G AND 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                  CLASS A-10IO

                          Upper Tier A-1IO Certificate
                          Upper Tier A-2IO Certificate
                          Upper Tier A-3IO Certificate
                          Upper Tier A-4IO Certificate
                          Upper Tier A-5IO Certificate
                          Upper Tier A-6IO Certificate
                          Upper Tier A-7IO Certificate
                          Upper Tier A-8IO Certificate

             Representing Certain Interests in a Pool of Home Equity
                  Loans Originated or Purchased and Serviced by

                            CONTIMORTGAGE CORPORATION

                  (This  certificate  does not  represent  an interest in, or an
obligation  of, nor are the  underlying  Home Equity Loans insured or guaranteed
by,  ContiSecurities  Asset  Funding Corp. or  ContiMortgage  Corporation.  This
Certificate  represents a fractional ownership interest in the Home Equity Loans
and certain other property held by the Trust.)

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to the Issuer  ("ContiMortgage  Home Equity Loan Trust 1996-2") or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

No:  A-10IO-3                                                    21075WCW3
                                                           ---------------------
                                                                   CUSIP

    100%                          June 11, 1996                 July 15, 2027
- ----------------            ------------------------       --------------------
Percentage Interest                   Date                      Final Scheduled
                                                                Payment Date
$0                                 CEDE & CO.
- --------------------------------------------------------
Original Principal Amount       Registered Owner

                                    A-10IO-1
<PAGE>
$50,000,000
- -----------
Original Notional Principal Amount

Trustee Authentication
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee

By:
    ------------------------------------
Name:
     -----------------------------------
Title:
      ----------------------------------
Date of Authentication:
                        ----------------


                                    A-10IO-2

<PAGE>

                  The registered Owner named above is the registered  beneficial
Owner of a  fractional  interest  in (a) the Home Equity  Loans  (other than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in Schedule I-A to the Pooling and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held by the Trustee in the Certificate  Account and the Upper-Tier Fixed Rate
Group Distribution Account together with investment earnings on such amounts and
such  amounts  as may be held in the name of the  Trustee in the  Principal  and
Interest Account,  if any,  exclusive of investment  earnings thereon (except as
otherwise provided herein), whether in the form of cash, instruments, securities
or other properties  (including any Eligible  Investments held by the Servicer);
(c) the  Insurance  Agreement;  (d) the Fixed Rate Group  Certificate  Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  chattel
paper,  checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and  receivables  which at any time constitute all or
part of or are  included  in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified in the Pooling and Servicing Agreement.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement (as defined below) provides that, in any event, upon the making of the
final  distribution due on this  Certificate,  this Certificate  shall be deemed
cancelled for all purposes under the Pooling and Servicing Agreement.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         ASSUMING  THAT THE HOME EQUITY  LOANS PREPAY AT A RATE BASED ON 100% OF
THE  PREPAYMENT  ASSUMPTION  DESCRIBED  IN  THE  PROSPECTUS   SUPPLEMENT,   THIS
CERTIFICATE HAS BEEN ISSUED WITH APPROXIMATELY  $11,795.21 OF OID PER $1,000,000
OF CLASS A-10IO NOTIONAL  PRINCIPAL AMOUNT AND THE ANNUAL YIELD TO MATURITY WILL
BE 17.49%  (COMPOUNDED  MONTHLY);  THE AMOUNT OF OID ALLOCABLE TO THE LONG FIRST
ACCRUAL  PERIOD IS $55.17 PER  $1,000,000  OF CLASS  A-10IO  NOTIONAL  PRINCIPAL
AMOUNT COMPUTED USING DAILY COMPOUNDING.

                  THIS CERTIFICATE IS AN INTEREST ONLY  CERTIFICATE.  THE HOLDER
OF THIS CERTIFICATE SHALL NOT BE ENTITLED TO ANY DISTRIBUTIONS OF PRINCIPAL WITH
RESPECT TO THE HOME EQUITY LOANS.


                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                    A-10IO-3

<PAGE>
                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as  ContiMortgage  Home Equity Loan Trust 1996-2,  Home
Equity  Loan   Pass-Through   Certificates,   Class   A-10IO  (the  "Class  10IO
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions of that certain  Pooling and Servicing  Agreement dated as of June 1,
1996  (the  "Pooling  and  Servicing  Agreement")  by  and  among  ContiMortgage
Corporation,  in its capacity as the Seller (the  "Seller")  and as the Servicer
(the  "Servicer"),  ContiSecurities  Asset  Funding  Corp.,  in its  capacity as
Depositor,  (the "Depositor") and Manufacturers and Traders Trust Company, a New
York banking  corporation,  in its capacity as the Trustee (the  "Trustee"),  to
which Pooling and Servicing Agreement the Owner of this Certificate by virtue of
acceptance  hereof  assents and by which such Owner is bound.  Also issued under
the Pooling and Servicing Agreement are Certificates designated as ContiMortgage
Home Equity Loan Trust 1996-2 Home Equity Loan Pass-Through Certificates,  Class
A-1 (the "Class A-1  Certificates"),  Class A-2 (the "Class A-2  Certificates"),
Class  A-3  (the   "Class  A-3   Certificates"),   Class  A-4  (the  "Class  A-4
Certificates"),  Class A-5 (the "Class A-5 Certificates"), Class A-7 (the "Class
A-7  Certificates"),  Class A-7 (the "Class A-7  Certificates"),  Class A-8 (the
"Class A-8 Certificates"),  Class A-9 (the "Class A-9 Certificates"), Class B-IO
(the "Class B-IO  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1  Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates,  the Class A-4 Certificates, the Class A-5 Certificates,
the  Class  A-7  Certificates,   the  Class  A-7  Certificates,  the  Class  A-8
Certificates,  Class A-9 Certificates and the Class A-10IO Certificates shall be
together referred to as the "Class A Certificates" and the Class A Certificates,
the Class B-IO  Certificates and the Class R Certificates are together  referred
to herein as the  "Certificates."  Terms  capitalized  herein and not  otherwise
defined herein shall have the  respective  meanings set forth in the Pooling and
Servicing Agreement.

                  On the  15th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July 15,  1996,  the  Owners of the  Class  A-10IO
Certificates  as of the close of business on the last day of the calendar  month
immediately  preceding  the  calendar  month in which a Payment Date occurs (the
"Record Date") will be entitled to receive the Class A-10IO  Distribution Amount
relating to such Certificate on such Payment Date. Distributions will be made in
immediately  available  funds to Owners  of  Certificates  having  an  aggregate
original Class A-10IO  Certificate  Principal Balance of at least $1,000,000 (by
wire  transfer or  otherwise)  to the account of an Owner at a domestic  bank or
other  entity  having  appropriate  facilities  therefor,  if such  Owner has so
notified the Trustee,  or by check mailed to the address of the person  entitled
thereto as it appears on the Register.

                  Each  Owner of record of a Class  A-10IO  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment  Date to the Owners of the Class  A-10IO  Certificates.  The  Percentage
Interest of each Class A-10IO  Certificate as of any date of determination  will
be equal to the portion of the Class  stated or the  Percentage  Interest on the
face thereof.

                  "Class A-10IO Notional  Principal  Amount":  As of any time of
determination,  the aggregate  outstanding  Certificate Principal Balance of the
Fixed Rate Certificates.

                  The Certificate  Insurer is required,  subject to the terms of
the  Certificate  Insurance  Policy to make  Insured  Payments  available to the
Trustee on or prior to the related Payment Date for  distribution to the Owners.
"Insured  Payment" means with respect to either Home Equity Loan Group and as to
any Payment Date (i) the excess,  if any, of (a) the sum of the related  Current
Interest and the then existing related  Subordination  Deficit, if any, over (b)
Total  Available  Funds with  respect to such Group (net of the  Premium  Amount
allocable to such Group)  after  taking into account the  crosscollateralization
provisions of Sections  7.03(c)(i)(A) and (B) and  &.03(c)(ii)(A) and (B) of the
Pooling  and  Servicing  Agreement  and the  portion  of any  Fixed  Rate  Group
Principal  Distribution  Amount or Adjustable Rate Group Principal  Distribution
Amount, as the case may be, to be actually distributed on such Payment

                                    A-10IO-4

<PAGE>
Date without  regard to any related  Insured  Payment to be made with respect to
such  Payment  Date),  plus (ii) an amount equal to the  Preference  Amount with
respect to the related Class of Class A Certificates.

                  Upon receipt of amounts under the Certificate Insurance Policy
on behalf of the Owners of the Class  A-10IO  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
(directly  or  through  a  Paying  Agent)  to the  Owners  of the  Class  A-10IO
Certificates.

                  The Trustee or any  duly-appointed  Paying Agent will duly and
punctually pay distributions with respect to this Certificate in accordance with
the terms  hereof and the  Pooling and  Servicing  Agreement.  Amounts  properly
withheld under the Code by any Person from a distribution  to any Owner shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

                  The  Home  Equity  Loans  will  be  serviced  by the  Servicer
pursuant to the  Pooling  and  Servicing  Agreement.  The Pooling and  Servicing
Agreement  permits the  Servicer  to enter into  Sub-Servicing  Agreements  with
certain institutions eligible for appointment as Sub-Servicers for the servicing
and  administration  of  certain  Home  Equity  Loans.  No  appointment  of  any
Sub-Servicer  shall release the Servicer from any of its  obligations  under the
Pooling and Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation  of, or an interest  in, nor are the  underlying  Home  Equity  Loans
insured or guaranteed by,  ContiSecurities  Asset Funding Corp. or ContiMortgage
Corporation or any of their affiliates.  This Certificate is limited in right of
payment to certain  collections and recoveries relating to the Home Equity Loans
and amounts on deposit in the Certificate Account and the Principal and Interest
Account  (except as otherwise  provided in the Pooling and Servicing  Agreement)
and  payments  received by the Trustee  pursuant  to the  Certificate  Insurance
Policy,  all as more  specifically set forth  hereinabove and in the Pooling and
Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be  impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees,  however, that to the extent the
Certificate Insurer makes Insured Payments, either directly or indirectly (as by
paying through the Trustee or Paying Agent),  to the Owners of such Class A-10IO
Certificates,  the Certificate  Insurer will be subrogated to the rights of such
Owners of Class A-10IO Certificates with respect to such Insured Payment,  shall
be deemed to the extent of the payments so made to be a registered Owner of such
Class A-10IO  Certificates  and shall  receive all future  distributions  of the
Class  A-10IO  Distribution  Amount  until  all  such  Insured  Payments  by the
Certificate Insurer have been fully reimbursed.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the related Certificate  Insurance Policy of all amounts held by the Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance made with  respect  thereto) of the last Home Equity Loan in the
Trust Estate or (b) the disposition of all property acquired in respect of any

                                    A-10IO-5

<PAGE>
Home  Equity  Loan  remaining  in the  Trust  Estate  or (ii) at any time when a
Qualified  Liquidation  of the Trust Estate is effected as described  below.  To
effect a termination of the Pooling and Servicing  Agreement  pursuant to clause
(ii) above, the Owners of all Certificates  then Outstanding  shall  unanimously
direct  the  Trustee  on  behalf  of the  Trust  to  adopt  a plan  of  complete
liquidation,  as contemplated by Section 860F(a)(4) of the Code, and the Trustee
shall  either  sell the Home Equity  Loans and  distribute  the  proceeds of the
liquidation  of the  Trust,  or shall  distribute  equitably  in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Owners of the Class R Certificates  may, at their option,  purchase from
the Trust all remaining Home Equity Loans and other  property then  constituting
the Trust Estate,  and thereby effect early retirement of the  Certificates,  on
any Monthly  Remittance Date after the Clean-Up Call Date and (ii) under certain
circumstances  relating  to the  qualification  of the  Lower-Tier  REMIC or the
Upper-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Certificate  Insurer or the Owners of the majority of the
Percentage  Interests  represented  by the Class A  Certificates  with the prior
written consent of the Certificate  Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

                  The Pooling and  Servicing  Agreement  permits,  with  certain
exceptions as therein  provided,  the amendment thereof and the modifications of
rights and  obligations of the parties  provided  therein by the Depositor,  the
Trustee, the Seller and the Servicer at any time and from time to time, with the
prior written approval of the Certificate Insurer and without the consent of the
Owners;  provided, that in certain circumstances provided for in the Pooling and
Servicing  Agreement,  such  consent of the  Owners  will be  required  prior to
amendments.  Any such consent by the Owner at the time of the giving thereof, of
this  Certificate  shall be conclusive  and binding upon such Owner and upon all
future  Owners  of the  Certificate  and  of any  Certificate  issued  upon  the
registration  of Transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Certificate.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-10IO  Certificates are issuable only as registered
Certificates in minimum Percentage  Interests of 10%. As provided in the Pooling
and Servicing  Agreement and subject to certain  limitations  therein set forth,
Class A-10IO  Certificates are exchangeable for new Class A-10IO Certificates of
authorized denominations evidencing the same aggregate principal amount.

                                    A-10IO-6
<PAGE>
                  No service  charge will be made for any such  registration  of
transfer or exchange,  but the Registrar or Trustee may require payment of a sum
sufficient to cover any tax or other  governmental  charge payable in connection
therewith.

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                    A-10IO-7

<PAGE>
                  IN WITNESS WHEREOF,  the Depositor has caused this Certificate
to be duly executed on behalf of the Trust.


                                                 CONTISECURITIES ASSET FUNDING
                                                  CORP.,
                                                 as Depositor

                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------


                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------



                                    A-10IO-8

<PAGE>
                                                                    EXHIBIT B-IO

                                                  FORM OF CLASS B-IO CERTIFICATE

                   ContiMortgage Home Equity Loan Trust 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                      INTEREST-ONLY CLASS B-IO CERTIFICATE

                Representing Certain Interests Relating to a Pool
              of Home Equity Loans formed by ContiSecurities Asset
                                  Funding Corp.
                                 and Serviced by

                            CONTIMORTGAGE CORPORATION
                                   as Servicer


         This  certificate  does not  represent an interest in, or an obligation
of,  nor  are the  underlying  Home  Equity  Loans  insured  or  guaranteed  by,
ContiSecurities   Asset  Funding  Corp.  or  ContiMortgage   Corporation.   This
certificate  represents a fractional ownership interest in the Home Equity Loans
as described herein,  moneys in certain Accounts created pursuant to the Pooling
and Servicing Agreement and certain other rights relating thereto and is payable
only from amounts received by the Trustee relating to the Home Equity Loans held
by the Trust.

No.:  B-IO-1


                                  June 11, 1996
                                  -------------
                                      Date


     100%                                                      July 15, 2027
- -------------------                                            -------------
Percentage Interest                                            Final Scheduled
                                                             Distribution Date

                    CONTISECURITIES ASSET FUNDING II, L.L.C.
                    ----------------------------------------
                                Registered Holder

Trustee Authentication

Manufacturers and Traders Trust Company,
  as Trustee


By:
    ----------------------------------
Name:
      --------------------------------
Title:
      --------------------------------

Date of Authentication:
                         --------------------------


                                     B-IO-1

<PAGE>
         The registered Owner named above is the registered  beneficial Owner of
a  fractional  interest in (a) the Home Equity  Loans  (other than the  Retained
Yield  indicated  in  Schedule II to the Pooling  and  Servicing  Agreement  (as
defined below) and any principal and interest payments received thereon prior to
the Cut-Off Date) listed in Schedule I-A to the Pooling and Servicing  Agreement
which the Seller has caused to be delivered to the  Depositor  and the Depositor
has caused to be delivered to the Trustee  which the  Depositor has caused to be
delivered  to the Seller and which the Seller has caused to be  delivered to the
Trustee (and all  substitutions  therefor as provided by Section 3.03,  3.04 and
3.06 of the Pooling and  Servicing  Agreement),  together  with the related Home
Equity Loan documents and the Seller's  interest in any Property which secured a
Home Equity Loan but which has been acquired by  foreclosure  or deed in lieu of
foreclosure, and all payments thereon and proceeds of the conversion,  voluntary
or involuntary, of the foregoing; (b) such amounts as may be held by the Trustee
in the  Certificate  Account and the  Upper-Tier  Fixed Rate Group  Distribution
Account  together with  investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings  thereon  (except as otherwise  provided
herein),  whether  in  the  form  of  cash,  instruments,  securities  or  other
properties  (including any Eligible  Investments held by the Servicer);  (c) the
Insurance  Agreement;  (d) the Fixed Rate  Group  Certificate  Insurance  Policy
issued thereunder;  and (e) proceeds of all the foregoing (including, but not by
way of limitation, all proceeds of any mortgage insurance,  hazard insurance and
title  insurance  policy  relating  to the Home  Equity  Loans,  cash  proceeds,
accounts,  accounts  receivable,  notes,  drafts,  acceptances,  chattel  paper,
checks,  deposit  accounts,  rights to payment of any and every kind,  and other
forms of obligations and receivables which at any time constitute all or part of
or are included in the proceeds of any of the foregoing) to pay the Certificates
as specified in the Pooling and Servicing Agreement.

         Upon  receiving  the final  distribution  hereon,  the Owner  hereof is
required to send this  Certificate  to the  Trustee.  The Pooling and  Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

         THIS CERTIFICATE IS SUBORDINATE TO THE CLASS A-1, CLASS A-2, CLASS A-3,
CLASS A-4,  CLASS  A-5,  CLASS A-6,  CLASS A-7,  CLASS A-8,  CLASS A-9 AND CLASS
A-10IO  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING AND
SERVICING AGREEMENT REFERRED TO HEREIN.

         THIS  CERTIFICATE  HAS NOT  BEEN  REGISTERED  OR  QUALIFIED  UNDER  THE
SECURITIES  ACT OF 1933 (THE  "SECURITIES  ACT") 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 POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN.

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT  CONDUIT" ("REMIC") AS
THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING  COMPLIANCE  WITH THE
REMIC PROVISIONS OF THE CODE.

         THIS   CERTIFICATE   IS   A   PASS-THROUGH    CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.


                                     B-IO-2
<PAGE>
         NEITHER  THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY  LOANS ARE
INSURED  OR  GUARANTEED  BY  THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

         THIS  CERTIFICATE  IS AN INTEREST ONLY  CERTIFICATE  THE HOLDER OF THIS
CERTIFICATE  SHALL NOT BE ENTITLED TO ANY DISTRIBUTION OF PRINCIPAL WITH RESPECT
TO THE HOME EQUITY LOANS.

         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated  as  ContiMortgage  Home Equity Loan Trust  1996-2,  Home Equity Loan
Pass-Through Certificates, Class R (the "Class R Certificates") and issued under
and subject to the terms,  provisions and conditions of that certain Pooling and
Servicing  Agreement  dated  as of June 1,  1996  (the  "Pooling  and  Servicing
Agreement")  by and among  ContiMortgage  Corporation,  in its  capacity  as the
Seller (the  "Seller")  and as the Servicer  (the  "Servicer"),  ContiSecurities
Asset  Funding  Corp.,  in its  capacity as  Depositor,  (the  "Depositor")  and
Manufacturers and Traders Trust Company, a New York banking corporation,  in its
capacity  as the  Trustee  (the  "Trustee"),  to  which  Pooling  and  Servicing
Agreement the Owner of this  Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued  under the Pooling and  Servicing
Agreement are Certificates  designated as  ContiMortgage  Home Equity Loan Trust
1996-2 Home Equity Loan Pass-Through  Certificates,  Class A-1, Class A-2, Class
A-3,  Class A-4,  Class A-5,  Class A-6,  Class A-7, Class A-8, Class A-9, Class
A-10IO  (collectively,  the "Class A  Certificates")  and Class R (the  "Class R
Certificates").  The Class A Certificates,  the Class B-IO  Certificates and the
Class R  Certificates  are  together  referred to herein as the  "Certificates."
Terms  capitalized  herein  and not  otherwise  defined  herein  shall  have the
respective meanings set forth in the Pooling and Servicing Agreement.

         Terms  capitalized  herein and not otherwise  defined herein shall have
the respective meanings set forth in the Pooling and Servicing Agreement.

         On the 15th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  July 15, 1996, the Holders of the Class B-IO  Certificates as of the
close of business on the last  business  day of the calendar  month  immediately
preceding  the  calendar  month in which such  Payment  Date occurs (the "Record
Date")  will be  entitled  to  receive  the Class B-IO  Distribution  Amount (as
defined in the Pooling and Servicing  Agreement)  relating to such Payment Date.
Distributions  will be made in immediately  available  funds to such Owners,  by
wire  transfer or  otherwise,  to the account of an Owner at a domestic  bank or
other  entity  having  appropriate  facilities  therefor,  if such  Owner has so
notified the Trustee at least 5 business days prior to the related  record date,
or by check mailed to the address of the person  entitled  thereto as it appears
on the Register.

         Each Owner of record of a Class B-IO  Certificate  will be  entitled to
receive such Owner's Percentage Interest in the amounts due on such Payment Date
to the Holders of the Class B-IO Certificates.  The Percentage  Interest of each
Class  B-IO  Certificate  as of any date of  determination  will be equal to the
percentage interest set forth on such Class B-IO Certificate.

         The Trustee or any duly appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or  applicable to any Holder shall be considered as having been paid by
the  Trustee  to such  Owner  for all  purposes  of the  Pooling  and  Servicing
Agreement.


                                     B-IO-3

<PAGE>
         The Home Equity Loans will be serviced by the Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to enter  into  Sub-servicing  Agreements  with  certain  institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Home Equity Loans. No appointment of any  Sub-servicer  shall release
the  Servicer  from any of its  obligations  under  the  Pooling  and  Servicing
Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an  interest  in,  nor  are the  underlying  Home  Equity  Loans  insured  or
guaranteed by, the Depositor or ContiMortgage  or any of their  subsidiaries and
affiliates  and are not insured or guaranteed by the Federal  Deposit  Insurance
Corporation,   the  Government  National  Mortgage  Association,  or  any  other
governmental  agency. This Certificate is limited in right of payment to certain
collections  and  recoveries  relating to the Home  Equity  Loans and amounts on
deposit in the  Accounts  (except  as  otherwise  provided  in the  Pooling  and
Servicing Agreement),  all as more specifically set forth hereinabove and in the
Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms hereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired without the consent of such Owner.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created thereby will terminate upon the earlier of (i) the payment to the Owners
of all  Certificates  from amounts other than those  available under the related
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with respect  thereto) of the last Home Equity Loan in the Lower-Tier REMIC
or (b) the  disposition  of all property  acquired in respect of any Home Equity
Loan  remaining  in the  Lower-Tier  REMIC or (ii) at any time when a  Qualified
Liquidation of the Lower-Tier  REMIC is effected as described below. To effect a
termination  of the  Pooling  and  Servicing  Agreement  pursuant to clause (ii)
above, the Owners of all Certificates then Outstanding shall unanimously  direct
the Trustee on behalf of the Trust to adopt a plan of complete  liquidation,  as
contemplated  by Section  860F(a)(4)  of the Code,  and the Trustee shall either
sell the Home Equity Loans and distribute the proceeds of the liquidation of the
Trust, or shall distribute equitably in kind all of the assets of the Lower-Tier
REMIC to the remaining Owners of the Certificates,  each in accordance with such
plan, so that the  liquidation  or  distribution  of the Lower-Tier  REMIC,  the
distribution  of any  proceeds of the  liquidation  and the  termination  of the
Pooling and  Servicing  Agreement  occur no later than the close of the 90th day
after  the date of  adoption  of the plan of  liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may, at their option, purchase from the Trust
all  remaining  Home  Equity  Loans and other  property  then  constituting  the
Lower-Tier  REMIC and the Upper-Tier  REMIC, and thereby effect early retirement
of the Certificates, on any Monthly Remittance Date after the Clean-Up Call Date
and (ii)  under  certain  circumstances  relating  to the  qualification  of the
Lower-Tier  REMIC and the  Upper-Tier  REMIC as a REMIC  under the Code the Home
Equity  Loans  may be  sold,  thereby  effecting  the  early  retirement  of the
Certificates.


                                     B-IO-4
<PAGE>
         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The  Certificate  Insurer or the Owners of a majority of the Percentage
Interests  represented by the Class A  Certificates  then  outstanding  with the
prior written consent of the Certificate  Insurer have the right to exercise any
trust or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or more new Certificates of the like Class, tenor and a like Percentage Interest
will be issued to the designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the  Certificate  Insurer and of each Account Party and not less than a majority
of the Percentage  Interest  represented by each affected Class of  Certificates
then Outstanding, and in certain other circumstances provided for in the Pooling
and Servicing  Agreement may be amended  without the consent of the Owners.  Any
such consent by the Owner at the time of the giving thereof, of this Certificate
shall be  conclusive  and binding upon such Owner and upon all future  Owners of
the Certificate and of any Certificate  issued upon the registration of Transfer
hereof or in exchange  hereof or in lieu hereof  whether or not notation of such
consent or waiver is made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.

         The  Class  B-IO   Certificates   are  issuable   only  as   registered
Certificates in minimum percentage  interests of all interests in the Class B-IO
Certificates.  As provided in the Pooling and Servicing Agreement and subject to
certain  limitations therein set forth, Class B-IO Certificates are exchangeable
for new Class B-IO  Certificates  of the same  percentage  interest as the Class
B-IO Certificates exchanged.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.


                                     B-IO-5
<PAGE>

         IN WITNESS  WHEREOF,  the Depositor has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                                 CONTISECURITIES ASSET FUNDING
                                                  CORP.,
                                                 as Depositor

                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------


                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------



                                     B-IO-6
<PAGE>
                                                                       EXHIBIT B

                                                     FORM OF CLASS R CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "RESIDUAL  INTERESTS" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

         THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF
1933, AS AMENDED (THE "ACT"). ANY RESALE OR TRANSFER OF THIS CERTIFICATE WITHOUT
REGISTRATION THEREOF UNDER THE ACT MAY BE MADE ONLY IN A TRANSACTION EXEMPT FROM
THE  REGISTRATION  REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE PROVISIONS
OF SECTION 5.08 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

         TRANSFER OF THIS CLASS R CERTIFICATE  IS RESTRICTED AS SET FORTH IN THE
POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CLASS R CERTIFICATE MAY BE
MADE TO A "DISQUALIFIED  ORGANIZATION"  AS DEFINED IN SECTION  860E(e)(5) OF THE
INTERNAL  REVENUE CODE OF 1986, AS AMENDED (THE "CODE").  SUCH TERM INCLUDES THE
UNITED  STATES,  ANY  STATE  OR  POLITICAL   SUBDIVISION  THEREOF,  ANY  FOREIGN
GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, ANY AGENCY OR INSTRUMENTALITY OF ANY
OF THE FOREGOING (OTHER THAN CERTAIN TAXABLE INSTRUMENTALITIES), ANY COOPERATIVE
ORGANIZATION  FURNISHING  ELECTRIC  ENERGY OR  PROVIDING  TELEPHONE  SERVICE  TO
PERSONS IN RURAL AREAS, OR ANY ORGANIZATION (OTHER THAN A FARMER'S  COOPERATIVE)
THAT IS EXEMPT FROM FEDERAL  INCOME TAX UNLESS SUCH  ORGANIZATION  IS SUBJECT TO
THE TAX ON UNRELATED  BUSINESS  INCOME.  NO TRANSFER OF THIS CLASS R CERTIFICATE
WILL BE REGISTERED BY THE CERTIFICATE  REGISTRAR UNLESS THE PROPOSED  TRANSFEREE
HAS  DELIVERED AN AFFIDAVIT  AFFIRMING,  AMONG OTHER  THINGS,  THAT THE PROPOSED
TRANSFEREE IS NOT A DISQUALIFIED  ORGANIZATION  AND IS NOT ACQUIRING THE CLASS R
CERTIFICATE FOR THE ACCOUNT OF A DISQUALIFIED  ORGANIZATION.  A COPY OF THE FORM
OF AFFIDAVIT REQUIRED OF EACH PROPOSED  TRANSFEREE IS ON FILE AND AVAILABLE FROM
THE TRUSTEE.

         A TRANSFER IN VIOLATION OF THE APPLICABLE RESTRICTIONS MAY GIVE RISE TO
A SUBSTANTIAL TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES, UPON AN AGENT ACTING
FOR THE  TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R CERTIFICATE
AND THAT HAS A DISQUALIFIED  ORGANIZATION  AS A RECORD OWNER IN ANY TAXABLE YEAR
GENERALLY  WILL BE SUBJECT  TO A TAX FOR EACH SUCH YEAR EQUAL TO THE  PRODUCT OF
(A) THE  AMOUNT  OF  EXCESS  INCLUSIONS  WITH  RESPECT  TO THE  PORTION  OF THIS
CERTIFICATE  OWNED  THROUGH  SUCH  PASS-THROUGH   ENTITY  BY  SUCH  DISQUALIFIED
ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON CORPORATIONS. FOR
PURPOSES OF THE PRECEDING  SENTENCE,  THE TERM  "PASS-THROUGH"  ENTITY  INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT  TRUSTS,  COMMON TRUST
FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO WHICH PART I OF SUBCHAPTER
1T OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.

                                       B-1
<PAGE>

         NEITHER  THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY  LOANS ARE
INSURED  OR  GUARANTEED  BY  THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.


                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                     CLASS R
                               (Residual Interest)

              Representing Certain Interests Relating to a Pool of
             Conventional Home Equity Loans Originated or Purchased
                                 and Serviced by

                            CONTIMORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of,  nor  are the  underlying  Home  Equity  Loans  insured  or  guaranteed  by,
ContiSecurities   Asset  Funding  Corp.  or  ContiMortgage   Corporation.   This
Certificate  represents a fractional  residual  ownership  interest in the Trust
Estate.)

No:  R - 1                                             June 11, 1996
                                                   -----------------------
                                                           Date
Percentage Interest    99.999  %                         July 15, 2027
                     ----------                      ------------------
                                               Final Scheduled Payment Date

                     ContiSecurities Asset Funding II L.L.C.
                     ---------------------------------------
                                Registered Owner

        The registered Owner named above is the registered beneficial Owner of a
fractional  interest in (a) the Home Equity Loans (other than the Retained Yield
indicated  in Schedule II to the Pooling  and  Servicing  Agreement  (as defined
below) and any principal  and interest  payments  received  thereon prior to the
Cut-Off  Date)  listed in  Schedules  I-A and I-B to the Pooling  and  Servicing
Agreement  which the Seller has caused to be delivered to the  Depositor and the
Depositor  has caused to be delivered  to the Trustee  which the  Depositor  has
caused to be  delivered  to the  Seller  and which the  Seller  has caused to be
delivered to the Trustee (and all substitutions  therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together with the
related Home Equity Loan  documents  and the  Seller's  interest in any Property
which secured a Home Equity Loan but which has been acquired by  foreclosure  or
deed in lieu of  foreclosure,  and all  payments  thereon  and  proceeds  of the
conversion,  voluntary or involuntary, of the foregoing; (b) such amounts as may
be held  by the  Trustee  in the  Certificate  Account  and  the  together  with
investment  earnings on such amounts and such amounts as may be held in the name
of the Trustee in the  Principal  and  Interest  Account,  if any,  exclusive of
investment  earnings thereon (except as otherwise  provided herein),  whether in
the form of cash,  instruments,  securities or other  properties  (including any
Eligible Investments held by the Servicer); (c) the Insurance Agreement; (d) the
Fixed Rate Group  Certificate  Insurance  Policy and the  Adjustable  Rate Group
Certificate  Insurance  Policy  issued  thereunder;  and (e) proceeds of all the
foregoing (including, but not by way of limitation, all proceeds of any mortgage
insurance,  hazard  insurance and title  insurance  policy  relating to the Home
Equity Loans,  cash proceeds,  accounts,  accounts  receivable,  notes,  drafts,
acceptances,  chattel paper, checks, deposit accounts,  rights to payment of any
and every kind, and other forms of obligations and receivables which at any time
constitute  all  or  part  of or are  included  in  the  proceeds  of any of the
foregoing)  to pay the  Certificates  as specified in the Pooling and  Servicing
Agreement.

                                       B-2
<PAGE>

        THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT  OF  ANY  PERSON  IS
REPRESENTED HEREBY.

Trustee Authentication

MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee


By:
       -------------------------

Name:
       -------------------------

Title:
       -------------------------

Date of Authentication:
                         ----------------------






                                       B-3
<PAGE>
         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated  as  ContiMortgage  Home Equity Loan Trust  1996-2,  Home Equity Loan
Pass-Through Certificates, Class R (the "Class R Certificates") and issued under
and subject to the terms,  provisions and conditions of that certain Pooling and
Servicing  Agreement  dated  as of June 1,  1996  (the  "Pooling  and  Servicing
Agreement")  by and among  ContiMortgage  Corporation,  in its  capacity  as the
Seller (the  "Seller")  and as the Servicer  (the  "Servicer"),  ContiSecurities
Asset  Funding  Corp.,  in its  capacity as  Depositor,  (the  "Depositor")  and
Manufacturers and Traders Trust Company, a New York banking corporation,  in its
capacity  as the  Trustee  (the  "Trustee"),  to  which  Pooling  and  Servicing
Agreement the Owner of this  Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued  under the Pooling and  Servicing
Agreement are Certificates  designated as  ContiMortgage  Home Equity Loan Trust
1996-2 Home Equity Loan Pass-Through  Certificates,  Class A-1, Class A-2, Class
A-3,  Class A-4,  Class A-5,  Class A-6,  Class A-7, Class A-8, Class A-9, Class
A-10IO  (collectively,  the "Class A  Certificates")  and Class B-IO (the "Class
B-IO Certificates").  The Class A Certificates,  the Class B-IO Certificates and
the Class R Certificates are together referred to herein as the  "Certificates."
Terms  capitalized  herein  and not  otherwise  defined  herein  shall  have the
respective meanings set forth in the Pooling and Servicing Agreement.

         On the 15th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing July 15, 1996, each Owner of a Class R Certificate as of the close of
business  on the  last  day of the  calendar  month  immediately  preceding  the
calendar  month in which a Payment  Date  occurs  (the  "Record  Date")  will be
entitled to receive the Residual Net Monthly  Excess  Cashflow  relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Class R Certificates having an aggregate Percentage
Interest of at least 10% (by wire  transfer or  otherwise)  to the account of an
Owner at a domestic bank or other entity having appropriate facilities therefor,
if such Owner has so notified the Trustee,  or by check mailed to the address of
the person entitled thereto as it appears on the Register.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Home Equity Loans will be serviced by the Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to enter  into  Sub-Servicing  Agreements  with  certain  institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Home Equity Loans. No appointment of any  Sub-Servicer  shall release
the  Servicer  from any of its  obligations  under  the  Pooling  and  Servicing
Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an  interest  in,  nor  are the  underlying  Home  Equity  Loans  insured  or
guaranteed  by,  ContiMortgage  Corporation  or any of  their  affiliates.  This
Certificate is limited in right of payment to certain collections and recoveries
relating  to  the  Home  Equity  Loans,  all  as  more  specifically  set  forth
hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent

                                       B-4
<PAGE>
provided in the Pooling and Servicing Agreement with respect to such Certificate
or to institute  suit for the  enforcement  of any such  distribution,  and such
right shall not be impaired without the consent of such Owner.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created thereby will terminate upon the earlier of (i) the payment to the Owners
of  all  Certificates   from  amounts  other  than  those  available  under  the
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with respect  thereto) of the last Home Equity Loan in the Upper-Tier REMIC
and the  Lower-Tier  REMIC or (b) the  disposition  of all property  acquired in
respect of any Home Equity  Loan  remaining  in the Trust  Estate or (ii) at any
time when a Qualified  Liquidation  of the Trust Estate is effected as described
below. To effect a termination of the Pooling and Servicing  Agreement  pursuant
to clause (ii) above,  the Owners of all  Certificates  then  Outstanding  shall
unanimously  direct  the  Trustee  on  behalf  of the  Trust  to adopt a plan of
complete liquidation, as contemplated by Section 860F(a)(4) of the Code, and the
Trustee shall either sell the Home Equity Loans and  distribute  the proceeds of
the liquidation of the Trust, or shall  distribute  equitably in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may at their option,  purchase from the Trust
all remaining Home Equity Loans and other property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance   Date  after  the  Clean-Up   Call  Date  and  (ii)  under   certain
circumstances  relating to the  qualification  of the  Upper-Tier  REMIC and the
Lower-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The  Certificate  Insurer or the Owners of a majority of the Percentage
Interests  represented by the Class A Certificates,  Class B-IO Certificates and
the Class R Certificates, then outstanding with the prior written consent of the
Certificate  Insurer  have the right to exercise any trust or power set forth in
Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or  more  new  Certificates  of the  like  Class,  tenor  and a  like  aggregate
fractional  undivided  interest  in the  Lower-Tier  REMIC will be issued to the
designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the Certificate  Insurer and not less than a majority of the Percentage Interest
represented  by each affected Class of  Certificates  then  Outstanding,  and in
certain other circumstances  provided for in the Pooling and Servicing Agreement
may be amended without the consent of the Owners. Any such consent

                                       B-5
<PAGE>
by the Owner at the time of the giving  thereof,  of this  Certificate  shall be
conclusive  and  binding  upon  such  Owner  and upon all  future  Owners of the
Certificate  and of any  Certificate  issued upon the  registration  of Transfer
hereof or in exchange  hereof or in lieu hereof  whether or not notation of such
consent or waiver is made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.

         The Class R Certificates are issuable only as registered  Certificates.
As  provided  in the  Pooling  and  Servicing  Agreement  and subject to certain
limitations  therein set forth,  Class R Certificates  are  exchangeable for new
Class R  Certificates  evidencing  the same  Percentage  Interest as the Class R
Certificates exchanged.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.


                                       B-6
<PAGE>

         IN WITNESS  WHEREOF,  the Depositor has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                                 CONTISECURITIES ASSET FUNDING
                                                  CORP.,
                                                 as Depositor

                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------


                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------



                                       B-7
<PAGE>
                                                                       EXHIBIT B

                                                     FORM OF CLASS R CERTIFICATE

         SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A
CLASS OF "RESIDUAL  INTERESTS" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

         THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF
1933, AS AMENDED (THE "ACT"). ANY RESALE OR TRANSFER OF THIS CERTIFICATE WITHOUT
REGISTRATION THEREOF UNDER THE ACT MAY BE MADE ONLY IN A TRANSACTION EXEMPT FROM
THE  REGISTRATION  REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE PROVISIONS
OF SECTION 5.08 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

         TRANSFER OF THIS CLASS R CERTIFICATE  IS RESTRICTED AS SET FORTH IN THE
POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CLASS R CERTIFICATE MAY BE
MADE TO A "DISQUALIFIED  ORGANIZATION"  AS DEFINED IN SECTION  860E(e)(5) OF THE
INTERNAL  REVENUE CODE OF 1986, AS AMENDED (THE "CODE").  SUCH TERM INCLUDES THE
UNITED  STATES,  ANY  STATE  OR  POLITICAL   SUBDIVISION  THEREOF,  ANY  FOREIGN
GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, ANY AGENCY OR INSTRUMENTALITY OF ANY
OF THE FOREGOING (OTHER THAN CERTAIN TAXABLE INSTRUMENTALITIES), ANY COOPERATIVE
ORGANIZATION  FURNISHING  ELECTRIC  ENERGY OR  PROVIDING  TELEPHONE  SERVICE  TO
PERSONS IN RURAL AREAS, OR ANY ORGANIZATION (OTHER THAN A FARMER'S  COOPERATIVE)
THAT IS EXEMPT FROM FEDERAL  INCOME TAX UNLESS SUCH  ORGANIZATION  IS SUBJECT TO
THE TAX ON UNRELATED  BUSINESS  INCOME.  NO TRANSFER OF THIS CLASS R CERTIFICATE
WILL BE REGISTERED BY THE CERTIFICATE  REGISTRAR UNLESS THE PROPOSED  TRANSFEREE
HAS  DELIVERED AN AFFIDAVIT  AFFIRMING,  AMONG OTHER  THINGS,  THAT THE PROPOSED
TRANSFEREE IS NOT A DISQUALIFIED  ORGANIZATION  AND IS NOT ACQUIRING THE CLASS R
CERTIFICATE FOR THE ACCOUNT OF A DISQUALIFIED  ORGANIZATION.  A COPY OF THE FORM
OF AFFIDAVIT REQUIRED OF EACH PROPOSED  TRANSFEREE IS ON FILE AND AVAILABLE FROM
THE TRUSTEE.

         A TRANSFER IN VIOLATION OF THE APPLICABLE RESTRICTIONS MAY GIVE RISE TO
A SUBSTANTIAL TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES, UPON AN AGENT ACTING
FOR THE  TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R CERTIFICATE
AND THAT HAS A DISQUALIFIED  ORGANIZATION  AS A RECORD OWNER IN ANY TAXABLE YEAR
GENERALLY  WILL BE SUBJECT  TO A TAX FOR EACH SUCH YEAR EQUAL TO THE  PRODUCT OF
(A) THE  AMOUNT  OF  EXCESS  INCLUSIONS  WITH  RESPECT  TO THE  PORTION  OF THIS
CERTIFICATE  OWNED  THROUGH  SUCH  PASS-THROUGH   ENTITY  BY  SUCH  DISQUALIFIED
ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON CORPORATIONS. FOR
PURPOSES OF THE PRECEDING  SENTENCE,  THE TERM  "PASS-THROUGH"  ENTITY  INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT  TRUSTS,  COMMON TRUST
FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO WHICH PART I OF SUBCHAPTER
1T OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.

                                       B-1
<PAGE>
         NEITHER  THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY  LOANS ARE
INSURED  OR  GUARANTEED  BY  THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.


                   CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                     CLASS R
                               (Residual Interest)

              Representing Certain Interests Relating to a Pool of
             Conventional Home Equity Loans Originated or Purchased
                                 and Serviced by

                            CONTIMORTGAGE CORPORATION

         (This  certificate  does not represent an interest in, or an obligation
of,  nor  are the  underlying  Home  Equity  Loans  insured  or  guaranteed  by,
ContiSecurities   Asset  Funding  Corp.  or  ContiMortgage   Corporation.   This
Certificate  represents a fractional  residual  ownership  interest in the Trust
Estate.)

No:  R - 2                                              June 11, 1996
                                                   -----------------------
                                                           Date
Percentage Interest    0.001   %                          March 15, 2027
                     ----------                      -------------------
                                                   Final Scheduled Payment Date

                            ContiFunding Corporation
                            ------------------------
                                Registered Owner

        The registered Owner named above is the registered beneficial Owner of a
fractional  interest  in (a) the  Initial  Home  Equity  Loans  (other  than the
Retained Yield  indicated in Schedule II to the Pooling and Servicing  Agreement
(as defined  below) and any principal  and interest  payments  received  thereon
prior to the Cut-Off  Date) listed in  Schedules  I-A and I-B to the Pooling and
Servicing Agreement which the Seller has caused to be delivered to the Depositor
and the Depositor  has caused to be delivered to the Trustee and the  Subsequent
Home Equity Loans (other than the Retained Yield indicated in Schedule II to the
Pooling and Servicing Agreement and any principal and interest payments received
thereon on or prior to the Subsequent  Cut-Off Date) listed in Schedules I-C and
I-D to the Pooling and Servicing  Agreement which the Depositor has caused to be
delivered  to the Seller and which the Seller has caused to be  delivered to the
Trustee (and all  substitutions  therefor as provided by Section 3.03,  3.04 and
3.06 of the Pooling and  Servicing  Agreement),  together  with the related Home
Equity Loan documents and the Seller's  interest in any Property which secured a
Home Equity Loan but which has been acquired by  foreclosure  or deed in lieu of
foreclosure, and all payments thereon and proceeds of the conversion,  voluntary
or involuntary, of the foregoing; (b) such amounts as may be held by the Trustee
in the Certificate  Account and the Capitalized  Interest  Account together with
investment  earnings on such amounts and such amounts as may be held in the name
of the Trustee in the  Principal  and  Interest  Account,  if any,  exclusive of
investment  earnings thereon (except as otherwise  provided herein),  whether in
the form of cash,  instruments,  securities or other  properties  (including any
Eligible Investments held by the Servicer); (c) the Insurance Agreement; (d) the
Certificate Insurance Policy and the Adjustable Rate Group Certificate Insurance
Policy issued thereunder;  and (e) proceeds of all the foregoing (including, but
not by way of  limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance and title  insurance  policy  relating to the Home Equity Loans,  cash
proceeds, accounts, accounts receivable,

                                       B-2

<PAGE>
notes, drafts,  acceptances,  chattel paper, checks, deposit accounts, rights to
payment of any and every kind,  and other forms of obligations  and  receivables
which at any time  constitute  all or part of or are included in the proceeds of
any of the  foregoing) to pay the  Certificates  as specified in the Pooling and
Servicing Agreement.

        THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT  OF  ANY  PERSON  IS
REPRESENTED HEREBY.

Trustee Authentication

MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee


By:
      -------------------------

Name:
      -------------------------

Title:
      -------------------------

Date of Authentication:
                        ---------------------




                                       B-3
<PAGE>
         This  Certificate  is one of a Class  of  duly-authorized  Certificates
designated  as  ContiMortgage  Home Equity Loan Trust  1996-2,  Home Equity Loan
Pass-Through Certificates, Class R (the "Class R Certificates") and issued under
and subject to the terms,  provisions and conditions of that certain Pooling and
Servicing  Agreement  dated  as of June 1,  1996  (the  "Pooling  and  Servicing
Agreement")  by and among  ContiMortgage  Corporation,  in its  capacity  as the
Seller (the  "Seller")  and as the Servicer  (the  "Servicer"),  ContiSecurities
Asset  Funding  Corp.,  in its  capacity as  Depositor,  (the  "Depositor")  and
Manufacturers and Traders Trust Company, a New York banking corporation,  in its
capacity  as the  Trustee  (the  "Trustee"),  to  which  Pooling  and  Servicing
Agreement the Owner of this  Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued  under the Pooling and  Servicing
Agreement are Certificates  designated as  ContiMortgage  Home Equity Loan Trust
1996-2 Home Equity Loan Pass-Through  Certificates,  Class A-1, Class A-2, Class
A-3,  Class  A-4,  Class  A-5,  Class  A-6,  Class  A-7,  Class  A-8,  Class A-9
(collectively,  the  "Class A  Certificates")  and Class B-IO (the  "Class  B-IO
Certificates").  The Class A Certificates,  the Class B-IO  Certificates and the
Class R  Certificates  are  together  referred to herein as the  "Certificates."
Terms  capitalized  herein  and not  otherwise  defined  herein  shall  have the
respective meanings set forth in the Pooling and Servicing Agreement.

         On the 15th day of each month,  or, if such day is not a Business  Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing July 15, 1996, each Owner of a Class R Certificate as of the close of
business  on the  last  day of the  calendar  month  immediately  preceding  the
calendar  month in which a Payment  Date  occurs  (the  "Record  Date")  will be
entitled to receive the Residual Net Monthly  Excess  Cashflow  relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available funds to Owners of Class R Certificates having an aggregate Percentage
Interest of at least 10% (by wire  transfer or  otherwise)  to the account of an
Owner at a domestic bank or other entity having appropriate facilities therefor,
if such Owner has so notified the Trustee,  or by check mailed to the address of
the person entitled thereto as it appears on the Register.

         The Trustee or any duly-appointed Paying Agent will duly and punctually
pay distributions  with respect to this Certificate in accordance with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code by any Person from a  distribution  to any Owner shall be considered as
having  been paid by the  Trustee to such Owner for all  purposes of the Pooling
and Servicing Agreement.

         The Home Equity Loans will be serviced by the Servicer  pursuant to the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement permits the
Servicer  to enter  into  Sub-Servicing  Agreements  with  certain  institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Home Equity Loans. No appointment of any  Sub-Servicer  shall release
the  Servicer  from any of its  obligations  under  the  Pooling  and  Servicing
Agreement.

         This  Certificate  does not represent a deposit or other obligation of,
or an  interest  in,  nor  are the  underlying  Home  Equity  Loans  insured  or
guaranteed  by,  ContiMortgage  Corporation  or any of  their  affiliates.  This
Certificate is limited in right of payment to certain collections and recoveries
relating  to  the  Home  Equity  Loans,  all  as  more  specifically  set  forth
hereinabove and in the Pooling and Servicing Agreement.

         No Owner shall have any right to institute any proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

         Notwithstanding  any other  provisions  in the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent

                                       B-4

<PAGE>
provided in the Pooling and Servicing Agreement with respect to such Certificate
or to institute  suit for the  enforcement  of any such  distribution,  and such
right shall not be impaired without the consent of such Owner.

         The Pooling  and  Servicing  Agreement  provides  that the  obligations
created thereby will terminate upon the earlier of (i) the payment to the Owners
of  all  Certificates   from  amounts  other  than  those  available  under  the
Certificate  Insurance Policy of all amounts held by the Trustee and required to
be paid to such Owners pursuant to the Pooling and Servicing  Agreement upon the
later to occur of (a) the final  payment or other  liquidation  (or any  advance
made with respect  thereto) of the last Home Equity Loan in the Upper-Tier REMIC
and the  Lower-Tier  REMIC or (b) the  disposition  of all property  acquired in
respect of any Home Equity  Loan  remaining  in the Trust  Estate or (ii) at any
time when a Qualified  Liquidation  of the Trust Estate is effected as described
below. To effect a termination of the Pooling and Servicing  Agreement  pursuant
to clause (ii) above,  the Owners of all  Certificates  then  Outstanding  shall
unanimously  direct  the  Trustee  on  behalf  of the  Trust  to adopt a plan of
complete liquidation, as contemplated by Section 860F(a)(4) of the Code, and the
Trustee shall either sell the Home Equity Loans and  distribute  the proceeds of
the liquidation of the Trust, or shall  distribute  equitably in kind all of the
assets of the Trust Estate to the remaining Owners of the Certificates,  each in
accordance  with such plan, so that the liquidation or distribution of the Trust
Estate,  the distribution of any proceeds of the liquidation and the termination
of the Pooling and Servicing Agreement occur no later than the close of the 90th
day after the date of adoption of the plan of liquidation  and such  liquidation
qualifies as a Qualified Liquidation.

         The Pooling and Servicing Agreement  additionally provides that (i) the
Owners of the Class R Certificates may at their option,  purchase from the Trust
all remaining Home Equity Loans and other property then  constituting  the Trust
Estate, and thereby effect early retirement of the Certificates,  on any Monthly
Remittance   Date  after  the  Clean-Up   Call  Date  and  (ii)  under   certain
circumstances  relating to the  qualification  of the  Upper-Tier  REMIC and the
Lower-Tier  REMIC as a REMIC under the Code the Home  Equity  Loans may be sold,
thereby effecting the early retirement of the Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

         The  Certificate  Insurer or the Owners of a majority of the Percentage
Interests  represented by the Class A Certificates,  Class B-IO Certificates and
the Class R Certificates, then outstanding with the prior written consent of the
Certificate  Insurer  have the right to exercise any trust or power set forth in
Section 6.11 of the Pooling and Servicing Agreement.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof,  the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory  to the Registrar duly executed by,
the Owner hereof or his attorney duly  authorized in writing,  and thereupon one
or  more  new  Certificates  of the  like  Class,  tenor  and a  like  aggregate
fractional  undivided  interest  in the  Lower-Tier  REMIC will be issued to the
designated transferee or transferees.

         The Pooling and Servicing Agreement permits, with certain exceptions as
therein  provided,  the amendment  thereof and the  modifications  of rights and
obligations of the parties provided  therein by the Trustee,  the Seller and the
Servicer at any time and from time to time,  with the prior written  approval of
the Certificate  Insurer and not less than a majority of the Percentage Interest
represented  by each affected Class of  Certificates  then  Outstanding,  and in
certain other circumstances  provided for in the Pooling and Servicing Agreement
may be amended without the consent of the Owners. Any such consent

                                       B-5
<PAGE>
by the Owner at the time of the giving  thereof,  of this  Certificate  shall be
conclusive  and  binding  upon  such  Owner  and upon all  future  Owners of the
Certificate  and of any  Certificate  issued upon the  registration  of Transfer
hereof or in exchange  hereof or in lieu hereof  whether or not notation of such
consent or waiver is made upon this Certificate.

         The Trustee is required to furnish certain  information on each Payment
Date to the Owner of this  Certificate,  as more fully  described in the Pooling
and Servicing Agreement.

         The Class R Certificates are issuable only as registered  Certificates.
As  provided  in the  Pooling  and  Servicing  Agreement  and subject to certain
limitations  therein set forth,  Class R Certificates  are  exchangeable for new
Class R  Certificates  evidencing  the same  Percentage  Interest as the Class R
Certificates exchanged.

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

         The  Trustee and any agent of the Trustee may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
neither  the  Trustee  or any such  agent  shall be  affected  by  notice to the
contrary,  except as may otherwise be  specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.


                                       B-6

<PAGE>
         IN WITNESS  WHEREOF,  the Depositor has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                                 CONTISECURITIES ASSET FUNDING
                                                  CORP.,
                                                 as Depositor

                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------


                                                 By:
                                                     --------------------------

                                                 Name:
                                                      -------------------------

                                                 Title:
                                                       ------------------------



                                       B-7
<PAGE>
                                                                       EXHIBIT D

                    FORM OF CERTIFICATE RE: HOME EQUITY LOANS
                       PREPAID IN FULL AFTER CUT-OFF DATE


                          CERTIFICATE RE: PREPAID LOANS
                          -----------------------------


         I,   __________________________,   _______________   of   ContiMortgage
Corporation  ("ContiMortgage"),  hereby  certify that between the "Cut-Off Date"
(as  defined in the  Pooling and  Servicing  Agreement  dated as of June 1, 1996
among  ContiSecurities  Asset Funding  Corp.,  as Depositor,  ContiMortgage,  as
Seller and Servicer,  and Manufacturers  and Traders Trust Company,  as Trustee)
and the "Startup  Day," the  following  schedule of "Home Equity Loans" (each as
defined in the Pooling and Servicing Agreement) have been prepaid in full.


      Account                      Original           Current          Date Paid
      Number        Name            Amount            Balance             Off
      ------        ----            ------            -------             ---





Dated: June __, 1996


                                                   By:
                                                       -------------------------

                                                   Title:
                                                          ----------------------


                                       D-1
<PAGE>
                                                                       EXHIBIT E

                                                       FORM OF TRUSTEE'S RECEIPT



                      TRUSTEE'S ACKNOWLEDGEMENT OF RECEIPT
                      ------------------------------------

         Manufacturers   and  Traders   Trust   Company,   a  New  York  banking
corporation,  in its  capacity as trustee  (the  "Trustee")  under that  certain
Pooling  and  Servicing  Agreement  dated as of June 1, 1996 (the  "Pooling  and
Servicing  Agreement") among  ContiSecurities Asset Funding Corp., as Depositor,
ContiMortgage Corporation, a Delaware corporation,  as Seller (the "Seller") and
Servicer,  and  Manufacturers  and Traders  Trust  Company,  as Trustee,  hereby
acknowledges  receipt  (subject to review as required by Section  3.06(a) of the
Pooling and Servicing  Agreement) of the items delivered to it by the Seller and
the  Depositor  with  respect  to the Home  Equity  Loans  pursuant  to  Section
3.05(b)(i) of the Pooling and Servicing Agreement.

         The Schedule of Home Equity Loans is attached to this Receipt.

         The Trustee hereby additionally  acknowledges that it shall review such
items as required by Section 3.06(a) of the Pooling and Servicing  Agreement and
shall  otherwise  comply  with  Section  3.06(b) of the  Pooling  and  Servicing
Agreement as required thereby.

                                              MANUFACTURERS AND TRADERS TRUST
                                              COMPANY, as Trustee



                                              By:
                                                  ------------------------------

                                              Title:
                                                     ---------------------------

Dated:  June __, 1996



                                       E-1
<PAGE>
                                                                       EXHIBIT F

                                                      FORM OF POOL CERTIFICATION

                               POOL CERTIFICATION
                               ------------------

         WHEREAS,  the undersigned is an Authorized Officer of Manufacturers and
Traders Trust Company, a New York banking corporation, acting in its capacity as
trustee  (the  "Trustee")  of a certain  pool of  mortgage  loans  (the  "Pool")
heretofore  conveyed in trust to the Trustee,  pursuant to that certain  Pooling
and  Servicing  Agreement  dated as of June 1, 1996 (the  "Pooling and Servicing
Agreement")   among   ContiSecurities   Asset  Funding   Corp.,   as  Depositor,
ContiMortgage   Corporation,   as  Seller  (the  "Seller")  and  Servicer,   and
Manufacturers and Traders Trust Company, as Trustee; and

         WHEREAS,  the Trustee is required,  pursuant to Section  3.06(a) of the
Pooling and Servicing  Agreement,  to review the Mortgage  Files relating to the
Pool  within a  specified  period  following  the  Startup Day and to notify the
Seller  promptly  of any  defects  with  respect to the Pool,  and the Seller is
required to remedy such defects or take certain other  action,  all as set forth
in Section 3.06(b) of the Pooling and Servicing Agreement; and

         WHEREAS,  Section  3.06(a)  of  the  Pooling  and  Servicing  Agreement
requires the Trustee to deliver this Pool Certification upon the satisfaction of
certain conditions set forth therein.

         NOW,  THEREFORE,  the Trustee  hereby  certifies that it has determined
that all required  documents (or certified copies of documents listed in Section
3.05 of the Pooling and Servicing Agreement) have been executed or received, and
that such documents  relate to the Home Equity Loans  identified in the Schedule
of Home Equity Loans  pursuant to Section  3.06(a) of the Pooling and  Servicing
Agreement  or,  in the event  that such  documents  have not been  executed  and
received or do not so relate to such Home Equity Loans,  any remedial  action by
the Seller  pursuant to Section  3.06(b) of the Pooling and Servicing  Agreement
has been completed.  The Trustee makes no certification  hereby,  however,  with
respect  to  any   intervening   assignments  or  assumption  and   modification
agreements.

                                              MANUFACTURERS AND TRADERS TRUST
                                              COMPANY, as Trustee



                                              By:
                                                  ------------------------------

                                              Title:
                                                     ---------------------------

Dated: June __, 1996




                                       F-1

<PAGE>
                                                                       EXHIBIT G

                                                          FORM OF DELIVERY ORDER

                                 DELIVERY ORDER
                                 --------------



Manufacturers and Traders Trust Company, as Trustee
One M&T Plaza
Buffalo, New York  14240

Attention:  Corporate Trustee Department

Dear Sirs:

         Pursuant to Section 4.01 of the Pooling and Servicing Agreement,  dated
as of June 1, 1996 (the "Pooling and Servicing Agreement") among ContiSecurities
Asset  Funding  Corp.,  as  Depositor,  ContiMortgage  Corporation,  a  Delaware
Corporation  ("ContiMortgage"),  as Seller and Servicer,  and  Manufacturers and
Traders  Trust  Company,  a  New  York  banking  corporation,  as  Trustee  (the
"Trustee"),  ContiMortgage HEREBY CERTIFIES that all conditions precedent to the
issuance of the  ContiMortgage  Home Equity Loan Trust 1996-2,  Home Equity Loan
Pass-Through Certificate,  Class A, Class B-IO and Class R (the "Certificates"),
HAVE BEEN SATISFIED,  and HEREBY  REQUESTS YOU TO AUTHENTICATE  AND DELIVER said
Certificates,  and to  RELEASE  said  Certificates  to the  owners  thereof,  or
otherwise upon their order.

                                            Very truly yours,

                                            CONTISECURITIES ASSET FUNDING CORP.,



                                            By:
                                                -------------------------------
  
                                            Title:
                                                   ----------------------------

Dated: June __, 1996



                                       G-1

<PAGE>
                                                                       EXHIBIT H


                                   [RESERVED]








                                       H-1
<PAGE>
                                                                       EXHIBIT I

                                FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE

                                    AFFIDAVIT PURSUANT TO SECTION
                                    860E(e) OF THE INTERNAL REVENUE
                                    CODE OF 1986, AS AMENDED

STATE OF                   )
                           ) ss:
COUNTY OF                  )

         [NAME OF OFFICER], being first duly sworn, deposes and says:

         1.  That  he  is  [Title  of  Officer]  of  [Name  of  Investor]   (the
"Investor"),  a [savings institution]  [corporation] duly organized and existing
under the laws of [the State of  _________]  [the United  States],  on behalf of
which he makes this affidavit.

         2. That (i) the Investor is not a "disqualified  organization" and will
not be a "disqualified organization" as of [date of transfer] (For this purpose,
a "disqualified  organization"  means the United States,  any state or political
subdivision thereof, any foreign government, any international organization, any
agency or  instrumentality  of any of the foregoing  (other than certain taxable
instrumentalities),  any cooperative  organization furnishing electric energy or
providing  telephone  service  to persons in rural  areas,  or any  organization
(other  than a farmers'  cooperative)  that is exempt  from  federal  income tax
unless such organization is subject to the tax on unrelated  business  income.);
(ii)  it is  not  acquiring  the  Class  R  Certificate  for  the  account  of a
disqualified organization; (iii) it consents to any amendment of the Pooling and
Servicing  Agreement that shall be deemed  necessary by the Trustee (upon advice
of counsel) to  constitute a reasonable  arrangement  to ensure that the Class R
Certificates  will  not  be  owned  directly  or  indirectly  by a  disqualified
organization;  and (iv) it will not transfer such Class R Certificate unless (a)
it has received from the transferee an affidavit in substantially  the same form
as this affidavit  containing these same four  representations and (b) as of the
time of the transfer,  it does not have actual  knowledge that such affidavit is
false.

         IN WITNESS  WHEREOF,  the  Investor  has caused this  instrument  to be
executed on its behalf,  pursuant to authority of its Board of Directors, by its
[Title of Officer] and its corporate seal to be hereunto  attached,  attested by
its [Assistant] Secretary, this __ day of _________, _____.

                                            [NAME OF INVESTOR]

                                            By:
                                               -------------------------------
                                            [Name of Officer]
                                            [Title of Officer]


                                       I-1
<PAGE>
[Corporate Seal]

Attest:


- ------------------------
[Assistant] Secretary

         Personally appeared before me the above-named [Name of Officer],  known
or proved to be the same person who executed the foregoing  instrument and to be
the [Title of Officer] of the Investor,  and acknowledged to me that he executed
the same as his free act and deed and the free act and deed of the Investor.

         Subscribed and sworn before me this _____ day of ____________, _____.



___________
NOTARY PUBLIC

COUNTY OF _________
                 
STATE OF _________

         My commission expires the ____ day of _______________, _____.





                                       I-2

<PAGE>
                                                                       EXHIBIT J

                                                                  FORM OF NOTICE


TO:      [_________________________________]


RE:      ContiMortgage Home Equity Loan Trust 1996-2
         Home Equity Loan Pass-Through Certificate, Class A
         Policy No. _________

Determination Date: _____________

Payment Date: _________________


We  refer  to that  certain  Pooling  and  Servicing  Agreement  by and  between
ContiMortgage Corporation, as seller and servicer, ContiSecurities Asset Funding
Corp., as depositor,  and  Manufacturers  Traders and Trust Company,  as Trustee
(the  "Trustee"),  relating to  ContiMortgage  Home Equity Loan Trust 1996-2 and
dated as of June 1, 1996;  all  capitalized  terms not otherwise  defined herein
shall  have the same  respective  meanings  as set  forth  in such  Pooling  and
Servicing Agreement.

An Insured  Payment,  as defined in the  Pooling  and  Servicing  Agreement,  is
required  to be paid  and,  pursuant  to  Section  7.08(b)  of the  Pooling  and
Servicing Agreement, this statement constitutes a claim for such Insured Payment
in the amount of $ under the Certificate Insurance Policy.

MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee



By:
    --------------------------------
Name:
      ------------------------------
Title:
      ------------------------------
Telephone Number:
                 -------------------



                                       J-1

<PAGE>


                           [Arter & Hadden Letterhead]




                                  June 11, 1996



The Addressees Listed on Schedule I hereto


                   ContiMortgage Home Equity Loan Trust 1996-2
            ContiMortgage Home Equity Loan Pass-Through Certificates
            --------------------------------------------------------

Ladies and Gentlemen:

         We have acted as counsel to  ContiSecurities  Asset  Funding  Corp.,  a
Delaware corporation (the "Depositor"), in connection with the issuance and sale
of certificates representing undivided fractional interests in the ContiMortgage
Home Equity Loan Trust 1996-2 (the "Trust")  pursuant to a Pooling and Servicing
Agreement  dated as of June 1, 1996 (the  "Pooling  and  Servicing  Agreement"),
among   the   Depositor,   ContiMortgage   Corporation   ("ContiMortgage")   and
Manufacturers  and Traders Trust  Company  ("Trustee").  Capitalized  terms used
herein  and not  otherwise  defined  shall  have the  meanings  set forth in the
Pooling and Servicing Agreement.

         In  that  connection,   we  have  examined:   (a)  the  Certificate  of
Incorporation  and  the  By-Laws  of the  Depositor;  (b)  certified  copies  of
resolutions  of the Board of  Directors  of the  Depositor  adopted by unanimous
written  consent on June 11,  1996;  (c) an  executed  copy of the  Pooling  and
Servicing Agreement,  (d) an executed copy of the Insurance Agreement dated June
1, 1996 (the "Insurance Agreement"),  among the Depositor,  ContiMortgage,  MBIA
Insurance  Corporation  (the  "Certificate  Insurer")  and the Trustee;  (e) the
Underwriting  Agreement  dated  May 15,  1996  (the  "Underwriting  Agreement"),
between the Depositor and CS First Boston Corporation,  as Representative of the
several  Underwriters (the  "Underwriters");  (f) the Indemnification  Agreement
dated as of May 15, 1996 among the Depositor,  the  Certificate  Insurer and the
Underwriters  (the  "Indemnification  Agreement")  (the  Pooling  and  Servicing
Agreement,  the  Insurance  Agreement,  the  Indemnification  Agreement  and the
Underwriting  Agreement are collectively  referred to as the "Agreements"),  (g)
specimens of the Class A-1, Class A-2, Class A-3 and Class A-4, Class A-5, Class
A-6, Class A-7, Class A-8, Class A-9 and Class A-10IO (collectively,  the "Class
A Certificates")  Class B-IO, and Class R Certificates  (collectively,  with the
Class A  Certificates,  the  "Certificates")  issued pursuant to the Pooling and
Servicing Agreement;  (h) Registration  Statement No. 33-99340 on Form S-3 filed
with the  Securities  and Exchange  Commission  under the Securities Act of 1933
(the "Act") and any amendments thereto; (i) the Prospectus (the "Prospectus") as
filed with the Securities and Exchange  Commission pursuant to Rule 424(b) under
the Securities Act of 1933 relating to the offering of the Class A Certificates,
including the basic Prospectus dated April 17, 1996 (the "Basic Prospectus") and
the Prospectus Supplement dated May 15, 1996 (the "Prospectus Supplement");  and
(j) such other documents as we have deemed necessary or appropriate for

<PAGE>
the purposes of this  opinion.  In rendering our legal  opinions  herein we have
relied  as  to  certain  factual  matters  upon   certificates  of  officers  or
representatives  of the  Depositor and  statements  and  certificates  of public
officials and others.  We have not made any  independent  investigation  of such
factual matters;  however,  in the course of our representation of the Depositor
in connection with the Pooling and Servicing Agreement,  nothing has come to our
attention  that leads us to believe that such  certifications  or statements are
false.

         Based on the foregoing, and subject to the qualifications,  limitations
and exceptions noted below, we are of opinion as follows:

       (i)        The Certificates,  assuming due execution by the Depositor and
                  due  authentication  and  delivery by the Trustee and delivery
                  pursuant to the Depositor's  instructions,  are validly issued
                  and  outstanding  and  are  entitled  to the  benefits  of the
                  Pooling and Servicing Agreement.

      (ii)        Upon receipt by the Trustee of the Notes  evidencing  the Home
                  Equity  Loans,  endorsed  as  described  in  the  Pooling  and
                  Servicing  Agreement,  and the receipt by the Depositor of the
                  purchase  price  for the  Certificates  and for so long as the
                  Trustee  maintains  actual physical  possession of such Notes,
                  (a) the Trustee shall be vested with the Depositor's title to,
                  and  shall  obtain  all  right,  title  and  interest  of  the
                  Depositor  in, each Home Equity Loan conveyed by the Depositor
                  and (b) in the event  that the sale of the Home  Equity  Loans
                  were to be  recharacterized as a financing secured by the Home
                  Equity  Loans,  the  Trustee  would  have  a  first  perfected
                  security  interest  in the Notes  evidencing  the Home  Equity
                  Loans received by the Trustee.

     (iii)        The Registration  Statement has become effective under the Act
                  and,  to the best of our  knowledge,  the  Commission  has not
                  issued  any stop order  suspending  the  effectiveness  of the
                  Registration Statement or any order directed to any prospectus
                  relating  to  the   Certificates   (including  the  Prospectus
                  Supplement) and has not initiated or threatened any proceeding
                  for that purpose.

      (iv)        The  conditions to the use by the Depositor of a  registration
                  statement on Form S-3 under the  Securities  Act, as set forth
                  in the General  Instructions  to Form S-3, have been satisfied
                  with respect to the Registration Statement and the Prospectus.

       (v)        The  Registration  Statement  as of the  date on  which it was
                  declared  effective  and the  Prospectus  Supplement as of the
                  date thereof  (other than the financial and  statistical  data
                  included  therein,  as to which we do not express any opinion)
                  complied  as  to  form  in  all  material  respects  with  the
                  requirements   of  the  Act  and  the  rules  and  regulations
                  thereunder.

      (vi)        Neither  the   qualification  of  the  Pooling  and  Servicing
                  Agreement  under  the  Trust  Indenture  Act of  1939  nor the
                  registration  of the Trust created by such Agreement under the
                  Investment Company Act of 1940 is currently required.

     (vii)        The  statements  set forth in the Basic  Prospectus  under the
                  captions     "Description    of    the    Certificates"    and
                  "Administration"  and in the Prospectus  Supplement  under the
                  captions  "Description of the Class A  Certificates"  and "The
                  Pooling  and   Servicing   Agreement,"   to  the  extent  such
                  statements  purport to  summarize  certain  provisions  of the
                  Certificates  or of the Pooling and Servicing  Agreement,  are
                  fair and accurate in all material respects.

                                        2
<PAGE>
    (viii)        The  statements  set  forth in the  Basic  Prospectus  and the
                  Prospectus    Supplement    under    the    captions    "ERISA
                  Considerations"  and "Certain Federal Income Tax Consequences"
                  to the extent  that they  constitute  matters of federal  law,
                  provide  a  fair  and   accurate   summary   of  such  law  or
                  conclusions.

      (ix)        Neither the Depositor nor the Trust is an "investment company"
                  or under the  "control"  of an  "investment  company"  as such
                  terms are defined in the 1940 Act.

       (x)        Assuming  that (a) the Trustee  causes  certain  assets of the
                  Trust  Estate,  as the  Trustee  has  covenanted  to do in the
                  Pooling  and  Servicing  Agreement,  to be  treated as a "real
                  estate mortgage investment conduit" ("REMIC"), as such term is
                  defined in the Internal  Revenue Code of 1986, as amended (the
                  "Code"),  and (b) the  parties to the  Pooling  and  Servicing
                  Agreement comply with the terms thereof,  the Lower-Tier REMIC
                  and the Upper-Tier  REMIC will each be treated as a REMIC, the
                  Class  A   Certificates   (other   than   the   Class   A-10IO
                  Certificates)  and the Upper-Tier  A-IO  Certificates  will be
                  treated as the "regular interests" in the Upper-Tier REMIC and
                  the  Upper-Tier  REMIC  Residual  Class will be treated as the
                  sole "residual interest" in the Upper-Tier REMIC. The Class A-
                  10IO  Certificates  are not themselves on interest in a REMIC,
                  but  they  represent  the  sum of the  specified  portions  of
                  interest from the  Upper-Tier  A-IO  Certificates.  The Lower-
                  Tier  Interests  A-1  through  A-9  and  the  Lower-Tier  B-IO
                  Interest  will be treated as the  "regular  interests"  in the
                  REMIC and the Class R Certificates will be treated as the sole
                  "residual Interest" in the Lower-Tier REMIC.

      (xi)        To  the  best  of  our   knowledge,   there  are  no  actions,
                  proceedings  or  investigations  pending that would  adversely
                  affect the status of the  Lower-Tier  REMIC or the  Upper-Tier
                  REMIC as a REMIC.

     (xii)        As a consequence of the  qualification of the Lower-Tier REMIC
                  or the  Upper-Tier  REMIC as REMICs,  the Class A Certificates
                  (other than the Class A-10IO  Certificates) and the Upper-Tier
                  A-IO Certificates will be treated as "qualifying real property
                  loans"  under  Section  593(d)  of the  Code,  "regular  . . .
                  interest(s)  in a REMIC" under Section  7701(a)(19)(C)  of the
                  Code and "real estate assets" under Section 856(c) of the Code
                  in the same proportion that the assets in the Trust consist of
                  qualifying  assets  under such  Sections.  In  addition,  as a
                  consequence of the  qualification  of the Lower-Tier  REMIC or
                  the  Upper-Tier  REMIC  as  REMICs,  interest  on the  Class A
                  Certificates  will be  treated  as  "interest  on  obligations
                  secured by mortgages on real property" under Section 856(c) of
                  the Code to the extent that such Class A  Certificates  (other
                  than the Class A-10IO  Certificates)  and the Upper-Tier  A-IO
                  Certificates are treated as "real estate assets" under Section
                  856(c) of the Code.

         In  passing  on  the  form  of  the  Registration   Statement  and  the
Prospectus,  we necessarily  assumed the  correctness of the statements  made or
included  therein by the Depositor and take no  responsibility  therefor  except
insofar as such statements relate to the description of the Certificates and the
Pooling and Servicing  Agreement or the matters referred in clauses and above or
relate to us. Nevertheless, in the course of the preparation of the Registration
Statement and Prospectus we had discussions with officials of the Depositor with
regard to the  requirements of the Act and the rules and regulations  thereunder
with reference to the preparation of registration  statements and  prospectuses.
Nothing  has come to our  attention  in the  course  of our  examination  of the
Registration  Statement and the  Prospectus or in our  discussions  or otherwise
which would lead us to believe that the  Registration  Statement at the time the
Registration Statement became effective, contained an untrue statement of a

                                        3
<PAGE>
material fact or omitted to state a material fact required to be stated  therein
or  necessary  in order  to make the  statements  therein,  in the  light of the
circumstances under which they were made, not misleading (except as to financial
or  statistical  data  contained  in the  Registration  Statement)  or that  the
Prospectus,  as of its date and as of the date hereof  contained  or contains an
untrue statement of a material fact or omitted or omits to state a material fact
required  to be stated  therein  or  necessary  in order to make the  statements
therein not misleading  (except as to financial or statistical data contained in
the Prospectus and the statements set forth in the Prospectus  under the caption
"The Certificate  Insurer," as to which we do not express any view); or that any
document incorporated by reference in the Prospectus or any further amendment or
supplement to any such incorporated  document made by the Depositor prior to the
date  hereof  (other  than any  document  filed at the  request of either of the
Underwriters to the extent such document relates to Computational  Materials (as
defined  in the  Underwriting  Agreement))  contained,  as of the time it became
effective  or was  filed  with the  Commission,  as the case may be,  an  untrue
statement of a material  fact or omitted to state a material fact required to be
stated  therein or necessary  in order to make the  statements  therein,  in the
light of the circumstances under which they were made, not misleading. We do not
know of any amendment to the Registration  Statement required to be filed, or of
any contracts, indentures or other documents of a character required to be filed
as an exhibit to the  Registration  Statement or required to be described in the
Registration Statement which have not been filed or described as required.

         In rendering the foregoing opinion, we made the following assumptions:

         (1)      the  parties  thereto  (other  than  the  Depositor)  have the
                  corporate   power  to  enter  into  and   perform   all  their
                  obligations under the Agreements;

         (2)      the  due   authorization,   execution   and  delivery  of  the
                  Agreements by the parties  thereto (other than the Depositor),
                  and the  validity  and binding  effect on the parties  thereto
                  (other than the Depositor) of the Agreements;

         (3)      the genuineness of all signatures; and

         (4)      the authenticity of all documents submitted to us as originals
                  and the conformity to originals of all documents  submitted to
                  us as copies.

         As to the opinion  expressed  in clause , we assume that the parties to
the Pooling and  Servicing  Agreement  have and will  perform  their  respective
obligations  thereunder,  including,  with respect to the Trustee's  rights as a
perfected  lienholder  under the Mortgages,  the execution,  delivery and proper
recordation of  assignments  in form and substance  sufficient to effectuate the
assignment of Mortgages from the Depositor as seller to the Trustee on behalf of
the  Trust in the  appropriate  jurisdictions  following  payment  of legal  and
sufficient  consideration  therefor,  without  any  such  Mortgage  having  been
satisfied or released, or the underlying obligation discharged,  and without the
Trustee  having  actual or  constructive  notice of the  existence of any claim,
lien,  charge,  mortgage,  security  interest,   encumbrance  or  right  of  the
Depositor, or creditors of the Depositor or others. Further, we have assumed the
absence of any defense against enforcement of, or right of offset against,  each
such Note and the related Mortgage.  We have undertaken no independent review of
the Home Equity Loans,  including the Notes,  Mortgages and title  thereto,  and
have relied solely upon the  representations of ContiMortgage in the Pooling and
Servicing  Agreement that it has good and indefeasible  title to the Home Equity
Loans.

         This  opinion is limited to matters  involving  the federal laws of the
United  States of America,  the laws of the State of New York and, to the extent
relevant to the opinions  expressed herein,  the General  Corporation Law of the
State of Delaware.
                                       4

<PAGE>
         This letter,  and the legal opinions herein,  are intended to be relied
upon  solely  by the  addressees  hereof  and  solely  for the  purposes  of the
transactions contemplated by the Agreements and are not to be relied upon by any
other person or entity, or for any other purpose.

         We bring to your  attention  the fact  that our legal  opinions  are an
expression of professional judgment and are not a guaranty of a result.

         We do not  undertake  to advise  you of  matters  which may come to our
attention  subsequent  to the date  hereof  which may affect our legal  opinions
expressed herein.

                                                     Very truly yours,




                                                     ARTER & HADDEN
<PAGE>



         The statistical information presented below concerning the pool of Home
Equity  Loans is based on the pool of Home Equity  Loans as of June 1, 1996 (the
"Cut-Off  Date") and  includes all Home Equity  Loans  transferred  to the REMIC
Trust on such date.

       Geographic Distribution of Mortgaged Properties - Fixed Rate Group

         The  geographic  distribution  of Home  Equity  Loans in the Fixed Rate
Group by state, as of the Cut-Off Date, was as follows:

                          Number of Home          Aggregate      % of Aggregate
State                      Equity Loans         Loan Balance       Loan Balance
- -----                      ------------         ------------       ------------

Alabama                            3          $    176,152.66          0.04%
Arkansas                           1                55,098.76          0.01
Arizona                           74             5,583,440.88          1.24
California                       119            11,756,132.31          2.61
Colorado                         115             8,903,058.69          1.98
Connecticut                       78             6,488,859.88          1.44
District of Columbia              58             4,469,374.96          0.99
Delaware                          28             1,888,262.39          0.42
Florida                          341            18,245,984.36          4.06
Georgia                          238            14,011,775.05          3.11
Idaho                             19             1,123,573.06          0.25
Indiana                          331            15,519,995.36          3.45
Illinois                         555            36,259,417.58          8.06
Iowa                              12               487,154.00          0.11
Kansas                            29             1,517,410.24          0.34
Kentucky                          91             4,534,908.50          1.01
Louisiana                          2                77,714.38          0.02
Maine                             44             2,425,370.96          0.54
Maryland                         323            25,988,904.12          5.78
Massachusetts                    231            18,216,386.95          4.05
Michigan                         884            40,714,549.94          9.05
Minnesota                         44             2,805,037.97          0.62
Mississippi                       13               481,168.73          0.11
Missouri                         105             6,210,658.56          1.38
Nebraska                           1                41,862.44          0.01
Nevada                            38             2,193,023.78          0.49
New Hampshire                      9               562,773.34          0.13
New Jersey                       511            42,090,677.90          9.35
New Mexico                        35             3,436,432.52          0.76
New York                         516            40,731,873.58          9.05
North Carolina                   369            19,515,684.89          4.34
Ohio                             693            38,222,774.85          8.50
Oklahoma                           1                35,977.16          0.01
Oregon                            43             2,783,235.18          0.62
Pennsylvania                     517            31,778,409.52          7.06
Rhode Island                      79             6,042,869.15          1.34
South Carolina                   174             8,962,204.82          1.99
Tennessee                        109             6,129,035.75          1.36
Texas                              2               194,161.08          0.04
Utah                              77             6,057,974.71          1.35
Vermont                            2               265,500.00          0.06
Virginia                          96             5,980,136.04          1.33
Washington                        38             2,548,331.88          0.57
West Virginia                      1                29,075.00          0.01
Wisconsin                         76             4,399,665.03          0.98
                                  --             ------------          ----

Total                          7,125          $449,942,068.90        100.00%
                               =====          ===============       =======

<PAGE>
                Combined Loan-to-Value Ratios - Fixed Rate Group

         The Combined  loan-to-value ratios as of the date of origination of the
Home Equity  Loans in the Fixed Rate Group  (based upon  appraisals  made at the
time of origination thereof) (the "Loan-to-Value Ratios") as of the Cut-Off Date
were distributed as follows:
<TABLE>
<CAPTION>

Range of                        Number of                      Aggregate                   % of Aggregate
Combined LTV's               Home Equity Loans                Loan Balance                   Loan Balance
- --------------               -----------------                ------------                   ------------

<S>                 <C>            <C>                     <C>                                    <C>  
    10.01    to     15.00%         17                      $    353,105.42                        0.08%
    15.01    to     20.00          43                           963,727.30                        0.21
    20.01    to     25.00          48                         1,032,838.00                        0.23
    25.01    to     30.00          83                         2,405,805.47                        0.53
    30.01    to     35.00         103                         3,069,795.84                        0.68
    35.01    to     40.00          99                         3,584,270.22                        0.80
    40.01    to     45.00         137                         6,277,393.92                        1.40
    45.01    to     50.00         314                        12,060,300.29                        2.68
    50.01    to     55.00         201                        10,697,364.72                        2.38
    55.01    to     60.00         374                        20,634,692.77                        4.59
    60.01    to     65.00         561                        33,768,913.38                        7.51
    65.01    to     70.00         785                        47,506,507.56                       10.56
    70.01    to     75.00       1,018                        67,172,357.54                       14.93
    75.01    to     80.00       1,927                       128,414,614.14                       28.54
    80.01    to     85.00         994                        73,473,399.43                       16.33
    85.01    to     90.00         420                        38,522,082.90                        8.56
    90.01    to     95.01           1                             4,900.00                        0.00
                                    -                      ---------------                     -------

             Total              7,125                      $449,942,068.90                      100.00%
                                =====                      ===============                     =======
</TABLE>


                  Cut-Off Date Coupon Rates - Fixed Rate Group

         The Coupon  Rates borne by the Notes  relating to the Home Equity Loans
in the Fixed Rate Group were distributed as follows as of the Cut-Off Date:
<TABLE>
<CAPTION>

Range of                      Number of                      Aggregate                   % of Aggregate
Coupon Rates              Home Equity Loans                Loan Balance                   Loan Balance
- ------------              -----------------                ------------                   ------------

<S>              <C>              <C>                   <C>                                   <C>  
    7.01   to    8.00%            24                    $   2,568,375.93                      0.57%
    8.01   to    9.00            229                       17,162,955.29                      3.81
    9.01   to   10.00          1,147                       83,042,974.96                     18.46
   10.01   to   11.00          1,792                      127,840,266.49                     28.41
   11.01   to   12.00          1,656                      104,134,826.86                     23.14
   12.01   to   13.00          1,153                       65,873,042.93                     14.64
   13.01   to   14.00            557                       27,718,541.47                      6.16
   14.01   to   15.00            354                       13,550,337.92                      3.01
   15.01   to   16.00            139                        5,821,756.51                      1.29
   16.01   to   17.00             44                        1,279,711.67                      0.28
   17.01   to   18.00             28                          901,305.17                      0.20
   18.01   to   19.00              2                           47,973.70                      0.01
                                   -                     ---------------                    ------

           Total               7,125                     $449,942,068.90                    100.00%
                               =====                     ===============                    =======
</TABLE>



<PAGE>

                  Cut-Off Date Loan Balances - Fixed Rate Group

         The  distribution  of the  outstanding  principal  amounts  of the Home
Equity Loans in the Fixed Rate Group as of the CutOff Date was as follows:
<TABLE>
<CAPTION>
                                             Number of               Aggregate               % of Aggregate
Range of Loan Balances                   Home Equity Loans         Loan Balance               Loan Balance
- ----------------------                   -----------------         ------------               ------------

<S>                      <C>                   <C>                 <C>                            <C>  
          $0.00   to     25,000.00               899           $   17,090,028.74                   3.80%
      25,000.01   to     50,000.00             2,468               93,667,190.38                  20.82
      50,000.01   to     75,000.00             1,816              111,271,001.96                  24.73
      75,000.01   to    100,000.00               884               76,409,660.68                  16.98
     100,000.01   to    125,000.00               474               52,633,547.83                  11.70
     125,000.01   to    150,000.00               272               37,059,168.75                   8.24
     150,000.01   to    175,000.00               123               19,800,537.72                   4.40
     175,000.01   to    200,000.00                75               14,043,635.27                   3.12
     200,000.01   to    225,000.00                51               10,797,619.26                   2.40
     225,000.01   to    250,000.00                29                6,900,945.30                   1.53
     250,000.01   to    275,000.00                11                2,876,871.56                   0.64
     275,000.01   to    300,000.00                 6                1,728,142.03                   0.38
     300,000.01   to    325,000.00                 8                2,513,168.33                   0.56
     325,000.01   to    350,000.00                 6                2,054,570.54                   0.46
     350,000.01   to    400,000.00                 3                1,095,980.55                   0.24
                                                  --                ------------                   ----

                  Total                        7,125             $449,942,068.90                100.00%
                                               =====             ===============                =======
</TABLE>


                Types of Mortgaged Properties - Fixed Rate Group

         The  Properties  securing the Home Equity Loans in the Fixed Rate Group
as of the Cut-Off Date were of the property types as follows:
<TABLE>
<CAPTION>

                                          Number of                     Aggregate                 % of Aggregate
Property Types                        Home Equity Loans               Loan Balance                 Loan Balance
- --------------                        -----------------               ------------                 ------------

<S>                                           <C>                  <C>                                    <C>  
Condominium                                   54                   $  2,314,143.56                        0.51%
Manufactured Housing                          68                      3,215,315.54                        0.71
Mixed Use                                     35                      3,184,125.09                        0.71
Planned Unit Development                      25                      2,244,730.92                        0.50
Single Family Attached                       267                     14,194,443.97                        3.15
Single Family Detached                     6,228                    390,363,586.89                       86.76
Two-to-Four Family                           448                     34,425,722.93                        7.65
                                             ---                    --------------                      ------

              Total                        7,125                   $449,942,068.90                      100.00%
                                           =====                   ===============                     =======
</TABLE>
<PAGE>

           Distribution of Months Since Origination - Fixed Rate Group

         The  distribution of the number of months since the date of origination
of the Home Equity  Loans in the Fixed Rate Group as of the Cut-Off  Date was as
follows:
<TABLE>
<CAPTION>

Months Elapsed                 Number of                     Aggregate                   % of Aggregate
Since Origination          Home Equity Loans               Loan Balance                   Loan Balance
- -----------------          -----------------               ------------                   ------------

<S>              <C>             <C>                      <C>                                <C>   
  0       to     1               4,229                    $269,583,050.60                    59.92%
  2       to    12               2,893                     180,236,618.06                    40.06
 13       to    24                 3                           122,400.24                     0.03%
                                   -                       --------------                  -------

          Total                  7,125                    $449,942,068.90                   100.00%
                                 =====                     ==============                  =======
</TABLE>


          Distribution of Remaining Term to Maturity - Fixed Rate Group

         The  distribution of the number of months  remaining to maturity of the
Home Equity Loans in the Fixed Rate Group as of the Cut-Off Date was as follows:

<TABLE>
<CAPTION>

Months Remaining                  Number of                     Aggregate                   % of Aggregate
to Maturity                   Home Equity Loans               Loan Balance                   Loan Balance
- -----------                   -----------------               ------------                   ------------

<S>               <C>                <C>                     <C>                                  <C>  
      0      to   120                304                     $  8,952,507.01                      1.99%
    121      to   180              4,833                      313,364,602.27                      69.65
    181      to   240              1,539                       91,875,775.72                      20.42
    241      to   300                 23                        1,756,020.80                       0.39
    301      to   360                426                       33,993,163.10                       7.55
                                     ---                      --------------                    -------

             Total                 7,125                     $449,942,068.90                     100.00%
                                   =====                     ===============                    =======
</TABLE>


                       Occupancy Status - Fixed Rate Group

         The occupancy  status of the Properties  securing the Home Equity Loans
in the Fixed Rate Group as of the Cut-Off Date was as follows

<TABLE>
<CAPTION>

                               Number of                     Aggregate              % of Aggregate
Occupancy Status           Home Equity Loans               Loan Balance              Loan Balance
- ----------------           -----------------               ------------              ------------

<S>                              <C>                     <C>                              <C>  
Investor Owned                   350                     $ 17,739,503.97                  3.94%
Owner Occupied                   6,775                    432,202,564.93                  96.06
                                 -----                    --------------                  -----

          Total                  7,125                   $449,942,068.90                100.00%
                                 =====                   ===============                =======
</TABLE>


<PAGE>
   Geographic Distribution of Mortgaged Properties - the Adjustable Rate Group

         The geographic distribution of Home Equity Loans in the Adjustable Rate
Group by state, as of the Cut-Off Date, was as follows:

                             Number of            Aggregate      % of Aggregate
State                    Home Equity Loans       Loan Balance     Loan Balance
- -----                    -----------------       ------------     ------------

Arizona                          20            $ 2,362,060.50           4.29%
California                       23               3,29,851.08           5.85
Colorado                         10                926,130.08           1.68
Connecticut                       2                220,870.26           0.40
District of Columbia              3                467,670.04           0.85
Florida                           6                486,461.15           0.88
Georgia                           8                652,971.21           1.19
Idaho                             1                 48,697.96           0.09
Indiana                          33              1,669,873.22           3.04
Illinois                         39              4,516,551.27           8.21
Kansas                            1                127,500.00           0.23
Kentucky                          4                273,115.89           0.50
Maryland                         15              1,849,989.74           3.36
Massachusetts                     9              1,029,507.73           1.87
Michigan                        347             23,288,801.72          42.35
Minnesota                        15                997,106.99           1.81
Missouri                          1                 30,386.11           0.06
Nevada                            1                 93,200.00           0.17
New Jersey                        4                500,335.72           0.91
New Mexico                       10              1,053,387.22           1.92
New York                          4                384,676.38           0.70
North Carolina                    3                294,744.69           0.54
Ohio                             44              3,616,756.36           6.58
Oklahoma                          1                 31,985.00           0.06
Oregon                            8                787,604.83           1.43
Pennsylvania                     16              1,212,900.66           2.21
Rhode Island                      3                248,483.27           0.45
South Carolina                    1                104,832.10           0.19
Tennessee                         4                504,123.95           0.92
Utah                             19              2,035,736.18           3.70
Vermont                           1                 79,945.77           0.15
Virginia                          4                361,948.49           0.66
Washington                        6                669,882.78           1.22
Wisconsin                         9                849,637.33           1.54
                                  -                ----------           ----

Total                           675            $54,997,725.68        100.00%
                                ===            ==============        =======

<PAGE>

            Original Loan-to-Value Ratios - the Adjustable Rate Group

         The  original  Loan-to-Value  Ratios  of the Home  Equity  Loans in the
Adjustable Rate Group as of the Cut-Off Date were distributed as follows:
<TABLE>
<CAPTION>

Range of                      Number of                       Aggregate                   % of Aggregate
Original LTV's            Home Equity Loans                 Loan Balance                   Loan Balance
- --------------            -----------------                 ------------                   ------------

<S>           <C>                <C>                      <C>                                    <C>  
 15.01   to   20.00%             2                        $   249,613.48                         0.45%
 20.01   to   25.00              1                             16,233.12                         0.03
 25.01   to   30.00              2                            109,841.03                         0.20
 30.01   to   35.00              5                            139,117.30                         0.25
 35.01   to   40.00              4                            210,775.42                         0.38
 40.01   to   45.00              9                            549,691.17                         1.00
 45.01   to   50.00             15                            819,704.24                         1.49
 50.01   to   55.00             13                            946,880.30                         1.72
 55.01   to   60.00             34                          2,398,166.20                         4.36
 60.01   to   65.00             34                          2,262,384.93                         4.11
 65.01   to   70.00             88                          6,542,728.30                        11.90
 70.01   to   75.00            137                         10,904,593.76                        19.83
 75.01   to   80.00            244                         20,970,692.00                        38.13
 80.01   to   85.00             83                          8,462,801.90                        15.39
 85.01   to   90.00              4                            414,512.53                         0.75
                                 -                        --------------                         ----

         Total                 675                        $54,997,725.68                       100.00%
                               ===                        ==============                      =======
</TABLE>


             Cut-Off Date Coupon Rates -- the Adjustable Rate Group

         The Coupon  Rates borne by the Notes  relating to the Home Equity Loans
in the Adjustable Rate Group were distributed as follows as of the Cut-Off Date:

<TABLE>
<CAPTION>

Range of                     Number of                       Aggregate                   % of Aggregate
Coupon Rates             Home Equity Loans                 Loan Balance                   Loan Balance
- ------------             -----------------                 ------------                   ------------

<S>            <C>              <C>                     <C>                                   <C>  
  7.01   to    8.00%            31                      $   3,435,470.03                      6.25%
  8.01   to    9.00            118                         12,701,421.46                     23.09
  9.01   to   10.00            207                         17,129,204.94                     31.15
 10.01   to   11.00            180                         12,586,497.52                     22.89
 11.01   to   12.00             98                          6,760,491.60                     12.29
 12.01   to   13.00             18                          1,244,518.43                      2.26
 13.01   to   14.00             21                            959,290.53                      1.74
 14.01   to   15.00              2                            180,831.17                      0.33
                                 -                        --------------                      ----

         Total                 675                        $54,997,725.68                    100.00%
                               ===                        ==============                   =======
</TABLE>


<PAGE>
             Cut-Off Date Loan Balances -- the Adjustable Rate Group

         The  distribution  of the  outstanding  principal  amounts  of the Home
Equity Loans in the Adjustable Rate Group as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>

                                              Number of                   Aggregate                 % of Aggregate
Range of Loan Balances                    Home Equity Loans              Loan Balance                Loan Balance
- ----------------------                    -----------------              ------------                ------------

<S>                <C>                           <C>                <C>                                  <C>  
      $0.00   to   $25,000.00                    19                 $    388,720.80                      0.71%
  25,000.01   to    50,000.00                   179                    6,926,849.22                     12.59
  50,000.01   to    75,000.00                   177                   11,037,856.40                     20.07
  75,000.01   to   100,000.00                   135                   11,686,752.15                     21.25
 100,000.01   to   125,000.00                    68                    7,477,949.99                     13.60
 125,000.01   to   150,000.00                    30                    4,083,966.14                      7.43
 150,000.01   to   175,000.00                    28                    4,532,683.72                      8.24
 175,000.01   to   200,000.00                    19                    3,605,795.12                      6.56
 200,000.01   to   225,000.00                     5                    1,081,111.27                      1.97
 225,000.01   to   250,000.00                     4                      975,191.29                      1.77
 250,000.01   to   275,000.00                     5                    1,317,187.65                      2.39
 275,000.01   to   300,000.00                     2                      560,310.03                      1.02
 300,000.01   to   325,000.00                     1                      322,500.00                      0.59
 325,000.01   to   350,000.00                     3                    1,000,851.89                      1.82
                                                  -                    ------------                      ----

              Total                             675                  $54,997,725.68                    100.00%
                                                ===                  ==============                   =======
</TABLE>



           Types of Mortgaged Properties -- the Adjustable Rate Group

         The Properties  securing the Home Equity Loans in the  Adjustable  Rate
Group as of the Cut-Off Date were of the property types as follows:
<TABLE>
<CAPTION>

                              Number of                     Aggregate                   % of Aggregate
Property Types              Home Equity Loans               Loan Balance                   Loan Balance
- --------------              -----------------               ------------                   ------------

<S>                                <C>                   <C>                                  <C>  
Condominium                        6                     $   400,945.00                       0.73%
Manufactured Housing               5                         350,806.79                       0.64
Planned Unit Development           3                         431,207.94                       0.78
Single Family Attached             6                         361,994.65                       0.66
Single Family Detached           634                      51,262,865.53                      93.21
Two-to-Four Family                21                       2,189,905.77                       3.98
                                  --                       ------------                       ----

          Total                  675                     $54,997,725.68                     100.00%
                                 ===                     ==============                    =======

</TABLE>


      Distribution of Months Since Origination -- the Adjustable Rate Group

         The  distribution of the number of months since the date of origination
of the Home Equity Loans in the Adjustable Rate Group as of the Cut-Off Date was
as follows:

<TABLE>
<CAPTION>

Months Elapsed                Number of                    Aggregate                   % of Aggregate
Since Origination          Home Equity Loans              Loan Balance                   Loan Balance
- -----------------          -----------------              ------------                   ------------

<C>    <C>                        <C>                   <C>                                 <C>   
0  to   1                         397                   $ 32,799,103.56                     59.64%
2  to  12                         278                     22,198,622.12                     40.36
                                  ---                    --------------                     -----

       Total                      675                    $54,997,725.68                    100.00%
                                  ===                    ==============                   =======
</TABLE>



<PAGE>
     Distribution of Remaining Term to Maturity -- the Adjustable Rate Group

         The  distribution of the number of months  remaining to maturity of the
Home Equity  Loans in the  Adjustable  Rate Group as of the Cut-Off  Date was as
follows:

<TABLE>
<CAPTION>

Months Remaining                  Number of                     Aggregate                   % of Aggregate
to Maturity                   Home Equity Loans               Loan Balance                   Loan Balance
- -----------                   -----------------               ------------                   ------------

<S>                <C>                <C>                    <C>                                 <C>  
     0    to       120                3                      $   69,680.81                       0.13%
   121    to       180               13                         616,943.13                       1.12
   181    to       240               11                         658,107.28                       1.20
   241    to       300                1                          41,532.39                       0.08
   301    to       360              647                      53,611,462.07                      97.48
                                    ---                      -------------                      -----

          Total                     675                     $54,997,725.68                     100.00%
                                    ===                     ==============                    =======
</TABLE>


                  Occupancy Status -- the Adjustable Rate Group

         The occupancy  status of the Properties  securing the Home Equity Loans
in the Adjustable Rate Group as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>

                              Number of                     Aggregate                % of Aggregate
Occupancy Status          Home Equity Loans               Loan Balance                Loan Balance
- ----------------          -----------------               ------------                ------------

<S>                               <C>                    <C>                              <C>  
Investor Owned                    13                     $   598,878.06                   1.09%
Owner Occupied                   662                      54,398,847.62                   98.91
                                 ---                      -------------                   -----

          Total                  675                     $54,997,725.68                 100.00%
                                 ===                     ==============                 =======
</TABLE>


              Distribution of Margins -- the Adjustable Rate Group

         The margins borne by the Notes relating to the Home Equity Loans in the
Adjustable Rate Group as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>
                             Number of                      Aggregate                   % of Aggregate
Margins                  Home Equity Loans                Loan Balance                   Loan Balance
- -------                  -----------------                ------------                   ------------

<S>            <C>             <C>                      <C>                                 <C>  
  3.00   to    3.99%             3                      $   166,742.23                      0.30%
  4.00   to    4.99             37                        4,321,155.44                      7.86
  5.00   to    5.99            108                       10,581,634.61                     19.24
  6.00   to    6.99            192                       16,364,197.63                     29.75
  7.00   to    7.99            264                       17,941,301.49                     32.62
  8.00   to    8.99             56                        4,744,838.54                      8.63
  9.00   to    9.99             14                          767,399.88                      1.40
 10.00   to   10.99              1                          110,455.86                      0.20
                                 -                      --------------                      ----

         Total                 675                      $54,997,725.68                    100.00%
                               ===                      ==============                   =======


<PAGE>
        Distribution of Maximum Coupon Rates -- the Adjustable Rate Group

         The maximum Coupon Rates borne by the Notes relating to the Home Equity
Loans in the Adjustable Rate Group as of the Cut-Off Date was as follows:

</TABLE>
<TABLE>
<CAPTION>

Maximum                      Number of                Aggregate                  % of Aggregate
Coupon Rates             Home Equity Loans          Loan Balance                  Loan Balance
- ------------             -----------------          ------------                  ------------

<S>             <C>              <C>              <C>                                 <C>  
 13.00    to    13.99%           9                $  1,164,810.01                     2.12%
 14.00    to    14.99           80                   8,271,015.11                    15.04
 15.00    to    15.99          211                  18,329,146.38                    33.33
 16.00    to    16.99          221                  17,243,339.54                    31.35
 17.00    to    17.99          107                   6,828,629.04                    12.42
 18.00    to    18.99           20                   1,776,169.27                     3.23
 19.00    to    19.99           22                   1,031,032.59                     1.87
 20.00    to    20.99            5                     353,583.74                     0.64
                                 -                ---------------                     ----

          Total                675                $ 54,997,725.68                   100.00%
                               ===                ===============                  =======
</TABLE>



        Distribution of Coupon Rates Change -- the Adjustable Rate Group

         The number of months  until the next Coupon Rate change for each of the
Notes relating to the Home Equity Loans in the  Adjustable  Rate Group as of the
Cut-Off Date was as follows:
<TABLE>
<CAPTION>

     Month of Next Coupon                Number of                     Aggregate            % of Aggregate
         Rate Change                 Home Equity Loans               Loan Balance             Loan Balance
         -----------                 -----------------               ------------             ------------

<S>                                        <C>                     <C>                            <C>  
June, 1996....................               1                     $    25,959.57                  0.05%
July, 1996....................               7                         528,240.58                  0.96
August, 1996..................              33                       2,094,529.24                  3.81
September, 1996...............             238                      19,386,976.90                 35.25
October, 1996.................             305                      24,651,931.87                 44.82
November, 1996................              85                       7,595,807.59                 13.81
December, 1996................               6                         714,279.93                  1.30
                                             -                     --------------                  ----

          Total                            675                     $54,997,725.68                100.00%
                                           ===                     ==============               =======
</TABLE>




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